UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-KSB

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

                   For the fiscal year ended November 30, 2004

|_|   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.
                 (Name of Small Business Issuer in Its Charter)

             New York                                    13-2511270
  (State or Other Jurisdiction               (I.R.S Employer Identification No.)
of Incorporation or Organization)

75 South Broadway, Suite 302, White Plains, New York          10601
      (Address of Principal Executive Offices)              (Zip Code)

                                 (914) 682-0214
                (Issuer's Telephone Number, Including Area Code)

         Securities registered under Section 12(b) of the Exchange Act:

                                      None

         Securities registered under Section 12(g) of the Exchange Act:

                     Common Stock, par value $.10 per share
--------------------------------------------------------------------------------

      Check  whether the issuer:  (1) filed all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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 |_|.

      Check if there is no disclosure  of delinquent  filers in response to Item
405 of Regulation S-B is not contained in this form,  and no disclosure  will 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-KSB
or any amendment to this Form 10-KSB. |_|

      State issuer's revenue for its most recent fiscal year: $9,557,600

      As of February  28,  2005,  the  aggregate  market value of the voting and
non-voting common equity held by non-affiliates of the issuer was $8,793,668.

      As of February 28, 2005, there were 16,759,282  shares  outstanding of the
issuer's Common Stock.

      Documents  incorporated by reference:  Definitive  proxy statement of eLEC
Communications  Corp.  relating to the Annual Meeting of Stockholder  filed with
the Commission  within 120 days after the end of the fiscal year covered by this
Form 10-KSB, which is incorporated into Part II of this Form 10-KSB.

      Transitional Small Business Disclosure Format (check one): Yes |_| No |X|



                                TABLE OF CONTENTS

                                     PART I

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

                                     PART II

Item 5.  Market for Common Equity, Related Stockholder Matters and Small
         Business Issuer Purchases of Equity Securities
Item 6.  Management's Discussion and Analysis or Plan of Operation
Item 7.  Financial Statements
Item 8.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure
Item 8A. Controls and Procedures

                                    PART III

Item 9.  Directors and Executive Officers of the Registrant
Item 10. Executive Compensation
Item 11. Security Ownership of Certain Beneficial Owners and Management and
         Related Stockholder Matters
Item 12. Certain Relationships and Related Transactions
Item 13. Exhibits List and Reports on Form 8-K
Item 14. Principal Accountant Fees and Services



      The statements  contained in this Report that are not historical facts are
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation Reform Act of 1995 with respect to our financial  condition,  results
of   operations   and   business,   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 our operations,  markets, growth, services, products, licenses
and  other  factors  discussed  in our 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 us,
and actual events may differ from the assumptions underlying the statements that
have been made regarding  anticipated events.  Factors that may cause our actual
results, performance or achievements,  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 our
business plan; (2) the impact of changes the Federal  Communications  Commission
or State Public Service Commissions may make to existing  telecommunication laws
and  regulations,  including  laws  dealing  with  Internet  telephony;  (3) the
cooperation of incumbent carriers that have signed a wholesale service agreement
with us to replace the unbundled network elements  platform;  (4) our ability to
maintain,  attract and integrate internal management,  technical information and
management  information  systems;  (5) our  ability  to market our  services  to
current  and new  customers  and  generate  customer  demand for our product and
services  in the  geographical  areas in which we  operate;  (6) our  success in
gaining regulatory approval to access new markets;  (7) our 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 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 us or persons
acting  on our  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-KSB, we will refer to eLEC Communications
Corp., a New York corporation, as "eLEC," the "Company," "we," "us," and "our."

Item 1. - Description of Business

Overview

      eLEC Communications Corp. is a telecommunications  service holding company
with  operations  in three  wholly-owned  subsidiaries  that focus on delivering
integrated  telephone  service  by  leasing  landlines  as a  competitive  local
exchange carrier ("CLEC") and by utilizing  high-speed  Internet  connections to
provide  Voice  over  Internet  Protocol  ("VoIP")  services.   We  offer  small
businesses and  residential  consumers an integrated  set of  telecommunications
products and services,  including  local  exchange,  local access,  domestic and
international  long  distance  telephone,  VoIP and a full suite of features and
calling plans.



      Almost all of the local  telephone  calls made by our  customers in fiscal
2004 were  routed over a  circuit-switched  network  that we lease from  Verizon
Services  Corp.  ("Verizon").  Although we plan to increase  the number of local
access lines that we route over the Verizon  network during fiscal 2005, we also
plan to use other  networks by  offering  local  exchange  services on the Qwest
Corporation  ("Qwest")  network  in some of the 14 states in which  Qwest is the
incumbent  local exchange  carrier  ("ILEC") and by offering VoIP services on an
Internet  network over which our customers will make  telephone  calls through a
high-speed Internet connection.  When we route a telephone call by our customers
over an Internet  network,  a carrier other than Verizon or Qwest will terminate
the call for us into the public switched telephone network ("PSTN"). We also are
able to terminate some calls ourselves that are made by our customers,  in which
cases we do not incur any marginal costs for such calls.

      Until December 31, 2004, both of our CLEC  subsidiaries  leased lines from
Verizon,  using  the  unbundled  network  elements  platform  ("UNE-P")  service
offering.  UNE-P  allows us to lease the network  elements we need,  such as the
local line and the port on a local  switch,  so that we can  provide  local dial
tone service to our  customers.  We can provide  virtually all of the additional
voice services provided by the ILECs, such as three-way  calling,  call waiting,
call  forwarding  and caller ID. We sell our  services at a fee that is at least
10% and as much as 25% less than the published rate charged by the ILEC. We also
offer a bundled package of local and regional calling minutes with popular voice
service features.

      We plan to continue  using the UNE-P service  offering for one of our CLEC
subsidiaries,  Telecarrier Services Inc. ("TSI").  UNE-P,  however, has been the
subject of various court  battles  between the CLECs and ILECs that may bring an
end to UNE-P  services.  Based upon the Order on Remand in WC Docket No.  04-313
and CC Docket No. 01-338,  released on February 4, 2005 (the "TRO Remand Order")
by the Federal  Communications  Commission  ("FCC"),  Verizon has sent us notice
that CLECs  operating  under UNE-P may not submit  orders for  completion  on or
after March 11, 2005.  In addition,  Verizon has notified us that if TSI has not
made  arrangements  for  UNE-P  replacement  services,  TSI's  embedded  base of
customers shall be subject to transitional rate increases established in the TRO
Remand Order. Thereafter, TSI will have one year to transfer existing lines from
UNE-P to another  platform,  unless CLECs,  state public service  commissions or
others are successful in blocking part or all of the anticipated  actions by the
ILECs. TSI currently bills  approximately  10,000 lines every month, and we plan
to maintain its  licensing and customer  base while the  regulatory  battles are
waged.  However,  we do not  plan to add any new  customers  to TSI  unless  the
regulatory environment yields results that are favorable to UNE-P-based CLECs.

      We plan to rapidly  grow our other  CLEC,  New  Rochelle  Telephone  Corp.
("NRTC"),  which will not be  impacted  by the  regulatory  rulings  relating to
UNE-P. In February 2005, NRTC signed a wholesale  advantage  services  agreement
with  Verizon,  effective on January 1, 2005,  that  provides  NRTC with all the
features and  functionalities of Verizon's UNE-P service offering,  plus certain
additional  services.  While our costs under the  wholesale  advantage  services
agreement  are somewhat  higher than our costs were under UNE-P,  the  agreement
locks in this cost  structure for five years and gives us a significant  benefit
by eliminating any regulatory uncertainty about the future of our CLEC business.
NRTC will no longer be  impacted  by rulings of  regulatory  bodies  relating to
UNE-P that might potentially  change pricing or availability of network elements
to NRTC.  The  agreement  allows us to plan for steady  high-margin  growth in a
business that has been our core business since 1999. At March 1, 2005,  NRTC had
approximately  17,000  local  access  lines that it billed  under the  wholesale
advantage  services  agreement.  Pursuant to the agreement,  NRTC is required to
keep confidential all additional terms and conditions of the agreement.


                                       2


      We also  provide  local  and long  distance  telephone  service  on a VoIP
platform through our wholly-owned subsidiary,  VoX Communications Corp. ("VoX").
Unlike  many  other  CLECs,  during  the past few years we  avoided  buying  any
circuit-switched equipment and instead leased circuit-switched lines from ILECs.
We  believe  packet  telephony  services  represent  a  significant  step in the
advancement  of  telecommunications.  Consequently,  we have focused our network
building efforts on building packet telephony  technology and, unlike some other
VoIP  providers,  we  have  written  and  own  the  code  to our  own  software.
Ultimately,  our goal is to have a wholly-owned  telecommunications network that
generates  revenues and high margins and does not require us to lease facilities
from an ILEC.  By not  being  dependent  upon an ILEC,  we will be able to offer
features and services we develop that can be turned on and off almost  instantly
without requiring an ILEC employee to intervene.  We will also lower our cost of
services when we route a telephone  call over our  packet-based  network,  as we
will not be  required to pay an ILEC for line  rentals or for call  origination,
transport and termination.

      For the  foreseeable  future,  we will  continue  to lease  lines from the
ILECs,  as we have wholesale  agreements with Verizon and Qwest that allow us to
lease lines and provide Plain Old Telephone Service ("POTS"). We anticipate that
these  agreements will allow us to continue to obtain an acceptable gross margin
on the POTS services we provide.  We plan to attract VoIP-only  customers on our
packet-switched  network  and to  eventually  offer  VoIP  services  to our POTS
customers in NRTC and TSI. Although we believe many of our future customers will
want VoIP-only services, we are finding that several accounts want VoIP services
for the bulk of their  telephony  needs but still  desire to maintain one or two
POTS lines.  We plan to be able to satisfy the needs of our  customers  for both
VoIP and POTS  services  by  maintaining  our CLEC  status  and by  continuously
advancing our VoIP product offerings.

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.  Between  1995 and 1999,  we  divested  our handbag and
luggage operations, which had experienced several years of operating losses.

      We commenced operations in the telecommunications  industry in fiscal 1998
by acquiring 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.

      In January  2000,  we acquired  TSI, a CLEC that operated in the states of
Massachusetts,  New Jersey, New York and Rhode Island and provided long distance
service in 13 states.  Most of TSI's operations were merged into Essex after the
acquisition was completed,  and we maintained  TSI's licenses even though it was
an inactive subsidiary.  On July 29, 2002, TSI commenced a case under chapter 11
of the Bankruptcy  Code. In February  2004,  TSI filed a plan of  reorganization
pursuant  to which  the  capital  stock of a  reorganized  TSI  would be sold by
competitive  bid and the  proceeds  from the sale of such stock would be used to
make  distributions  to creditors of TSI. In April 2004,  the court accepted our
plan to purchase all the stock of a reorganized TSI for a price of $325,000.

      In October 2000, we acquired Line One, Inc.  ("Line One"), a telemarketing
firm with  approximately  70 seats. We believe  telemarketing  is a particularly
effective marketing strategy to utilize because of the ubiquitous reach that the
UNE-P service  offering  gives us. Due to our limited  financial  resources,  we
decreased the  operations  of Line One at the beginning of 2003 to 15 seats.  At
this level of operations,  our line acquisition cost became higher than the cost
we would pay if we  outsourced  our  telemarketing  operation.  We  consequently
discontinued  internal  telemarketing  in June 2003. Line One


                                       3


is  now  an  inactive  subsidiary  and we  outsource  all  of our  telemarketing
activities on a successful efforts basis.

      On September 3, 2002, we entered into a definitive  purchase  agreement to
sell  certain  of the  assets of Essex to Essex  Acquisition  Corp.  ("EAC"),  a
wholly-owned subsidiary of BiznessOnline.com,  Inc. ("Biz"). The sale to EAC was
completed  on December  31,  2002.  EAC  purchased  selected  assets and assumed
certain liabilities in conjunction with this transaction. The remaining shell of
Essex was sold to Glad Holdings,  LLC on September 11, 2003. As a result of such
sale, we recorded a gain of  approximately  $7,314,000 in the fourth  quarter of
the fiscal 2003.

      In November  2002, we began the  operations  of NRTC, as a start-up  CLEC.
Since the  intellectual  know-how  and  internal  systems  we had  developed  in
creating Essex were still owned by us, we were able to rebuild our customer base
to a total  of  approximately  27,000  lines  in NRTC  and TSI  combined,  as of
February 28, 2005.

      On  August  4,  2004,  we  incorporated  VoX  as  our  wholly-owned   VoIP
subsidiary.  VoX owns  technology  that enables  voice  communications  over the
Internet through the compression of voice into data packets that are transmitted
over data networks and then  converted  back into voice signals at the other end
of a telephone conversation.

      On February 8, 2005, we sold a $2,000,000  convertible note and we plan to
use a substantial portion of the cash proceeds of approximately  $1,744,000 from
such sale for line growth in NRTC and VoX.

eLEC's Telecommunications Services

      We  tailor  our  service  offerings  to meet the  specific  needs of small
business and residential  customers in our target markets.  We primarily  market
our services  through two different  distribution  channels.  We use third-party
telemarketers to attract small business and residential accounts (typically less
than five  telephone  lines for each  account),  and we use  agents  and  direct
marketing to attract small business and residential  accounts  (typically one to
20 lines in size  for each  account).  Based  upon  feedback  received  from our
customers  and  analysis of the types of services  the entities in each of these
groups typically utilize, we tailor a basic telecommunications  service package,
which can be promptly adjusted to the specific needs of individual customers. To
further help our  customers  manage their  accounts,  our customers can view our
invoices,  including  unbilled  telephone  calls in the current month,  and make
payments to us of their invoices,  on a secure customer web site.  Customers can
also input requests for repair orders, moves, adds and changes via the web site,
and check their  voice  mail.  We  creatively  package  our  services to provide
"one-stop shopping"  solutions for our customers,  so 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,  when we utilize the UNE-P service  offering,
      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


                                       4


      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 toll-free services (800, 888, 877, 866), calling
      card and other enhanced services.

            o International  Calling.  While we offer international calling, our
      typical  customer  does not place a  significant  number of  international
      calls. Most telephone companies experience a higher bad debt percentage on
      international  calling  than on  local  services.  We  believe  there  are
      marketing  opportunities  in  those  cases  in  which  we  can  offer  low
      international  calling  rates to particular  countries and  simultaneously
      attract  more local  telephone  customers.  To reduce the risk of bad debt
      exposure,  however,  we do  offer  a  prepaid  international  product  for
      customers that want to dial overseas and receive a discounted rate. No pin
      or account  numbers are required as the system  recognizes  the  telephone
      number from which the call is  initiated,  including any cell phone number
      that the customer  programs into the system.  Calls must  originate in the
      United States and can be made to any destination in the world.

            o VoIP Calling. Through our wholly-owned  subsidiary,  VoX, we offer
      VoIP  services  to the small  business  and  residential  marketplace.  In
      addition  to low  prices,  our  VoIP  calling  plans  offer a  variety  of
      features,  such as Call Hold, Call Waiting, Caller ID, Call Transfer, Hunt
      Groups, Do Not Disturb,  Call Forward,  International Call Blocking,  Call
      Return, Repeat Dialing/Redial, Extension Dialing, Anonymous Call Rejection
      and email notification of voicemail,  all at no additional charge.  Add-on
      features include: Multibox Voicemail,  Music on Hold, Corporate Conference
      calling,  Reassign  Phone,  Find me/Follow me, and Auto  Attendant,  among
      others.

Business Strategy

      Our  objective  is to build a  profitable  telephone  company with minimal
network costs and a stable and scalable  platform.  Our strategies to accomplish
this   objective   encompass   the   proper   management   of  our   core   CLEC
telecommunications services on leased networks and the development and marketing
of our own technology for VoIP-based telephony applications.

      VoIP  is  a  new   technology   that  is   threatening   the   established
circuit-switched businesses of the ILECs. We are looking to be a rapidly-growing
second-mover in the VoIP marketplace. We believe the first-movers have helped to
validate the technology and create the market, and that some of the initial VoIP
providers  have  exited the market as quickly  as they have  entered  it.  Other
first-movers have demonstrated rapid market entry and unique product variants as
they rush to capture market share.

      We believe a normal speed second-mover into a market is often an imitator,
and in lieu of innovation,  tends to offer lower pricing. We do not intend to be
a normal speed or slow speed  second-mover  into the VoIP market.  We plan to be
fast,  owning and mastering our own  technology,  adjusting  product designs and
marketing  efforts  and doing many  things that a  first-mover  does,  all while
continuing to run our CLEC business,  which is currently our core  business.  We
believe we have the resources and know-how, and the contractual commitments with
two ILECs,  to continue  operating a CLEC business that can generate  acceptable
gross  margins  and cash flow for  further  growth.  We plan to continue in this
fashion while we develop our VoIP business.


                                       5


      In establishing our VoIP business,  we do not plan to compete on price, as
we believe  we have a stable  product,  and that there is enough  demand for the
feature-rich  service we can provide so as to allow us to distinguish  ourselves
from lower-priced VoIP alternatives. Furthermore, a VoIP line offers substantial
savings to any  customer  who is  switching  from a  circuit-switched  line.  In
addition to enjoying a retail price for an unlimited local and national  calling
plan of approximately  $20 less per month than the cost of a POTS line, the VoIP
consumer  also can save  approximately  $10 a month in  telecom  taxes,  as VoIP
generally is  considered  data  communications  and is subject to  substantially
fewer  taxes than a POTS  line.  If we need to lower our prices in the future to
capture market share, we believe that option will be available to us.

      We are  taking  the  following  actions  to grow  our  CLEC  and our  VoIP
businesses:

            o Target Small-Business and Residential Customers for CLEC Services.
      We focus our CLEC sales  efforts for local and long  distance  services on
      small business and residential  consumers  having one to five local access
      lines in any one  location.  We have  elected  to  focus  on this  segment
      because of our  ability to obtain an ample  gross  margin on the  services
      provided to these  customers,  and because we can rapidly sell,  provision
      and  bill  these   accounts  with   electronic   feeds  from   third-party
      verification   companies.   We   also   believe   that   the   ILECs   and
      facilities-based  CLECs may be less likely to apply significant  resources
      to obtaining or retaining  these smaller  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 Achieve Market Share with Competitive Pricing. We always price our
      CLEC services at a discount to the same  services  provided by an ILEC. We
      can ascertain the prices the ILECs charge by accessing the rates they have
      filed with the various state public service  commissions.  Our two largest
      CLEC competitors have announced they are in the process of being purchased
      by an ILEC. We anticipate  that these purchases may help to eliminate some
      of our competition as a CLEC.

            o Market  VoIP  Services to ILEC  Customers.  We believe we are very
      good at selling POTS lines one at a time. Since February 15, 2005, we have
      sold on average  approximately  300 POTS lines a day, and we generally can
      provision  and bill these  lines  within  approximately  three days of the
      sale.  Similarly,  we plan to sell VoIP lines one at a time to residential
      consumers,  as there are many advantages in both speed and simplicity when
      we only have to provision one line per location.

            o Offer VoIP on a Wholesale  Basis.  We believe our VoIP platform is
      scalable and stable. We designed and built our platform with the intention
      of  carrying  more  than one  million  customers.  We plan to allow  other
      entities  that want to offer VoIP to an existing  customer base to use our
      platform on a wholesale basis. An independent cable company,  for example,
      may not have the  technological  expertise to build its own VoIP platform,
      or may  realize  that any  efforts to do so would take more than a year to
      accomplish.  We plan to attract several wholesale accounts by offering our
      platform on a private label basis.


                                       6


            o Offer  VoIP to  Businesses.  We also  have an  Internet-based  PBX
      solution that we are offering to business customers.  Businesses that have
      multiple  locations  that  call each  other  continuously  should  achieve
      substantial  savings from accessing a VoIP platform.  One obvious  savings
      from implementing a VoIP platform is that calls from one office to another
      that are  transported  entirely on a VoIP  platform  will have no marginal
      cost. As a result,  we do not charge customers using our VoIP platform for
      these  calls.  Typically,  a  new  business  customer  will  need  to  buy
      additional  telephone equipment to access our VoIP platform.  However, the
      monthly  savings on line  charges  and usage  should  quickly  pay for the
      equipment investment.

            o Utilize our  Technological  Expertise in VoIP to Add New Products.
      We have  developed a robust VoIP platform that we intend to use to develop
      further product  enhancements.  By adding new features and technologically
      innovative  products,  we believe we can continue to attract new customers
      and provide additional  incentives for current customers to continue using
      our services.

Competition in the Telecommunications Industry

      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 is our  largest  competitor.  Verizon  has a
"win-back"  program through which it approaches  former customers lost to a CLEC
or other  competitor in an attempt to have the former  customers  switch back to
its services.  Most of our actual and potential  competitors have  substantially
greater  financial,  technical,  marketing and other resources  (including brand
name recognition) than we do. Furthermore, 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 of 1996 reduced barriers to entry into the local market,
future  regulatory  decisions could increase the rates that CLECs must pay ILECs
for use of ILEC  facilities,  which would result in lower  margins for CLECs and
lessen the ability of CLECs to offer consumers a significant  percentage savings
on their  telephone  bill.  Our CLEC  subsidiary,  TSI,  may face  some of these
regulatory  challenges.  However,  our CLEC  subsidiary,  NRTC,  has  commercial
agreements  with two ILECs  and  should  not be  subject  to  future  regulatory
decisions involving the prices that ILECs can charge.

      In addition  to  competition  from ILECs and other  CLECs,  several  other
entities  currently  offer or are capable of  offering  local  service,  such as
wireless service providers,  long distance carriers,  cable television companies
and  electric  utilities.   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,  MCI and  Sprint  Corporation,  among  other
carriers, have each successfully implemented local  telecommunications  services
in major U.S. markets using UNE-P or by reselling the ILECs' services.

      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. We believe our bundled  package of local
services and our attentive  customer service  department will help us compete in
this market. We will also have to maintain high quality and low cost


                                       7


services to compete effectively.  In many instances, we must be in a position to
reduce our rates to remain  competitive.  Such reductions could adversely impact
our results of operations  if we do not also provide other  services to our long
distance customers.

      We also compete with wholesale DSL carriers,  including  companies such as
Covad Communications Group, Inc., that offer DSL services and other data related
products.  Many  DSL  carriers  have  significant  strategic  equity  investors,
marketing alliances and product development partners, and have obtained licenses
to operate as a CLEC.  Additionally,  many of these competitors are offering, or
may soon offer, VoIP services that may take business away from our CLECs or from
VoX. VoIP competitors  include the brands AT&T,  Lingo,  Net2phone,  Packet8 and
Vonage, as well as several ILECs.

Government Regulation

      Local and long distance  telecommunications services provided by CLECs are
subject to  regulation  by the 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  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.

      The use of the  Internet  and VoIP  networks as a way of  providing  voice
services is a relatively recent  development.  Although the provisioning of such
services is currently  permitted by United States law and is largely unregulated
within the United States,  several foreign  governments have adopted laws and/or
regulations   that  could  restrict  or  prohibit  the   provisioning  of  voice
communications  services  over the  Internet.  Various  regulatory  actions  are
underway  or are being  contemplated  by federal,  state and local  authorities,
including the FCC, state regulatory agencies and local governments. To date, the
FCC has treated Internet  service  providers as information  service  providers.
Information  service  providers  are  currently  exempt  from  federal and state
regulations   governing  legacy   telecommunication   carriers,   including  the
obligation to pay access charges and  contribute to the universal  service fund.
More aggressive domestic or international regulation of the Internet in general,
and Internet telephony


                                       8


providers and services  specifically,  may materially  and adversely  affect our
business  plan,  financial  condition  and  future  prospects,  particularly  if
increased numbers of governments impose regulations restricting the use and sale
of Internet telephony services.

Employees

      At February 28, 2005, we employed 46  employees,  of whom 40 were employed
on a full-time  basis and six were  employed on a  part-time  basis.  We are not
subject to any collective  bargaining  agreement and we believe our relationship
with our employees is good.

Item 2. - Description of Property

      The  following  table sets forth  pertinent  facts  concerning  our office
leases at February 15, 2005.

            Location             Use       Approximate Square Feet   Annual Rent
            --------             ---       -----------------------   -----------

    75 South Broadway           Office             4,000               $72,000
    White Plains, NY 10601

    118 Celebration Avenue      Office             2,000               $51,600
    Celebration, FL 34747

      The lease for our office  space in White  Plains,  New York is a five-year
lease  that  began on  December  1, 2003 and our lease for our  office  space in
Celebration,  Florida is a three-year  lease that began on February 1, 2005.  We
believe this space is adequate for our current operating needs. We have no other
leased or owned properties.

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

      None.


                                       9


                                     PART II

Item 5. - Market  for  Common  Equity,  Related  Stockholder  Matters  and Small
          Business Issuer Purchases of Equity Securities

      Our common stock currently trades on The OTC Bulletin  Board(R)  ("OTCBB")
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 2003
              -----------
                       1st Quarter            $0.08             $0.04
                       2nd Quarter             0.16              0.05
                       3rd Quarter             0.14              0.08
                       4th Quarter             0.21              0.08

              Fiscal 2004
              -----------
                       1st Quarter            $0.25             $0.13
                       2nd Quarter             0.26              0.14
                       3rd Quarter             0.36              0.14
                       4th Quarter             0.40              0.21

      The quotations set forth in the table above reflect  inter-dealer  prices,
without  retail  mark-up,  mark-down  or  commission,  and may  not  necessarily
represent actual  transactions.  As of February 28, 2005, there were 235 holders
of record of our common stock and approximately 4,000 beneficial holders.

      We have never paid dividends on our common stock and do not expected to do
so in the foreseeable  future. Our loan agreement with Laurus Master Funds, Ltd.
("Laurus")  does not  allow us to  directly  or  indirectly  declare  or pay any
dividends  so long as our  secured  convertible  term  note  to  Laurus  remains
outstanding.


                                       10


      The  following  table  provides  information  as of November 30, 2004 with
respect  to  shares  of  our  common  stock  that  are  issuable   under  equity
compensation plans.



                                                                                                  Number of securities
                                                                                                 remaining available to
                                                Number of securities                              future issuance under
                                                  to be issued upon        Weighted-average        equity compensation
                                                    exercise of            exercise price of        plans (excluding
                                                outstanding options,      outstanding options,   securities reflected in
                                                 warrants and rights      warrants and rights           column (a))
           Plan Category                                 (a)                      (b)                      (c)
------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Equity compensation plans
approved by security holders:

Employee Stock Option Plan (1)                        1,572,500                $    0.59                  453,215
1996 Restricted Stock Plan (2)                               --                                           400,000
                                                      ---------                                         ---------
                              Subtotal                1,572,500                                           853,215
                                                      ---------                                         ---------

Equity compensation plans not
approved by security holders:

Employee stock options                                1,900,000                     0.24                       --
RFC Warrants (3)                                        200,000                     1.54                       --
Kaufman Bros. Warrants (4)                              350,000                     1.88                       --
                                                      ---------                                         ---------
                              Subtotal                2,450,000
                                                      ---------

                                 Total                4,022,500                                           853,215
                                                      =========                                         =========


----------
(1)   Our Employee Stock Option Plan allows for the granting of share options to
      Board members, officers, non-officer employees and consultants.

(2)   Our  Restricted  Stock Plan provides for the issuance of restricted  share
      grants to officers and non-officer employees.

(3)   A former  lender,  RFC  Capital  Corp.,  was  issued  warrants  (the  "RFC
      Warrants") in conjunction with a revolving  credit facility.  The facility
      has been retired;  however, the RFC Warrants will remain outstanding until
      exercised or until the expiration date of October 23, 2010.

(4)   The Kaufman Bros.  Warrants  represent two warrant  grants for  investment
      banking services.


                                       11


Item 6. - Management's Discussion and Analysis or Plan of Operation

      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 2 of this  Report  for
additional factors relating to such statements.

Plan of Operation

      Our financial condition was significantly  improved in February 2005, when
we sold to Laurus our fixed rate  convertible  term note in the principal amount
of $2,000,000 and entered into a wholesale services agreement with Verizon.  The
promissory  note  issued  to  Laurus  has  a  three-year  term,  is  payable  in
thirty-three  equal  monthly  principal  installments  of $60,606,  plus monthly
interest at the rate of prime plus 3% per annum,  beginning on May 1, 2005,  and
is  convertible  into shares of our common stock at a conversion  price of $0.63
per share,  subject to adjustment.  The result of these two transactions is that
we now have cash balances that we can use for new customer  acquisitions,  and a
five-year  agreement that will allow us to continue our core business regardless
of  whether  the FCC or state  public  service  commissions  rule in favor of or
against UNE-P.

      Our primary methods of obtaining new customer accounts will continue to be
through  telemarketing  and outside sales agents. We believe these are effective
low-cost  methods of building  new  accounts,  and our past  history  with these
customer acquisition methods is helpful in planning and budgeting our operations
on a  going-forward  basis.  While we believe our cash balances are adequate for
continued growth, our cash balances may not be sufficient to generate the growth
we desire for our VoIP subsidiary. We plan to reassess our cash requirements for
VoIP on a regular basis as we begin adding customers to our platform.

      We expect to have  controlled  capital  expenditures  for our VoIP product
during the next 12 months.  The amount  expended  will  depend on demand for our
product. If we experience higher demand and strong sales growth, we will require
additional  equipment  expenditures.  We  believe  we will be able to make  such
expenditures as we grow our business so that the utilization  percentages of our
network  equipment  will remain high.  We do not see a need to purchase  network
assets that may remain idle or underutilized.

Fiscal Year 2004 Compared to Fiscal Year 2003

      Our revenues for fiscal 2004  increased by  approximately  $3,990,000,  or
approximately  72%, to  approximately  $9,558,000  as compared to  approximately
$5,568,000  reported for fiscal 2003. The growth in revenues is directly related
to the  growth in our  customer  base or number of local  access  lines  that we
served.  We ended fiscal 2004 with 24,034  billed  lines,  as compared to 10,835
billed lines at November 30, 2003.  Although the line count  increased by 13,199
lines,  or 122%, in fiscal 2004,  due to  insufficient  cash flow to support our
telemarketing  costs in the first half of fiscal 2004, most of the increase came
in the second  half of our  fiscal  year.  Therefore,  annual  revenues  did not
increase by the same percentage as the percentage increase in our line count. We
anticipate  that, by utilizing the majority of the net proceeds we received from
the Laurus  financing we completed in February  2005 for  marketing  purposes to
attract  new  customers,  we will be able to  continue to grow our line count by
more than 100% in fiscal 2005.  Several large CLECs that sell in New Jersey, New
York and  Pennsylvania  have indicated to the public that they are decreasing or
discontinuing  their selling efforts to new customers  because of the TRO Remand
Order.  We  anticipate  that the reduced  competition  in these states will be a
factor that will help us to retain our current  selling  prices in those states,
which currently


                                       12


average  monthly  revenues of  approximately  $50 per line.  We also believe the
decrease  in the number of  competitors  may make our selling  efforts  somewhat
easier than we have experienced in the past.

      Our gross profit for fiscal 2004 increased by approximately  $2,018,000 to
approximately  $4,820,000 from approximately $2,802,000 reported in fiscal 2003,
while our gross profit  percentage  of 50.4% in fiscal 2004 as compared to 50.3%
in  fiscal  2003  essentially  remained  the same from  fiscal  period to fiscal
period.  The increase in our dollars of gross profit  resulted from the increase
in our  customer  base in  fiscal  2004  over  fiscal  2003.  Our  gross  profit
percentage of  approximately  50.4%  reflects our sales strategy to sell only in
those  states in which we believe  we will be able to achieve a gross  margin of
over 40%.  Our selling  strategy in fiscal 2005 is to continue to sell in states
that  offer the  opportunity  to  achieve  higher  margins.  However,  we do not
anticipate  achieving  a 50% gross  margin in fiscal  2005  because  our cost of
services are higher under our wholesale  services agreement with Verizon than we
previously  experienced  while  operating  under  UNE-P.  We have passed on this
increase in cost to new customers  beginning on October 1, 2004, but we have not
raised our prices to our  existing  customers  and do not intend to do so in the
near future.  During  fiscal 2005,  we also plan to begin  selling in localities
serviced by Qwest.  Although we will begin  selling in areas in which we believe
we can  achieve a gross  margin  greater  than 40%,  we do not  believe  we will
achieve  gross  margins  of 50%.  In  addition,  we plan to sell  VoIP  services
nationwide  in fiscal 2005.  The margins for such  services will be dependent on
the cost  structures we negotiate  with  carriers for  wholesale  services or to
terminate calls made by our VoIP customers to a traditional  landline telephone.
Gross margins may also be impacted by product mix in 2005. If we have success in
selling our VoIP to wholesale  VoIP  customers,  our gross margins will be lower
than if we only sell directly to individual end-users.

      Selling,   general  and  administrative  expenses  ("SG&A")  decreased  by
approximately  $215,000, or approximately 3.8%, to approximately  $5,447,000 for
fiscal  2004 from  approximately  $5,662,000  reported  in the prior year fiscal
period. Although we grew our revenues significantly in fiscal 2004, we were able
to limit our SG&A. Our occupancy costs were substantially  lower in fiscal 2004,
as we  incurred  rental  expense of  approximately  $6,000  per month  under our
existing  headquarters lease as compared to the occupancy costs of approximately
$22,000 per month we incurred in  operating  our former  headquarters  building,
which we sold in the fourth  quarter  of fiscal  2003.  We believe  there are no
additional areas in which we can materially  reduce our SG&A going forward,  and
we anticipate our SG&A will increase  significantly in fiscal 2005 as we add new
customers.  We pay outside sales agencies  approximately $45 a line for each new
local  access  line  they  bring  to us,  and we  pay  independent  verification
companies  approximately $3 a line for a recorded letter of agency from each new
customer.   We  anticipate  new  line  acquisition   costs  will  increase  from
approximately  $385,000 a quarter in fiscal 2004 to up to one million  dollars a
quarter in fiscal 2005 as we attempt to rapidly increase our customer base.

      Depreciation expense decreased by approximately  $74,000, to approximately
$14,000 for fiscal 2004 as compared to  approximately  $88,000 for fiscal  2003.
The decline in  depreciation  expense was primarily  attributable to the sale of
our  headquarters  building in the fourth quarter of fiscal 2003 and to the sale
of certain assets to EAC in the first quarter of fiscal 2003.

      Interest  expense  decreased by approximately  $172,000,  to approximately
$3,000 for fiscal 2004 as compared to  approximately  $175,000  for fiscal 2003.
The decrease in interest expense was primarily  attributable to the repayment of
a mortgage note in conjunction with the sale of our headquarters building in the
fourth  quarter of fiscal 2003. We anticipate  interest  expense for fiscal 2005
will  increase due to the interest  that we project we will pay on the debt that
we have incurred in 2005.


                                       13


      Other income, net for fiscal 2004 was approximately $46,000 as compared to
approximately  $164,000  for fiscal  2003.  The income for fiscal 2004  resulted
primarily from commission income of approximately  $88,000,  which was partially
offset by charges for  environmental  costs of  approximately  $45,000  directly
related to the sale of our headquarters building in the fourth quarter of fiscal
2003.  The income for fiscal 2003 resulted  primarily from rental and commission
income of approximately  $210,000,  which was partially offset by the write-down
of our investment in Cordia Corporation of approximately $71,000.

      In fiscal 2004,  we reported  income of  approximately  $904,000 from debt
reduction  related to the TSI bankruptcy.  No such income was reported in fiscal
2003.  Bankruptcy  reorganization  costs  for  fiscal  years  2004  and  2003 of
approximately  $161,000  and  $70,000,  respectively,   represented  legal  cost
associated with the TSI bankruptcy.

      In fiscal 2003,  we sold Essex  assets,  Essex stock and our  headquarters
building. The sales netted a gain of approximately  $11,306,000.  We had no such
asset sales in fiscal 2004.

      In  fiscal  2004,  gain on the sale of  investment  securities  and  other
investments  of  approximately   $1,000,   resulted  from  the  sale  of  Cordia
Corporation  ("Cordia") shares as compared to the gain of approximately $122,000
in fiscal  2003,  which  resulted  from the sale of  shares  of Cordia  and Talk
America Holdings Inc. ("Talk").

      In fiscal  2004,  we recorded a net tax benefit of  approximately  $48,000
offset by a current year provision of $22,000, which resulted from the reduction
of an  estimated  accrual of corporate  tax expense for fiscal 2003.  In fiscal,
2003, we recorded estimated corporate tax expense of approximately $75,000.

Liquidity and Capital Resources

      At November 30, 2004, we had cash and cash  equivalents  of  approximately
$372,000 and negative working capital of approximately $1,939,000 as compared to
cash and cash equivalents of approximately $669,000 and negative working capital
of  approximately  $1,938,000  at November  30,  2003.  On February 8, 2005,  we
received  net  proceeds  of  $1,744,500  from the sale of a $2  million  secured
convertible term note.

      Net cash used in operating activities aggregated approximately $80,000 and
$1,636,000 in fiscal 2004 and 2003, respectively. The principal use of cash from
operating  activities in fiscal 2004 was the increase in accounts  receivable of
approximately  $1,590,000,  which was offset by a non-cash  item, an increase in
the provision for doubtful accounts of approximately  $1,049,000.  The principal
use of  cash  from  operating  activities  in  fiscal  2003  was net  income  of
approximately $8,323,000,  which was offset by non-cash gains on the sale of the
Essex assets and subsidiary of approximately $10,825,000.

      Net  cash  (used  in)   provided  by   investing   activities   aggregated
approximately  ($186,000) and $2,529,000 in fiscal 2004 and 2003,  respectively.
The  principal  use of cash from  financing  activities  in fiscal  2004 was the
purchase of property and  equipment of  approximately  $182,000.  The  principal
source of cash from  investing  activities  was the net  proceeds of  $2,100,000
received from the sale of our corporate headquarters building.

      Net cash used in financing activities aggregated approximately $31,000 and
$1,163,000 in fiscal 2004 and 2003, respectively.  In fiscal 2004, net cash used
in financing activities resulted from the repayment of debt. In fiscal 2003, net
cash used in financing activities resulted principally from the repayment of the
mortgage  note  payable  in  respect  of our  former  headquarters  building  of
$1,100,000.


                                       14


      In fiscal 2004, we spent approximately  $180,000 on capital  expenditures,
primarily  for  software  related to our VoIP  initiative.  We intend to spend a
similar amount for software enhancements in fiscal 2005. We believe we will also
make capital  expenditures for our VoIP platform and that capital additions will
be flexible  depending  upon the number of customers that we are able to attract
to our  network.

      We have stock purchase warrants that entitle us to purchase  approximately
95,000  shares of Talk.  The warrant  exercise  price is $6.30 per share and, at
February 28, 2005, our warrants were not in-the-money,  as Talk common stock was
trading at approximately $6.15 per share at such date.

      We have reported  profits in the last two fiscal  years,  but we have also
sustained net losses from operations  during this time period, as we have worked
to build our  customer  base  since the sale of almost all of our  customers  on
December 31, 2002.  Our  operating  losses have been funded  through the sale of
non-operating  assets,  the issuance of equity  securities  and  borrowings.  We
believe that current cash and cash equivalents will be sufficient to finance our
operations  through at least the next twelve  months.  However,  we  continually
evaluate  our cash  needs and growth  opportunities  and we  anticipate  seeking
additional  equity or debt  financing  in order to achieve our overall  business
objectives. There can be no assurance that such financing will be available, or,
if available,  at a price that would be  acceptable  to us.  Failure to generate
sufficient  revenues,  raise additional capital or reduce certain  discretionary
spending could have an adverse impact on our ability to achieve our  longer-term
business objectives.

New Accounting Standards

      The new accounting  pronouncements in Note 1 to our consolidated financial
statements,  which are  included  in this  Report,  are  incorporated  herein by
reference.

Critical Accounting Policies and Estimates

      The  preparation  of financial  statements  in conformity  with  generally
accepted accounting principles ("GAAP") in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets,  liabilities and disclosures of contingent assets and liabilities at the
date of the financial  statements and reported  amounts of revenues and expenses
during the reporting period. The most significant estimates include:

            *     revenue  recognition  and  estimating  allowance  for doubtful
                  accounts;

            *     valuation of long-lived assets; and

            *     income tax valuation allowance.

      We continually  evaluate our accounting  policies and the estimates we use
to prepare our consolidated financial statements.  In general, the estimates are
based on historical  experience,  on information from third party  professionals
and on various other sources and assumptions  that are believed to be reasonable
under  the  facts  and  circumstances  at the  time  such  estimates  are  made.
Management considers an accounting estimate to be critical if:

            *     it requires  assumptions to be made that were uncertain at the
                  time the estimate was made; and


                                       15


            *     changes in the  estimate,  or the use of different  estimating
                  methods,  could  have a  material  impact on our  consolidated
                  results of operations or financial condition.

      Actual results could differ from those estimates.  Significant  accounting
policies are described in Note 1 to our consolidated financial statements, which
are  included in this  Report.  In many cases,  the  accounting  treatment  of a
particular transaction is specifically dictated by GAAP. There are also areas in
which  management's  judgment in selecting any available  alternative  would not
produce a materially different result.

      Certain of our accounting policies are deemed "critical",  as they require
management's  highest  degree  of  judgment,   estimates  and  assumptions.  The
following  critical  accounting  policies are not intended to be a comprehensive
list of all of our accounting policies or estimates:

Revenue Recognition

      We  apply  the  provisions  of  Staff  Accounting  Bulletin  101  "Revenue
Recognition". We recognize revenue from telecommunication services in the period
that  the  service  is  provided.   We  estimate   amounts  earned  for  carrier
interconnection and access fees based on usage.

Accounts Receivable

      In an effort to  increase  the  number of  customer  lines,  we attempt to
purchase lists of potential customers that have credit scores that are deemed to
be credit  worthy.  Other than  having an  acceptable  credit  score,  we do not
perform significant initial credit evaluations of our customers. Once a customer
is billed for services,  we actively manage the accounts  receivable to minimize
credit risk.

      We maintain an allowance for doubtful  accounts,  which is estimated based
upon historical  experience as well as specific customer  collection issues that
have been  identified.  We cannot  guarantee that we will continue to experience
the same credit loss rates that we have in the past.

Impairment of Long-Lived Assets

      We follow the provisions of SFAS No. 144,  "Accounting  for the Impairment
or Disposal of Long-Lived  Assets." This statement  requires that certain assets
be reviewed for impairment  and, if impaired,  remeasured at fair value whenever
events or changes in  circumstances  indicate  that the  carrying  amount of the
asset may not be recoverable. Impairment loss estimates are primarily based upon
management's  analysis and review of the carrying value of long-lived  assets at
each balance sheet date, utilizing an undiscounted future cash flow calculation.
During fiscal years 2004 and 2003, there were no impairment losses.

Income Taxes

      We  estimate  the degree to which tax assets and loss  carryforwards  will
result in a benefit  based on  expected  profitability  by tax  jurisdiction.  A
valuation  allowance for such tax assets and loss carryforwards is provided when
it is  determined  that such assets  will more likely than not go unused.  If it
becomes more likely than not that a tax asset or loss carryforward will be used,
the related  valuation  allowance on such assets is reversed.  If actual  future
taxable income by tax jurisdiction varies from estimates,  additional allowances
or reversals of reserves may be necessary.


                                       16


Item 7. - Financial Statements

      The following  consolidated  financial statements,  notes thereto, and the
related  independent  auditors' report contained on page F-2 to our consolidated
financial statements are herein incorporated:

    Consolidated balance sheet - November 30, 2004

    Consolidated statements of operations - Years ended November 30, 2004 and
    2003

    Consolidated statements of stockholders' equity deficiency - Years ended
    November 30, 2004 and 2003

    Consolidated statements of cash flows - Years ended November 30, 2004 and
    2003

    Notes to consolidated financial statements - Years ended November 30, 2004
    and 2003


                                       17


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

                      CONSOLIDATED FINANCIAL STATEMENTS AND
                              REPORT OF INDEPENDENT
                        REGISTERED PUBLIC ACCOUNTING FIRM



             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------

The Board of Directors
eLEC Communications Corp.
White Plains, New York

We have audited the consolidated  balance sheet of eLEC Communications Corp. and
subsidiaries  as of  November  30,  2004,  and the  consolidated  statements  of
operations,  stockholders' equity deficiency, and cash flows for the years ended
November 30, 2004 and 2003. 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 the Standards of the Public  Company
Accounting Oversight Board (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, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial position of eLEC
Communications  Corp.  and  subsidiaries  as  of  November  30,  2004,  and  the
consolidated  results of their  operations  and cash  flows for the years  ended
November  30,  2004  and  2003,  in  conformity  with  U.S.  generally  accepted
accounting principles.


                                        NUSSBAUM YATES & WOLPOW, P.C.

Melville, New York
March 4, 2005


                                      F-1


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET

                                NOVEMBER 30, 2004


                                     ASSETS
                                                                  2004
                                                              ------------
Current assets
     Cash and cash equivalents                                $    371,852
     Accounts receivable, net of allowance of
         $547,768                                                1,247,063
     Prepaid expenses and other current assets                      42,179
                                                              ------------

                     Total current assets                        1,661,094

Property and equipment, net                                        192,413

Other assets                                                        50,295
                                                              ------------

                     Total assets                             $  1,903,802
                                                              ------------

                 LIABILITIES AND STOCKHOLDERS' EQUITY DEFICIENCY

                                                                  2004
                                                              ------------
Current liabilities:
     Current portion of capital
         lease obligations                                    $     32,100
     Accounts payable and accrued expenses                       2,445,947
     Taxes payable                                                 721,108
     Due to related parties                                         59,384
     Deferred revenues                                             341,702
                                                              ------------

                     Total current liabilities                   3,600,241
                                                              ------------

Stockholders' equity deficiency:
     Common stock, $.10 par value; 50,000,000 shares
         authorized; 16,254,282 shares issued                    1,625,428
     Capital in excess of par value                             25,624,234
     Deficit                                                   (28,943,850)
     Accumulated other comprehensive loss, unrealized
         loss on securities                                         (2,251)
                                                              ------------

                     Total stockholders' equity deficiency      (1,696,439)
                                                              ------------

                     Total liabilities and stockholders'
                          equity  deficiency                  $  1,903,802
                                                              ------------


          See accompanying notes to consolidated financial statements.


                                      F-2


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003



                                                                        2004             2003
                                                                    ------------     ------------
                                                                               
Revenues                                                            $  9,557,600     $  5,568,004
                                                                    ------------     ------------

Cost and expenses:
     Cost of services                                                  4,738,038        2,765,811
     Selling, general and administrative                               5,447,232        5,662,085
     Depreciation                                                         14,480           88,460
                                                                    ------------     ------------

                     Total costs and expenses                         10,199,750        8,516,356
                                                                    ------------     ------------

Loss from operations                                                    (642,150)      (2,948,352)
                                                                    ------------     ------------

Other income (expense):
     Interest expense                                                     (3,126)        (174,800)
     Other income, net                                                    45,795          163,528
     Gain on sale of investment securities and other investments             770          121,687
     Gain on disposition of subsidiary                                        --       10,825,332
     Gain on sale and disposal of property, plant and equipment               --          480,574
                                                                    ------------     ------------

                     Total other income                                   43,439       11,416,321
                                                                    ------------     ------------

Income (loss) before bankruptcy reorganization
    items and income tax (benefit) expense                              (598,711)       8,467,969
                                                                    ------------     ------------

Reorganization items:
    Gain on settlement with creditors                                    904,027               --
    Professional fees                                                   (161,000)         (69,758)
                                                                    ------------     ------------

                                                                         743,027          (69,758)
                                                                    ------------     ------------

Income before income tax (benefit) expense                               144,316        8,398,211

Income tax (benefit) expense                                             (25,937)          75,000
                                                                    ------------     ------------

Net income                                                          $    170,253     $  8,323,211
                                                                    ------------     ------------

Basic income per share                                              $        .01     $        .53
                                                                    ------------     ------------
Diluted income per share                                            $        .01     $        .53
                                                                    ------------     ------------

Weighted average number of common shares outstanding:
        Basic                                                         16,254,282       15,771,219
                                                                    ------------     ------------
        Diluted                                                       16,715,808       15,841,941
                                                                    ------------     ------------


          See accompanying notes to consolidated financial statements.


                                      F-3


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY DEFICIENCY

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003



                                                 Preferred Stock                  Common Stock              Capital
                                          ----------------------------    ----------------------------    in Excess of
                                             Shares          Amount          Shares          Amount        Par Value
                                          ------------    ------------    ------------    ------------    ------------
                                                                                           
Balance, December 1, 2002                           16    $          2      15,619,282    $  1,561,928    $ 25,671,342


     Net income

     Less reclassification
         adjustment for gains realized
         in net income


     Comprehensive income

     Stock issued for interest
         expense                                                               630,000          63,000         (19,110)

     Conversion of Series B
          preferred stock to common
          stock                                    (16)             (2)         16,000           1,600          (1,598)
                                          ------------    ------------    ------------    ------------    ------------

Balance, November 30, 2003                          --              --      16,265,282       1,626,528      25,650,634


     Net income

    Unrealized holding loss


     Comprehensive income

     Retirement of treasury stock                                              (11,000)         (1,100)        (26,400)
                                          ------------    ------------    ------------    ------------    ------------

Balance, November 30, 2004                          --              --      16,254,282    $  1,625,428    $ 25,624,234
                                          ============    ============    ============    ============    ============


                                                                            Accumulated        Total
                                                                               Other        Stockholders'
                                                             Treasury      Comprehensive       Equity
                                             Deficit          Stock        income (Loss)     Deficiency
                                          ------------     ------------    -------------    -------------
                                                                                
Balance, December 1, 2002                 $(37,437,314)    $    (27,500)   $     69,922     $(10,161,620)
                                                                                            ------------

     Net income                              8,323,211                                         8,323,211

     Less reclassification
         adjustment for gains realized
         in net income                                                          (69,922)         (69,922)
                                                                                            ------------

     Comprehensive income                                                                      8,253,289

     Stock issued for interest
         expense                                                                                  43,890

     Conversion of Series B
          preferred stock to common
          stock                                                                                       --
                                          ------------     ------------    ------------     ------------

Balance, November 30, 2003                 (29,114,103)         (27,500)             --       (1,864,441)
                                                                                            ------------

     Net income                                170,253                                           170,253

    Unrealized holding loss                                                      (2,251)          (2,251)
                                                                                            ------------

     Comprehensive income                                                                        168,002

     Retirement of treasury stock                                27,500                               --
                                          ------------     ------------    ------------     ------------

Balance, November 30, 2004                $(28,943,850)    $         --    $     (2,251)    $ (1,696,439)
                                          ============     ============    ============     ============


          See accompanying notes to consolidated financial statements.


                                      F-4


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003



                                                                  2004             2003
                                                              ------------     ------------
                                                                         
Operating activities:
     Net income                                               $    170,253     $  8,323,211
     Adjustments to reconcile net income to net cash
         used in operating activities:
             Depreciation                                           14,480           88,460
             Gain on sale of investment securities                      --          (87,965)
             Gain on sale of other investments                          --          (33,722)
             Loss on write-down of other investments                    --           71,430
             Gain loss on sale and disposal of property,
                 plant and equipment                                    --         (480,574)
             Gain on settlement with creditors                    (904,027)              --
             Stock issued for interest expense                          --           43,890
             Gain on disposition of subsidiary                          --      (10,825,332)
             Provision for losses on accounts receivable         1,048,559          981,920
             Changes in assets and liabilities:
                 Accounts receivable                            (1,590,973)      (1,517,838)
                 Prepaid expenses and other current assets         140,251           97,399
                 Distribution to bankruptcy creditors             (301,170)              --
                 Other assets                                           --          189,855
                 Accounts payable and accrued expenses           1,050,704          915,065
                 Taxes payable                                     315,011          406,097
                 Deferred revenues                                 220,564          121,138
                 Related party, net                               (243,684)          71,363
                                                              ------------     ------------

Net cash used in operating activities                              (80,032)      (1,635,603)
                                                              ------------     ------------

Investing activities, net of effects of acquisitions:
     Purchase of property and equipment                           (181,502)              --
     Proceeds from sale of investment securities                        --           98,274
     Proceeds from sale of other investments                            --          100,000
     Purchase of investment securities                              (4,546)              --
     Proceeds from sale of property, plant and equipment                --        2,121,746
     Proceeds from collection of other assets                           --          209,102
                                                              ------------     ------------

Net cash provided by (used in) investing activities               (186,048)       2,529,122
                                                              ------------     ------------


                                   (Continued)

          See accompanying notes to consolidated financial statements.


                                      F-5


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003



                                                            2004            2003
                                                        -----------     -----------
                                                                  
Financing activities:
     Proceeds from short-term borrowings                $        --     $   380,000
     Repayment of short-term borrowings                          --        (380,000)
     Repayment of long-term debt                             (7,260)     (1,163,025)
     Principal payments on pre-petition bank debt in
         bankruptcy proceedings                             (23,830)             --
                                                        -----------     -----------

Net cash used in financing activities                       (31,090)     (1,163,025)
                                                        -----------     -----------

Decrease in cash and cash equivalents                      (297,170)       (269,506)

Cash and cash equivalents at beginning of year              669,022         938,528
                                                        -----------     -----------

Cash and cash equivalents at end of year                $   371,852     $   669,022
                                                        ===========     ===========

Cash paid during the year for:
     Interest                                           $     3,126     $   121,532
                                                        ===========     ===========
     Taxes                                              $    27,593     $        --
                                                        ===========     ===========


Supplemental disclosure of non-cash investing and financing activities:

      See Notes 5 and 12

          See accompanying notes to consolidated financial statements.


                                      F-6


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Description of Business and Concentrations

      eLEC  Communications  Corp.  ("eLEC" or the  "Company") is a  full-service
      telecommunications company that focuses on developing integrated telephone
      service in the competitive local exchange carrier ("CLEC") industry and by
      utilizing  high-speed internet  connections to provide voice over internet
      protocol services which is intended to be available to customers in fiscal
      2005. The Company offers small  businesses  and  residential  customers an
      integrated  set of  telecommunications  products and  services,  including
      local exchange, local access, and domestic and international long distance
      telephone.

      The Company  presently  operates in one business  segment.  The  principal
      focus  of the  Company,  as a CLEC,  is to  resell  and  provide  low cost
      alternative   telecommunication   services  and  other  bundled  services,
      focusing on small business users and residential customers.

      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 less than 20% owned
      companies that do not have readily  determinable  fair values were carried
      at cost prior to their disposition.

      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 at November 30, 2004 consisted
      of equity securities classified as  available-for-sale  and are carried at
      fair  value  with  unrealized  gains  or  losses  reported  in a  separate
      component of shareholders' equity.


                                      F-7


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Property, Plant and Equipment and Depreciation

      Property,  plant and  equipment  are  recorded  at cost.  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
      three to five years for computer equipment and software, five to ten years
      for machinery and equipment,  and the lesser of the estimated  useful life
      or the life of the lease for leasehold improvements.

      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  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  for carrier  interconnection  and access are  recognized  in the
      period in which the service is provided.


                                      F-8


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Collectibility of Accounts Receivable

      Trade  receivables  potentially  subject the Company to credit  risk.  The
      Company  extends  credit to its customers  and generally  does not require
      collateral.  During  fiscal years ended  November  30, 2004 and 2003,  the
      Company accepted most new customers and extended initial credit without an
      evaluation of the credit  history or financial  condition of the customer.
      In the fourth  quarter of the year ended  November 30,  2004,  the Company
      made an effort to improve the  acceptance  of new  customers  by requiring
      certain minimum credit scores by new applicants. Once a customer is billed
      for  services,  the Company  actively  manages the accounts  receivable to
      minimize  credit  risk.  Approximately  $96,000 as of  November  30,  2004
      represented net amounts due (after allowance for doubtful collection) from
      entities   in  the   telecommunications   industry   related   to  carrier
      interconnection and access.

      In order  to  record  the  Company's  accounts  receivable  at  their  net
      realizable  value,  the  Company  must  assess  their  collectibility.   A
      considerable  amount  of  judgment  is  required  in  order  to make  this
      assessment,  including  an  analysis  of  historical  bad  debts and other
      adjustments,  a review of the aging of the Company's receivables,  and the
      current  creditworthiness of the Company's  customers.  Generally,  when a
      customer  account  reaches a certain  level of  delinquency,  the  Company
      disconnects  the  customer's  service and  provides an  allowance  for the
      related  amount  receivable  from the  customer.  The Company has recorded
      allowances for  receivables  that it considered  uncollectible,  including
      amounts for the resolution of potential credit and other collection issues
      such as  disputed  invoices,  customer  satisfaction  claims  and  pricing
      discrepancies.  However,  depending  on  how  such  potential  issues  are
      resolved,  or if the financial condition of any of the Company's customers
      was to  deteriorate  and their  ability to make  required  payments was to
      become  impaired,  increases  in these  allowances  may be  required.  The
      Company actively manages its accounts  receivable to minimize credit risk.
      As of November  30,  2004,  the Company had no  individual  customer  that
      constituted more than 10% of its accounts receivable.

      During the years ended  November 30, 2004 and 2003,  the Company  recorded
      bad debt expense of approximately $1,049,000 and $982,000.

      Earnings Per Share

      Basic  earnings  per  share is  computed  by  dividing  net  income by the
      weighted-average number of shares outstanding.  Diluted earnings per share
      included  the dilutive  effect of stock  options,  warrants,  and in 2003,
      convertible preferred stock.  Approximately 1,130,000 and 1,500,000 of the
      Company's  stock options and warrants were excluded from the 2004 and 2003
      calculation  of diluted  earnings per share because the exercise  price of
      the stock  options and warrants were greater than the average price of the
      common   shares,   and   therefore   their   inclusion   would  have  been
      anti-dilutive.


                                      F-9


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Cash and Cash Equivalents

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

      Impairment of Long-Lived Assets

      The Company reviews  long-lived  assets 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 fair values.

      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. Significant estimates relate to the allowance
      for doubtful  accounts  receivable,  income tax valuation  allowance,  and
      conclusions  regarding  the  impairment  of  long-lived  assets  and  gain
      recognition on the sale of the  subsidiaries.  Actual results could differ
      from those estimates,  and any difference between the amounts recorded and
      amounts ultimately realized or paid will be adjusted  prospectively as new
      facts become known.


                                      F-10


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Advertising

      Advertising costs are expensed as incurred.  Advertising  expense amounted
      to approximately $1,000 in 2004 and $27,000 in 2003.

      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     Capital Lessee Obligations

            The fair  value  of the  Company's  capital  lessee  obligations  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-11


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Stock Compensation Plan

      The Company accounts for its stock option awards under the intrinsic value
      based method of accounting  prescribed by APB Opinion No. 25,  "Accounting
      for Stock Issued to  Employees,"  and related  interpretations,  including
      Financial  Accounting  Standards  Board  ("FASB")  Interpretation  No. 44,
      "Accounting for Certain  Transactions  Including Stock  Compensation,"  an
      interpretation  of APB Opinion  No. 25.  Under the  intrinsic  value based
      method,  compensation  cost is the excess,  if any,  of the quoted  market
      price of the stock at grant date or other measurement date over the amount
      an  employee  must pay to acquire the stock.  The Company  makes pro forma
      disclosures of net income and earning per share as if the fair value based
      method  of  accounting  had been  applied  as  required  by SFAS No.  123,
      "Accounting for Stock-Based Compensation."

      The Company's  1995 Stock Option Plan (the "Plan")  provides for the grant
      of up to 3,400,000  incentive stock options,  non-qualified stock options,
      tandem stock appreciation  rights, and stock appreciation rights of shares
      of common stock. Under the Plan, incentive stock options may be granted at
      no less than the fair market value of the  Company's  stock on the date of
      grant, and in the case of an optionee who owns directly or indirectly more
      than 10% of the  outstanding  voting stock (an  "Affiliate"),  110% of the
      market price on the date of grant. As of November 30, 2004,  approximately
      450,000 option shares remain available for future issuance.

      The  Company's  non-employee  Director  Stock Option Plan provides for the
      grant of options to purchase  10,000 shares of the Company's  common stock
      to each  non-employee  director on the first  business day following  each
      annual meeting of the shareholders of the Company. Under the plan, options
      may be  granted  at no less than the fair  market  value of the  Company's
      common stock on the date of grant.

      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 in 2004 and 2003, respectively:  annual dividends of $ -0-
      for both years,  expected volatility of 158% and 159%,  risk-free interest
      rate of 1.25% and 1.15%,  and expected  life of five years for all grants.
      The weighted-average  fair value of stock options granted in 2004 and 2003
      was $.21 and $.09, respectively.


                                      F-12


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Stock Compensation Plan (Continued)

      Under the above model,  the total value of stock  options  granted in 2004
      and 2003 was $466,273 and $68,574, respectively,  which would be amortized
      ratably on a pro forma basis over the related vesting periods, which range
      from  immediate   vesting  to  five  years.  Had  compensation  cost  been
      determined  based upon the fair  value of the stock  options at grant date
      for all awards,  the Company's  net income (loss) and earnings  (loss) per
      share would have been changed to the pro forma amounts indicated below:



                                                                                   2004           2003
                                                                                ----------     ----------
                                                                                         
         Net income:
           As reported                                                          $  170,253     $8,323,211
           Stock-based compensation cost, net of
              related tax effects, that would have been
              included in the determination of net income
              if the fair value based method had been
              applied to all awards                                                279,145        294,338
                                                                                ----------     ----------
           Proforma net income (loss)                                           ($ 108,892)    $8,028,873

         Basic earnings (loss) per share:
             As reported                                                         $     .01     $      .53
             Proforma                                                           ($     .01)    $      .51

         Diluted earnings (loss) per share:
             As reported                                                         $     .01     $      .53
             Proforma                                                           ($     .01)    $      .51

         Stock-based employee compensation
           cost, net of related tax effects, included
           in the determination of net income as
           reported                                                              $     -0-     $      -0-
                                                                                ----------     ----------



                                      F-13


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      Recent Accounting Pronouncements (Continued)

      On December 16, 2004,  the  Financial  Accounting  Standards  Board (FASB)
      issued  Statement  No. 123 (revised  2004) that will require  compensation
      costs related to share-based payment  transactions to be recognized in the
      financial statements.  With limited exceptions, the amount of compensation
      cost will be measured based on the grant-date  fair value of the equity or
      liability  instruments  issued.  In  addition,  liability  awards  will be
      measured each reporting  period.  Statement 123(R) replaces FASB Statement
      No. 123,  Accounting  for  Stock-Based  Compensation,  and  supercedes APB
      Opinion No. 25,  accounting for Stock Issued to Employees.  SFAS 123(R) is
      effective as of the first interim or annual  reporting  period that begins
      after December 15, 2005. The Company is currently  assessing the impact of
      adopting SFAS 123(R).

      In December 2003,  the FASB issued a revision to SFAS No. 132,  "Employers
      Disclosures  about  Pensions  and Other  Postretirement  Benefits",  which
      revision is effective for fiscal years ending after December 15, 2003. The
      adoption  of this  revision  does  not have any  impact  on the  Company's
      results of  operations  or financial  position,  but  requires  additional
      disclosures related to the Company's defined benefit plan (See Note 9).

      In  December  2002,  the  FASB  issued  SFAS  No.  148,   "Accounting  for
      Stock-Based Compensation - Transition and Disclosure",  which is effective
      for fiscal years ending after  December 15, 2002.  The  provisions of this
      statement  provide  alternative  methods of transition  for an entity that
      voluntarily  changes  to the fair value  based  method of  accounting  for
      stock-based  employee  compensation,  and  requires  disclosure  about the
      effects on reported net income of an entity's  accounting policy decisions
      with respect to stock-based  compensation.  The Company did not change its
      accounting method for stock-based employee  compensation and, accordingly,
      the provisions of this new standard did not have a material  impact on its
      consolidated results of operations and financial position.

      Reclassification

      Certain 2003 amounts  related to the  bankruptcy  of TSI and certain other
      items have been reclassified to conform to the 2004 presentation.


                                      F-14


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

2.    Investment Securities
      ---------------------

      At November 30, 2004:

                                                         Fair        Unrealized
                                           Cost          Value      Holding Loss
                                          -------       -------     ------------

         Equity securities included
             in other assets              $ 4,546       $ 2,295       ($2,251)
                                          -------       -------       -------

      The Company holds a non-marketable warrant to purchase 95,238 of shares of
      Talk America Holding,  Inc. ("Talk") at $6.30 per share, expiring in 2005.
      As of November 30, 2004, the Talk shares closed at $6.32 per share.

3.    Other Investments
      -----------------

      The Company held shares in Cordia  Corporation  (Cordia),  a publicly-held
      company whose shares were quoted in the over-the-counter market. Cordia is
      controlled by entities owned by a shareholder  and former  employee of the
      Company and members of his family. Due to the thinly-traded  nature of the
      Cordia shares, such shares had not been accounted for as marketable equity
      securities in accordance with Statement of Financial  Accounting Standards
      No. 115, but instead were carried at cost.

      During the years ended  November 30, 2004 and 2003, the Company sold 2,000
      and 70,000 shares of Cordia stock, resulting in gains of $770 and $33,722.
      The shares were sold at a significant discount to published market prices.
      At November 30, 2003,  the Company wrote off its  remaining  investment in
      Cordia  amounting to $71,430,  because the value of the Cordia  investment
      was deemed to be worthless.  At November 30, 2004, the Company held 81,180
      shares of Cordia.

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

                                                             2004
                                                           --------

         Machinery and equipment                           $ 82,605
         Computer equipment and software                    448,780
         Furniture and fixtures                              90,452
                                                           --------
                                                            621,837
         Less accumulated depreciation and amortization     429,424
                                                           --------

                                                           $192,413
                                                           --------


                                      F-15


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

4.    Property, Plant and Equipment (Continued)
      -----------------------------------------

      On October 8, 2003, the Company sold its New Rochelle,  New York corporate
      headquarters.  The  Company  received  proceeds  of  $2,200,000  and  used
      $1,100,000  of such  proceeds to retire in full the mortgage  note on this
      property (Note 6). As a result of the sale, the Company recorded a gain of
      approximately $546,000 in the fourth quarter of 2003.

      The Company placed  approximately  $100,000 in escrow to be used to remedy
      potential  environmental  costs.  As of November 30,  2003,  approximately
      $91,000  remained in escrow.  In 2004, all but  approximately  $46,000 was
      returned to the  Company  and the balance was used to cover  environmental
      costs. The $45,000 expense is included in other income, net.

5.    Short-Term Borrowings
      ---------------------

      Short-term  borrowings  as of November 30, 2003  consisted of an unsecured
      line of credit  agreement with a finance company,  up to $150,000,  due on
      demand with  interest  payable  monthly at the prime lending rate plus 2%.
      This  liability  was  settled  on  April  8,  2004  as  part  of a Plan of
      Reorganization  (see Note 8).

      During the year ended  November 30, 2003,  the Company  borrowed  $380,000
      from certain  individuals  that was repaid upon the sale of the  corporate
      headquarters  described  in  Note  4.  Interest  expense  related  to such
      borrowings  amounted to approximately  $45,000,  including the issuance by
      the  Company of 630,000  shares of common  stock  valued at  approximately
      $44,000.

6.    Long-Term Debt and Capital Lease Obligations
      --------------------------------------------

      On December 7, 2000, the Company acquired a building in New Rochelle,  New
      York,  which served as the Company's  headquarters.  The purchase price of
      the  building  was  $1,500,000,  of which  $1,100,000  was  paid  with the
      proceeds of a mortgage  loan from the  seller,  and the  remainder  of the
      purchase  price was paid in cash at closing.  The mortgage  loan  required
      interest  payments only on a monthly basis through December 2005, when the
      entire loan  principal  balance  became  due.  The  interest  rate was 10%
      through  December  2001,  and 11% for the  remaining  period.  See  Note 4
      regarding sale of the building and repayment of the mortgage loan.


                                      F-16


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

6.    Long-Term Debt and Capital Lease Obligations (Continued)
      --------------------------------------------------------

      Long-term debt consists of the following:

                                                       2004
                                                     -------

         Capital lease obligations (Note 10)         $32,100

         Less current maturities                      32,100
                                                     -------

                                                     $    --
                                                     =======

7.    Income Taxes
      ------------

      At November 30, 2004, the Company had net operating loss carryforwards for
      Federal income tax purposes of approximately  $20,850,000  expiring in the
      years 2008 through 2024.  There is an annual  limitation of  approximately
      $187,000  on the  utilization  of  approximately  $2,450,000  of such  net
      operating loss carryforwards under the provisions of Internal Revenue Code
      Section 382.

      At November 30,  2004,  the  Company's  Federal net  operating  loss carry
      forwards are scheduled to expire as follows:

             Year ended November 30

                     2008                                     $ 1,110,000
                     2009                                       1,050,000
                     2010                                       1,000,000
                     2012                                       3,100,000
                     2018                                       2,710,000
                     2019                                       2,510,000
                     2020                                       2,350,000
                     2021                                       5,850,000
                     2022                                         770,000
                     2024                                         400,000
                                                              -----------

                                                              $20,850,000
                                                              ===========


                                      F-17


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

7.    Income Taxes (Continued)
      ------------------------

      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, 2004 are as follows:



                                                                2004
                                                            -----------
                                                         
         Deferred tax assets:
            Net operating loss carryforwards                $ 7,090,000
            Allowance for doubtful accounts and accruals        190,000
                                                            -----------
                                                              7,280,000
         Valuation allowance                                 (7,280,000)
                                                            -----------

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


      The following is a reconciliation  of the tax provisions for the two years
      ended November 30, 2004 with the statutory Federal income tax rates:

                                                                Percentage of
                                                                Pre-Tax Income
                                                             ------------------
                                                              2004        2003
                                                             ------      ------

         Statutory Federal income tax rate                     34.0%       35.0%

         Utilization of net operating loss carryovers            --       (34.1)

         Operating losses generating no tax benefit           (34.0)         --

         State taxes, net of Federal effect                    15.3          --

         Reversal of accrual for prior year items             (33.3)         --
                                                             ======      ======

                                                              (18.0)%        .9%
                                                             ======      ======

      For the year ended November 30, 2004,  the Company  recorded a tax benefit
      of approximately $48,000 which resulted from the reduction of an estimated
      accrual of tax expense for the year ended November 30, 2003, offset by tax
      expense of $22,000 for the year ended November 30, 2004.


                                      F-18


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

8.    Subsidiary's Plan of Reorganization
      -----------------------------------

      On April 8, 2004,  the United  States  Bankruptcy  Court for the  Southern
      District of New York confirmed a Plan of  Reorganization  (the "Bankruptcy
      Plan") for Telecarrier  Services,  Inc. ("TSI").  On July 29, 2002, TSI, a
      wholly owned subsidiary,  had filed a voluntary  petition for relief under
      Chapter 11 of the Federal  Bankruptcy Code in the United States Bankruptcy
      Court  for  the  Southern  District  of  New  York.  The  Bankruptcy  Plan
      authorized  the  Company  to  disburse   $325,000  to  creditors  in  full
      satisfaction of claims amounting to approximately $1,229,000.

      For the year ended November 30, 2004, TSI reported a gain of $904,027 as a
      result  of being  judicially  released  from  liabilities  and  claims  as
      follows:

         Pre-petition claims:
            Unsecured line of credit                         $  150,000
            Trade payables and due to related party             618,482
            Other accrued expenses                              103,250
                                                             ----------

                     Total pre-petition claims                  871,732

         Post-petition payables and accrued expenses             68,124
         Administrative claims and legal costs                  289,171
                                                             ----------

                     Total claims                             1,229,027

            Distribution to creditors                           325,000
                                                             ----------

                     Gain on debt reduction                  $  904,027
                                                             ==========

      TSI had an agreement, effective January 2, 2002, with Telco Services, Inc.
      ("Telco"),  a corporation  owned by a former  shareholder  of the Company,
      under which Telco provided TSI with collection,  sales and other services.
      As a result of a court-stipulated agreement between TSI and Telco, entered
      into on February  6, 2004,  the amount  owed Telco for such  services  was
      reduced by approximately  $51,000. Such reduction was included in the gain
      on settlement  with  creditors for the year ended November 30, 2004. As of
      November 30, 2004, all of Telco's claims related to the TSI bankruptcy had
      been  paid  in  full,  including  $65,000  in  administrative  claims  and
      approximately  $31,000 in unsecured claims. The President of Telco is also
      the President of Glad Holdings (See Note 11).


                                      F-19


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

9.    Pension Plans
      -------------

      The Company  sponsors a defined benefit plan covering two active employees
      and a number  of former  employees.  The  Company's  funding  policy  with
      respect to the defined  benefit  plan is to  contribute  annually not less
      than the minimum  required by applicable  law and  regulation to cover the
      normal cost and to fund  supplemental  costs,  if any,  from the date each
      supplemental cost was incurred.  Contributions are intended to provide not
      only for  benefits  attributed  to  service  to date,  but also for  those
      expected  to be paid in the  future.  Plan  assets  consist  primarily  of
      investments in conservative equity and debt securities. The Company uses a
      November 30 measurement date for its pension plan.

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

      Obligations and Funded Status at November 30:



         Pension Benefits                                           2004          2003
                                                                 ---------     ---------
                                                                         
         Change in benefit obligation:
              Benefit obligation at beginning of year            ($820,709)    ($736,717)
              Interest cost                                        (52,125)      (54,086)
              Actuarial loss                                       (32,373)      (41,981)
              Benefits paid                                         38,181        12,075
                                                                 ---------     ---------

              Benefit obligation at end of year                  ($867,026)    ($820,709)
                                                                 =========     =========

         Change in plan assets:
               Fair value of plan assets at beginning of year     $498,149      $417,601
               Actual return on plan assets                         31,105         7,357
               Employer contribution                                89,000        85,266
               Benefits paid                                       (38,181)      (12,075)
                                                                 ---------     ---------

               Fair value of plan assets at end of year           $580,073      $498,149
                                                                 ---------     ---------



                                      F-20


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

9.    Pension Plans (Continued)
      -------------------------

                                             2004            2003
                                          ---------       ---------

      Funded status                       ($286,953)      ($322,560)
                                          ---------       ---------

      Net amount recognized               ($286,953)      ($322,560)
                                          =========       =========

      Amounts recognized in the statement of financial position consist of:

                                             2004            2003
                                          ---------       ---------

      Accrued benefit cost                ($286,953)      ($322,560)
                                          ---------       ---------

      Net amount recognized               ($286,953)      ($322,560)
                                          =========       =========

      The  accumulated  benefit  obligation  for the Company's  defined  benefit
      pension  plan was  $867,026  and  $820,709 at November  30, 2004 and 2003,
      respectively.

      Information   required  for  pension  plan  with  an  accumulated  benefit
      obligation in excess of plan assets:

                                                        November 30
                                                  -----------------------
                                                     2004          2003
                                                  ---------     ---------

      Projected benefit obligation                ($867,026)    ($820,709)
      Accumulated benefit obligation              ($867,026)    ($820,709)
      Fair value of plan assets                    $580,073      $498,149

      Components of Net Periodic Benefit Cost:
                                                     2004          2003
                                                  ---------     ---------

      Interest cost                               $  52,125     $  54,086
      Expected return on plan assets                (41,390)      (35,411)
      Amortization of net loss                       37,356        34,057
                                                  ---------     ---------

      Net periodic benefit cost                   $  48,091     $  52,732
                                                  =========     =========


                                      F-21


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

9.    Pension Plans (Continued)
      -------------------------

        Assumptions

               Weighted-average assumptions used to
                 determine net periodic benefit cost
                 November 30:

                                                            2004       2003
                                                           -------    -------

               Discount rate                                  6.25%      7.00%
               Expected long-term return on plan assets       8.00%      8.00%
               Rate of compensation increase                    --         --

      The expected  return on Plan assets  should  remain  constant from year to
      year since the long-term expectation should not change significantly based
      on a single year's experience. A rate of 8% was adopted for this purpose.

      Plan Assets

      The Company's pension plan weighted-average  asset allocations at November
      30, 2004 and 2003, by asset category are as follows:

                                                           November 30
                                                        -----------------
                                                         2004        2003
                                                        -----       -----
      Asset Category

            Equity securities                            51.8%       57.1%
            Debt securities                              22.0%       27.8%
            Other                                        26.2%       15.1%
                                                        -----       -----

            Total                                       100.0%      100.0%
                                                        =====       =====

      The  current  investment  policy  for  pension  plan  assets  is to reduce
      exposure to equity market risks.  The current  strategy for Plan assets is
      to  invest  in  conservative  equity  and debt  securities.  The Plan also
      maintains a significant cash balance.

      Equity  securities  include the  Company's  common stock in the amounts of
      approximately $5,400 and $3,900 at November 30, 2004 and 2003.


                                      F-22


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

9.    Pension Plans (Continued)
      -------------------------

      Cash Flows - Contributions

      The Company  expects to contribute  approximately  $100,000 to its defined
      benefit plan in fiscal 2005.

      Estimated Future Benefit Payments

      The following pension benefit payments are expected to be paid:

         2005                                                  $ 17,672
         2006                                                    19,852
         2007                                                    42,137
         2008                                                    46,176
         2009                                                    55,992
         2010 - 2014                                            306,881

      Defined Contribution Plan

      The  Company  has a 401(k)  profit  sharing  plan for the  benefit  of all
      eligible   employees,   as  defined.   The  plan  provides  for  voluntary
      contributions  not to exceed  the  statutory  limitation  provided  by the
      Internal Revenue Code. The Company may make  discretionary  contributions.
      There were no contributions made for the years ended November 30, 2004 and
      2003.


                                      F-23


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

10.   Commitments
      -----------

      Operating Leases

      The  Company  leases  its  offices  under  noncancelable  operating  lease
      agreements which expire through 2009.

      Rent  expense  was  approximately  $82,000  and  $67,000 in 2004 and 2003,
      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  commitments  under all  operating  leases  that have
      remaining  non-cancelable terms in excess of one year are approximately as
      follows:

                Year ended November 30,
                -----------------------

                        2005                                            $160,000
                        2006                                             162,000
                        2007                                             139,000
                        2008                                              96,000
                        2009                                               6,000
                                                                        --------

                                                                        $563,000
                                                                        ========

      Capital Lease Obligations

      The  Company  leases  certain  machinery  and  equipment  with lease terms
      through 2005.  Obligations  under capital leases have been recorded in the
      accompanying  financial  statements at the present value of future minimum
      lease payments,  discounted at interest rates ranging from 12.4% to 20.2%.
      The capitalized cost and accumulated depreciation included in property and
      equipment was as follows:

                                                      2004
                                                    -------

      Cost                                          $69,567
      Accumulated depreciation                       69,567
                                                    -------

                                                    $    --
                                                    =======


                                      F-24


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

10.   Commitments (Continued)
      -----------------------

      Capital Lease Obligations (Continued)

      The future  minimum lease payments under the capital lease and net present
      value  of  future  minimum  lease  payments  for  the  ensuing  years  are
      summarized as follows:

               Year ended November 30,
               -----------------------

                         2005                             $40,689

               Less amount representing interest            8,589
                                                          -------

               Present value of future minimum
                  lease payments (Note 6)                 $32,100
                                                          =======

      Other Commitments

      In January 2005,  the Company  entered into a minimum  purchase  agreement
      with a  wholesale  VOIP  (Voice  Over  Internet  Protocol)  provider.  The
      agreement requires minimum fees aggregating approximately $108,000 through
      January 2006.

11.   Related Party Transactions
      --------------------------

      TSI has an agreement, effective January 2, 2002, with Telco Services, Inc.
      ("Telco"), a corporation owned by a former shareholder,  under which Telco
      provides TSI with collection,  sales and other services. Expenses incurred
      in connection with this agreement,  which are included in selling, general
      and administrative  expenses in the consolidated  statement of operations,
      amounted to $21,127 for the year ended November 30, 2003. The President of
      Telco is also the  President of Glad Holdings LLC ("Glad  Holdings")  (see
      Note 12).

      During the years  ended  November  30, 2004 and 2003,  the Company  billed
      Cordia,  a related  party (see Note 3),  $338,087  and  $197,224 for rent,
      telemarketing  services,  commissions,  and other costs. Cordia billed the
      Company  $585,397 and $ 395,232 for the years ended  November 30, 2004 and
      2003 for  telecommunications  services and other costs. As of November 30,
      2004,  the Company owed Cordia  $59,384.


                                      F-25


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

12.   Asset Sale
      ----------

      On September  3, 2002,  the Company  entered into an agreement  with Essex
      Acquisition Corp. ("EAC"), a wholly-owned subsidiary of BiznessOnline.com,
      Inc. ("Biz"), to sell substantially all the assets of Essex Communications
      Inc., ("Essex") a former wholly-owned subsidiary, (amounting to $1,102,103
      at November 30,  2002),  for five dollars plus the  assumption  of certain
      liabilities  of Essex,  amounting  to  $10,081,382  at November  30, 2002,
      including  all  obligations  due and  payable to Essex's  largest  vendor,
      Verizon  Services  Corp.  ("Verizon").  EAC entered into an agreement with
      Verizon that provided a payment schedule for the liabilities  assumed from
      Essex and  Verizon  granted  EAC a  discount  on the  assumed  liabilities
      provided  EAC  adhered to the payout  schedule.  EAC also paid the Company
      $270,000 to  reimburse  the  Company  for  amounts  paid by the Company to
      Essex's lender.  The sale closed on December 31, 2002. As the creditors of
      Essex  did not  consent  to the  assignment  of their  claims,  Essex  had
      remained liable for substantially all the obligations  assumed in the sale
      until such time as they were paid. The June 30, 2002  unaudited  financial
      statements of Biz indicated that Biz had a stockholders' equity deficiency
      of   approximately   $20,500,000  and  had  negative  working  capital  of
      approximately $3,500,000.  The most recent independent auditor's report of
      Biz expressed significant doubt about Biz's ability to continue as a going
      concern. These factors indicated that there was significant uncertainty as
      to Biz and its  subsidiaries'  ability to repay the obligations  described
      above.  Accordingly,  the  Company did not record any gain until Essex was
      released from the assumed obligations.  During the period December 1, 2002
      through  September 11, 2003, EAC had settled  liabilities of approximately
      $3,511,000 and accordingly, gain was recorded for such amount.

      On September 11, 2003, the Company sold all the outstanding  capital stock
      of Essex to Glad  Holdings (see Note 11), a New Jersey  limited  liability
      company,  for an aggregate  purchase  price of $100 and a general  release
      from Glad  Holdings  with respect to any and all matters  arising prior to
      September 11, 2003. The Company,  based on all available  information  and
      consultation  with  counsel,  concluded  that  it was  unlikely  that  any
      creditor of Essex would be able to hold the  Company  responsible  for any
      debts or liabilities of Essex. As a result thereof,  the Company  believed
      it had been  released  of all the  liabilities  related  to  Essex,  which
      amounted  to  approximately  $7,314,000  on such  date,  and  accordingly,
      recorded such amount as gain in the fourth quarter fiscal of 2003.


                                      F-26


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

12.   Asset Sale (Continued)
      ----------------------

      The following  unaudited pro forma summary presents  information as if the
      sale of Essex's  assets had  occurred at the  beginning  of the year ended
      November 30, 2003. The pro forma amounts include certain  adjustments that
      eliminate all the operations of Essex for the periods  presented.  The pro
      forma  information  does not  necessarily  reflect the actual results that
      would have  occurred  had the sale taken place for the periods  presented,
      nor is it  necessarily  indicative of the future  results of operations of
      the remaining company:

                                                                 2003
                                                              -----------
                                                              (Unaudited)
                                                              -----------

      Revenues                                                 $4,674,808
                                                              -----------

      Net loss                                                ($2,106,605)
                                                              -----------

      Basic and diluted loss per share                        ($      .13)
                                                              ===========

13.   Accounts payable and accrued expenses
      -------------------------------------

      As of November 30, 2004 approximately  $198,000 of liabilities  related to
      the discontinued  luggage  business remain on the Company's  balance sheet
      under the capiton  accounts  payable and accrued  expenses.  There has not
      been any demand for payment of liabilities. The Company intends to reverse
      these  liabilities  in 2006 when the  statute  of  limitations  expires if
      payment is not demanded.


                                      F-27


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

14.   Stockholders' Equity
      --------------------

      The  Company  was  authorized  to  issue up to 1,300  shares  of  Series B
      Preferred  stock $.10 par value,  and such stock was  entitled  to receive
      dividends  when as, and if dividends  were  declared by the Company on its
      common stock.  Each holder of Series B preferred  stock had the right,  at
      the option of the holder,  to convert  each share of such stock into 1,000
      shares of common stock.  The holders of shares of Series B preferred stock
      were  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.

      During 2001, certain of the Series B shareholders elected to convert their
      shares to common  shares,  resulting in the issuance of 100,000  shares of
      common stock.  During 2003, the remaining  Series B shareholder  converted
      its shares to common shares, resulting in the issuance of 16,000 shares of
      common stock.

      The following is a summary of outstanding options:

                                                                       Weighted-
                                                                        Average
                                        Number       Exercise Price    Exercise
                                       of Shares        Per Share        Price
                                       ---------     --------------    ---------

      Outstanding December 1, 2002     1,618,453      $.05 - $4.88       $1.60

      Granted during year ended
          November 30, 2003              740,000          $.10           $ .10

      Canceled during year ended
          November 30, 2003             (635,119)     $.58 - $4.88       $1.91
                                      ----------

      Outstanding November 30, 2003    1,723,334      $.05 - $2.50       $ .84

      Granted during year ended
           November 30, 2004           2,185,000      $.16 - $.28        $ .23

      Canceled during year ended
           November 30, 2004            (435,834)     $.10 - $2.25       $1.35
                                      ----------

      Outstanding November 30, 2004    3,472,500      $.05 - $2.50       $ .40
                                      ----------

      Options exercisable,
           November 30, 2004             937,500      $.05 - $2.50       $ .40
                                      ----------

      Options exercisable,
           November 30, 2003             621,334      $.72 - $2.50       $1.43
                                      ----------


                                      F-28


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

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

      The following table summarizes  information about the options  outstanding
      at November 30, 2004:



                                   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
      -------------      -----------    ------------   ----------    -----------   ----------
                                                                    
      $ .05 - $ .97       2,976,500         4.44       $     .22       791,500     $     .17
      $1.41 - $1.44         470,000         1.00       $    1.41       120,000     $    1.43
      $1.41 - $2.50          26,000          .48       $    2.50        26,000     $    2.50


      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 have 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 2004 and 2003.

      As of November 30, 2004 and 2003, warrants were outstanding to purchase up
      to 550,000  shares of the  Company's  common stock at prices  ranging from
      $1.54 to $2.50. The warrants expire through October 23, 2010.

15.   Net Income Per Common Share
      ---------------------------

      Net income per common share data was computed as follows:



                                                                             2004           2003
                                                                          -----------    -----------
                                                                                   
      Net income                                                          $   170,253    $ 8,323,211
                                                                          ===========    ===========

      Weighted average common shares outstanding                           16,254,282     15,771,219
      Effect of dilutive securities, stock options and preferred stock        461,526         70,722
                                                                          -----------    -----------
      Weighted average dilutive common shares outstanding                  16,715,808     15,841,941
                                                                          ===========    ===========

      Net income per common share - basic                                 $       .01    $       .53
                                                                          ===========    ===========
      Net income per common share - diluted                               $       .01    $       .53
                                                                          ===========    ===========



                                      F-29


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

16.   Subsequent Events
      -----------------

      On December 17, 2004,  the Company sold a promissory  note ("Note") in the
      principal amount of $328,767 and 160,000 shares of restricted common stock
      of the Company to an unaffiliated party for $300,000.  The Note is payable
      on December 17, 2005 and is  unsecured.  The Note  requires the Company to
      expend the proceeds of the Note on sales and marketing efforts.

      On February 8, 2005, the Company  consummated a private placement pursuant
      to  which  the  Company  issued a  secured  convertible  term  note in the
      principal amount of $2,000,000 (the "Convertible  Note"),  and the Company
      issued a common stock  purchase  warrant (the  "Warrant") to the holder of
      the Convertible Note, exercisable at any time through February 8, 2012, to
      purchase up to 793,650  shares of the Company's  common  stock,  par value
      $.10 per share (the "Common  Stock").  The exercise  price is $.72 for the
      first 264,550 shares,  $.79 for the next 264,550 shares,  and $.95 for any
      additional  shares.  The proceeds received by the Company,  net of related
      fees and expenses was approximately $1,744,000.  The Company agreed to use
      the  proceeds  only for  marketing,  general  working  capital and general
      business purposes.  Interest on the Convertible Note is payable monthly on
      the first day of each month during the term of the Convertible Note, at 3%
      above the prime rate commencing March 1, 2005. Commencing May 1, 2005, the
      Company is  required  to make  monthly  principal  payments of $60,606 per
      together,  with any accrued and unpaid interest  payable on such date, the
      "Monthly  Payment Amount".  All or a portion of the outstanding  principal
      and  interest  due under the  Convertible  Note shall be paid in shares of
      Common Stock upon satisfaction of certain conditions. The Convertible Note
      is initially  convertible  into shares of Common Stock at a price of $0.63
      per share (together with any adjustments,  the "Fixed Conversion  Price").
      The  Fixed  Conversion  Price  is  subject  to  anti-dilution   protection
      adjustments,  on a weighted average basis, upon the Company's  issuance of
      additional  shares  of  Common  Stock  at a price  that is less  than  the
      then-current Fixed Conversion Price. This agreement  prohibits the payment
      of any dividends as long as the Convertible Note remains outstanding.  The
      Convertible Note is secured by a blanket lien on substantially  all of the
      Company's  assets and the common stock of all  subsidiaries,  and contains
      prepayment penalty provisions.


                                      F-30


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

16.   Subsequent Events (Continued)
      -----------------------------

      Absent  earlier  redemption  by the Company or earlier  conversion  by the
      investor,  the Convertible  Note  originally  matured on February 8, 2006.
      Since  the  Company  entered  into a  service  provider  agreement  with a
      wholesale telephone service provider, the maturity date of the Convertible
      Note has been extended to February 8, 2008.

      On  February  24,  2005,  New  Rochelle  Telephone  Company  ("NRTC"),   a
      wholly-owned  subsidiary of the Company,  completed its negotiations  with
      Verizon  Services  Corp.  ("Verizon")  and  signed a  Wholesale  Advantage
      Services  Agreement  (the  "Agreement").  The  Agreement  is  a  long-term
      commercial   alternative  to  the  unbundled   network  elements  platform
      ("UNE-P")  and allows NRTC to purchase  from Verizon  wholesale  dial tone
      services on terms that preserve,  in all material respects,  the features,
      functionality and ordering  processes  previously  available to NRTC under
      Verizon's UNE-P service offering.  The rates and charges for such services
      are fixed at agreed upon price  levels that should  allow NRTC to continue
      to offer its existing telephone services at competitive  prices.  Pursuant
      to the Agreement,  NRTC and the Company are required to keep  confidential
      all  additional  terms and  provisions of the  Agreement.  The Company has
      minimum line commitments in connection with the agreement.

17.   Risks and Uncertainties
      -----------------------

      The Company buys substantially all of the telecommunication  services that
      it resells from Regional Bell  Operating  Companies  ("RBOC's"),  and long
      distance  carriers and is,  therefore,  highly  dependent  upon them.  The
      Company believes that its relationships  with them are  satisfactory.  The
      Company believes 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 such vendors 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.


                                      F-31


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

17.   Risks and Uncertainties (Continued)
      -----------------------------------

      Future results of operations  involve a number of risks and uncertainties.
      Factors  that could  affect  future  operating  results and cash flows and
      cause actual results to vary materially from historical  results  include,
      but are not limited to:

      -     The  Company's  business  strategy with respect to bundled local and
            long distance services may not succeed.

      -     Failure to manage, or difficulties in managing, the Company's growth
            operations  or  restructurings  including  attracting  and retaining
            qualified  personnel and opening up new  territories for its service
            with favorable gross margins.

      -     Dependence on the  availability or  functionality of incumbent local
            telephone  companies'  networks,  as they  relate  to the  unbundled
            network element platform or the resale of such services.

      -     Increased price competition in local and long distance service.

      -     Failure or  interruption  in the Company's  network and  information
            systems.

      -     Changes in government policy, regulation and enforcement.

      -     Failure of the  Company's  collection  management  system and credit
            controls efforts for customers.

      -     Inability to adapt to technological change.

      -     Competition in the telecommunications industry.

      -     Inability to manage customer attrition and bad debt expense.

      -     Adverse change in Company's relationship with third party carriers.

      -     Failure or bankruptcy  of other  telecommunications  companies  upon
            whom the Company relies for services and revenues.

      -     Lack of capital or  borrowing  capacity,  and  inability to generate
            cash flow.


                                      F-32


                   eLEC COMMUNICATIONS CORP. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                     YEARS ENDED NOVEMBER 30, 2004 AND 2003

18.   Fourth Quarter Adjustments (Unaudited)
      --------------------------------------

      During the fourth quarter of the year ended November 30, 2004, the Company
      made a year-end  adjustment that was material to the results of the fourth
      quarter.  The net effect of the  year-end  adjustment  was to increase net
      income in the  fourth  quarter  by  approximately  $115,000,  to record as
      recoverable certain  telecommunication excise taxes previously expensed as
      part of cost of sales.


                                      F-33


Item 8. - Changes  in and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

      None.

Item 8A. Controls and Procedures.

      Internal Control Over Financial Reporting. There have not been any changes
in our internal  control over  financial  reporting  (as such term is defined in
Rules  13a-15(f) and 15d-15(f) under the Exchange Act) during the fourth quarter
of 2004 that have materially  affected,  or are reasonably  likely to materially
affect, our internal control over financial reporting.  Management is aware that
there is a lack of  segregation  of duties due to the small  number of employees
within our financial and administrative  functions. We will continue to evaluate
the  employees  involved,  the  additional  control  procedures in place to help
compensate for the lack of segregation of duties, the risks associated with such
lack of segregation  and whether the potential  benefits of adding  employees to
clearly  segregate duties justifies the expense  associated with such increases.
In addition,  we are aware that many of the internals controls that are in place
are undocumented  controls.  Although we have documented many of our systems and
processes,  we will need to expend a substantial  amount of time over the coming
year to obtain the full documentation  required to be in compliance with Section
404 of the Sarbanes-Oxley Act of 2002.

      We have also identified certain  deficiencies and issues with our internal
controls  that  occurred  in the fiscal  year ended  November  30,  2004.  These
deficiencies and issues include, but are not limited to:

            After the end of our fiscal year,  when we were preparing  state tax
      returns  for  telecommunication  taxes,  we  identified  that we had  been
      overstating  telecom  taxes payable for certain taxes that were paid by us
      directly  to our  carrier  instead  of being paid  directly  to the taxing
      authorities.  We have adjusted our controls to mitigate this type of event
      from occurring in future periods.

            Due to the  voluminous  nature of state and local  telecom taxes and
      the small quantity of taxes payable to certain  municipalities,  we do not
      remit all our  telecom  taxes in a timely  manner.  Certain  taxes that we
      should  be  remitting  on  a  monthly   basis,   we  remit   quarterly  or
      semi-annually  because  many  of  the  checks  and  returns  that  we  are
      processing  are for  payments  of less  than  $50.  We are  aware of other
      telephone  companies that follow this process.  We continue to monitor the
      responses,  if any, we receive  from the tax  authorities  regarding  late
      filings and we do not intend to remit such taxes on a timely manner in the
      future,  unless we determine that it would be more cost-effective to us to
      do so.


                                       18


                                    PART III

Item 9. - Directors and Executive Officers of the Registrant.

      Information  relating  to our  directors  is set forth  under the  caption
entitled "Election of Directors" in our 2005 proxy statement and is incorporated
herein by reference. Information relating to our executive officers is set forth
in our 2005 proxy statement under the caption "Executive Officers, Directors and
Key Employees" and is incorporated herein by reference.

Item 10. - Executive Compensation.

      The  information  regarding  compensation of our officers and directors is
set forth under the caption entitled "Executive  Compensation" in our 2005 proxy
statement and is incorporated herein by reference.

Item 11. - Security  Ownership of Certain  Beneficial  Owners and Management and
Related Stockholder Matters.

      Information  regarding ownership of certain of our securities is set forth
under the captions entitled  "Security  Ownership of Certain  Beneficial Owners"
and  "Security  Ownership  of  Management"  in our 2005 proxy  statement  and is
incorporated herein by reference.

Item 12. - Certain Relationships and Related Transactions.

      Information  regarding certain relationships and related transactions with
our company is set forth under the caption entitled  "Certain  Relationships and
Related  Transactions" in our 2005 proxy statement and is incorporated herein by
reference.

Item 13. - Exhibits List and Reports on Form 8-K.

(3)   Articles of Incorporation and By-laws

      (a)   Certificate of Incorporation,  as amended, incorporated by reference
            to our 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 our definitive  proxy  statement filed
            with the Securities and Exchange  Commission in connection  with our
            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 our 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 our 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 our  Quarterly  Report on
            Form 10-Q for the quarter ended August 30, 1995.


                                       19


      (f)   Certificate  of  Amendment  of  the  Certificate  of  Incorporation,
            incorporated  by reference  to Exhibit 3(f) to our Annual  Report on
            Form 10-K for the year ended November 30, 1998.

      (g)   Certificate  of  Amendment  of  the  Certificate  of  Incorporation,
            incorporated by reference to Exhibit 3.2 to our 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 our 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 our 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 our 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 our Proxy Statement dated October 24, 1996.

      (c)   Non-Employee  Director  Stock  Option  Plan,  dated March 30,  2001,
            incorporated  by reference to Exhibit  10(c) to our Annual Report on
            Form 10-KSB for the year ended November 30, 2003.

      (d)   Lease Agreement  between South Broadway WP, LLC,  Landlord,  and New
            Rochelle Telephone Corp., Tenant, dated August 2003, incorporated by
            reference to Exhibit  10(d) to our Annual  Report on Form 10-KSB for
            the year ended November 30, 2003.

      (e)   Office Lease between Lexin  Celebration,  LLC, as Landlord,  and Vox
            Communications Corp., as Tenant, dated January 25, 2005.

      (f)   Securities Purchase Agreement, dated as of February 8, 2005, between
            eLEC Communications Corp. and Laurus Master Fund, Ltd., incorporated
            by reference to Exhibit 10.1 to our Current Report on Form 8-K dated
            February 8, 2005.

      (g)   Secured Convertible Term Note, dated as of February 8, 2005, between
            eLEC Communications Corp. and Laurus Master Fund, Ltd., incorporated
            by reference to Exhibit 10.2 to our Current Report on Form 8-K dated
            February 8, 2005.

      (h)   Master Security  Agreement,  dated as of February 8, 2005, among us,
            New  Rochelle  Telephone  Corp.,  Telecarrier  Services,  Inc.,  Vox
            Communications   Corp.,  Line  One,  Inc.,  AVI  Holding  Corp.  and
            TelcoSoftware.com  Corp.  in  favor of  Laurus  Master  Fund,  Ltd.,
            incorporated  by reference to Exhibit 10.3 to our Current  Report on
            Form 8-K dated February 8, 2005.

      (i)   Stock Pledge  Agreement,  dated as of February 8, 2005,  executed by
            eLEC  Communications  Corp.  in favor of Laurus  Master Fund,  Ltd.,
            incorporated  by reference to Exhibit 10.4 to our Current  Report on
            Form 8-K dated February 8, 2005.

      (j)   Subsidiary  Guaranty,  dated as of February 8, 2005, executed by New
            Rochelle   Telephone   Corp.,   Telecarrier   Services,   Inc.,  Vox
            Communications   Corp.,  Line  One,  Inc.,  AVI  Holding  Corp.  and
            TelcoSoftware.com  Corp.,  incorporated by reference to Exhibit 10.5
            to our Current Report on Form 8-K dated February 8, 2005.

      (k)   Registration Rights Agreement, dated as of February 8, 2005, between
            eLEC Communications Corp. and Laurus Master Fund, Ltd., incorporated
            by reference to Exhibit 10.6 to our Current Report on Form 8-K dated
            February 8, 2005.

      (l)   Common Stock Purchase Warrant, dated as of February 8, 2005, between
            eLEC Communications Corp. and Laurus Master Fund, Ltd., incorporated
            by reference to Exhibit 10.7 to our Current Report on Form 8-K dated
            February 8, 2005.

      (m)   Form of Common Stock Purchase Warrant, dated as of February 8, 2005,
            issued  by eLEC  Communications  Corp.  to or on the order of Source
            Capital Group,  Inc.,  incorporated  by reference to Exhibit 10.8 to
            our Current Report on Form 8-K dated February 8, 2005.


                                       20


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

        Name                                        Jurisdiction of Organization
        ----                                        ----------------------------

        New Rochelle Telephone Corp.                           New York
        Telecarrier Services, Inc.                             Delaware
        VoX Communications Corp                                Delaware

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

(31.1)  Certification  of  our  Chief  Executive  Officer  and  Chief  Financial
        Officer, Paul H. Riss, pursuant to Section 302 of the Sarbanes-Oxley Act
        of 2002.

(32.1)  Certification  of  our  Chief  Executive  Officer  and  Chief  Financial
        Officer, Paul H. Riss, pursuant to Section 906 of the Sarbanes-Oxley Act
        of 2002.

(b)   Reports on Form 8-K.

      None.

Item 14. Principal Accountant Fees and Services.

Audit Fees.  The aggregate  fees billed by Nussbaum  Yates & Wolpow,  P.C.,  our
principal  accountants,  for professional services rendered for the audit of our
annual financial statements for the last two fiscal years and for the reviews of
the financial statements included in our Quarterly Reports on Form 10-QSB during
the last two fiscal years was $103,936 and $99,651, respectively.

Audit-Related  Fees.  We did not engage  our  principal  accountants  to provide
assurance or related services during the last two fiscal years.

Tax Fees.  The  aggregate  fees  billed  by our  principal  accountants  for tax
compliance,  tax advice and tax planning services rendered to us during the last
two fiscal years was $15,000 and $15,000, respectively.

All Other Fees. We did not engage our principal  accountants to render  services
to us during the last two fiscal years, other than as reported above.

Pre-Approval  Policies  and  Procedures.  Our  Board of  Directors  has the sole
authority to appoint or replace our independent  auditor.  Our Board is directly
responsible  for the  compensation  and oversight of the work of our independent
auditor  (including  resolution  of  disagreements  between  management  and the
independent auditor regarding financial  reporting) for the purpose of preparing
or issuing an audit report or related work. Our  independent  auditor is engaged
by, and reports directly to, our Board.

Our Board  pre-approves all auditing services and permitted  non-audit  services
(including the fees and terms thereof) to be performed for us by our independent
auditor,  subject to the de minimis  exceptions for non-audit services described
in Section  10A(i)(1)(B)  of the Exchange  Act, all of which are approved by our
Board prior to the completion of the audit. In the event  pre-approval  for such
auditing  services  and  permitted  non-audit  services  cannot be obtained as a
result of inherent  time  constraints  in the matter for which such services are
required,  the Chairman of our Board may  pre-approve  such  services,  and will
report for  ratification  such  pre-approval  to our Board at its next scheduled
meeting.


                                       21


Our Board has  complied  with the  procedures  set forth above and all  services
reported above were approved in accordance with such procedures.


                                       22


                                   SIGNATURES

      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934, we have duly caused this Report to be signed on our behalf
by the undersigned, thereunto duly authorized on the 11th day of March 2005.

                                        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              March 11, 2005
-------------------------    Chief Financial Officer
Paul H. Riss                 (Principal Accounting Officer)
                             Director


/s/ Joel Dupre               Chairman of the Board of Directors   March 11, 2005
-------------------------
Joel Dupre


/s/ Greg M Cooper            Director                             March 11, 2005
-------------------------
Greg M Cooper


/s/ Gayle Greer              Director                             March 11, 2005
-------------------------
Gayle Greer


/s/ Michael Khalilian        Director                             March 11, 2005
-------------------------
Michael Khalilian


                                       23