<PAGE>

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

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


                                  FORM 10-QSB
                                AMENDMENT NO. 1
(Mark one)
     X
    ---
               QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended September 30, 1999

                                      OR


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

               For the transition period from _______ to _______

                        Commission file number 0-26433

                         ENVIRO-CLEAN OF AMERICA, INC.
            (Exact name of registrant as specified in its charter)


     NEVADA                                             88-0386415
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

                                211 PARK AVENUE
                             HICKSVILLE, NY 11801
                   (Address of principal executive offices)

                                (516) 931-4455
               (Issuer's telephone number, including area code)

     Check whether the registrant (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
   ___

     State the number of shares outstanding of each of the issuer's classes of
Common Stock as of the latest practicable date: The total number of shares of
Common Stock, par value $0.01 per share, outstanding as of November 12, 1999 was
4,351,000.

     Transitional Small Business Disclosure Format (check one) Yes       No
                                                                   ___      ___

================================================================================
<PAGE>

                         ENVIRO-CLEAN OF AMERICA, INC.

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                               Page
                                                                                                               ----
                                   PART I - FINANCIAL INFORMATION

     <S>                                                                                                       <C>
     Item 1.  Consolidated Financial Statements
              Consolidated Balance Sheet as of September 30, 1999 (Unaudited)...............................      2
              Consolidated Statement of Earnings for the Nine Months Ended September 30, 1999 and
                1998 (Unaudited)............................................................................      3
              Consolidated Statement of Earnings for the Three Months Ended September 30, 1999 and
                1998 (Unaudited)............................................................................      4
              Consolidated Cash Flow Statement for the Nine Months Ended September 30, 1999 and                   5
                1998 (Unaudited)............................................................................
              Consolidated Statement of Shareholders' Equity for the Nine Months Ended September 30,              6
                1999 (Unaudited)............................................................................
              Notes to the Consolidated Financial Statements (Unaudited)....................................      7

     Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations..........    16

                                   PART II - OTHER INFORMATION

     Item 1.  Legal Proceedings..............................................................................    21

     Item 2.  Changes in Securities..........................................................................    21

     Item 4.  Submission of Matters to a Vote of Security Holders............................................    21

     Item 5.  Other Information and Subsequent Events........................................................    21

     Item 6.  Exhibits and Reports on Form 8-K...............................................................    23

SIGNATURES...................................................................................................    25
</TABLE>

<PAGE>

                        PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements

                 ENVIRO-CLEAN OF AMERICA, INC. & SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEET
                              SEPTEMBER 30, 1999
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                       ASSETS
<S>                                               <C>               <C>
Current assets
   Cash & cash equivalents                        $  2,174,553
   Accounts receivable                                 935,151
   Merchandise Inventory                               689,781
   Loan receivable-affiliate                           179,836
   Prepaid expenses & other                             67,542
                                                  ------------
    Total current assets                                            $  4,046,863

 Property, Plant & Equipment - At cost               1,263,280
   Less: Accumulated Depreciation                      999,187           264,093
                                                  ------------

 Other Assets
    Goodwill                                         6,963,175
    Other                                               24,374
                                                  ------------
     Total other assets                                                6,987,549
                                                                    ------------
    TOTAL ASSETS                                                    $ 11,298,505
                                                                    ============

                      LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities
    Accounts payable & accrued expenses           $  1,294,283
    Current maturities of long-term debt               855,358
                                                  ------------
    Total current liabilities                                       $  2,149,641

 Long Term Liabilities
     Notes payable - Subordinated                    2,401,172
     Long-term debt, less current maturities         1,260,718
                                                   -----------
     Total long-term liabilities                                       3,661,890

 Stockholder's equity
    Preferred stock Series A-$.001 par value;
     stated value $5.00; authorized,issued and
     outstanding 500,000 shares                      2,500,000
    Preferred stock Series D-$.001 par value;
     stated value $5.00; authorized, issued and
     outstanding 320,000 shares                      1,600,000
    Preferred stock Series E-$.001 par value;
     stated value $2.50;  authorized, issued
     and outstanding 70,000 shares                     175,000
    Common stock-$.001 par value; authorized
      20,000,000 shares;  issued and outstanding
      4,351,000 shares                                   4,351

    Additional paid-in capital                       3,272,336
    Retained earnings (deficit)                     (4,139,713)
    Common stock to be issued                        2,075,000
                                                   -----------
    Total stockholders' equity                                         5,486,974
                                                                    ------------
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                     $ 11,298,505
                                                                    ============
</TABLE>

          See accompanying notes to consolidated financial statements.

                                       2
<PAGE>

                 ENVIRO-CLEAN OF AMERICA, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF EARNINGS
             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998

                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                               1999                     1998
<S>                                                                        <C>                      <C>
 Net Sales                                                                 $ 3,513,056              $ 1,376,053

 Cost of sales                                                               1,674,624                  721,314
                                                                           -----------              -----------

       Gross profit                                                          1,838,432                  654,739
                                                                           -----------              -----------

 Operating expenses
        Salaries                                                               621,165                  147,811
        Professional fees                                                      405,790                   32,775
        Rent                                                                   114,922                   29,306
        Marketing                                                               58,168                    6,878
        Amortization of goodwill                                               294,634                        -
        Depreciation                                                            39,334                   28,213
        Other                                                                  563,409                  374,838
                                                                           -----------              -----------
                                                                             2,097,422                  619,821

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

       Operating profit (loss)                                                (258,990)                  34,918
                                                                           -----------              -----------
 Other income (expense)
   Interest expense                                                           (252,631)                 (46,497)
   Interest and other income                                                    30,113                       -
                                                                           -----------              -----------
                                                                              (222,518)                 (46,497)
                                                                           -----------              -----------

 Loss before income taxes                                                     (481,508)                 (11,579)

 Income taxes                                                                   27,360                    1,000
                                                                           -----------              -----------

 Net loss                                                                     (508,868)                 (12,579)

 Preferred stock dividends                                                    (102,270)                       -
                                                                           -----------              -----------
 Net loss attributable to common stockholders                                 (611,138)                 (12,579)
                                                                           ===========              ===========

 Loss per share-basic and diluted                                          $     (0.15)             $         -
                                                                           ===========              ===========

 Weighted average number of shares outstanding                               4,207,000                3,400,000
                                                                           ===========              ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                       3
<PAGE>

                 ENVIRO-CLEAN OF AMERICA, INC. & SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF EARNINGS
            FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                               1999                   1998
<S>                                                        <C>                     <C>
 Net Sales                                                 $ 1,690,681             $  456,602

 Cost of sales                                                 818,015                225,652
                                                           -----------             ----------

       Gross profit                                            872,666                230,950
                                                           -----------             ----------

 Operating expenses
       Salaries                                                329,299                 68,414
       Professional fees                                       281,912                  7,200
       Rent                                                     80,566                  8,427
       Marketing                                                43,484                    942
       Amortization of goodwill                                145,774                      -
       Depreciation                                             16,777                  8,952
       Other                                                   222,365                144,656
                                                           -----------             ----------
                                                             1,120,177                238,591
                                                           -----------             ----------

       Operating loss                                         (247,511)                (7,641)
                                                           -----------             ----------

 Other income (expense)
   Interest expense                                           (185,849)               (11,867)
   Interest and other income                                    22,504                      -
                                                           -----------             ----------
                                                              (163,345)               (11,867)
                                                           -----------             ----------

 Loss before income taxes                                     (410,856)               (19,508)

 Income taxes                                                   21,960                      -
                                                           -----------             ----------
 Net loss                                                     (432,816)               (19,508)

 Preferred stock dividends                                     (49,645)                     -
                                                           -----------             ----------

 Net loss attributable to common stockholders                 (482,461)               (19,508)
                                                           ===========             ==========


 Loss per share-basic and diluted                          $     (0.11)            $    (0.01)
                                                           ===========             ==========

 Weighted average number of shares outstanding               4,351,000              3,400,000
                                                           ===========             ==========
</TABLE>


         See accompanying notes to consolidated financial statements.

                                       4
<PAGE>

                 ENVIRO-CLEAN OF AMERICA, INC. & SUBSIDIARIES
                       CONSOLIDATED CASH FLOW STATEMENT
             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                             1999                1998
<S>                                                                       <C>                  <C>
Cash flows from operating activities:
Net Loss                                                                  $  (508,868)         $  (19,508)
                                                                          -----------          ----------
Adjustments to reconcile net income to net cash provided
   by operating activities:
Depreciation                                                                   39,334              28,213
Amortization of goodwill                                                      294,634                   -
Amortization of note discount                                                  79,844                   -
Common stock issued in consideration of professional fees                     125,000
(Increase) decrease in accounts receivable                                   (227,762)            (18,616)
(Increase) decrease in prepaid expenses and other assets                       (4,083)            (39,254)
(Increase) decrease in inventories                                           (539,668)            (16,100)
Increase (decrease) in accounts payable                                       760,016             (68,107)
                                                                          -----------          ----------
Total adjustments                                                             527,315            (113,864)
                                                                          -----------          ----------

Net cash provided(used) by operating activities                                18,447            (133,372)
                                                                          -----------          ----------

Cash flows from investing activities:
Cash paid for acquisitions                                                 (1,552,451)                  -
Cash acquired from subsidiaries                                               314,334                   -
Loans receivable-affiliate                                                   (179,836)                  -
Loans receivable-other                                                         21,320                   -
Purchase of fixed assets                                                      (12,350)             (5,646)
                                                                          -----------          ----------
Net cash used by investing activities                                      (1,408,983)             (5,646)
                                                                          -----------          ----------

Cash flows from financing activities:
            Net cash received (paid) on notes payable                       1,671,441             (81,760)
 Common stock issued                                                              386                 211
 Preferred stock issued                                                       175,000                   -
 Additional paid-in capital on issuance of warrants                           678,672                   -
         Additional paid-in capital on issuance of common stock               964,614             212,058
 Preferred stock dividends                                                   (102,270)                  -
                                                                          -----------          ----------

Net cash provided by financing activities                                   3,387,843             130,509
                                                                          -----------          ----------

Net increase (decrease) in cash and equivalents                             1,997,307              (8,509)

Cash and cash equivalents, beginning                                          177,246              39,919
                                                                          -----------          ----------

Cash and cash equivalents, Ending                                         $ 2,174,553          $   31,410
                                                                          ===========          ==========

 Supplemental information:
Cash paid during the period for:
     Interest                                                             $    45,287          $   46,497
                                                                          ===========          ==========
      Taxes                                                               $     2,298          $        -
                                                                          ===========          ==========
</TABLE>

         See accompanying notes to consolidated financial statements.

                                       5
<PAGE>

                 ENVIRO-CLEAN OF AMERICA, INC. & SUBSIDIARIES
                CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999
                                  (Unaudited)


<TABLE>
<CAPTION>
                                             Common Stock          Preferred Stock    Additional     Retained
                                             ------------          ---------------
                                         Number of              Number of              Paid-in       Earnings    Common Stock
                                          Shares      Amount    Shares     Amount      Capital      (Deficit)    To Be Issued
                                       ---------------------------------------------------------------------------------------
Balance at January 1, 1999:             3,690,000    $ 3,690                          $  879,325   $ (151,702)    $         -

Issuance of common stock for
 cash at $2.50 per share                  386,000        386                             964,614            -

Issuance of warrants                                                                     678,672

Issuance of preferred stock
 for cash at $2.50 per share                                      70,000     175,000

Issuance of preferred stock in
 connection with acquisitions                                    820,000   4,100,000

Distribution to stockholder                                                        -           -   (3,376,873)

Common stock issued in connection withh
 acquisition of Nissco/Sunline, Inc.      250,000        250                             624,750

Common stock issued in consideration
 of professional fees                      25,000         25                             124,975

Common stock to be issued at $2.50        750,000                                                                   1,875,000

Common stock to be issued at $4.00         50,000                                                                     200,000

Preferred stock dividends                                                                            (102,270)

Net Loss                                                                                             (508,868)

------------------------------------------------------------------------------------------------------------------------------
Balance at September 30, 1999           5,151,000    $ 4,351     890,000  $4,275,000  $3,272,336  $(4,139,713)    $ 2,075,000
==============================================================================================================================

<CAPTION>
                                         Stockholders'
                                            Equity
                                        -------------
<S>                                     <C>
Balance at January 1, 1999:              $   731,313

Issuance of common stock for
 cash at $2.50 per share                     965,000

Issuance of warrants                         678,672

Issuance of preferred stock
 for cash at $2.50 per share                 175,000

Issuance of preferred stock in             4,100,000
 connection with acquisitions

Distribution to stockholder               (3,376,873)

Common stock issued in connection with
 acquisition of Nissco/Sunline, Inc.         625,000

Common stock issued in consideration
 of professional fees                        125,000

Common stock to be issued at $2.50         1,875,000

Common stock to be issued at $4.00           200,000

Preferred stock dividends                   (102,270)

Net Loss                                    (508,868)

----------------------------------------------------
Balance at September 30, 1999            $ 5,486,974
====================================================
</TABLE>

               See accompanying notes to consolidated statements.

                                       6
<PAGE>

                ENVIRO-CLEAN OF AMERICA, INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       GENERAL:

         The accompanying financial statements, footnotes and discussions should
be read in conjunction with the financial statements, related footnotes and
discussions contained in the Company's Annual Report and Quarterly Report filed
with Form 10-SB for the year ended December 31, 1998 and the six months ended
June 30, 1999.

         The financial information contained herein is unaudited. In the opinion
of management, all adjustments necessary for a fair presentation of such
financial information have been included. All adjustments are of a normal
recurring nature.

         The results of operations for the three and nine months ended September
30, 1999 and 1998, are not necessarily indicative of the results to be expected
for the full year.

2.       PRINCIPAL BUSINESS ACTIVITY AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICIES:

         The accompanying consolidated financial statements include the accounts
of Enviro-Clean of America, Inc and its Subsidiaries (collectively the
"Company"). All significant intercompany balances and transactions have been
eliminated in consolidation.

         The principal business activity of the Company is manufacturing and the
wholesale distribution of sanitary maintenance supplies and paper products. The
Company also provides buying services and group discounts to wholesale
distributors of sanitary maintenance supplies, paper goods and related products.

         The Company considers all highly liquid instruments purchased with a
maturity of three months or less to be cash equivalents.

         Property and equipment are recorded at cost. Depreciation is provided
for by the straight-line method over the estimated useful lives of the property
and equipment.

         Inventories consisting of raw materials, work in process and finished
goods are valued at the lower of cost or market. Cost is determined using the
first-in, first-out method.

         The preparation of financial statements in accordance with generally
accepted accounting principles requires the use of estimates by management.
Actual results could differ from these estimates.

         At each balance sheet date, the Company evaluates the period of
amortization of intangible assets. The factors used in evaluating the period of
amortization include: (i) current operating results, (ii) projected future
operating results, and (iii) any other material factors that effect the
continuity of the business.

                                       7
<PAGE>

         Preferred stock dividends in arrears, which represent dividends
declared, but unpaid at September 30, 1999 totals $52,270. Preferred stock
dividends declared for nine months totals $102,270. As of October 1, 1999, all
dividends declared through September 30, 1999 have been paid in full.

         Earnings per share ("EPS") is computed by dividing net income or loss
by the weighted-average number of common shares outstanding for the year.
Diluted EPS is not presented because the Company had no dilutive securities
outstanding at September 30, 1999. At September 30, 1999 there were 750,000
shares of common stock to be issued in connection with the Nissco Acquisition
(note 3), 50,000 shares of common stock to be issued in connection with the
Superior Acquisition (note 3), and warrants to acquire 720,000 shares of common
stock outstanding. These amounts have not been taken into account in the
computation of earnings per share because the effect would be anti-dilutive.

         Management does not believe that any recently issued, but not yet
effective, accounting standards, if currently adopted, would have a material
effect on the accompanying financial statements.

3.       ACQUISITIONS

         On January 1, 1999, the Company and Kandel & Son, Inc. ("Kandel"), a
New York-based sanitary supply distribution Company agreed to merge. Richard
Kandel, the sole stockholder and chief executive officer ("CEO") of Kandel is
the majority stockholder and CEO of the Company. The Company paid $1,350,000 in
cash and exchanged 500,000 shares of Series A Preferred Stock for all of the
outstanding common stock of Kandel. The $1,350,000 cash was distributed as
follows: $684,404 went directly to Mr. Kandel, and $665,596 paid obligations of
Kandel as follows: $99,914 bank line of credit, $382,353 stockholder loan owed
to Mr. Kandel, and $183,329 of miscellaneous accruals. This acquisition has been
accounted for at historical cost in a manner similar to a pooling of interest,
because Richard Kandel is the majority stockholder of the Company. As such, the
excess of cost over book value of net assets of Kandel of approximately
$3,377,000 will be deemed a distribution to Richard Kandel. The historical
results of operations of Kandel for the period from January 1, 1998 to September
30, 1998 have been retroactively restated and included in the results of
operations of Enviro-Clean of America, Inc. & Subsidiaries for the period from
January 1, 1998 to September 30, 1998 in a manner similar to a pooling of
interests.

         On January 1, 1999, the Company entered into an agreement to purchase
all of the stock of NISSCO/Sunline, Inc. ("NISSCO"), a Florida-based company
engaged in group marketing of sanitary/janitorial supplies. The aggregate
purchase price for this acquisition is $3,000,000, consisting of $500,000 in
cash and 1,000,000 shares of the Company's common stock. The common stock will
be issued to the seller in installments, as defined in the agreement. This
acquisition is accounted for as a purchase.

         The fair value of assets acquired and liabilities assumed amounted to
$584,078 and $561,291 respectively, which resulted in an excess of cost over the
fair value of the net assets acquired (goodwill), of $2,977,213 which is being
amortized over 10 years. Assets and liabilities acquired, at fair value include:

                                       8
<PAGE>

<TABLE>
                        <S>                      <C>
                        Cash                     $    17,259
                        Accounts receivable          507,331
                        Property & equipment          57,487
                        Other assets                   2,001
                        Accounts payable            (419,670)
                        Loans payable               (141,621)
                                                 -----------
                           Net Assets                 22,787
                        Goodwill                 $ 2,977,213
                                                 -----------

                        Total consideration      $ 3,000,000
                                                 -----------

                        Cash                     $   500,000
                        Common stock             $ 2,500,000
</TABLE>


         The operations of NISSCO are included in the consolidated financial
statements from January 1, 1999, the date of acquisition.

         The seller received 250,000 shares on January 15, 1999 and will receive
250,000 shares on January 15, 2000, and 500,000 shares on January 15, 2001. All
shares have been valued at $2.50, the fair market value of the Company's common
stock on January 1, 1999. If on January 15, 2001 the Company's Average Bid Price
Per Share for the ten days preceding January 15, 2001 is not at least $5.00, the
Company shall issue additional shares of common stock to the seller such that
the aggregate value of the shares issued on January 15, 2001 shall be
$2,500,000. The value of any contingently issuable shares has not been accounted
for in the valuation of the NISSCO acquisition. Any additional shares issued
would be expensed at the time of issuance.

         On August 1, 1999, the Company entered into an agreement to purchase
all of the stock of Cleaning Ideas, Inc. & Subsidiary, a Texas-based
manufacturer and distributor of cleaning supplies. The aggregate purchase price
for this acquisition is $3,000,000, consisting of $500,000 in cash, $900,000 in
promissory notes and 320,000 shares of Series D Preferred Stock for all of the
outstanding stock of Cleaning Ideas. The estimated fair market value on the
acquisition date was approximately $5.50 per share. Because of a lack of trading
volume or tradability, a discount of approximately 8% was taken into account
when valuing the stock issued relating to the acquisition. A lower discount was
used for this acquisition than was used for another acquisition on the same date
because of the higher value placed on the stock as a result of the preferred
stock dividends attached to the transaction. This acquisition is accounted for
as a purchase. The Series D Stock (i) pay an annual dividend of 8.75%, (ii) are
convertible into Common Stock at a conversion price of $5.00 per share of Common
Stock and (iii) may be redeemed at the option of the Company at any time at a
redemption price of $5.00, plus any accrued and unpaid dividends per share.

         The fair value of assets acquired and liabilities assumed amounted to
$982,630 and $753,620, respectively, which resulted in an excess of cost over
the fair value of the net assets acquired (goodwill), of $2,770,990 which is
being amortized over 10 years. Assets and liabilities acquired, at fair value
include:

                                       9
<PAGE>

<TABLE>
                           <S>                                   <C>
                           Cash                                  $  238,190
                           Accounts receivable                      248,544
                           Inventory                                395,482
                           Property & equipment                      72,853
                           Other assets                              27,561
                           Accounts payable                        (353,620)
                           Loans payable                           (400,000)
                                                                 ----------
                                Net Assets                          229,010
                           Goodwill                               2,770,990
                                                                 ----------

                           Total consideration                   $3,000,000
                                                                 ----------

                           Cash & notes                          $1,400,000
                           Preferred stock                       $1,600,000
</TABLE>

         The operations of Cleaning Ideas are included in the consolidated
financial statements from August 1, 1999, the date of acquisition.

         On August 1, 1999, the Company entered into an agreement to purchase
all of the stock of Superior Chemical & Supply, Inc. a Kentucky-based
distributor of cleaning supplies. The aggregate purchase price for this
acquisition is $1,800,000, consisting of $400,000 in cash, $1,200,000 in
promissory notes and 50,000 shares of the Company's common stock, valued at
$4.00 per share. The estimated fair market value on the acquisition date was
approximately $5.50 per share. Because of the lack of trading volume or
tradability, a discount of approximately 25% was taken into account when valuing
the common stock to be issued relating to acquisition. The common stock will be
issued to the seller in installments, as defined in the agreement. This
acquisition is accounted for as a purchase.

         The fair value of assets acquired and liabilities assumed amounted to
$435,330 and $144,937, respectively, which resulted in an excess of cost over
the fair value of the net assets acquired (goodwill), of $1,509,607 which is
being amortized over 10 years.

         Assets and liabilities acquired, at fair value include:


<TABLE>
                           <S>                                   <C>
                           Cash                                  $     8,098
                           Accounts receivable                       198,270
                           Inventory                                 192,821
                           Property & equipment                       36,141
                           Accounts payable                         (127,488)
                           Loans payable                            ( 17,449)
                                                                 -----------
                               Net Assets                            290,393
                           Goodwill                                1,509,607
                                                                 -----------

                           Total consideration                   $ 1,800,000
                                                                 -----------

                           Cash & notes                          $ 1,600,000
                           Common stock                          $   200,000
</TABLE>

                                       10
<PAGE>

         The operations of Superior Chemical & Supply, Inc. are included in the
consolidated financial statements from August 1, 1999, the effective date of
acquisition.

         The seller will receive 10,000 shares within 90 days of the end of each
fiscal year ended December 31st, provided Superior's target amount is met each
year. The target amount is pre-tax earnings of Superior amounting to $250,000
per annum pro rated for the period ended December 31, 1999, and increased by 5%
for each year under the agreement. If the target amount is not met in any year,
the number of shares to be delivered from escrow shall be equal to the product
of 10,000 multiplied by a fraction, the numerator of which shall be the
Superior's pre-tax earnings for such year and the denominator of which shall be
the target amount for such year. In the event that Superior does not meet the
target amount in any year, and Superior exceeds the target amount in the next
year, Superior may apply an amount equal to the extent by which the Superior's
pre-tax earnings exceed the target amount for such year, to the prior year's
target amount and cause a proportionate amount of the escrowed shares that were
withheld the prior year to be released to the shareholders. In no event shall
the aggregate number of shares issued in respect of any two-year period exceed
20,000.

4.       INVESTMENT IN AFFILIATE

         The Company and Messrs. Kandel, Davis and Etra have invested in
b2bstores.com,Inc., a California based company which designs Internet-based
electronic commerce programs. b2bstores.com, Inc. has assisted the Company to
develop the Company's eCommerce website. The Company has entered into an
agreement with b2bstores.com, Inc. in which b2bstores.com, Inc. will host five
on-line stores at their website and the Company will receive 2-5% of the top
line revenues on each product sold at such stores. Mr. Kandel, the Chairman and
Chief Executive Officer of the Company, serves as Chairman of the Board of
b2bstores.com, Inc. During the 9 months ended September 30, 1999, with board
approval, the Company has advanced working capital loans to b2bstores.com, Inc
totaling $179,836 with interest equal to 8% per annum.

5.       NOTES PAYABLE

         On June 1, 1999 the Company received $3,000,000 in exchange for 300
units. Each unit is comprised of a $10,000 face value note. The notes are due
April 1, 2002 and pay interest in arrears quarterly on the face amount, at a
rate of 12.75% per annum. Issued along with each unit were warrants to purchase
2400 shares of common stock(720,000 shares in aggregate) of the Company. The
warrants are exercisable at any time after November 27, 1999 through June 1,
2003 at an exercise price of $4.25 per share. Based upon the fair value of the
warrants on the date of issue, the Company has discounted the carrying value of
the notes by $678,672, which represents the fair value of the warrants on the
date of issue. The discount is being amortized as additional interest over the
term of the notes.

         In August of 1999 a secured promissory note in the principal amount of
$900,000 was issued pursuant to the stock purchase agreement of Cleaning Ideas,
Inc. & Subsidiary. The note was issued to Charles H. Davis and is payable over
two years in eight equal quarterly

                                       11
<PAGE>

installments of $112,500 plus interest at 8 3/4% per annum. The note is secured
by the assets of Cleaning Ideas, Inc. and Subsidiary, the companies acquired
from him.

     In August of 1999 a promissory note in the principal amount of $1,200,000
was issued pursuant to the stock purchase agreement of Superior Chemical &
Supply, Inc. The note was issued to Stephen Haynes and is payable over three
years in twelve equal quarterly installments of $100,000 plus interest at 8% per
annum. The note is secured by the accounts receivable and inventory of Superior
Chemical & Supply, Inc., the company acquired from him.

6.   In January 1999, the Company issued 70,000 shares of common stock for an
aggregate price of $175,000.

     In March 1999, the Company issued 100,000 shares of common stock for an
aggregate price of $250,000.

     In April 1999, the Company issued 50,000 shares of common stock for an
aggregate price of $125,000.

     In May 1999, the Company issued 100,000 shares of common stock for an
aggregate price of $250,000.

     In June 1999, the Company issued 50,000 shares of common stock for an
aggregate price of $125,000.

     In July 1999, the Company issued 16,000 shares of common stock for an
aggregate price of $40,000.

     In July 1999, the Company issued 25,000 shares of common stock to
Harrington, Ocko & Monk, LLP, outside counsel to the Company, at a price of
$5.00 per share in consideration for legal services rendered.

7.   SERIES A STOCK

     Effective on September 30, 1999, the Company entered into an agreement with
Richard Kandel, Chairman, Chief Executive Officer and Treasurer of the Company,
pursuant to which Mr. Kandel, as sole holder of the Series A Stock, consented to
the amendment of the Certificate of Designation for the Series A Stock to remove
the ability of the holder of the Series A Stock to put the Series A Stock to the
Company at any date after January 15, 2001 and to increase the conversion price
of the Series A Stock from $2.50 to $5.00.

8.   STATEMENT REGARDING COMPUTATION OF LOSS PER SHARE

          Net loss per share for the nine months ended September 30, 1999 $(.12)
          Preferred stock dividends per share                              (.03)
                                                                            ---
          Net loss per share attributable common to stockholders           (.15)
                                                                            ---

                                       12
<PAGE>

9.       PRO FORMA STATEMENT OF OPERATIONS

         The following unaudited pro forma consolidated statement of operations
has been prepared by combining the consolidated statement of operations of
Enviro-Clean of America, Inc. & Subsidiaries (the Company), Cleaning Ideas, Inc.
& Subsidiary and Superior Chemical & Supply, Inc. for the nine months ended
September 30, 1999. The Acquisitions are accounted for using the purchase method
of accounting as if the Acquisitions had occurred on January 1, 1999. No cost
savings and synergies which the Company expects to realize as a result of the
Acquisitions have been recognized in the pro forma consolidated statements of
earnings.

                                       13
<PAGE>

                 ENVIRO-CLEAN OF AMERICA, INC. & SUBSIDIARIES
             PROFORMA CONDENSED CONSOLIDATED STATEMENT OF EARNINGS
                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                  1999 ACQUISITIONS
                                                          CLEANING IDEAS        SUPERIOR
                                        ENVIRO-CLEAN         INC &              CHEMICAL
                                      OF AMERICA, INC.    SUBSIDIARY        & SUPPLY, INC.          PROFORMA         PROFORMA
                                       & SUBSIDIARIES     1/1/99-7/31/99    1/1/99-7/31/99        ADJUSTMENTS        COMBINED
 <S>                                  <C>               <C>                 <C>                  <C>
 Net Sales                              $  3,513,056      $  2,498,214       $  1,032,054        $       -        $  7,043,324

 Cost of sales                             1,674,624         1,357,955            603,468                -           3,636,047
                                        ------------      ------------       ------------        ---------        ------------

       Gross profit                        1,838,432         1,140,259            428,586                -           3,407,277
                                        ------------      ------------       ------------        ---------        ------------

 Operating expenses
       Salaries                              621,165           500,228            159,678                -           1,281,071
       Professional fees                     405,790             4,197              1,060                -             411,047
       Rent                                  114,922           213,811             18,990                -             347,723
       Marketing                              58,168            21,363                  -                -              79,531
       Amortization of goodwill              294,634                 -                  -          249,702 (a)         544,336
       Depreciation                           39,334             9,794             10,024                -              59,152
       Other                                 563,409           425,777            116,166                -           1,105,352
                                        ------------      ------------       ------------        ---------        ------------
                                           2,097,422         1,175,170            305,918          249,702           3,828,212
                                        ------------      ------------       ------------        ---------        ------------

       Operating profit (loss)              (258,990)          (34,911)           122,668         (249,702)           (420,935)
                                        ------------      ------------       ------------        ---------        ------------

 Other income (expense)
       Interest expense                     (252,631)          (19,087)              (226)        (101,938) (b)       (373,882)

       Interest and other income              30,113                 -                  -                -              30,113
                                        ------------      ------------       ------------        ---------        ------------
                                            (222,518)          (19,087)              (226)        (101,938)           (343,769)
                                        ------------      ------------       ------------        ---------        ------------

 Income(loss) before income taxes           (481,508)          (53,998)            122,442        (351,640)       $   (764,704)

 Income taxes                                 27,360             1,000             12,300                -              40,660
                                        ------------      ------------       ------------        ---------        ------------


 Net income(loss)                       $   (508,868)     $    (54,998)      $    110,142        $(351,640)       $   (805,364)
                                       =============      ============       ============        =========        ============

 Basic loss per common share            $      (0.12)                                                             $      (0.19)
                                        ============                                                              ============

   Weighted average number of
       common shares outstanding           4,207,000                                                                 4,257,000
                                        ============                                                              ============
</TABLE>

    (a) amortization of goodwill on acquisitions with an estimated life of
        10 years
    (b) interest expense on acquisition indebtedness

                                       14
<PAGE>

         The pro forma consolidated statement of operations does not purport to
represent what the Company's results of operations actually would have been had
the Acquisitions been completed on the dates for which the Acquisitions are
being given effect, nor is it necessarily indicative of future financial
position or operating results of the Company. The pro forma consolidated
statement of operations should be read in conjunction with the historical
financial statements of the respective companies and the related notes thereto.
Certain reclassifications have been made to the historical financial statements
of the Company and in order to provide classifications appropriate to the pro
forma financial statements.

         The pro forma consolidated statement of operations does not take into
account any modifications to the Acquisitions which may be required to address
any gain-out contingencies or future redemption of the Company's stock issued to
selling shareholders.

Item 2.       Management's Discussion and Analysis or Plan of Operation

         The matters discussed in this Form 10-QSB contain certain
forward-looking statements and involve risks and uncertainties (including
changing market conditions, competitive and regulatory matters, etc.) detailed
in the disclosure contained in this Form 10-QSB and the other filings with the
Securities and Exchange Commission made by the Company from time to time. The
discussion of the Company's liquidity, capital resources and results of
operations, including forward-looking statements pertaining to such matters,
does not take into account the effect of any changes to the Company's
operations. Accordingly, actual results could differ materially from those
projected in the forward-looking statements as a result of a number of factors,
including those identified herein.

         This item should be read in conjunction with the financial statements
and other items contained elsewhere in the report.

         Plan of Operations

         The Company intends to substantially expand its business through the
completion of several acquisition transactions. An acquisition program such as
that being conducted by the Company requires virtually constant access to
capital in order to enable the Company to purchase companies. Assuming the
Company is successful in identifying acquisition targets and completing
acquisitions according to its plan, the Company will require additional funding
of approximately $6,000,000 prior to the end of calendar 1999. The Company has
begun negotiations with various investment banking sources regarding such a
transaction. Based upon these negotiations, the Company believes it will be
successful in attracting such capital on acceptable terms prior to the end of
1999. If the Company continues to be successful in implementing its business
plan, there will be a need for additional capital sometime in the first six
months of calendar 2000. If the Company is not successful in completing
acquisitions according to the schedule contemplated by its current business
plan, the Company's need for additional capital will be reduced or delayed.

         There can be no assurance that the Company will be successful in
attracting the requisite capital on terms favorable to the Company or at all.
Failure to attract such capital would

                                       15
<PAGE>

seriously impair the Company's ability according to its current plans and to
attain its revenue and profit targets.

         On October 27, 1999, the Company signed a definitive agreement to
purchase all the capital stock of June Supply-San Antonio, Inc.("June") located
in San Antonio, Texas, for approximately $4,800,000 in cash, promissory notes
and common stock of the Company. June is a leading distributor of industrial
equipment, janitorial supplies and light bulbs. June operates four locations in
San Antonio, Dallas, McAllen and Corpus Christi, Texas. The Company has plans to
open a fifth location during the first quarter of 2000. The acquisition, if
consummated, will be accounted for as a purchase. In October 1999, acquisition
deposits of $400,000 were disbursed to the stockholders of June.

         The Company's additions to plant and equipment will be incident to the
acquisitions that have been previously discussed. If the Company is successful
in completing its acquisitions as planned, the number of employees of the
Company, including its subsidiaries, could expand to as many as approximately
250 by the end of calendar 2000.

         Results of Operations

         The historical results of operations of Kandel & Son, Inc. for the
period from January 1, 1998 to September 30, 1998 have been retroactively
restated and included in the results of operations of Enviro-Clean of America,
Inc. & Subsidiaries for the period from January 1, 1998 to September 30, 1998 in
a manner similar to a pooling of interests.

         Results of Operations for the Nine-Month Period Ended September 30,
1999 and 1998:

         The net sales increased $2,137,003 for the nine-month period ended
September 30, 1999 ("1999") as compared to the nine-month period ended September
30, 1998 ("1998") from $1,376,053 to $3,513,056. This increase is attributable
to the operations of three acquired companies being consolidated with the
Company in 1999. NISSCO was acquired in January 1999, while Cleaning Ideas and
Superior were acquired in August 1999. Net sales of Kandel & Son are comparable
for each period, as both price and volume remained relatively constant.

         The gross profit percentage increased from 48% for 1998 to 52% for
1999. This increase is mostly attributable to the inclusion of NISSCO in 1999.
NISSCO averages a gross profit percentage of approximately 70% because it sells
services rather than products.

         Operating expenses increased from $619,821 for 1998 to $2,097,422 for
1999, approximately 238%. The majority of this increase, approximately
$1,478,000, was due to the inclusion of NISSCO, Cleaning Ideas, and Superior in
1999. Additionally, amortization of goodwill was recorded on the acquisitions of
approximately $295,000 during 1999. Kandel & Son's expenses were comparable
between 1999 and 1998.

         The Company had a net loss in 1999 of $508,868 or $.12 per share, as
compared to a net loss of $12,579, or $.00 per share in 1998.

                                       16
<PAGE>

         The operations of the Company for the nine-month period ended September
30, 1998 have been restated to include the operation of Kandel as if the
acquisition had occurred prior to January 1, 1998.

         Results of operations for the three-month period ended September 30,
1999 and 1998:

         The net sales increased $1,234,079 for the three-month period ended
September 30, 1999 ("1999") as compared to the three-month period ended
September 30, 1998 ("1998") from $456,602 to $1,690,681. This increase is
attributable to the operations of three acquired companies being consolidated
with the Company in 1999. NISSCO was acquired in January 1999, while Cleaning
Ideas and Superior were acquired in August 1999. Net sales of Kandel & Son are
comparable for each period, as both price and volume remained relatively
constant.

         The gross profit percentage increased from 50% for 1998 to 52% for
1999. This increase is mostly attributable to the inclusion of NISSCO in 1999.
NISSCO averages a gross profit percentage of approximately 70% because it sells
services rather than products.

         Operating expenses increased from $238,591 for 1998 to $1,120,177 for
1999, approximately 369%. The majority of this increase, approximately $882,000,
was due to the inclusion of NISSCO, Cleaning Ideas, and Superior in 1999.
Additionally, amortization of goodwill was recorded on the acquisitions of
approximately $146,000 during 1999. Kandel & Son's expenses were comparable
between 1999 and 1998.

         The Company had a net loss in 1999 of $432,816, or $.11 per share, as
compared to a net loss of $19,508, or $.01 per share in 1998.

         The operations of the Company for the three-month period ended
September 30, 1998 have been restated to include the operation of Kandel as if
the acquisition had occurred prior to January 1, 1998.

         Liquidity and Capital Resources

         The Company has funded its requirements for working capital and
acquisitions through a series of equity private placements and the issuance of
long-term debt. During the nine-month period ended September 30, 1999, the
Company issued a total of 386,000 shares of Common Stock for $965,000. In
addition, as of June 1, 1999, the Company issued $3,000,000 of 12.75% promissory
notes due April, 2002. Attached to the notes were common stock warrants. The
Company's only significant use of cash was the balance of cash paid for
acquisitions of $1,552,451.

         For the nine-month period ended September 30, 1999, the Company's cash
flows from operations was positive $18,447, as a result of a net loss of
$508,868 and adjustments to arrive at cash provided by operating activities of
depreciation and amortization of $413,812, common stock issued in consideration
of professional fees of $125,000, an increase in accounts receivable of
$227,762, an increase in inventory of $539,668 and an increase in accounts
payable of $760,016, offset by an increase in prepaid expenses of $4,083.

                                       17
<PAGE>

         The Company expects its capital requirements to increase for the
remainder of 1999 and for 2000 as it continues its acquisition program and
invests in expanded administrative and sales and marketing infrastructure to
support increasing sales volume. The Company's future liquidity and capital
funding requirements will depend on many factors, including the extent to which
the Company is successful in implementing its acquisition program, and the
extent to which the Company is able to raise additional funds through equity and
debt issuances.

         The Company intends to structure its next financing transaction as a
private offering of convertible preferred stock. Until the terms of such
offering are set, it is not possible to determine the number of shares of the
Company's Common Stock that may be issuable upon conversion of the preferred
stock. It is also impossible currently to determine the number of shares of
Common Stock that will be issuable to Thomas B. Haines in connection with the
purchase by the Company of NISSCO. Under the terms of Mr. Haines' agreement with
the Company, the Company is obligated to issue additional shares of Common Stock
to Mr. Haines in the event that the bid price per share of the Company's Common
Stock is less than $5.00 for ten (10) trading days immediately preceding January
15, 2001 (the "Average Bid Price Per Share"). The number of shares to be issued
is equal to the number of shares necessary so that the dollar amount of
additional shares, valued at the Average Bid Price Per Share, issued to Mr.
Haines on January 15, 2001, is equal to $2,500,000. If the fair market value of
the stock is less than $2.50 per share, Mr. Haines will receive additional
shares such that the aggregate number of shares held by him is no less than
$2,500,000 in value. If the fair market value is above $2.50 per share, Mr.
Haines will receive no more than the 1,000,000 shares as originally agreed. The
Company is authorized to issue 20,000,000 shares of common stock, par value
$.001 per share ("Common Stock"), of which 4,351,000 are currently issued and
outstanding.

         The Company's board has approved working capital loans to it's
affiliate b2bstores.com, Inc. The board has approved advances up to an aggregate
of $700,000 with interest at 8% per annum. Through September 30, 1999, total
advances have been $179,836. The Company anticipates the balance will be
advanced within the next twelve months. The Company anticipates all advances to
be repaid upon an IPO of b2bstores.com, Inc. within the next few months.

         Year 2000

         The Year 2000 Issue is the result of computer programs being written
using two digits rather than four to define the applicable year. Any computer
programs or hardware that have date-sensitive software or embedded chips may
recognize a date using "00" as the year 1900 rather than the year 2000. This
could result in system failure or miscalculations causing disruptions of
operations, including, among other things a temporary inability to process
transactions, send invoices, or engage in similar normal business activities.
The Company out-sources most of its computer functions. The subsidiaries process
most functions internally.

         During the first half of 1999, the Company and its subsidiaries
completed their assessment of the various computer software and hardware used in
connection with their operations. This review indicated that significantly all
of the computer programs used are off-the-shelf "packaged" computer programs
which are easily upgraded to be Year 2000 compliant.

                                       18
<PAGE>

In addition, to the extent that custom programs are utilized by the Companies,
such custom programs are Year 2000 compliant.

     Following the completion of their assessment of the computer software and
hardware, the Companies began upgrading those systems which required upgrading.
To date, significantly all of these systems have been upgraded. The Company has
to date not borne, nor is it expected that the Company will bear, any
significant costs in connection with the upgrade of those systems requiring
remediation.

     To date, the Company is not aware of any external agent with the Year 2000
issue that would materially impact the Company's results of operations,
liquidity or capital resources. However, the Company has no means of ensuring
that external agents will be Year 2000 compliant. The Company does not believe
that the inability of external agents to complete their Year 2000 resolution
process in a timely manner will have a material impact on the financial position
or results of operations of the Company. However, the effect of non-compliance
by external agents is not readily determinable. The Company has contacted all
material parties out-sourced and response by these third parties have
represented to the Company that they are all Year 2000 compliant. The Company
has not and does not plan to develop any contingency plans with respect to out-
sourced compliance functions.

                                       19
<PAGE>

                           PART II-OTHER INFORMATION

ITEM 1.  Legal Proceedings

     The Company is not currently a party to any pending legal proceeding, nor
is any of the Company's property subject to any pending legal proceeding.

ITEM 2.  Changes in Securities

     On September 30, 1999, Richard Kandel and the Company entered into an
agreement to amend the terms of the Series A Convertible Redeemable Preferred
Stock (the "Preferred Stock"). Pursuant to and subsequent to the Agreement, an
amendment to the Preferred Stock was filed with the Nevada Secretary of State.
This Amendment deleted the redemption feature of the Preferred Stock, which
enabled the holder, Mr. Kandel, to put the shares to the Company. The Amendment
also changed the conversion price of the Preferred Stock from $2.50 to $5.00,
thereby eliminating 500,000 shares of the Company's underlying common stock, par
value $.001, and changed the designation of the Preferred Stock to "Series A
Convertible Preferred Stock."

ITEM 3.  Defaults Upon Senior Securities

     There have been no material defaults with respect to any indebtedness of
the Company required to be disclosed pursuant to this item. At September 30,
1999, preferred stock dividend in arrears totaled $52,270. As of October 1,
1999, all dividends declared through September 30, 1999 have been paid in full.

ITEM 4.  Submission of Matters to a Vote of Security Holders

     There have been no matters submitted to a vote of security holders during
the period ended September 30, 1999.


ITEM 5.  Other Information and Subsequent Events

     On October 27, 1999 the Company entered into a definitive Stock Purchase
Agreement (the "Agreement") with June Supply-San Antonio, Inc., a Texas
corporation ("June Supply"), and June Supply Corp., a Nevada corporation and a
wholly owned subsidiary of the Company formed specifically for the purposes of
effecting the acquisition of June Supply ("JSC"), and Michael Rose and Alan
Stafford as the only shareholders of June Supply (the "Shareholders"). The
closing of the acquisition is to take place on a date (the "Closing Date") not
later than December 31, 1999, except that any party to the Agreement may
postpone the closing to a date not later than January 31, 2000. Certain
conditions as described in Article VI of the Agreement will have to be satisfied
on or before the Closing Date.

     Upon closing, June Supply will be merged with and into JSC and JSC will
remain a wholly owned subsidiary of the Company. In consideration of their
agreement to the transaction, the Shareholders will receive the following
consideration from the Company: (i) $2,000,000 in

                                       20
<PAGE>

cash (the "Cash Payment"), $400,000 paid as a deposit (the "Deposit") upon the
signing of the Stock Purchase Agreement and the balance to be paid within two
days after the Closing Date, (ii) 100,000 shares of the Company's common stock,
par value $.001 (the "Purchase Price Shares"), and (iii) two secured promissory
notes, one payable to Michael Rose and one payable to Alan Stafford, each in the
principal amount of $587,500, payable in twelve equal quarterly principal
payments of $48,958.33, bearing interest at a rate equal to the prime rate of
Chase Manhattan Bank, N.A. at the closing per annum and maturing three years
from its date of issuance (the "June Notes"). The Deposit shall be kept by June
Supply if the closing is not completed by the Closing Date due to the failure of
the Company in satisfying one or more of the conditions to the closing,
including the payment in full of the consideration as required by the Agreement.

     The Cash Payment will be adjusted immediately prior to closing by the
extent to which the final statement of Net Working Capital, as defined in the
Agreement, is greater than or less than $2,050,000. If the Net Working Capital
exceeds $2,050,000, the Company shall pay in cash to the Shareholders the amount
by which June Supply's Net Working Capital exceeds $2,050,000. If the Net
Working Capital is less than $2,050,000, then the amount by which the Net
Working Capital is less than $2,050,000 will be deducted from the Cash Payment.

     In addition, the Company will pay an annual earn-out payment to the
Shareholders pursuant to the terms of the Agreement. The earn-out payments will
total up to $50,000 for 1999, $150,000 for each of fiscal years 2000, 2001,
2002, and 2003, and $100,000 for fiscal year 2004, except that these amounts
will be subject to adjustments based on the JSC's actual pre-tax earnings in
accordance with the terms of the Agreement.

     The Purchase Price Shares shall be increased if the average bid price of
the Company's common stock, par value $.001 (the "Common Stock"), is less than
$5.00 per share for the 20 trading days preceding the first anniversary of the
Closing Date. If such circumstances occur, the Company will grant to the
Shareholders an additional amount of Common Stock so that the aggregate market
value of the Purchase Price Shares (including the value of the initial 100,000
shares of Common Stock) will remain at $500,000.

     Repayment of the June Notes are secured by a security interest in the
capital stock of June Supply. Each promissory note is secured by 50% of such
collateral. Pursuant to a Pledge and Security Agreement, in the event of a
default in any payment on the June Notes and the expiration of a 90 day cure
period as specified in the Pledge and Security Agreement, the secured party may
accelerate the entire indebtedness then outstanding. If such events occur, the
secured party must wait an additional 30 days from the event of default which
triggered the acceleration of the indebtedness, before exercising rights as a
secured creditor.

     Although the parties have entered into the Agreement on October 27, the
parties have agreed that the Agreement will be deemed effective on August 31,
1999 as stipulated in Articles 2.01, 2.02, 3.36, 7.10, 9.02, and 10.02, and the
cover page of the Agreement.

     Details of the acquisition and subsequent merger can be viewed in the
Company's Current Report on Form 8-K filed on November 10, 1999.

                                       21
<PAGE>

ITEM 6.  Exhibits and Reports on Form 8-K

(a) Exhibits:

     The following is a list of exhibits filed as part of this Form 10-Q. Where
so indicated, any footnote and exhibits which were previously filed are
incorporated by reference.

Exhibit No.                    Description
-----------   --------------------------------------------------------------
   2(i)             Stock Purchase Agreement among Enviro-Clean of America,
                    Inc., Enviroacq I Co. and Kandel & Son dated as of January
                    1, 1999 (Exhibit 2(i)). (1)

   2(ii)            Stock Purchase Agreement among Enviro-Clean of America, Inc.
                    Enviroacq II Co. and NISSCO/Sunline, Inc. dated as of
                    January 1, 1999 (Exhibit 2(ii)). (1)

   2(iii)           Agreement & Plan of Merger among Enviro-Clean of America,
                    Inc., Cleaning Ideas, Inc., Cleaning Ideas Corp., Charles
                    Davis, Carolyn Davis and Randall Davis dated as of August 1,
                    1999 (Exhibit 2(i)). (2)

   2(iv)            Stock Purchase Agreement among Enviro-Clean of America,
                    Inc., SCS Acquisition Corp., Superior Chemical & Supply,
                    Inc. and Stephen Hayes (Exhibit 2(iii)). (2)

   2(v)             Stock Purchase Agreement among Enviro-Clean of America,
                    Inc., June Supply Corp., June Supply-San Antonio, Inc. and
                    Michael Rose and Alan Stafford dated as of August 31, 1999
                    (Exhibit 2(i)). (4)

   3(i)             Articles of Incorporation of the Company (Exhibit 3(i)). (1)

   3(ii)            By-Laws of the Company (Exhibit 3(ii)). (1)

   4(i)             Certificate of Designation for the Company's Series A Stock
                    (Exhibit 4(i)). (1)

   4(ii)            Certificate of Designation for the Company's Series E Stock
                    (Exhibit 4(ii)). (1)

   4(iii)           Subscription Agreement between the Company and Steven C.
                    Etra regarding the purchase and sale of the Series E Stock
                    (Exhibit 3(iii)). (3)

   4(iv)            Certificate of Designation for the Company's Series D
                    Preferred Stock (Exhibit 4(i)). (2)

   4(v)             Certificate of Amendment to the Certificate of Designation
                    for the Company's Series A Stock (Exhibit 3(v)). (3)

                                       22
<PAGE>

Exhibit No.                        Description
-----------    -----------------------------------------------------------------
   4(vi)            Form of 12.75% Subordinate Note (Exhibit 3(vi)). (3)

   4(vii)           Form of the Warrant Certificate (Exhibit 3(vii)). (3)

   4(viii)          Pledge and Security Agreement between the Company and
                    Charles H. Davis (Exhibit 4(viii)). (2)

   4(ix)            Security Agreement between the Company and Stephen Haynes
                    (Exhibit 2(i)). (2)

   4(x)             Registration Rights Agreement among the Company, Charles H.
                    Davis and Randall K. Davis (Exhibit 4(ii)). (2)

   4(xi)            Pledge and Security Agreement between the Company and
                    Michael Rose (Exhibit 2(ii)). (4)

   4(xii)           Pledge and Security Agreement between the Company and Alan
                    Stafford (Exhibit 2(iii)). (4)

   27(i)            Financial data schedule

--------------------------
(1)  Incorporated by reference to the Company's Form 10-SB filed with the
     Commission on June 16, 1999.
(2)  Incorporated by reference to the Company's Current Report on Form 8-K filed
     with the Commission on September 3, 1999.
(3)  Incorporated by reference to the Company's Current Report on Form 10-SB/A
     filed with the Commission on October 22, 1999.
(4)  Incorporated by reference to the Company's Current Report on Form 8-K filed
     with the Commission on November 10, 1999.

(b) Reports on Form 8-K:

     The Company filed an 8-K on September 9, 1999 to report the acquisition of
Cleaning Ideas, Inc. and subsidiary and the acquisition of Superior Chemical and
Supply, Inc. under Item 2. The following financial statements were subsequently
filed on Form 8-K/A on October 29, 1999:

(1)  Financial Statements of Cleaning Ideas for the fiscal year ended September
     30, 1997, September 30, 1998 and for the period ended July 31, 1999.
(2)  Financial Statements of Superior for the fiscal year ended December 31,
     1997, December 31, 1998 and for the period ended July 31, 1999.
(3)  Pro Forma Consolidated Financial Statements for the year ended December 31,
     1998 and for the period ended June 30, 1999.

                                       23
<PAGE>

                                  SIGNATURES

     Pursuant to requirements of the Securities Exchange Act of 1934, as
amended, the Issuer has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.

November 15, 1999               Enviro-Clean of America, Inc.

                                By: /s/ Richard Kandel
                                    -----------------------------------------
                                    Richard Kandel, Chairman of the Board and
                                    Chief Executive Officer

                                       24