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

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

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

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2005

                                       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: 333-120490

                             IVOICE TECHNOLOGY, INC
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

         NEW JERSEY                                              20-1862731
--------------------------------------------------------------------------------
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)


            750 HIGHWAY 34
             MATAWAN, NJ                                                 07747
--------------------------------------------------------------------------------
(Address of Principal Executive Offices)                              (Zip Code)

Registrant's Telephone Number, Including Area Code: (732) 441-7700

Securities registered under Section 12(b) of the Exchange Act: NONE.

Securities registered under Section 12(g) of the Exchange Act: CLASS A COMMON,
NO PAR VALUE PER SHARE

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

Number of shares of Class A, common stock,
  No par value, outstanding as of August 31, 2005:                    10,013,984
================================================================================
<PAGE>

                             IVOICE TECHNOLOGY, INC.
                         CONDENSED FINANCIAL STATEMENTS
                     FOR THE SIX MONTHS ENDED JUNE 30, 2005


                                TABLE OF CONTENTS


                                                                        Page No.
                                                                        --------

PART I.  FINANCIAL INFORMATION

           Item 1. Condensed Financial Statements (Unaudited)

                   Condensed Balance Sheet - June 30, 2005                  2

                   Condensed Statements of Operations -
                   For the three months and six months ended
                   June 30, 2005 and 2004                                   3

                   Condensed Statements of Cash Flow -
                   For the six months ended June 30, 2005 and 2004          4

                   Notes to condensed financial statements                 5-13

           Item 2. Management's Discussion and Analysis of
                   Financial Condition and Results of Operations          14-32

           Item 3. Controls and Procedures                                  32

PART II. OTHER INFORMATION                                                  32

           Item 4. Submission of Matters to a Vote of Security Holders      32

           Item 6. Exhibits                                                 33


                                        1
<PAGE>

                             IVOICE TECHNOLOGY, INC.
                       CONDENSED BALANCE SHEET (UNAUDITED)
                                  JUNE 30, 2005

<TABLE><CAPTION>
                                     ASSETS
<S>                                                                         <C>
CURRENT ASSETS
Cash and cash equivalents                                                   $   392,600
Accounts receivable, net of allowance for doubtful accounts of $0                21,451
                                                                            -----------
        Total current assets                                                    414,051
                                                                            -----------

PROPERTY AND EQUIPMENT, net of accumulated depreciation of  $69                   4,690
                                                                            -----------

TOTAL ASSETS                                                                $   418,741
                                                                            ===========

                   LIABILITIES AND STOCKHOLDERS' (DEFICIENCY)

CURRENT LIABILITIES
Accounts payable and accrued expenses                                       $    32,826
Note payable  700,000
Due to related parties                                                           63,750
Deferred maintenance contracts                                                   20,016
                                                                            -----------
          Total current liabilities                                             816,592
                                                                            -----------

COMMITMENTS AND CONTINGENCIES                                                        --

STOCKHOLDERS'  (DEFICIENCY)
Preferred stock, $1 par value; authorized 1,000,000 shares;
   no shares issued and outstanding                                                  --
Common stock, Class A - no par value; authorized 10,000,000,000 shares;
  10,050,000 shares issued and outstanding                                           --
Common stock, Class B - $.01 par value; authorized 50,000,000 shares;
  no shares issued and outstanding                                                   --
Common stock, Class C - $.01 par value; authorized 20,000,000 shares;
  no shares issued and outstanding                                                   --
Additional Paid in Capital                                                    7,297,231
Accumulated deficit                                                          (7,695,082)
                                                                            -----------
          Total stockholders' (deficiency)                                     (397,851)
                                                                            -----------

TOTAL LIABILITIES AND STOCKHOLDERS' (DEFICIENCY)                            $   418,741
                                                                            ===========
</TABLE>
              The accompanying notes are an integral part of these
                         condensed financial statements.

                                        2
<PAGE>

                             IVOICE TECHNOLOGY, INC.
                 CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
<TABLE><CAPTION>

                                                          For the Three Months Ended       For the Six Months Ended
                                                                   June 30,                        June 30,
                                                         ----------------------------    ----------------------------
                                                             2005            2004            2005            2004
                                                         ------------    ------------    ------------    ------------
<S>                                                      <C>             <C>             <C>             <C>
SALES, net                                               $     16,977    $     64,772    $     70,838    $    131,006

COST OF SALES                                                      --          26,384             738          52,818
                                                         ------------    ------------    ------------    ------------

GROSS PROFIT                                                   16,977          38,388          70,100          78,188
                                                         ------------    ------------    ------------    ------------

SELLING, GENERAL AND
 ADMINISTRATIVE EXPENSES
     Selling expenses                                          22,771          17,862          24,635          40,200
     General and administrative expenses                       67,998         192,688         173,971         435,223
     Research and development                                      --          19,628              --          41,214
     Depreciation and amortization                                 24          24,595              47          51,452
                                                         ------------    ------------    ------------    ------------
Total selling, general and administrative expenses             90,793         254,773         198,653         568,089
                                                         ------------    ------------    ------------    ------------

LOSS FROM CONTINUING OPERATIONS                               (73,816)       (216,385)       (128,553)       (489,901)
                                                         ------------    ------------    ------------    ------------

OTHER INCOME\(EXPENSE)
     Other income                                                 943          41,327           1,739          60,950
     Write-off of financing costs                                  --         (99,315)        (14,000)       (888,146)
     Interest expense                                          (8,726)         (5,163)        (16,359)        (10,750)
                                                         ------------    ------------    ------------    ------------
Total other income\(expense)                                   (7,783)        (63,151)        (28,620)       (837,946)
                                                         ------------    ------------    ------------    ------------

LOSS FROM CONTINUING OPERATIONS
     BEFORE INCOME TAXES                                      (81,599)       (279,536)       (157,173)     (1,327,847)

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

NET LOSS FROM CONTINUING OPERATIONS                      $    (81,599)   $   (279,536)   $   (157,173)   $ (1,327,847)
                                                         ============    ============    ============    ============

PRO FORMA NET LOSS PER COMMON SHARE
     Basic                                               $      (0.01)   $      (0.03)   $      (0.02)   $      (0.13)
                                                         ============    ============    ============    ============
     Diluted                                             $      (0.01)   $      (0.03)   $      (0.02)   $      (0.13)
                                                         ============    ============    ============    ============

PRO FORMA WEIGHTED AVERAGE COMMON SHARES
     Basic                                                 10,050,000      10,050,000      10,050,000      10,050,000
                                                         ============    ============    ============    ============
     Diluted                                               10,050,000      10,050,000      10,050,000      10,050,000
                                                         ============    ============    ============    ============
</TABLE>

              The accompanying notes are an integral part of these
                         condensed financial statements.

                                        3
<PAGE>

                             IVOICE TECHNOLOGY, INC.
                  CONDENSED STATEMENTS OF CASH FLOW (UNAUDITED)

<TABLE><CAPTION>
                                                            For the Six Months Ended
                                                                   June 30,
                                                         ----------------------------
                                                             2005             2004
                                                         ------------    ------------
<S>                                                      <C>             <C>
CASH FLOW (USED) IN OPERATING ACTIVITIES
   Net loss                                              $   (157,173)   $ (1,327,847)
   Adjustments to reconcile net loss to net
    cash used in operating activities
   Depreciation                                                    47              --
   Amortization of software license                                --          45,400
   Changes in certain assets and liabilities:
             Accounts receivable                               10,282          26,956
             Inventory                                             --           2,509
             Costs in excess of billing                            --           2,706
             Accounts payable and accrued liabilities           2,220              --
             Deferred revenue                                 (13,125)        (19,886)
             Related party accounts                            63,750              --
                                                         ------------    ------------
Total cash used in operating activities                       (93,999)     (1,270,162)
                                                         ------------    ------------


CASH FLOWS FROM FINANCING ACTIVITIES
   Allocation of costs by iVoice, Inc                              --       1,270,162
   Net proceeds from notes payable                            140,000              --
                                                         ------------    ------------
Total cash provided by financing activities                   140,000       1,270,162
                                                         ------------    ------------

NET INCREASE IN CASH AND CASH EQUIVALENTS                      46,001              --

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD               346,599              --
                                                         ------------    ------------
CASH AND CASH EQUIVALENTS - END OF PERIOD                $    392,600    $         --
                                                         ============    ============

CASH PAID DURING THE PERIOD FOR:
   Interest expense                                      $         --    $         --
                                                         ============    ============
   Income taxes                                          $         --    $         --
                                                         ============    ============
</TABLE>

              The accompanying notes are an integral part of these
                         condensed financial statements.

                                        4
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005


NOTE 1 - BACKGROUND

           The unaudited interim financial statements included herein have been
prepared by iVoice Technology, Inc. ("iVoice Technology" or the "Company"),
pursuant to the rules and regulations of the Securities and Exchange Commission
(the "SEC"). Certain information and footnote disclosures normally included in
the financial statements prepared in accordance with accounting principles
generally accepted in the United States of America have been condensed or
omitted as allowed by such rules and regulations, and the Company believes that
the disclosures are adequate to make the information presented not misleading.
It is suggested that these financial statements be read in conjunction with the
December 31, 2004 audited financial statements and the accompanying notes
thereto filed with Form SB-2 recently filed with the SEC. While management
believes the procedures followed in preparing these financial statements are
reasonable, the accuracy of the amounts are in some respects dependent upon the
facts that will exist, and procedures that will be accomplished by the Company
later that year.


           The management of the Company believes that the accompanying
unaudited financial statements contain all adjustments (including normal
recurring adjustments) necessary to present fairly the operations and cash flows
for the periods presented.

           iVoice Technology was incorporated under the laws of New Jersey on
November 10, 2004 as a wholly owned subsidiary of iVoice, Inc. ("iVoice"). The
Company received by assignment all of the interests in and rights and title to,
and assumed all of the obligations of, all of the agreements, contracts,
understandings and other instruments of iVoice Technology, Inc., a Nevada
corporation and affiliate of the Company. When we refer to or describe any
agreement, contract or other written instrument of the Company in these notes,
we may be referring to an agreement, contract or other written instrument that
had been entered into by iVoice Technology Nevada and thereafter assigned to the
Company.

           On September 1, 2004, the Board of Directors of iVoice, the former
parent of the Company, resolved to pursue the separation of iVoice software
business into three publicly owned companies. iVoice will continue to focus on
its own computerized telephony technology and related business development
operations. iVoice Technology will continue to develop, market and license the
Interactive Voice Response line of computerized telephony software.

           The Spin-off transaction was accomplished, on August 5, 2005, by the
assignment, contribution and conveyance of certain intellectual property,
representing the software codes of speech recognition, and certain accrued
liabilities and related party debt into iVoice Technology (the "Spin-off"). The
Class A Common Stock shares of the Company were distributed to iVoice
shareholders in the form of a taxable special dividend distribution.

           In conjunction with the Spin-off, iVoice Technology entered into a
temporary administrative service agreement with iVoice. This agreement
terminates upon completion of the Spin-off. However, should iVoice Technology be
unable to replace any or all of the services currently being provided by iVoice
under the administrative services agreement, following the Spin-off, the
administrative services agreement will be continued with respect to those
services on a month-to-month basis. iVoice presently continues to provide
administrative services to the Company.

                                        5
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

           On August 5, 2005, iVoice Technology assumed $190,000 in accrued
liabilities and related party debt incurred by iVoice. The debt assumed is
convertible into iVoice Technology Class B Common Stock at the option of the
holder as later described in these notes.

           On August 4, 2005, the Company received notice from the SEC that the
registration statement to effectuate the Spin-off of the iVoice Technology from
iVoice was declared effective and the Company immediately embarked on the
process to spin off the iVoice Technology from iVoice.

NOTE 2 - BUSINESS OPERATIONS

           The Company will continue to develop, market and license the
Interactive Voice Response line, which was developed by iVoice. The Company's
Interactive Voice Response line is designed to read information from and write
information to, databases, as well as to query databases and return information.

           IVR is an application generator that allows full connectivity to many
databases, including Microsoft Access, Microsoft Excel, Microsoft Fox Pro, and
Paradox, or to standard text files. The IVR software is sold as an application
generator that gives the end user the ability to develop their own customized
IVR applications or as a customized turnkey system. IVR performs over 40
different customizable commands. Examples of IVR range from simply selecting
announcements from a list of options stored in the computer (also known as audio
text) to more complex interactive exchanges such as querying a database for
information.

NOTE 3 - GOING CONCERN

           The accompanying financial statements have been prepared in
conformity with accounting principles generally accepted in the United States of
America, which contemplates continuation of the Company as a going concern. The
Company's previous financial results and operations were reflected in the
consolidated financial statements and accounting records of iVoice, and
reflected significant assumptions and allocations. The Company has relied on
iVoice for administrative, management, research and other services. These
financial statements do not necessarily reflect the financial position, results
of operations, and cash flows of the Company had it been a stand alone Company.

           As of June 30, 2005, the Company had a net loss, a negative cash flow
from operations, as well as negative working capital. These matters raise
substantial doubt about the Company's ability to continue as a going concern.
Therefore, recoverability of a major portion of the recorded asset amounts shown
in the accompanying balance sheets is dependent upon continued operations of the
Company, which in turn, is dependent upon the Company's ability to raise capital
and/or generate positive cash flow from operations.

           In order to provide necessary working capital, in August 2004, the
Company entered into a subscription agreement, pursuant to which the Company
issued $280,000 of secured convertible debentures in August 2004, and an
additional $280,000 of secured convertible debentures, in November 2004. On
February 28, 2005, convertible debentures equal in principal to $560,000 were
terminated and replaced with a secured promissory note in the amount of $700,000
($560,000 representing replacement notes and $140,000 representing new
financing).

                                        6
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

           The financial statements do not include any adjustments relating to
the recoverability and classification of recorded assets, or the amounts and
classification of liabilities that might be necessary in the event the Company
cannot continue in existence.


NOTE 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

a) Basis of Presentation

           The accompanying financial statements have been derived from the
consolidated financial statements and accounting records of iVoice using the
historical results of operations and historical basis of assets and liabilities
of the Company's Interactive Voice Response business. Management believes the
assumptions underlying the financial statements are reasonable. However, the
financial statements included herein may not necessarily reflect the Company's
results of operations, financial position, and cash flows in the future or what
its results of operations, financial position and cash flows would have had the
Company been a stand-alone company during the periods presented.

b) Use of Estimates

           The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenue and
expenses during the reporting period. Actual results could differ from those
estimates.

c) Software License Costs

           Software license costs are recorded at cost, which approximates fair
market value as of the date of purchase. These costs represent the purchase of
various exploitation rights to certain software, pre-development codes and
systems developed by a non-related third party. These costs are capitalized
pursuant to Statement of Financial Accounting Standards ("SFAS") 86, "Accounting
for the Costs of Computer Software to be Sold, Leased or Otherwise Marketed".
The Company has adopted SFAS No. 121. The carrying value of software license
costs are regularly reviewed by the Company and a loss would be recognized if
the value of the estimated non-discounted cash flow benefit related to the asset
falls below the unamortized cost. Historically the Interactive Voice Response
software technology has produced limited sales revenue. However, management
believes that the limited sales generated result from a lack of application of
Company sales and marketing resources to the software, It is management's plan
to devote such resources to its software technology to recognize the
technology's potential value and therefore, no impairment loss has been
recorded.

d) Revenue Recognition

           The Company derives its revenues from the licensing of its software
product and optional customer support (maintenance) service. The Company's
standard license agreement provides for a one-time fee for use of the Company's
product in perpetuity for each computer or CPU in which the software will
reside. The Company's software application is fully functional upon delivery and
implementation and does not require

                                        7
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

any significant modification or alteration. The Company also offers customers an
optional annual software maintenance and support agreement for the subsequent
one-year periods. Such maintenance and support services are free for the first
year the product is licensed and is considered the warranty period. The software
maintenance and support agreement provides free software updates, if any, and
technical support the customer may need in deploying or changing the
configuration of the software. Generally, the Company does not license its
software in multiple element arrangements whereby the customer purchases a
combination of software and maintenance. In a typical arrangement, software
maintenance services are sold separately from the software product; are not
considered essential to the functionality of the software and are purchased at
the customer's option upon the completion of the first year licensed.

           The Company does not offer any special payment terms or significant
discount pricing. Normal and customary payment terms require payment for the
software license fees when the product is shipped. Payment for software
maintenance is due prior to the commencement of the maintenance period. It is
also the Company's policy to not provide customers the right to refund any
portion of its license fees. The Company accepts Visa and MasterCard as well as
company checks.

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

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

e) Product Warranties

           The Company estimates its warranty costs based on historical warranty
claims experience in estimating potential warranty claims. Due to the limited
sales of the Company's products, management has determined that warranty costs
are immaterial and has not included an accrual for potential warranty claims.
Presently, costs related to warranty coverage are expensed as incurred. Warranty
claims are reviewed quarterly to verify that warranty liabilities properly
reflect any remaining obligation based on the anticipated expenditures over the
balance of the obligation period.

f) Research and development costs

           Research and development costs will be charged to operations as
incurred.

g) Inventory

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

                                        8
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

h) Income Taxes

           The Company accounts for income taxes under the Financial Accounting
Standards Board ("FASB") of Financial Accounting Standards ("SFAS") No. 109,
"Accounting for Income Taxes" ("Statement 109"). Under Statement 109, deferred
tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax basis. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled. Under Statement 109, the effect on deferred tax assets
and liabilities of a change in tax rates is recognized in income in the period
that includes the enactment date.

           The Company, not being a separate reporting entity, will not receive
any benefit from the approximately $2,800,000 net operating loss allocated to
the speech recognition software business contained in these financial
statements.

i) Organization Costs

           Organization costs consist primarily of professional and filing fees
relating to the formation of the Company. These costs have been expensed.

j) Earnings Per Share

           SFAS No. 128, "Earnings Per Share" requires presentation of basic
earnings per share ("basic EPS") and diluted earnings per share ("diluted EPS").

           The computation of basic pro forma EPS is computed by dividing income
available to common shareholders by the number of shares issued in connection
with the Company's proposed Spin-off from iVoice Diluted earnings per share
gives effect to all dilutive potential Common shares outstanding during the
period. The computation of diluted EPS does not assume conversion, exercise or
contingent exercise of securities that would have an anti-dilutive effect on
earnings resulting from the Company's net loss position. The shares used in the
computation are as follows:

                      For the three months ended      For the six months ended
                     June 30, 2005  June 30, 2004   June 30, 2005  June 30, 2004
                     -------------  -------------   -------------  -------------
Pro Forma Basis and
  diluted purposes     10,050,000     10,050,000      10,050,000     10,050,000


k) Comprehensive Income

           SFAS No. 130, "Reporting Comprehensive Income", establishes standards
for the reporting and display of comprehensive income and its components in the
financial statements. The items of other comprehensive income that are typically
required to be displayed are foreign currency items, minimum pension liability
adjustments, and unrealized gains and losses on certain investments in debt and
equity securities, As of June 30, 2005 and 2004, the Company has no items that
represent comprehensive income, and thus, has not included a statement of
comprehensive income.

                                        9
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

l) Recent Accounting Pronouncements

           In December 2003, the FASB issued Interpretation No. 46-R,
"Consolidation of Variable Interest Entities" ("FIN 46-R"). FIN 46-R, which
modifies certain provisions and effective dates of FIN No. 46, sets forth
criteria to be used in determining whether an investment in a variable interest
entity should be consolidated, and is based on the general premise that
companies that control another entity through interests other than voting
interests should consolidate the controlled entity. The provisions of FIN 46
became effective for the Company during the third quarter of fiscal 2004. The
adoption of this new standard did not have any impact on the Company's financial
position, results of operations or cash flows.

           In December 2003, the FASB issued a revision to SFAS No. 132
"Employers' Disclosures about Pensions and Other Post retirement Benefits." This
revised statement requires additional annual disclosures regarding types of
pension plan assets, investment strategy, future plan contributions, expected
benefit payments and other items. The statement also requires quarterly
disclosure of the components of net periodic benefit cost and plan
contributions. This currently has no effect on the Company.

           On December 16, 2004, the Financial Accounting Standards Board
("FASB") published Statement of Financial Accounting Standards No. 123 (Revised
2004), Share-Based Payment ("SFAS 123R"). SFAS 123R requires that compensation
cost related to share-based payment transactions be recognized in the financial
statements. Share-based payment transactions within the scope of SFAS 123R
include stock options, restricted stock plans, performance-based awards, stock
appreciation rights, and employee share purchase plans. The provisions of SFAS
123R are effective for small business issuers as of the first interim period
that begins after December 15, 2005. Accordingly, the Company will implement the
revised standard in the fourth quarter of fiscal year 2005. Currently, the
Company accounts for its share-based payment transactions under the provisions
of APB 25, which does not necessarily require the recognition of compensation
cost in the financial statements (note 3(d)). Management is assessing the
implications of this revised standard, which may materially impact the Company's
results of operations in the fourth quarter of fiscal year 2005 and thereafter.

NOTE 5 - INTANGIBLE ASSETS

           Intangible assets consist of software source codes originally
purchased by iVoice for $454,000 in May 1999. The asset is reflected at its
original cost net of accumulated amortization of $454,000, from the date
acquired by iVoice. The asset was amortized over a 5-year period.

           In accordance with FAS 142 goodwill and indefinite-lived intangible
assets are reviewed for impairment at least annually, and whenever events or
changes in circumstances indicate the carrying amounts of the assets may be
impaired. We have elected to perform our impairment review during the fourth
quarter of each year, in conjunction with our annual planning cycle. At June 30,
2005, we found no impairment of goodwill or other indefinite-lived intangible
assets.

NOTE 6 - RELATED PARTY TRANSACTIONS

           During the six months ended June 30, 2004 iVoice allocated operating
costs of $1,270,162 to iVoice Technology. These allocations are reflected in the
selling, general and administrative, cost of revenue, research and development,
and other income (expense) line items in our statements of operations. The
general corporate expense allocation is primarily for cash management, selling
expense, legal, accounting,

                                       10
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

tax, insurance, public relations, advertising, transfer agents, and human
resources. The amortization of the Interactive Voice Response software has been
reflected as cost of sales. Other general categories of operating expense, as
well as other income and expense, have been allocated to iVoice Technology by
iVoice based upon a ratio of revenue of the Interactive Voice Response software
over total iVoice revenue for the applicable periods. Management believes the
costs of these services charged are a reasonable representation of the costs
that would have been incurred if iVoice Technology had performed these functions
as a stand-alone company.

           In conjunction with the Spin-off, iVoice Technology has entered into
a temporary administrative services agreement with iVoice. The administrative
services agreement will continue on a month to month basis until iVoice
Technology has found replacement services for those services being provided by
iVoice or can provide these services for itself.

NOTE 7 - INCOME TAXES

           The reconciliation of the effective income tax rate to the Federal
Statutory rate is as follows:

           Federal Income Tax Rate                                (34.0)%
           Deferred Tax charge (Credit)                             0.0 %
           Effect on Valuation Allowance                           38.1 %
           State Income Tax, Net of Federal Benefits              ( 4.1)%
           Effective Income Tax Rate                                0.0 %

           Prior to the Spin-off, the Company was included as part of iVoice's
consolidated federal income tax return. The Company has provided for a 100%
allowance of its deferred tax assets.

NOTE 8 - COMMITMENTS AND CONTINGENCIES

           As discussed in Note 3, the Company has entered into a subscription
agreement with certain purchasers for the sale of $560,000 in convertible
debentures. Additionally, the Company had entered into a Standby Equity
Distribution Agreement (the "SEDA") whereby the Company, at their discretion,
may periodically sell to an investor shares of Class A Common Stock to raise
capital to fund its working capital needs. These transactions will require the
Company to register its common stock under Section 12(g) of the Securities
Exchange Act of 1934 and subsequently register for resale a number of shares to
facilitate these financial transactions. On February 28, 2005, the SEDA was
terminated. The Company has obtained a non-binding commitment for a SEDA whereby
the Company, at its discretion, may periodically sell to an investor shares of
Class A Common Stock to raise capital to fund its working capital needs. This
transaction will require the Company to register its Class A Common Stock for
resale to facilitate this financial transaction.

           On February 28, 2005, convertible debentures equal in principal to
$560,000 were terminated and replaced with a secured promissory note in the
amount of $700,000 ($560,000 representing replacement notes and $140,000
representing new financing).

           The Company will also assume an outstanding promissory note in the
amount of $190,000 payable to Jerry Mahoney, President and Chief Executive
Officer of iVoice and Non-Executive Chairman of the Board of iVoice Technology.
This amount is related to funds loaned to iVoice and is unrelated to the
operations of iVoice Technology. The note will bear interest at the rate of
prime plus 2.0% per annum on the unpaid

                                       11
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

balance until paid. Under the terms of the Promissory Note, at the option of the
Note holder, principal and interest can be converted into either (i) one share
of Class B Common Stock of iVoice Technology, Inc., par value $.01, for each
dollar owed, (ii) the number of shares of Class A Common Stock of iVoice
Technology, Inc. calculated by dividing (x) the sum of the principal and
interest that the Note holder has requested to have prepaid by (y) eighty
percent (80%) of the lowest issue price of Class A Common Stock since the first
advance of funds under this Note, or (iii) payment of the principal of this
Note, before any repayment of interest.

           iVoice Technology entered into an employment agreement as of August
1, 2004 with Mr. Seidler, which agreement was amended on August 12, 2005. Mr.
Seidler resigned as iVoice Technology's President and Chief Executive Officer
and his employment agreement was terminated on August 26, 2005.

           On August 29, 2005, the Company entered into an employment agreement
with Mark Meller . Mr. Meller will serve as the Company's President, Chief
Executive Officer and Chief Financial Officer for a term of one year. As
compensation, the Company will pay Mr. Meller a base salary of $85,000 the first
year with an annual increase based on the Consumer Price Index every year
thereafter. Mr. Meller has agreed to defer all but $20,000 of his compensation
until such time that Board of Directors determines, in its sole discretion, that
the Company has sufficient financial resources to pay his compensation and the
Board of Directors may also elect to pay Mr. Meller the balance of his
compensation in the form of Company Class A or Class B Common Stock. Mr. Meller
will also be entitled to certain bonuses based on mergers and acquisitions
completed by the Company.

           The Company entered into a five-year employment agreement with Jerome
Mahoney to serve as Non-executive Chairman of the Board of Directors, effective
August 1, 2004. The Company will compensate Mr. Mahoney with a base salary of
$85,000 for the first year with annual increases based on the Consumer Price
Index. Mr. Mahoney's compensation shall be deferred until such time that the
Board of Directors determines that the Company has sufficient financial
resources to pay his compensation in cash and presently, Mr. Mahoney's
compensation will be paid in the form of Class B Common Stock. Mr. Mahoney will
also be entitled to certain bonuses based on mergers and acquisitions completed
by the Company.

           In conjunction with the various Spin-offs, iVoice Technology has
entered into temporary administrative services agreement with iVoice. The
administrative services agreements will continue on a month-to- month basis
until these companies have found replacement services for those services being
provided by iVoice or can provide these services for itself.

NOTE 9 - CAPITAL STOCK

           Pursuant to iVoice Technology's certificate of incorporation, as
amended, the Company is authorized to issue 10,000,000,000 shares of Class A
Common Stock, no par value per share, 50,000,000 shares of Class B Common Stock,
par value $0.01 per share, 20,000,000 shares of Class C Common Stock, par value
$0.01 per share, and 1,000,000 shares of Preferred Stock, par value of $1.00 per
share. Below is a description of iVoice Technology's outstanding securities,
including Class A Common Stock, Class B Common Stock, Class C Common Stock, and
Preferred Stock.

                                       12
<PAGE>

                             IVOICE TECHNOLOGY, INC.
             NOTES TO THE CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
                                  JUNE 30, 2005

a) Class A Common Stock

           As of June 30, 2005, there were 10,000,000,000 shares of Class A
Common Stock authorized, no par value, and 100 shares issued and outstanding. On
August 4, 2005, the Company effected a 100,500-for-one forward stock split of
the Class A Common Stock increasing the issued and outstanding shares to
10,050,000. The number of outstanding and issued Class A Common Stock shares was
retroactively adjusted to reflect the aforementioned forward stock split that
occurred on August 4, 2005.

           Each holder of Class A Common Stock is entitled to receive ratably
dividends, if any, as may be declared by the Board of Directors out of funds
legally available for payment of dividends. The Company has never paid any
dividends on its common stock and does not contemplate doing so in the
foreseeable future. The Company anticipates that any earnings generated from
operations will be used to finance its growth objectives.

b) Class B Common Stock

           As of June 30, 2005, there are 50,000,000 shares of Class B Common
Stock authorized, par value $.01 per share. Each holder of Class B Common Stock
has voting rights equal to 100 shares of Class A Common Stock. A holder of Class
B Common Stock has the right to convert each share of Class B Common Stock into
the number of shares of Class A Common Stock determined by dividing the number
of Class B Common Stock being converted by a 20% discount of the lowest price
that iVoice Technology, Inc. had ever issued its Class A Common Stock. Upon our
liquidation, dissolution, or winding-up, holders of Class B Common Stock will be
entitled to receive distributions. As of June 30, 2005, no shares were issued or
outstanding.

c) Class C Common Stock

           As of June 30, 2005, there are 20,000,000 shares of Class C Common
Stock authorized, par value $.01 per share. Each holder of Class C Common Stock
is entitled to 1,000 votes for each share held of record. Shares of Class C
Common Stock are not convertible into Class A Common Stock. Upon liquidation,
dissolution or wind-up, the holders of Class C Common Stock are not entitled to
receive our net assets pro rata. As of June 30, 2005, no shares were issued or
outstanding.

d) Preferred Stock

           iVoice Technology is authorized to issue 1,000,000 shares of
Preferred Stock, par value $1.00 per share. As of June 30, 2005, iVoice
Technology has not issued any shares of Preferred Stock.


                                       13
<PAGE>

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

           You should read the following discussion in conjunction with our
audited financial statements and related notes included in the Form SB-2
previously filed with the SEC. Our fiscal year currently ends on December 31,
and each of our fiscal quarters ends on the final day of a calendar quarter
(each March 31, June 30 and September 30). The following discussion contains
forward-looking statements. Please see "Cautionary Statement Regarding
Forward-Looking Statements" for a discussion of uncertainties, risks and
assumptions associated with these statements.

OVERVIEW

           Prior to August 5, 2005, the Company's previous financial results and
operations were reflected in the consolidated financial statements and
accounting records of iVoice, and reflected significant assumptions and
allocations. These financial statements do not necessarily reflect the financial
position, results of operations and cash flows of iVoice Technology had it been
a stand-alone entity.

           iVoice Technology seeks to leverage the value of underutilized
developed technology and believes that the transition to an independent company
will provide iVoice Technology with greater access to capital. This should
provide needed financial resources to potentially penetrate the market and
distribute the product. As such, iVoice Technology's business will be formed
from the contribution by iVoice of certain assets and related liabilities on or
about August 5, 2005. In connection with this Spin-off by iVoice, iVoice
assigned and conveyed to iVoice Technology its IVR software business and related
liabilities, including all intellectual property of iVoice relating to the IVR
software business. The board and management of iVoice elected not to transfer
any part of its working cash balance to iVoice Technology. Based upon the
current intention of iVoice Technology not to conduct any research and
development or hire additional employees and instead focus on the sale of the
existing IVR technology, the board has determined that, on balance, iVoice
Technology has the ability to satisfy its working capital needs as a whole. The
board and management of iVoice also determined that iVoice Technology has the
ability to obtain financing to satisfy any addition working capital needs as a
stand-alone company.

           The emerging nature of the interactive voice response industry and
unforeseen expenses from the separation from iVoice, make it difficult to assess
the future growth of iVoice Technology.

           The IVR software business has operated at a loss in the past for
iVoice, and as an independent company such losses may continue or increase.
Additionally, iVoice Technology's business has relied on iVoice for financial,
administrative and managerial expertise in conducting its operations. Following
the Spin-off, iVoice Technology will develop and maintain its own credit and
banking relationships and perform its own financial and investor relations
functions. iVoice Technology may not be able to successfully put in place the
financial, administrative and managerial structure necessary to operate as an
independent public company, and the development of such structure will require a
significant amount of management's time and other resources.

           iVoice Technology has received a going concern opinion from its
auditors. Its continuation as a going concern is dependent upon obtaining the
financing necessary to operate its business. The financing of our working
capital needs are expected to be provided, in large part, as set forth in a
non-binding letter of intent from Cornell Capital Partners whereby Cornell
Capital Partners offered, subject to satisfaction of certain conditions, to
purchase shares of iVoice Technology's common stock upon the terms set forth in
the non-binding letter of intent and the definitive documentation to be executed
after satisfaction of those closing

                                       14
<PAGE>

conditions from the sale of Class A Common Stock to Cornell Capital Partners
pursuant to the terms of the Standby Equity Distribution Agreement ("SEDA").
Pursuant to the terms of the SEDA, Cornell Capital Partners is under no
obligation to purchase any shares of our Class A Common Stock unless certain
conditions are met by iVoice Technology, including the registration of shares to
be sold to Cornell Capital Partners pursuant to the Securities Act of 1933, as
amended. [See "Liquidity and Capital Resources"] If iVoice Technology cannot
fund its working capital needs under the SEDA with Cornell Capital Partners, we
will be unable to obtain sufficient capital resources to operate our business,
and have no other plans to obtain alternative financing. We cannot assure you
that we will be able to access any financing in sufficient amounts or at all
when needed. Our inability to obtain sufficient working capital funding will
have an immediate material adverse effect upon our financial condition and our
business.

           SEPARATION FROM IVOICE

           iVoice Technology was incorporated under the laws of the State of New
Jersey on November 10, 2004, as a wholly-owned subsidiary of iVoice. iVoice
Technology had no material assets or activities until the contribution of the
IVR software business from iVoice. After the Spin-off, iVoice Technology will be
an independent public company, with iVoice having no continuing ownership
interest in iVoice Technology.

           On November 11, 2004, iVoice Technology received by assignment all of
the interests in and rights and title to, and assumed all of the obligations of,
all of the agreements, contracts, understandings and other instruments of iVoice
Technology, Inc., a Nevada corporation and affiliate of iVoice Technology. These
agreements, contracts, understandings and other instruments consisted of the
documentation relating to the issuance of the secured convertible debentures and
the SEDA, the employment agreements with Messrs. Mahoney and Seidler and the
administrative services agreement. Since this assignment, iVoice Technology
Nevada has no operating business, assets or known liabilities, and is currently
in the process of being dissolved. When we refer to or describe any agreement,
contract or other written instrument of iVoice Technology, such references may
be to an agreement, contract or other written instrument that had been entered
into by iVoice Technology Nevada and assigned to iVoice Technology.

           iVoice Technology's financial statements have been prepared in
accordance with accounting principles generally accepted in the United States,
and reflect the historical financial position, results of operations, and cash
flows of the business transferred to iVoice Technology by iVoice as part of the
Spin-off. The financial information included in this report, however, is not
necessarily indicative of what iVoice Technology's results of operations or
financial position would have been had it operated as an independent company
during the periods presented, nor is it necessarily indicative of its future
performance as an independent company.

           iVoice Technology operates the IVR software business. iVoice
Technology intends to use a portion of the proceeds from any financing
arrangements, on sales and marketing efforts for IVR. It is unclear whether such
efforts will result in a reasonably successful operating business due to
iVoice's previous lack of sales and marketing efforts on IVR, iVoice
Technology's lack of operating history, the current economic environment and,
more specifically, the uncertainty of the telecommunications market.

           As of August 5, 2005, iVoice assigned, contributed and conveyed to
iVoice Technology the iVoice corporate assets, liabilities and expenses related
to the IVR software business, including the IVR software and all intellectual
property of iVoice relating to the IVR software business and the assignment of
iVoice's existing agreements and arrangements with dealers and resellers. This
assignment, contribution and conveyance of assets, liabilities and expenses was
based on an estimate of the proportion of such amounts allocable to iVoice
Technology, utilizing such factors as total revenues, employee headcount and
other

                                       15
<PAGE>

relevant factors. iVoice Technology believes that these allocations have been
made on a reasonable basis. iVoice Technology believes that all costs allocated
to iVoice Technology are a reasonable representation of the costs that iVoice
Technology would have incurred if iVoice Technology had performed these
functions as a stand-alone company.

           In conjunction with the separation of the IVR software business from
iVoice, iVoice Technology entered into an administrative services agreement with
iVoice for the provision of certain services by iVoice to iVoice Technology
following the Spin-off. This agreement will continue on a month to month basis
until iVoice Technology has found replacement services for those services being
provided by iVoice or can provide these services for itself. Following
termination of the administrative services agreement, we expect that iVoice
Technology will operate on a completely stand-alone basis from iVoice and there
will be no business or operating relationship between iVoice and iVoice
Technology, except that iVoice Technology will continue to sub-lease space from
iVoice. Our shares of Class A Common Stock were be distributed to iVoice's
stockholders on or about August 12, 2005.

THREE MONTHS ENDED JUNE 30, 2005 COMPARED TO THREE MONTHS ENDED JUNE 30, 2004

           All revenues reported by iVoice Technology are derived from the sale
or license of our interactive voice response software products, which enable a
caller to obtain requested information in voice form from a local or non-local
database. Total revenues for the three months ended June 30, 2005 and June 30,
2004 were $16,977 and $64,772, respectively. The $47,795 decrease in revenue
between the three months ended June 30, 2005 and the three month ended June 30,
2004 was the result of fewer turn-key systems being sold in 2005 as compared to
2004. The IVR business has only operated as a division and/or subsidiary of
iVoice and has never operated on a stand-alone basis. The low sales volume of
the IVR business is attributable to the minimal resources made available by
iVoice for the sales and marketing of the interactive voice response software
products. Management feels that the sales of the interactive voice response
software products may increase if greater financial and operational resources
were made available for the sales and marketing of the products. If iVoice
Technology can obtain funds under the SEDA, iVoice Technology will be able to
devote more resources to operating the business. See "Liquidity and Capital
Resources."

           Gross margin for the three months ended June 30, 2005 and June 30,
2004 was $16,977 (100%) and $38,388 (59.3%), respectively. Revenues in the three
months ended June 30, 2005 contained no hardware and such, had no direct costs.
Software and maintenance revenue has a very low direct cost content. The
increase in gross margin rate is a result of a change in the hardware and
software mix being sold as compared to the same period in the prior year. The
decrease in gross margin dollars is the result of lower sales.

           Total operating expenses decreased to $90,793 for the three months
ended June 30, 2005 from $254,773 for the three months ended June 30, 2004, a
decrease of $163,980 or 64.4%. This decrease in the current three month period
is primarily attributable to reductions in the allocated costs from iVoice. In
the three months ended June 30, 2004, iVoice accrued professional and consulting
fees in connection with financing the operation of the business and the
anticipated registration of shares of iVoice Technology. The increase in selling
expenses reflects the Company's commitment to realign the resources in
anticipation of the Spin-off from iVoice. The reductions in allocated research
and development expenses reflect a decrease in the number of employees
performing these functions.

           The loss from continuing operations before other income (expense) for
the three months ended June 30, 2005 was $73,816 compared to a loss of $216,385
for the three months ended June 30, 2004, a decrease in the loss of $142,569. As
discussed above, this decrease was primarily attributable to reductions in

                                       16
<PAGE>

allocated research and development and accrued professional and consulting fees
incurred in connection with financing the operation of the business and the
anticipated registration of shares of iVoice Technology.

           Total other income (expense) for the three months ended June 30, 2005
were an expense of $7,783 as compared to an expense of $63,151 for the three
months ended June 30, 2004, a decrease of $55,368. During the three months ended
June 30, 2005, iVoice Technology recorded $8,726 of interest expense and $943 of
interest income. In the three months ending June 30, 2004, iVoice, Inc allocated
$99,315 for financing costs, $5,163 for interest expenses and $41,327 for other
income to iVoice Technology. The allocated finance costs were for stock issued
and fees paid to Cornell Capital Partners for initial and additional financing
arrangements. The allocated other income was primarily from interest earned on
the cash accounts. The allocated interest expense was for accrued interest on
related party debts.

           Net loss for the three months ending June 30, 2005 was $81,599 as
compared to a loss of $279,536 for the three months ending June 30, 2004. The
decrease in net loss of $197,937 was the result of the factors discussed above.

SIX MONTHS ENDED JUNE 30, 2005 COMPARED TO SIX MONTHS ENDED JUNE 30, 2004

           All revenues reported by iVoice Technology are derived from the sale
or license of our interactive voice response software products, which enable a
caller to obtain requested information in voice form from a local or non-local
database. Total revenues for the six months ended June 30, 2005 and June 30,
2004 were $70,838 and $131,006, respectively. The $60,168 decrease in revenue
between the six months ended June 30, 2005 and the six months ended June 30,
2004 was the result of fewer turn-key systems being sold in 2005 as compared to
2004. Until August 5, 2005, the IVR business only operated as a division of
iVoice and had never operated on a stand-alone basis. The low sales volume of
the IVR business is attributable to the minimal resources made available by
iVoice for the sales and marketing of the interactive voice response software
products. Management feels that the sales of the interactive voice response
software products may increase if greater financial and operational resources
were made available for the sales and marketing of the products. If iVoice
Technology can obtain funds under the SEDA, iVoice Technology will be able to
devote more resources to operating the business. See "Liquidity and Capital
Resources."

           Gross margin for the six months ended June 30, 2005 and June 30, 2004
was $70,100 (99%) and $78,188 (59.7%), respectively. Revenues in the six months
ended June 30, 2005 contained very little hardware and had very little direct
costs. Software and maintenance revenue has a very low direct cost content. The
increase in gross margin rate is a result of a change in the hardware and
software mix being sold as compared to the same period in the prior year. The
decrease in gross margin dollars is the result of lower sales.

           Total operating expenses decreased to $198,653 for the six months
ended June 30, 2005 from $568,089 for the six months ended June 30, 2004, a
decrease of $369,436 or 65%. This decrease in the current six month period is
primarily attributable to reductions in the allocated costs from iVoice. In the
six months ended June 30, 2004, iVoice accrued professional and consulting fees
in connection with financing the operation of the business and the anticipated
registration of shares of iVoice Technology. The reductions in allocated selling
and research and development expenses reflect a decrease in the number of
employees performing these functions.

           As of June 30, 2005, iVoice Technology had one full-time employee and
two part-time employees.

                                       17
<PAGE>

           The loss from continuing operations before other income (expense) for
the six months ended June 30, 2005 was $128,553 compared to a loss of $489,901
for the six months ended June 30, 2004, a decrease in the loss of $361,348. As
discussed above, this decrease was primarily attributable to reductions in
allocated, selling, research and development and accrued professional and
consulting fees incurred in connection with financing the operation of the
business and the anticipated registration of shares of iVoice Technology.

           Total other income (expense) for the six months ended June 30, 2005
were an expense of $28,620 as compared to an expense of $837,946 for the six
months ended June 30, 2004, a decrease of $809,326. During the six months ended
June 30, 2005, iVoice Technology recorded $14,000 for financing costs, $16,359
of interest expense and $1,739 of interest income. In the six months ending June
30, 2004, iVoice, Inc allocated $888,146 for financing costs, $10,750 for
interest expenses and $60,950 for other income to iVoice Technology. The
allocated finance costs were for fees paid to Cornell Capital Partners for
initial and additional financing arrangements. The allocated other income was
primarily from interest earned on the cash accounts. The allocated interest
expense was for accrued interest on related party debts.

           Net loss for the six months ending June 30, 2005 was $157,173 as
compared to a loss of $1,327,847 for the six months ending June 30, 2004. The
decrease in net loss of $1,170,674 was the result of the factors discussed
above.

LIQUIDITY AND CAPITAL RESOURCES

           To date, iVoice Technology has incurred substantial losses, and will
require financing for working capital to meet its operating obligations. We
anticipate that we will require financing on an ongoing basis for the
foreseeable future.

           On August 12 and November 19, 2004, iVoice Technology issued an
aggregate of $560,000 in secured convertible debentures, with interest payable
at 5% per annum, to Cornell Capital Partners. On February 28, 2005, iVoice
Technology's obligations under the secured convertible debentures were
terminated and replaced with a secured promissory note of the same principal
amount, with an additional loan of $140,000 bringing the promissory note to an
aggregate principal of $700,000. These promissory notes accrue interest at rate
of 12% per annum, but are not convertible into any equity security of iVoice
Technology. In connection with the issuances of the secured convertible
debentures, iVoice Technology paid a fee to Cornell Capital Partners equal to
10% of the aggregate principal amount of the debentures. When the secured
convertible debentures were terminated, iVoice Technology received a credit for
fees that would otherwise have been payable upon the issuance of the $560,000 in
replacement notes. iVoice Technology paid Cornell Capital Partners a fee of
$14,000 in connection with its $140,000 additional borrowing. The Company's
obligations under the secured promissory note issued to Cornell Capital Partners
are secured by a first priority security interest in substantially all of our
assets. iVoice has also guaranteed the payment of all amounts payable by iVoice
Technology pursuant to the secured promissory note. This guaranty terminated on
August 5, 2005.

           On March 9, 2005, iVoice Technology received a non-binding letter of
intent from Cornell Capital Partners whereby Cornell Capital Partners offered,
subject to satisfaction of certain conditions, to purchase shares of iVoice
Technology's common stock upon the terms set forth in the non-binding letter of
intent and the definitive documentation to be executed after satisfaction of
those closing conditions. iVoice Technology is in negotiations with Cornell
Capital Partners to enter into a SEDA with Cornell Capital Partners, pursuant to
which iVoice Technology may, from time to time, issue and sell to Cornell
Capital Partners our Class A Common Stock for a total purchase price of up to
$10.0 million. The purchase price for the shares is 95% of the market price,
which is defined as the lowest closing bid price of the Class A Common Stock
during the

                                       18
<PAGE>

five trading days following the date that iVoice Technology delivers to Cornell
Capital Partners a notice requiring it to advance funds to us. A cash fee equal
to six percent (6%) of the cash proceeds of the draw down is also be payable at
the time of funding. In addition, Cornell Capital Partners is entitled to
receive, as additional compensation, the number of shares of Class A Common
Stock equal to one and one half percent (1.5%) of the number of shares of Class
A Common Stock outstanding on the date that a registration statement in respect
of the shares to be distributed pursuant to the SEDA becomes effective.

           Upon execution of the SEDA by the Company and Cornell Capital
Partners, Cornell Capital Partners is under no obligation to purchase any shares
of Class A Common Stock unless certain conditions are met by iVoice Technology,
including listing our Class A Common Stock on the NASD Over-the-Counter Bulletin
Board and having the registration statement relating to the SEDA declared
effective. If iVoice Technology cannot satisfy the requirements for Cornell
Capital Partners to purchase the Class A Common Stock under the terms of the
SEDA, we will not be able to obtain sufficient capital resources to operate our
business, and we have no current plans to obtain alternative financing. We
cannot assure you that we will be able to access any financing in sufficient
amounts or at all when needed. Our inability to obtain sufficient financing
would have an immediate material adverse effect on us, our financial condition
and our business. Management believes that its going-forward expenses for the
twelve months following the date of the prospectus will be approximately
$432,000, which includes salaries for iVoice Technology's officers and
employees, and assuming iVoice Technologies has no revenues in such period,
iVoice Technology expects to incur liabilities, for the year ending December 31,
2005, of approximately $432,000. Management has no current plan to hire
additional employees, perform additional research and development or purchase
additional equipment or services beyond the requirements of the administrative
services agreement with iVoice. Management believes that the deficiency between
the Company's expenses and net revenues will be more than covered by the cash
available from the proceeds of the secured promissory note. If there are
additional deficiencies that are in excess of the proceeds of the secured
promissory note, and iVoice Technology is unable to obtain funds from the sale
of our Class A Common Stock to Cornell Capital Partners, management believes
that iVoice Technology can limit its operations, defer payments to management
and maintain its business at nominal levels until it can identify alternative
sources of capital.

           Except for these two financing agreements, the Company has no other
significant sources of working capital or cash commitments. However, no
assurance can be given that iVoice Technology will raise sufficient funds from
such financing arrangements, or that iVoice Technology will ever produce
sufficient revenues to sustain its operations, or that a market will develop for
its common stock for which a significant amount of iVoice Technology's financing
is dependent upon.

           On August 5, 2005, iVoice Technology assumed an aggregate of $190,000
in liabilities from iVoice and iVoice assigned to iVoice Technology assets
having an aggregate book value of $10,000. iVoice Technology believes that the
fair value of these assets may be greater than the book value, although it has
not undertaken an appraisal. The assumed obligations are described below.

           iVoice Technology assumed from iVoice an outstanding promissory note
in the amount of $190,000 payable to Jerry Mahoney. This amount is related to
funds that had been loaned to iVoice in July 2000 that were used to develop the
IVR software business. The amount of $190,000 includes approximately $32,110 for
interest on the original loan from Jerry Mahoney to iVoice. Pursuant to the
terms of the promissory note, iVoice Technology, for value received, will pay to
Mr. Mahoney the principal sum of $190,000 that will bear interest at the prime
rate plus 2% per annum on the unpaid balance until paid or until default.
Interest payments will be due annually. All accrued interest becomes due on the
date of any payment of the promissory note. At the time of default (if any) the
interest rate shall increase to 20% until the principal balance has been paid.
Under the terms of the promissory note, at the option of the note holder,
principal and

                                       19
<PAGE>

interest can be converted into either (i) one share of Class B Common Stock of
iVoice Technology, par value $0.01, for each dollar owed, (ii) the number of
shares of Class A Common Stock of iVoice Technology calculated by dividing (x)
the sum of the principal and interest that the note holder has requested to have
prepaid by (y) eighty percent (80%) of the lowest issue price of Class A Common
Stock since the first advance of funds under this note, or (iii) payment of the
principal of this note, before any repayment of interest. iVoice Technology has
yet to record this liability on its financial statements, as the promissory note
was not assumed by iVoice Technology until August 5, 2005.

           Mr. Mahoney agreed to forego receiving any shares of iVoice
Technology Class A Common Stock he would have been entitled to receive in the
Spin-off by virtue of his ownership of either iVoice Class A Common Stock or
iVoice Class B Common Stock.

           iVoice Technology has entered into employment contracts with its
Non-Executive Chairman of the Board of Directors and its President, Chief
Executive Officer and Principal Financial Officer. As consideration, iVoice
Technology agreed to pay Jerome Mahoney the sum of $85,000 the first year with
an annual increase based on the Consumer Price Index every year thereafter. Mr.
Mahoney will also be entitled to incentive compensation based upon acquisitions
completed by iVoice Technology. The employment agreement with Mr. Mahoney
provides for a severance payment to him of three hundred percent (300%), less
$100, of his gross income for services rendered to iVoice Technology in each of
the five prior calendar years (or shorter period during which Mr. Mahoney shall
have been employed by iVoice Technology) should his employment be terminated
following a change in control, as defined in the employment agreement.

           iVoice Technology entered into an employment agreement as of August
1, 2004 with Mr. Seidler, which agreement was amended on August 12, 2005 to
serve as iVoice Technology's President and Chief Executive Officer. Mr. Seidler
resigned as iVoice Technology's President and Chief Executive Officer and his
employment agreement was terminated on August 26, 2005.

           Following Mr. Seidler's resignation, the Company entered into an
employment agreement with Mark Meller as of August 29, 2005. Mr. Meller will
serve as iVoice Technology's President, Chief Executive Officer and Chief
Financial Officer for a term of five years. As consideration, the Company agreed
to pay Mr. Meller a base salary of $85,000 the first year with an annual
increase based on the Consumer Price Index every year thereafter. Mr. Meller has
agreed to forego receipt of $65,000 of his salary until such time that
management believes it has sufficient financing in place to fund this
obligation. Additionally, the Board of Directors may, in its sole discretion,
pay Mr. Meller the balance of his compensation in the form of iVoice Technology
Class A or Class B Common Stock. Mr. Meller will also be entitled to certain
bonuses based on mergers and acquisitions completed by the Company.

During the six months ended June 30, 2005, the Company had a net increase in
cash of $46,001. The Company's principal sources and uses of funds were as
follows:

           CASH USED BY OPERATING ACTIVITIES. The Company used $93,999 in cash
for operating activities in the six months ended June 30, 2005. This was
primarily the result of the cash used to fund the loss from current operating
activities.

           CASH PROVIDED BY FINANCING ACTIVITIES. Financing activities in the
six months ended June 30, 2005 provided a total of $140,000 in cash. This
consisted of net proceeds from the issuance of the secured promissory note under
the financing with Cornell Capital Partners.

                                       20
<PAGE>

FORWARD LOOKING STATEMENTS - CAUTIONARY FACTORS

           Certain statements in this report on Form 10-QSB contain
"forward-looking statements" within the meaning of the Private Securities
Litigation Act of 1995. These statements are typically identified by their
inclusion of phrases such as "the Company anticipates", or "the Company
believes", or other phrases of similar meaning. These forward-looking statements
involve risks and uncertainties and other factors that may cause the actual
results, performance or achievements to differ from any future results,
performance or achievements expressed or implied by such forward-looking
statements. Except for the historical information and statements contained in
this Report, the matters and items set forth in this Report are forward looking
statements that involve uncertainties and risks some of which are discussed at
appropriate points in the Report and are also summarized as follows:

RISKS RELATED TO OUR BUSINESS

IVOICE TECHNOLOGY WILL FACE MANY OF THE DIFFICULTIES THAT COMPANIES IN THE EARLY
STAGE MAY FACE.

           As a result of the Company's limited operating history, the currently
difficult economic conditions of the telecommunications marketplace and the
emerging nature of the interactive voice response industry, it may be difficult
for you to assess our growth and earnings potential. The Company believes that
due primarily to the relatively brief time IVR has been available to the general
public, there has not yet been developed, implemented and demonstrated a
commercially viable business model from which to successfully operate any form
of business that relies on the products and services that we intend to market,
sell, and distribute. Therefore, we have faced many of the difficulties that
companies in the early stages of their development in new and evolving markets
often face, as they are described herein. We may continue to face these
difficulties in the future, some of which may be beyond our control. If we are
unable to successfully address these problems, our future growth and earnings
will be negatively affected.

IVOICE TECHNOLOGY HAS NO OPERATING HISTORY AS AN INDEPENDENT PUBLIC COMPANY AND
MAY BE UNABLE TO OPERATE PROFITABLY AS A STAND-ALONE COMPANY.

           Although iVoice has operated as a reporting public company since 2000
and has sold computerized telephony software since 1997, iVoice Technology does
not have an operating history as an independent public company. Historically,
since the businesses that comprise each of iVoice Technology and iVoice have
been under one ultimate parent, they have been able to rely, to some degree, on
the earnings, assets, and cash flow of each other for capital requirements.
After the Spin-off, iVoice Technology will be able to rely only on the IVR
software business for such requirements. iVoice has operated the IVR software
business since the fourth quarter of 1999. The IVR software business has
operated at a loss in the past for iVoice, and as an independent company such
losses may continue or increase. Additionally, iVoice Technology's business has
relied on iVoice for financial, administrative and managerial expertise in
conducting its operations. Following the Spin-off, iVoice Technology will
maintain its own credit and banking relationships and perform its own financial
and investor relations functions. iVoice Technology may not be able to
successfully put in place the financial, administrative and managerial structure
necessary to operate as an independent public company, and the development of
such structure will require a significant amount of management's time and other
resources.

                                       21
<PAGE>

IVOICE'S OPERATIONS DEMONSTRATE A HISTORY OF NET LOSSES AND CASH FLOW SHORTFALLS
AND IVOICE TECHNOLOGY'S LIKELY WILL AS WELL.

           iVoice, of which iVoice Technology was a part, has incurred recurring
operating losses. The IVR software business had net losses of approximately
$1,478,000 and $1,131,000 for the years ended December 31, 2004 and 2003,
respectively, and cash used in operations of approximately $1,372,000 and
$927,000 during the years ended December 31, 2004 and 2003, respectively. iVoice
has been and may, in the future, be dependent upon outside and related party
financing to develop and market their software products, perform their business
development activities, and provide for ongoing working capital requirements.
During the year ended December 31, 2004 and the three months ending March 31,
2005, substantially all of this financing has been provided by iVoice, Inc and
Cornell Capital Partners. There can be no assurance that iVoice Technology will
have operations separately that fare any better than those of iVoice.

OUR HISTORICAL INFORMATION HAS LIMITED RELEVANCE TO OUR RESULTS OF OPERATIONS AS
A SEPARATE COMPANY.

           The historical financial information we have included in this
prospectus does not reflect what our results of operations, financial position
and cash flows would have been had we been a separate, stand-alone entity during
the periods presented or what our results of operations, financial position and
cash flows will be in the future. This is because iVoice did not account for us
as, and we were not operated as, a single stand-alone business for the periods
presented.

IVOICE TECHNOLOGY HAS RECEIVED A GOING CONCERN OPINION FROM ITS INDEPENDENT
AUDITORS THAT DESCRIBES THE UNCERTAINTY REGARDING ITS ABILITY TO CONTINUE AS A
GOING CONCERN.

           iVoice Technology has received a report from its independent auditors
for the fiscal years ended December 31, 2004 and December 31, 2003 containing an
explanatory paragraph that describes the uncertainty regarding the Company's
ability to continue as a going concern due to its historical negative cash flow
and because, as of the date of the auditors' opinion, the Company did not have
access to sufficient committed capital to meet its projected operating needs for
at least the next 12 months.

           Our consolidated financial statements have been prepared on the basis
of a going concern, which contemplates the realization of assets and the
satisfaction of liabilities in the normal course of business. We have not made
any adjustments to our consolidated financial statements as a result of the
going concern modification to the report of our independent registered public
accounting firm. If we become unable to continue as a going concern, we could
have to liquidate our assets, which means that we are likely to receive
significantly less for those assets than the values at which such assets are
carried on our consolidated financial statements. Any shortfall in the proceeds
from the liquidation of our assets would directly reduce the amounts, if any,
that holders of our common stock could receive in liquidation.

           There can be no assurance that management's plans will be successful,
and other unforeseeable actions may become necessary. Any inability to raise
capital may require us to reduce the level of our operations. Such actions would
have a material adverse effect on us, our business and operations and result in
charges that would be material to our business and results of operations.

IVOICE TECHNOLOGY'S FUTURE REVENUE AND OPERATING RESULTS ARE UNPREDICTABLE AND
MAY FLUCTUATE, WHICH COULD CAUSE IVOICE TECHNOLOGY'S STOCK PRICE TO DECLINE.

           Our short operating history and the rapidly changing nature of the
market in which we compete make it difficult to accurately forecast our revenues
and operating results. Our operating results are unpredictable

                                       22
<PAGE>

and we expect them to fluctuate in the future due to a number of factors. These
factors may include, among others:

           o    the timing of sales of our products and services, particularly
                in light of our minimal sales history;

           o    the introduction of competitive products by existing or new
                competitors;

           o    reduced demand for any given product;

           o    difficulty in keeping current with changing technologies;

           o    unexpected delays in introducing new products, new product
                features and services;

           o    increased or uneven expenses, whether related to sales and
                marketing, product development or administration;

           o    deferral of recognition of our revenue in accordance with
                applicable accounting principles due to the time required to
                complete projects;

           o    the mix of product license and services revenue;

           o    seasonality in the end-of-period buying patterns of foreign and
                domestic software markets;

           o    the market's transition between operating systems; and

           o    costs related to possible acquisitions of technology or
                businesses.

           Due to these factors, forecasts may not be achieved, either because
expected revenues do not occur or because they occur at lower prices or on terms
that are less favorable to us. In addition, these factors increase the chances
that our results could diverge from the expectations of investors and analysts.
If so, the market price of our stock would likely decline.

           IVOICE TECHNOLOGY HAS IN THE PAST AND MAY IN THE FUTURE SELL
ADDITIONAL UNREGISTERED CONVERTIBLE SECURITIES, POSSIBLY WITHOUT LIMITATIONS ON
THE NUMBER OF SHARES OF COMMON STOCK THE SECURITIES ARE CONVERTIBLE INTO, WHICH
COULD DILUTE THE VALUE OF THE HOLDINGS OF CURRENT STOCKHOLDERS AND HAVE OTHER
DETRIMENTAL EFFECTS ON YOUR HOLDINGS.

           We have relied on the private placement of convertible debentures and
secured promissory notes to obtain working capital and may continue to do so in
the future. As of the date of this registration statement, however, we have
convertible obligations. The $190,000 promissory note owing to Mr. Mahoney
provides that, at Mr. Mahoney's option, principal and interest due on the note
can be converted into shares of the Company's Class B Common Stock which is
convertible into the number of shares of Class A Common Stock determined by
dividing the number of shares of Class B Common Stock being converted by a 20%
discount of the lowest price at which iVoice Technology had ever issued its
Class A Common Stock. There is no limit upon the number of shares that we may be
required to issue upon conversion of any of these obligations.

           In order to obtain working capital in the future, we intend to issue
additional equity securities and convertible obligations.

                                       23
<PAGE>

           In the event that the price of our Class A Common Stock decreases,
and our convertible obligations (or any other convertible obligations we may
issue) are converted into shares of our Class A Common Stock:

           o    the percentage of shares outstanding that will be held by these
                holders upon conversion will increase accordingly,

           o    increased share issuance, in addition to a stock overhang of an
                indeterminable amount, may depress the price of our Class A
                Common Stock,

           o    the sale of a substantial amount of convertible debentures to
                relatively few holders could effectuate a possible change in
                control of the Company, and

           o    in the event of our voluntary or involuntary liquidation while
                the secured convertible debentures are outstanding, the holders
                of those securities will be entitled to a preference in
                distribution of our property.

           In addition, if the market price declines significantly, we could be
required to issue a number of shares of Class A Common Stock sufficient to
result in our current stockholders not having an effective vote in the election
of directors and other corporate matters. In the event of a change in control of
the Company, it is possible that the new majority stockholders may take actions
that may not be consistent with the objectives or desires of our current
stockholders.

           We are required to convert our existing convertible obligations based
upon a formula that varies with the market price of our common stock. As a
result, if the market price of our Class A Common Stock increases after the
issuance of our convertible obligations, it is possible, that, upon conversion
of our convertible obligations, we will issue shares of Class A Common Stock at
a price that is far less than the then-current market price of our Class A
Common Stock.

           If the market price of our Class A Common Stock decreases after our
issuance of any convertible obligations, upon conversion, we will have to issue
an increased number of shares to the holders of our convertible obligations. Any
sale of convertible obligations may result in a very large conversion at one
time. If we do not have a sufficient number of shares to cover the conversion,
we may have a risk of a civil lawsuit.

           For more information, please see "Potential Dilution Due to
Conversion at Below Market Price."

IF IVOICE TECHNOLOGY LOSES THE SERVICES OF ANY KEY PERSONNEL, INCLUDING OUR
CHIEF EXECUTIVE OFFICER OR OUR DIRECTORS, OUR BUSINESS MAY SUFFER.

           We are dependent on our key officers and directors, including Jerome
R. Mahoney and Mark Meller, our Non-executive Chairman of the Board and our
President, Chief Executive Officer and Chief Financial Officer, respectively.
The loss of any of our key personnel could materially harm our business because
of the cost and time necessary to retain and train a replacement. Such a loss
would also divert management attention away from operational issues. To minimize
the effects of such loss, iVoice Technology has entered into employment
contracts with Jerome Mahoney and Mark Meller. However, Mr. Meller's employment
agreement has a term of only one year.

OUR POTENTIAL FUTURE BUSINESS ACQUISITIONS MAY BE UNPREDICTABLE AND MAY CAUSE
OUR BUSINESS TO SUFFER.

           iVoice Technology may seek to expand its operations through the
acquisition of additional businesses. These potential acquired additional
businesses may be outside the current field of operations of

                                       24
<PAGE>

iVoice Technology. iVoice Technology may not be able to identify, successfully
integrate or profitably manage any such businesses or operations. The proposed
expansion may involve a number of special risks, including possible adverse
effects on iVoice Technology's operating results, diversion of management
attention, inability to retain key personnel, risks associated with
unanticipated events and the financial statement effect of potential impairment
of acquired intangible assets, any of which could have a materially adverse
effect on iVoice Technology's business, financial condition and results of
operations. In addition, if competition for acquisition candidates or assumed
operations were to increase, the cost of acquiring businesses or assuming
customers' operations could increase materially. The inability of iVoice
Technology to implement and manage its expansion strategy successfully may have
a material adverse effect on the business and future prospects of iVoice
Technology. Furthermore, through the acquisition of additional businesses,
iVoice Technology may effect a business acquisition with a target business which
may be financially unstable, under-managed, or in its early stages of
development or growth. While iVoice Technology may, under certain circumstances,
seek to effect business acquisitions with more than one target business, as a
result of its limited resources, iVoice Technology, in all likelihood, will have
the ability to effect only a single business acquisition at one time. Currently,
iVoice Technology has no plans, proposals or arrangements, either orally or in
writing, regarding any proposed acquisitions and is not considering any
potential acquisitions.

MEMBERS OF IVOICE TECHNOLOGY'S BOARD OF DIRECTORS AND MANAGEMENT MAY HAVE
CONFLICTS OF INTEREST AFTER THE SPIN-OFF; IVOICE TECHNOLOGY DOES NOT HAVE ANY
FORMAL PROCEDURE FOR RESOLVING CONFLICTS IN THE FUTURE.

           After the Spin-off, Mr. Mahoney, a member of the board of directors,
will own iVoice shares and have the right to convert $190,000 of indebtedness
into 190,000 shares of iVoice Technology Class B Common Stock which are
convertible into the number of shares of Class A Common Stock determined by
dividing the number of shares of Class B Common Stock being converted by a 20%
discount of the lowest price at which iVoice had ever issued its Class A Common
Stock. In addition, Mr. Mahoney has the right to convert the amount of all
accrued and unpaid interest on such indebtedness into 1 share of iVoice
Technology Class B Common Stock for each dollar of accrued and unpaid interest.
As of June 30, 2005, accrued and unpaid interest on this indebtedness was
$32,110. There is no limitation on the number of shares of Class A Common Stock
we may be required to issue to Mr. Mahoney upon the conversion of this
indebtedness. In addition, following the Spin-off, we anticipate that Mr.
Mahoney, the Chairman of the Board of iVoice Technology will also continue to
serve as the Chairman of the Board and Chief Executive Officer of iVoice. These
relationships could create, or appear to create, potential conflicts of interest
when iVoice Technology's directors and management are faced with decisions that
could have different implications for iVoice Technology and iVoice. For example,
Mr. Mahoney may experience conflicts of interest with respect to the allocation
of his time, services and functions among iVoice, iVoice Technology and any
other projects. Other examples could include potential business acquisitions
that would be suitable for either iVoice Technology or iVoice, activities
undertaken by iVoice in the future that could be in direct competition with
iVoice Technology, or the resolution of disputes arising out of the agreements
governing the relationship between iVoice and iVoice Technology following the
Spin-off. Also, the appearance of conflicts, even if such conflicts do not
materialize, might adversely affect the public's perception of iVoice Technology
following the Spin-off. Furthermore, iVoice Technology does not have any formal
procedure for resolving such conflicts of interest should they arise following
the Spin-off.

                                       25
<PAGE>

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

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

IVOICE TECHNOLOGY STOCKHOLDERS MAY EXPERIENCE SIGNIFICANT DILUTION IF FUTURE
EQUITY OFFERINGS ARE USED TO FUND OPERATIONS OR ACQUIRE BUSINESSES.

           On March 9, 2005, we obtained a non-binding letter of commitment from
Cornell Capital Partners to provide a $10 million standby equity line of credit.
If working capital or future acquisitions are financed through the issuance of
equity securities, such as through the possible sale of Class A Common Stock on
the terms of the non-binding commitment from Cornell Capital Partners, iVoice
Technology stockholders would experience significant dilution. In addition, the
conversion of outstanding debt obligations into equity securities would have a
dilutive effect on iVoice Technology shareholders. Further, securities issued in
connection with future financing activities or potential acquisitions may have
rights and preferences senior to the rights and preferences of the iVoice
Technology Class A Common Stock.

           Except for the potential sale of Class A Common Stock to Cornell
Capital Partners on the terms of the non-binding commitment, iVoice Technology
currently has no expectations or plans to conduct future equity offerings.
Management believes that if the transactions contemplated by the non-binding
commitment are consummated, the Company will have sufficient capital resources
to conduct its business as currently planned over the 12-month period following
the Spin-off.

           However, Cornell Capital Partners is under no obligation to execute
any definitive agreements with iVoice Technology. Furthermore, if a definitive
agreement is executed, Cornell Capital Partners is under no obligation to
purchase shares of Class A Common Stock unless certain conditions are satisfied
by iVoice Technology, including completing of the Spin-off, listing our Class A
Common Stock on the NASD Over-the-Counter Bulletin Board and having the
registration statement relating to such Class A Common Stock declared effective.
If Cornell Capital Partners does not execute the definitive agreements or iVoice
Technology cannot satisfy the requirements for Cornell Capital Partners to
purchase the Class A Common Stock under the terms of the definitive documents,
we will not have sufficient capital resources to conduct our business on a
long-term basis, which would have a material adverse effect on us and our
financial condition. Management believes that its going-forward expenses over
the next 12 months will be approximately $431,000 and, assuming that iVoice
Technologies has no revenues, iVoice Technologies expects to have aggregate
liabilities of approximately $432,000, which includes salaries for iVoice
Technology's officers and employees for the year ending December 31, 2005.
Management has no current plan to hire additional employees, perform additional
research and development or purchase additional equipment or services beyond the
requirements of the administrative services agreement with iVoice. Management
believes that the deficiency between the Company's expenses and net revenues
will be more than covered by the cash available from the proceeds of the secured
promissory note. If there are additional deficiencies that are in excess of the
proceeds of the secured promissory note, and iVoice Technology is unable to
obtain funds from the equity line of credit, management believes that iVoice
Technology can limit its operations, defer payments to management and maintain
its business at nominal levels until it can identify alternative sources of
capital.

                                       26
<PAGE>

THE TREND TOWARD CONSOLIDATION IN IVOICE TECHNOLOGY'S INDUSTRY MAY IMPEDE ITS
ABILITY TO COMPETE EFFECTIVELY.

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

IVOICE TECHNOLOGY FACES INTENSE PRICE-BASED COMPETITION FOR LICENSING OF ITS
PRODUCTS WHICH COULD REDUCE PROFIT MARGINS.

           Price competition is often intense in the software market, especially
for computerized telephony software products. Many of our competitors have
significantly reduced the price of their products. Price competition may
continue to increase and become even more significant in the future, resulting
in reduced profit margins. Neither iVoice nor iVoice Technology has experienced
any pressure from price competition on the pricing of its IVR software products
in the past, but iVoice Technology believes that this pressure could occur in
the future.

IVOICE TECHNOLOGY MAY BE UNSUCCESSFUL IN ADAPTING TO CHANGES IN THE DYNAMIC
TECHNOLOGICAL ENVIRONMENT OF TELECOMMUNICATIONS IN A TIMELY MANNER.

           Critical issues concerning the commercial use of telecommunications,
including security, reliability, cost, ease of use, accessibility, quality of
service or potential tax or other government regulation, remain unresolved and
may affect the use of telecommunications as a medium to distribute or support
our software products and the functionality of some of our products. If we are
unsuccessful in timely assimilating changes in the telecommunications
environment into our business operations and product development efforts, our
future net revenues and operating results could be adversely effected.

IVOICE TECHNOLOGY MAY BE UNSUCCESSFUL IN CONTINUING EXISTING DISTRIBUTION
CHANNELS OR IN DEVELOPING NEW DISTRIBUTION CHANNELS.

           Due to our limited operating history, we currently offer products
directly to end-users and through dealer and reseller channels established by
iVoice. We intend to assume iVoice's relationships and contractual arrangements
with these dealers and resellers. However, there can be no assurance that these
dealers and resellers will wish to continue their existing arrangements, or
create new arrangements, with us. If we cannot continue to use iVoice's existing
dealer and reseller channels, we will need to develop a new network of dealers
and resellers. However, we may not be able to effectively develop our own
network of resellers and dealers to distribute our software products. If we
cannot assume iVoice's existing distribution channels and we cannot develop our
own new distribution channels, this would have a material adverse effect on us
and our financial condition. The adoption of new channels may adversely impact
existing channels and/or product pricing, which may reduce our future revenues
and profitability.

                                       27
<PAGE>

RESTRICTIVE PRODUCT RETURN POLICIES MAY LIMIT IVOICE TECHNOLOGY'S SALES AND
PENETRATION INTO THE MARKETPLACE.

           iVoice Technology only permits returns from authorized dealers and
resellers of unused inventory, subject to the consent of the Company and a
twenty-five percent restocking fee. End users who purchase products directly
from iVoice Technology may not return such products to iVoice Technology under
any circumstances. Such policies may deter resellers and end users from
purchasing our products in a competitive and quickly evolving marketplace, and
have a material adverse effect on our ability to remain competitive with similar
products.

IVOICE TECHNOLOGY MAY DEPEND ON DISTRIBUTION BY RESELLERS AND DISTRIBUTORS FOR A
SIGNIFICANT PORTION OF REVENUES.

           We may distribute some of our products through resellers and
distributors. We intend to assume iVoice's existing relationships and
contractual relationships with its resellers and distributors. To effectively do
so, we must establish and maintain good working relationships with these
resellers and distributors. If we are unsuccessful in establishing and
maintaining relationships with iVoice's existing resellers and distributors or
with new resellers and distributors, or if these resellers and distributors are
unsuccessful in reselling our products, our future net revenues and operating
results may be adversely affected. iVoice Technology does not have any material
relationship with any single distributor or reseller.

THE LIMITED SCOPE OF RESULTS OF IVOICE TECHNOLOGY'S RESEARCH AND DEVELOPMENT MAY
LIMIT THE ABILITY OF IVOICE TECHNOLOGY TO EXPAND OR MAINTAIN ITS SALES AND
PRODUCTS IN A COMPETITIVE MARKETPLACE.
           iVoice Technology currently has no plans to engage in research and
development of new products or improvements on existing technologies. Failure to
engage in such research and to develop new technologies or products or upgrades,
enhancements, applications or uses for existing technologies may place iVoice
Technology at a competitive disadvantage in the marketplace for its products. As
no current research and development program currently exists within iVoice
Technology, any future research and development programs could cause us to incur
substantial fixed costs which may result in such programs being prohibitively
expensive to initiate without substantial additional financing being obtained on
favorable terms. Also, the lack of any current research and development program
may result in an extended launch period for a research and development program
at a point in our business when time is of the essence. These delays could have
a material adverse effect on the amount and timing of future revenues.

           Such limited research and development may also adversely affect the
ability of iVoice Technology to test any new technologies which may be
established in the future in order to determine if they are successful. If they
are not technologically successful, our resulting products may not achieve
market acceptance and our products may not compete effectively with products of
our competitors currently in the market or introduced in the future.

IF IVOICE TECHNOLOGY MUST RESTRUCTURE ITS OPERATIONS, VALUABLE RESOURCES WILL BE
DIVERTED FROM OTHER BUSINESS OBJECTIVES.

           We intend to continually evaluate our product and corporate strategy.
We have in the past undertaken, and will in the future undertake, organizational
changes and/or product and marketing strategy modifications. These
organizational changes increase the risk that objectives will not be met due to
the allocation of valuable limited resources to implement changes. Further, due
to the uncertain nature of any of these undertakings, these efforts may not be
successful and we may not realize any benefit from these efforts.

                                       28
<PAGE>

POTENTIAL SOFTWARE DEFECTS AND PRODUCT LIABILITY COULD RESULT IN DELAYS IN
MARKET ACCEPTANCE, UNEXPECTED COSTS AND DIMINISHED OPERATING RESULTS.

           Software products frequently contain errors or defects, especially
when first introduced or when new versions or enhancements are released. Defects
and errors could be found in current versions of our products, future upgrades
to current products or newly developed and released products. Software defects
could result in delays in market acceptance or unexpected reprogramming costs,
which could materially adversely affect our operating results. Most of our
license agreements with customers contain provisions designed to limit our
exposure to potential product liability claims. It is possible, however, that
these provisions limiting our liability may not be valid as a result of federal,
state, local or foreign laws or ordinances or unfavorable judicial decisions. A
successful product liability claim may have a material adverse effect on our
business, operating results and financial condition.

IVOICE TECHNOLOGY RELIES ON THIRD PARTY TECHNOLOGIES WHICH MAY NOT SUPPORT
IVOICE TECHNOLOGY PRODUCTS.

           Our software products are designed to run on the Microsoft(R)
Windows(R) operating system and with industry standard hardware. Although we
believe that the operating systems and necessary hardware are and will be widely
utilized by businesses in the corporate market, businesses may not actually
adopt such technologies as anticipated or may in the future migrate to other
computing technologies that we do not support. Moreover, if our products and
technology are not compatible with new developments from industry leaders such
as Microsoft, our business, results of operations and financial condition could
be materially and adversely affected.

IVOICE TECHNOLOGY FACES AGGRESSIVE COMPETITION IN MANY AREAS OF THE BUSINESS,
AND THE BUSINESS WILL BE HARMED IF IVOICE TECHNOLOGY FAILS TO COMPETE
EFFECTIVELY.

           We encounter aggressive competition from numerous competitors in many
areas of our business. Many of our current and potential competitors have longer
operating histories, greater name recognition and substantially greater
financial, technical and marketing resources than we have. We may not be able to
compete effectively with these competitors. Our competition may engage in
research and development to develop new products and periodically enhance
existing products in a timely manner, while we have no established plan or
intention to engage in any manner of research or development. We anticipate that
we may have to adjust the prices of many of our products to stay competitive. In
addition, new competitors may emerge, and entire product lines may be threatened
by new technologies or market trends that reduce the value of these product
lines. The market in which we compete is influenced by the strategic direction
of major computer hardware manufacturers and operating system software
providers.

WE MAY NOT BE ABLE TO ACCESS SUFFICIENT FUNDS WHEN NEEDED.

           We are dependent on external financing to fund our operations. Our
financing needs are expected to be provided, through the possible sale of Class
A Common Stock on the terms of the non-binding letter of intent to provide an
equity line of credit from Cornell Capital Partners.

           However, Cornell Capital Partners is under no obligation to execute
any definitive agreements with iVoice Technology. Furthermore, if definitive
agreements are executed Cornell Capital Partners is under no obligation to
purchase any shares of Class A Common Stock, Cornell Capital Partners will be
obligated to purchase shares of Class A Common Stock only upon the satisfaction
of certain conditions being met by iVoice Technology, including completing of
the Spin-off, listing our Class A Common Stock on the Over-

                                       29
<PAGE>

the-Counter Bulletin Board and having the registration statement relating to
such Class A Common Stock declared effective. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations - Liquidity and
Capital Resources." If Cornell Capital Partners does not execute the definitive
agreements or iVoice Technology cannot satisfy the requirements for Cornell
Capital Partners to purchase the Class A Common Stock under the terms of the
definitive documents, we will not have sufficient capital resources to operate
our business, and we have no current plans to obtain other financing. If we
obtain the equity line of credit, we cannot assure you that we will be able to
access such financing in sufficient amounts or at all when needed. Our inability
to obtain sufficient financing would have an immediate material adverse effect
on us, our financial condition and our business.

OUR OBLIGATIONS UNDER THE SECURED PROMISSORY NOTE ARE SECURED BY SUBSTANTIALLY
ALL OF OUR ASSETS.

           Our obligations under the secured promissory note issued to Cornell
Capital Partners are secured by substantially all of our assets. As a result, if
we default under the terms of the secured promissory note, Cornell Capital
Partners could foreclose its security interest and liquidate all of our assets.
This would cause operations to cease.

JEROME MAHONEY, THE CHAIRMAN OF THE BOARD OF IVOICE TECHNOLOGY, MAY HAVE CONTROL
OVER THE MANAGEMENT AND DIRECTION OF IVOICE TECHNOLOGY.

           Mr. Mahoney will have the right to convert $190,000 of indebtedness,
together with any accrued but unpaid interest on the indebtedness, into 190,000
shares (plus shares receivable upon conversion of accrued and unpaid interest on
the promissory note) of iVoice Technology Class B Common Stock, which Class B
Stock is convertible into the number of shares of Class A Common Stock
determined by dividing the number of shares of Class B Common Stock being
converted by a 20% discount of the lowest price at which iVoice had ever issued
its Class A Common Stock. Interest accrues on the outstanding principal balance
of the note at a rate of 2% per annum. There is no limitation on the number of
shares of Class A Common Stock we may be required to issue to Mr. Mahoney upon
the conversion of this indebtedness. Each share of Class B Common Stock has
voting rights equal to 100 shares of Class A Common Stock. If Mr. Mahoney
converts his indebtedness into 190,000 shares of Class B Common Stock, he will
have voting rights equal to 19,000,000 shares of Class A Common Stock and will
have control over the management and direction of iVoice Technology, including
the election of directors, appointment of management and approval of actions
requiring the approval of stockholders.

IVOICE TECHNOLOGY'S MANAGEMENT TEAM IS NEW AND ITS WORKING RELATIONSHIPS ARE
UNTESTED.

           We have only recently assembled our management team as part of the
Spin-off and changes in our operating structure. Some members of our management
team have worked with each other in the past, although at this time we cannot
assess the effectiveness of their working relationships after the Spin-off. As a
result, we may be unable to effectively develop and sell our software products
and iVoice Technology, as a business, may fail.

IVOICE TECHNOLOGY RELIES ON INTELLECTUAL PROPERTY AND PROPRIETARY RIGHTS WHICH
MAY NOT REMAIN UNIQUE TO IVOICE TECHNOLOGY.

           We regard our software as proprietary and underlying technology as
proprietary. We seek to protect our proprietary rights through a combination of
confidentiality agreements and copyright, patent, trademark and trade secret
laws.

                                       30
<PAGE>

           We do not have any patents or statutory copyrights on any of our
proprietary technology that we believe to be material to our future success. Our
future patents, if any, may be successfully challenged and may not provide us
with any competitive advantages. We may not develop proprietary products or
technologies that are patentable and other parties may have prior claims.

           In selling our products, we rely primarily on shrink-wrap licenses
that are not signed by licensees. Therefore, such licenses may be unenforceable
under the laws of some jurisdictions. In addition, existing copyright laws
afford limited practical protection. Furthermore, the laws of some foreign
countries do not offer the same level of protection of our proprietary rights as
do the laws of the United States.

           Patent, trademark and trade secret protection is important to us
because developing and marketing new technologies and products is time-consuming
and expensive. We do not own any U.S. or foreign patents or registered
intellectual property. We may not obtain issued patents or other protection from
any future patent applications owned by or licensed to us.

           Our competitive position is also dependent upon unpatented trade
secrets. Trade secrets are difficult to protect. Our competitors may
independently develop proprietary information and techniques that are
substantially equivalent to ours or otherwise gain access to our trade secrets,
such as through unauthorized or inadvertent disclosure of our trade secrets.

           There can be no assurance that our means of protecting our
proprietary rights will be adequate or that our competitors will not
independently develop similar technology substantially equivalent or superseding
proprietary technology. Furthermore, there can be no assurance that any
confidentiality agreements between us and our employees will provide meaningful
protection of our proprietary information, in the event of any unauthorized use
or disclosure thereof. As a consequence, any legal action that we may bring to
protect proprietary information could be expensive and may distract management
from day-to-day operations.

IVOICE TECHNOLOGY MAY BECOME INVOLVED IN FUTURE LITIGATION, WHICH MAY RESULT IN
SUBSTANTIAL EXPENSE AND MAY DIVERT OUR ATTENTION FROM THE IMPLEMENTATION OF OUR
BUSINESS STRATEGY.

           We believe that the success of our business depends, in part, on
obtaining intellectual property protection for our products, defending our
intellectual property once obtained and preserving our trade secrets. Litigation
may be necessary to enforce our intellectual property rights, to protect our
trade secrets and to determine the validity and scope of our proprietary rights.
Any litigation could result in substantial expense and diversion of our
attention from our business, and may not adequately protect our intellectual
property rights.

           In addition, we may be sued by third parties who claim that our
products infringe the intellectual property rights of others. This risk is
exacerbated by the fact that the validity and breadth of claims covered in
technology patents involve complex legal and factual questions for which
important legal principles are unresolved. Any litigation or claims against us,
whether valid or not, could result in substantial costs, place a significant
strain on our financial resources, divert management resources and harm our
reputation. Such claims could result in awards of substantial damages, which
could have a material adverse impact on our results of operations. In addition,
intellectual property litigation or claims could force us to:

           o    cease licensing, incorporating or using any of our products that
                incorporate the challenged intellectual property, which would
                adversely effect our revenue;

                                       31
<PAGE>

           o    obtain a license from the holder of the infringed intellectual
                property right, which license may not be available on reasonable
                terms, if at all; and

           o    redesign our products, which would be costly and time-consuming.

IVOICE TECHNOLOGY MAY INCUR INCREASED EXPENSES AFTER THE ADMINISTRATIVE SERVICES
AGREEMENT WITH IVOICE IS TERMINATED.

           In connection with the Spin-off, iVoice Technology has entered into
an administrative services agreement with iVoice. Under this agreement, iVoice
is providing iVoice Technology with services in such areas as inventory
purchasing, material and inventory control, employee benefits administration,
payroll, financial accounting and reporting, and other areas where iVoice
Technology needs assistance and support. The agreement will continue following
the completion of the Spin-off on a month-to-month basis. Upon termination of
the agreement, iVoice Technology will be required to obtain such services from a
third party or increase its headcount to provide such services. This could be
more expensive than the fees which iVoice Technology has been required to pay
under the administrative services agreement.


ITEM 3. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES.
-------------------------------------------------

Under the supervision and with the participation of our management, including
our Chief Executive Officer and Principal Financial Officer, we evaluated the
effectiveness of the design and operation of our disclosure controls and
procedures (as defined in ss.240.13a-15(e) or 240.15d-15(e) under the Exchange
Act) as June 30, 2005. Based upon that evaluation required by paragraph
ss.240.13a-15 or 240.15d-15, the Chief Executive Officer and Principal Financial
Officer concluded that, our disclosure controls and procedures were effective in
timely alerting them to the material information relating to us (or our
consolidated subsidiaries) required to be included in our periodic SEC filings.
For the six months ended June 30, 2005, Arie Seidler served as President, Chief
Executive Officer and Principal Financial Officer. However, Mr. Seidler resigned
as President, Chief Executive Officer and Principal Financial Officer on August
23, 2005 and was replaced by Mark Meller effective August 26, 2005. Therefore,
this Report and the Certifications appearing as Exhibit 31.1 and 32.1 are signed
by Mr. Meller in his present capacity as President, Chief Executive Officer and
Principal Financial Officer.

CHANGES IN INTERNAL CONTROLS.
-----------------------------

There were no significant changes made in our internal controls during the
period covered by this report, or to our knowledge, in other factors that could
significantly affect these controls subsequent to the date of their evaluation.


                           PART II - OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

On June 13, 2005, through unanimous written consent, the shareholders voted to
remove Arie Seidler without cause as a member of the Board of Directors and
voted to replace him with Frank Esser. At the time of this shareholder action,
the Company was a wholly owned subsidiary of iVoice and therefore only had one
shareholder, iVoice.

                                       32
<PAGE>

ITEM 6. EXHIBITS

a) Exhibits:

     31.1  Certifications of the Chief Executive Officer and Principal Financial
           Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

     32.1  Certification Pursuant To 18 U.S.C. Section 1350, As Adopted Pursuant
           To Section 906 of the Sarbanes-Oxley Act Of 2002





























                                       33
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.


iVoice Technology, Inc.

By: /s/ Mark Meller                                 Date: September 15, 2005
    -----------------------                               ----------------------
Mark Meller, President and
Chief Executive Officer





























                                       34
<PAGE>

                                INDEX OF EXHIBITS

     31.1  Certifications of the Chief Executive Officer and Principal Financial
           Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

     32.1  Certification Pursuant To 18 U.S.C. Section 1350, As Adopted Pursuant
           To Section 906 of the Sarbanes-Oxley Act Of 2002



































                                       35