EXCEL COMMUNICATIONS INC \NEW\
10-K, 1998-03-30
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: RESOURCE ASSET INVESTMENT TRUST, 8-K, 1998-03-30
Next: TE PRODUCTS PIPELINE CO LP, 10-K405, 1998-03-30




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

                                    FORM 10-K

       [X] Annual Report pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934
                   For the fiscal year ended December 31, 1997
                                       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 1-13433

             -------------------------------------------------------
                           EXCEL COMMUNICATIONS, INC.
             (Exact name of registrant as specified in its charter)
             -------------------------------------------------------

          Delaware                                  75-2720091
{State or other jurisdiction of          (IRS Employer Identification No.)
 incorporation or organization)

         8750 North Central Expressway, Suite 2000, Dallas, Texas 75231
               (Address of principal executive offices)         (Zip Code)

                                 (214) 863-8000
              (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

                                       Name of each exchange
   Title of each Class                  on which registered
Common Stock, $.001 par value         New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:   None

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

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

The aggregate  market value of the voting stock (which consists solely of shares
of Common Stock) held by  non-affiliates of the registrant as of March 23, 1998,
computed by  reference  to the closing  sales price of the  registrant's  Common
Stock  on  the  New  York  Stock  Exchange  on  such  date,  was   approximately
$1,170,430,530.

As of March 23, 1998, the registrant had outstanding 131,946,080 shares of $.001
par value common stock.

The following  documents  are  incorporated  by reference  into the part of this
annual report on Form 10-K as indicated:

     Portions of the registrant's definitive Proxy Statement for the 1998 Annual
     Meeting of Stockholders are incorporated by reference into Part III hereof.

                           Exhibit Index on Page 50
<PAGE>



                           EXCEL COMMUNICATIONS, INC.
                         1997 ANNUAL REPORT ON FORM 10-K

                                Table of Contents


                                                                   Page
PART I                                                              No.

Item  1.     Business...........................................      5
Item  2.     Properties.........................................     13
Item  3.     Legal Proceedings..................................     13
Item  4.     Submission of Matters to a Vote of Security Holders     14


PART II

Item  5.     Market for the Registrant's Common Equity and
               Related Stockholder Matters......................     15
Item  6.     Selected Financial Data............................     16
Item  7.     Management's Discussion and Analysis of Financial
               Condition and Results of Operations..............     18
Item  8.     Financial Statements and Supplementary Data........     27
Item  9.     Changes in and Disagreements With Accountant
               on Accounting and Financial Disclosures..........     45

PART III

Item 10.     Directors and Executive Officers of the Registrant.     45
Item 11.     Executive Compensation.............................     45
Item 12.     Security Ownership of Certain Beneficial Owners
               and Management...................................     45
Item 13.     Certain Relationships and Related Transactions.....     45


PART IV

Item 14.     Exhibits, Financial Statement Schedules and
               Reports on Form 8-K..............................     45

Signatures......................................................     46

Index to Exhibits...............................................     49


<PAGE>

                                     PART I

Item 1.   Business

     EXCEL Communications, Inc. is a Delaware corporation and the parent company
of Excelcom, Inc. ("Excelcom"), previously EXCEL Communications, Inc., which was
formed in 1988 and  commenced  operations  in 1989.  On October 14, 1997,  EXCEL
Communications,   Inc.  succeeded  to  the  businesses  of  Excelcom  and  Telco
Communications  Group,  Inc.  ("Telco"),  a  facilities-based  provider  of long
distance  telecommunications  services,  pursuant to the  Agreement  and Plan of
Merger  dated as of June 5, 1997 (the  "Merger").  The Merger  creates the fifth
largest  long  distance  company  in the  United  States  based on the number of
presubscribed  lines,  with  pro  forma  consolidated   annualized  revenues  of
approximately $2 billion,  11 billion annualized long distance minutes of usage,
6.0 million customers, and approximately 100,000 network miles of DS-3 capacity.
All references to the "Company" or "EXCEL" refer to EXCEL  Communications,  Inc.
and include its subsidiaries and predecessors.

     EXCEL provides long distance telecommunications and paging services to both
residential  and  commercial  customers  in the United  States.  The Company has
developed several marketing  channels which include direct sales to residential,
commercial and wholesale customers through independent  representatives ("IRs"),
dealers and direct  sales  personnel  in addition  to direct mail  marketing  of
several dial around products.  These multiple distribution channels which target
both  residential  and  commercial  customers are a key element of the Company's
business  strategy  as they allow the  Company to balance  its  network  traffic
capacity and provide multiple avenues for growth.

     The Company's  presubscribed  residential  services are marketed  primarily
through a network  marketing  system of IRs,  whereby the IRs are  encouraged to
recruit  subscribers with whom they have an ongoing  relationship.  This network
marketing  system has been selected by the Company because the Company  believes
it reduces net marketing  costs,  subscriber  acquisition  costs, and subscriber
attrition.  Historically,  IRs have  predominantly  sold  residential  and small
business  products,  although  the  Company  has  recently  introduced  enhanced
commercial  products  to be sold by the  IRs.  The  Company  believes  that  its
commercial revenues as a percentage of total revenues will increase during 1998.
EXCEL markets its residential  dial around products and services  through Dial &
SaveSM, Long Distance Wholesale ClubSM, and Telco ChoiceSM programs. Dial around
customers   access  the   network  by  dialing  a  unique   five-digit   Carrier
Identification  Code ("CIC  Code")  before  dialing the number they are calling.
Dial around  customers  can use EXCEL's  services at any time  without  changing
their  existing   presubscribed   long  distance   carrier.   EXCEL  also  sells
presubscribed  telecommunications services to wholesale and commercial customers
using a direct sales force and an independent  dealer  organization  through its
Commercial  Sales Division  ("CSD").  As of December 31, 1997, CSD had opened 27
sales offices and employed or  contracted  with  approximately  311 direct sales
personnel,  117 sales management personnel,  275 active dealers and 19 telesales
agents. For the fourth quarter of 1997, CSD's revenues were $56.4 million.

     EXCEL has approximately 3,000 employees who support the corporate,  network
management,  billing,  teleservices and marketing functions of the Company.  The
Company's revenues were $506.7 million for 1995, $1.4 billion for 1996, and $1.5
billion for the year ended December 31, 1997. The Company's pricing structure is
regularly  reviewed so that  subscribers of the Company's long distance  service
generally  pay less than they would for long  distance  service from other major
carriers.

     The Company bills the majority of its presubscribed  residential  customers
and its dial around customers  primarily  through local exchange carrier ("LEC")
billing and collection  agreements which enable the Company to place its charges
on the monthly local phone bills of its  customers.  The Company has  agreements
with LECs,  including all of the Regional Bell  Operating  Companies  ("RBOCs"),
that cover  substantially all of the switched access lines in the United States.
Commercial  customers are billed  directly by the Company.  The Company plans to
directly  bill a  larger  percentage  of its  residential  customers  in  future
periods.

     The Company's  Telco  subsidiary  operates a nationwide  telecommunications
network   consisting  of  seven   switches,   leased   transmission   lines  and
sophisticated  network  management systems designed to optimize traffic routing.
This  switch-based  network  currently  consists  of DSC DEX 600S,  600 and 600E
switches located in Washington, D.C.; Fort Lauderdale, Florida; Davenport, Iowa;
Chattanooga, Tennessee; Austin, Texas; Las Vegas, Nevada and New York, New York.
An additional two switches in Los Angeles,  California  and Cleveland,  Ohio are
being deployed in the first half of 1998.  During 1998,  the Company  intends to
migrate onto this network a substantial  portion of its traffic  currently being
carried by third parties.

     In February  1998, the Company  received its charter for a federal  savings
bank to be located  in Dallas,  Texas  ("FirstEXCEL,  F.S.B." or  "FirstEXCEL").
FirstEXCEL will offer banking services to EXCEL's IRs and employees,  as well as
the community at large. The Company expects  FirstEXCEL to be fully  operational
and open to the public in the second half of 1998.
<PAGE>

Industry Background

     The present long distance  telecommunications  marketplace  was principally
shaped by the 1984  divestiture by AT&T Corp.  ("AT&T") of its 22 Bell Operating
Companies  (''BOCs'').  As part  of the  AT&T  Divestiture  Decree  (''the  AT&T
Decree''),  the United States was divided into  geographic  areas known as Local
Access Transport Areas  (''LATAs'').  The LECs, which include the Bell Operating
Companies and independent LECs,  provide local telephone  service,  local access
services  and  short-haul  toll  service.   Interexchange  carriers  (''IXCs''),
including the Company,  and certain  independent local exchange carriers provide
long distance  service between LATAs  (interLATA  traffic) and within LATAs. The
current  structure  of the  industry is  subject to change as the impacts of the
recently   enacted   Telecommunications   Act  of   1996   are   realized.   See
''Regulation,'' and ''Item 7. Management's  Discussion and Analysis of Financial
Condition   and   Results  of   Operations-Impact   of  New   Telecommunications
Legislation.''

     According to a recent Federal  Communications  Commission (''FCC'') report,
revenues  of  the  U.S.   long   distance   telecommunications   industry   were
approximately  $82 billion in 1996.  The industry is highly  competitive  and is
dominated by four carriers,  AT&T, MCI Telecommunications  Corp. ("MCI"), Sprint
Corporation ("Sprint"), and WorldCom, Inc. (''WorldCom'') which together in 1996
accounted for  approximately 83% of the overall market according to a recent FCC
report. The remainder of the market share is held by several large regional long
distance  companies,  some  with  national  capabilities  such  as the  Company,
Frontier  Communications  Services,  Inc.   (''Frontier''),   Cable  &  Wireless
Communications,  Inc.,  and LCI  International,  Inc.,  and by  several  hundred
smaller companies. According to this FCC report, while industry revenues grew at
a compound  annual rate of over 7% during the period from 1989 through 1996, the
revenues of all carriers other than AT&T, MCI, Sprint,  and WorldCom grew in the
aggregate at an annual compound rate of over 20% during the same period.

Products and Services

Presubscribed Residential Services

     The Company currently offers several discounted residential products to its
presubscribed   residential  customers.  Its  primary  "1-plus"  product  offers
residential  customers a flat rate service which the Company  believes  competes
favorably  against  flat rate  programs  offered by other  major  long  distance
service providers.  In addition, the Company offers several residential products
which provide discounts based on time-of-day. The Company also offers an 800/888
service product to its residential subscribers, which allows subscribers to call
home on an 800/888  number or provide a toll-free  number for family  members to
call home,  in  addition to calling  card  services,  international  service and
directory assistance.

Dial Around Residential Service

     In addition to presubscribed  residential  service, the Company also offers
residential  dial around  services.  Customers  access the Company's  network by
dialing a five-digit  code before the number they are calling,  and,  therefore,
are not required to  permanently  change or cancel their  existing long distance
carrier in order to use the Company's  service.  The Company's dial around rates
offer  customers  savings off of the basic direct dialed  "1-plus" rates and the
competitive flat rates charged by AT&T, MCI, and Sprint.

Commercial Services

     Current  products  include long distance,  calling card,  call  accounting,
enhanced  billing  services,  and 800/888  services.  In addition to competitive
rates and a wide  variety of  products,  the  Company is able to offer  business
customers a highly  specialized  direct bill summary  package that includes call
summaries by service type,  call type,  originating  number,  account code, area
code, country code, time-of-day and most frequently called numbers.

     CSD also sells  dedicated  circuits to  commercial  customers and wholesale
transmission capacity and services to other long distance carriers.  The Company
believes  that the  combination  of a  nationwide  network  and data  processing
resources  provides an opportunity for continuing growth through the wholesaling
of one-stop  telecommunications services to long distance resellers. The Company
offers  a  complete  package  of  networking,   billing  and  customer  service,
eliminating  the need for  resellers to  coordinate  with  multiple  vendors and
giving them the  ability to obtain all of their long  distance  services  from a
single  source.  Additionally,  the Company  provides  reseller  clients  with a
customized  version of its customer  account  database  software,  the TelePhone
Maintenance  system.  While revenue per minute from  wholesale  service sales is
generally lower than the Company's average sales to end users, the cost of sales
and overhead involved in servicing  carrier  customers is also lower.  Moreover,
the  Company  has used the  wholesale  market to more fully  utilize its network
during the  daytime  hours,  the busiest  time of day for many of the  Company's
carrier and reseller customers.
<PAGE>
Paging

     In  March  1996,  the  Company  entered  into  a  Reseller  Agreement  (the
''Reseller  Agreement'')  with PageMart,  Inc.  (''PageMart''),  which is in the
business of providing paging and wireless  communications products and services.
Under  the  Reseller   Agreement,   PageMart  is  required  to  provide,   on  a
non-exclusive  basis,  paging  products and  services to the Company,  including
Narrowband  PCS products  when they become  available to  PageMart's  customers,
which may be resold  nationwide by the Company to its paging  subscribers  under
the common law service mark ''EXCELPaging.''

     In October 1996, the Company began offering both  alphanumeric  and numeric
pagers to its subscribers  through the IRs. The paging services range from local
to national,  and the Company  offers a range of  value-added  paging  services,
including voice mail, universal 800, and personal assistant greetings.

Billing and Data Processing

     Since its inception,  the Company has billed a majority of its  residential
traffic  through  LECs.  The  Company has entered  into  billing and  collection
agreements with LECs,  including all of the RBOCs, that cover  substantially all
of the switched access lines in the U.S. These agreements  permit the Company to
place its customers' call detail records on the customers' regular monthly local
phone bill. The Company also provides  billing  clearinghouse  services to other
unaffiliated long distance carriers.

     Tel Labs, Inc. ("Tel Labs"),  a wholly-owned  subsidiary  offering  billing
services,  processes  raw switch  data into a format that can be used to produce
end-user  billing  invoices.  This data  processing  is  executed  on  specially
designed personal computers operating a proprietary  software program.  Tel Labs
receives certain raw call records directly from the switches,  and prepares them
for rating by determining the answer status,  originating location,  terminating
location and mileage.  The calls are then rated  according to standard  rates or
according to customer specific rates, if applicable. Rated calls are then sorted
depending on which LEC will actually bill the end-user and placed in an industry
standard format ("EMI"). Tel Labs then prepares management reports which provide
the Company with the total number of calls,  minutes and dollars  billed  during
that billing cycle.

Marketing

Presubscribed Residential Products and Services

     The Company markets presubscribed residential services through a nationwide
network of IRs. The Company  encourages IRs to enroll  subscribers with whom the
IRs have an ongoing  relationship as a result of being a family member,  friend,
business  associate,   neighbor,   or  other  acquaintance.   The  Company  also
encourages,  but does not  require,  the IRs to use the  Company's  products and
services  and to  communicate  the  results  of their use of such  products  and
services to their  subscribers.  This network marketing system has been selected
by the  Company  because the Company  believes it reduces net  marketing  costs,
subscriber  acquisition  costs, and subscriber  attrition.  The Company believes
that  subscribers  will be more likely to remain with the Company  because  they
have been  enrolled  with the Company by someone  with whom they have an ongoing
relationship.  The Company also believes that its network  marketing system will
continue to build a base of potential  subscribers  for additional  services and
products.  The  Company  does not  require a person to be an IR in order to be a
subscriber. The Company's network marketing system is particularly attractive to
prospective IRs because of the potential for supplemental income and because the
IRs are not required to purchase any inventory,  have no monthly sales quotas or
account  collection  issues,  have minimal  paperwork,  and have a flexible work
schedule.  The  sales  efforts  of IRs  are  supported  through  various  means,
including  Company-sponsored  training held periodically throughout the year and
motivational satellite broadcast television shows broadcast four times a week.

     IRs are compensated  based on the acquisition of subscribers and their long
distance  usage and paging air time usage.  IRs receive  subscriber  acquisition
commissions  only  after,  among  other  things,  subscribers  sign  up for  the
Company's long distance  service or paging service.  IRs receive  commissions on
the long distance usage and paging air time usage of  subscribers  who they have
personally  signed up. In addition,  while the Company does not pay a commission
to IRs  for  introducing  new  IRs to the  Company,  IRs do  receive  subscriber
acquisition  commissions and long distance and paging air time usage commissions
for  subscribers  signed up by certain  other IRs they have  recruited  directly
themselves or indirectly,  as in the case of subscribers  recruited by other IRs
in their downline.  Certain performance  criteria must be maintained in order to
qualify to receive all such commissions.

     The Company  provides  training to all IRs who have  purchased the optional
management services program. The training includes a detailed explanation of the
Company's  products,  the IR  compensation  plan,  and  the  use of the  various
marketing tools available to the IR. The Company publishes a monthly  newsletter
for   the   IRs   providing   informative   and   motivational   articles   (the
''Communicator''),  as well as recognizing  IR  achievements.  The  Communicator
allows  the  Company  to keep  the IRs up to date on new  promotions,  products,
developments,  and changes to the Company's policies and procedures. The Company
also offers for sale through its  catalogs a wide  variety of  marketing  tools,
audio and videotapes,  visual aids, desk  accessories,  and clothing and novelty
items  designed to assist IRs in their  marketing  efforts  and to promote  name
recognition  of  the  Company.  The  Company  regularly  updates  its  marketing
materials to reflect the  Company's  available  services and products and timely
information about the Company. The Company holds an annual convention,  known as
''ExcelebrationTM,''  for IRs each year. This event provides  recognition to the
top  performers,  direct  access to senior  management,  and a chance for IRs to
share  experiences and develop support  systems.  The Company also  participates
throughout  the country in rallies that current IRs and potential new IRs attend
to learn more about the Company.

     To service its IR base, the Company is currently operating a service center
staffed by service agents who have automated  systems to answer IR questions and
provide IR support.  This system  includes a current  database of all IRs, their
downlines,  and their  subscribers.  The Company also  maintains an  interactive
voice recognition  system that allows IRs 24-hour access to information  through
their touch-tone  phones.  In addition,  the Company has developed a proprietary
commission  processing  system to process the high volumes of data  necessary to
calculate  commissions  on long  distance and paging usage,  commissions  on the
acquisition  of long  distance and paging  subscribers,  and  commissions  on IR
training.  This system  incorporates  the provisions of the Company's  marketing
program to prepare monthly  downline  reports and commission  payment details to
IRs.

Residential Dial Around Products and Services

     The  Company's  residential  dial  around  products  are  marketed  through
marketing  subsidiaries  under  the  Dial &  SaveSM,  Telco  ChoiceSM,  and Long
Distance  Wholesale  ClubSM brand names. The brands are  differentiated  by rate
structure and marketing approach,  and the Company believes that its multi-brand
strategy  heightens market  penetration by broadening  customer exposure to dial
around and appealing to different segments of the population.

     The Company  markets these products and services  primarily  through direct
mail pieces that seek to educate potential  customers  regarding dial around and
its benefits.  Direct mail is targeted  towards  residential  customers within a
specified  geographic  region and  includes a service  explanation  and  dialing
instructions,  a  general  pricing  comparison  and a set of  reminder  stickers
highlighting the Company's CIC Codes for customers to keep near their telephone.

     Prospective  customers  do not need to sign-up or call the  Company to take
advantage of its  discounted  service  offerings  upon  receiving a Company mail
solicitation.  The Company works with various  outside  advertising  agencies to
design the copy and creative  components of the direct mail marketing pieces and
contracts with various  vendors of mail shop and printing  services in an effort
to  ensure  that mail is sent out in a timely  and  cost-effective  manner.  The
Company's data processing resources allow for prompt monitoring of customer long
distance usage and permit the Company to carefully measure response rates to its
direct mail campaigns.  The Company constantly strives to improve response rates
by varying the design and components of its direct mail marketing packages,  and
seeks to engineer the timing of its initial and follow-on  direct mail campaigns
to maximize response rate and grow overall market penetration.  In addition, the
Company also utilizes other media to supplement direct mail.

Commercial Products and Services

     The Company markets its commercial  products and services  through a direct
commercial sales force of  approximately  311 sales  representatives,  117 sales
management  personnel  and an  independent  dealer  organization  consisting  of
approximately 275 active dealers. These sales representatives and dealers office
out of regional  sales  offices  which are located in major  metropolitan  areas
throughout  the United  States.  In  addition,  IRs who have  historically  sold
residential and small business products,  recently began marketing the Company's
commercial  products  and  services  with the help of trained  commercial  sales
representatives. The Company's sales representatives and IRs target a full range
of small and large  business  owners and market the Company's  services  through
personal contacts which emphasize customer service, term plans, network quality,
value-added  services,   reporting,  rating  and  promotional  discounts.  Sales
representatives  are compensated in the form of salary plus commission while IRs
are paid commissions  based upon the acquisition of customers and the customers'
long distance usage.

Subscriber Care

     The Company strives to provide high quality subscriber care and support and
believes  that  personal  contact  with  its  subscribers   through  IRs,  sales
representatives, and customer service representatives is a significant factor in
subscriber  acquisition  and  retention.  The Company  encourages  IRs and sales
representatives  to contact each of their subscribers on a monthly basis to keep
the subscriber satisfied with the Company's long distance and paging service.

     The Company operates four customer service centers staffed by the Company's
customer  service  employees,  who have completed a  certification  and training
program  provided by the Company.  To enhance the  effectiveness of the customer
service  representatives,  the  Company,  in addition  to the  initial  training
program, provides ongoing training to all customer service representatives.  The
Company's customer service department uses on-line,  real-time automated systems
that provide notes from all prior  contacts with the  subscriber,  and provide a
complete  account and payment  history for  subscribers  directly  billed by the
Company.  Through this proprietary contact management  software,  the Company is
able to provide a high level of  subscriber  care.  The  Company  also  provides
subscriber support on a multilingual basis.

Network and Operations

     The Company's  Telco  subsidiary  operates a nationwide  telecommunications
network   consisting  of  seven   switches,   leased   transmission   lines  and
sophisticated  network  management systems designed to optimize traffic routing.
This network currently  originates  traffic in all or some part of 48 states and
the  District of Columbia and  operates as an "open  network",  meaning that any
individual  within the  Company's  originating  service  area whose LEC provides
equal access can access the Company's long distance network by dialing either of
the  Company's  CIC codes,  or by  presubscribing  to the  Company as their long
distance service provider.

     The network provides high quality, reliable transmission and switching. The
Company's network surveillance capabilities, including self-diagnostic software,
generally  enable the Company to  anticipate  and correct  problems  before they
result in service  interruption.  The Company's technicians remotely monitor the
Company's entire network 24 hours a day, 7 days a week, from its Network Control
Centers.  To reduce  the  potential  impact  of any  equipment  or  transmission
failure, the Company can reroute or restore  transmissions through the Company's
standby  transmission  facilities or reroute  traffic over the networks of other
carriers.  The  Company's  technicians  also  monitor the network for fraud on a
real-time  basis,  using  computer  systems  that detect  unusual or high volume
calling patterns.

Switching Facilities

     The Company's Telco subsidiary  currently operates seven DSC Communications
Corporation ("DSC") DEX 600S, 600 and 600E digital  telecommunications  switches
in Fort Lauderdale,  Florida; Davenport, Iowa; Chattanooga,  Tennessee;  Austin,
Texas; Washington, D.C.; Las Vegas, Nevada and New York, New York. An additional
two switches in Los Angeles,  California and Cleveland,  Ohio are being deployed
in the first half of 1998. Switches are digital  computerized routing facilities
that receive calls, route calls through  transmission lines to their destination
and record information about the source,  destination and duration of the calls.
In order for a call to be  completed  through a switch,  there must be two ports
available -- an incoming port and an outgoing port. For example,  if a switch is
equipped with 30,000 ports, the switch can accommodate up to 15,000 simultaneous
telephone calls. The Company's switches are currently  configured with 13,824 to
51,840  equipped  ports.  The  Company's  DEX 600  switches can be expanded to a
configuration  with 30,720  equipped ports while the Company's DEX 600E switches
can be expanded to a configuration with 107,520 equipped ports.

     The Company continually evaluates the capacity and location of the switches
based on current  and  projected  customer  traffic.  In order to  maximize  the
efficiency  of the network,  the Company has recently  entered into an agreement
for the purchase and installation of multiple DSC advanced switching  platforms.
These  technologically  advanced  switches  will increase  network  capacity and
broaden service offerings.  Specifically,  the DSC products include the MegaHubR
600E  tandem  switching  systems as well as the  elements  from its  intelligent
network  ("IN") product line such as the DSC  INfusionSM  Signal  Transfer Point
(STP) W/2 systems, along with other network applications.

Transmission Lines

     The Company  owns  approximately  100,000  network  miles of DS-3  capacity
(under  a  long-term  right  to  use  agreement)  and  also  leases   additional
transmission lines from a variety of  facilities-based  and resale long distance
carriers.  The Company's  contracts  with these  entities  typically  have terms
ranging from 12 to 60 months.  The Company  supplements its leased  "on-network"
capacity with "off-net"  services from a variety of resale and  facilities-based
long distance  carriers.  In addition,  the Company does not have any on-network
international  network arrangements and exclusively resells the network capacity
of other resale and  facilities-based  long distance  carriers to  international
destinations.

Network Management Systems

     Once calls are  originated  and routed  over leased  digital,  transmission
facilities  to the  Company's  nearest  switch  location  and then  routed  on a
least-cost  basis to  either  the  Company's  leased  network  or to an  off-net
supplier for  termination.  The Company  utilizes  Digital  Access Cross Connect
Systems ("DACS") to  electronically  cross-connect  circuits thereby  increasing
call routing and circuit  provisioning  efficiency and providing  better network
monitoring  capabilities.  The Company has installed  Tellabs ABS Titan 5500 3/1
and 530 1/0 DACS  equipment  on all  switches.  In  addition,  the  Company  has
configured a large portion of the network with Signaling System 7 Common Channel
Signaling  ("SS7").  This  network  protocol  reduces  connect  time  delays and
provides  additional  technical  capabilities and efficiencies for call routing.
The Company is currently in the process of deploying SS7 in additional  portions
of the network.

Carrier Agreements

     The Company currently has agreements with Frontier, IXC Long Distance, Inc.
("IXC Long  Distance"),  MCI,  and  WorldCom to provide  switching  services and
network  transmission of its long distance traffic. The agreements with IXC Long
Distance,  MCI, and WorldCom each contain minimum usage  commitments,  while the
agreement  with Frontier  provides for Frontier to be the exclusive  carrier for
certain  calling card calls and  personal 800 service.  The Company is currently
meeting all minimum commitments under these contracts.

Competition

     The long  distance  telecommunications  market is highly  competitive.  The
principal  competitive factors affecting the Company's market share are pricing,
customer  service,  and  diversity  of  products,  services  and  features.  The
Company's ability to compete effectively will depend on its continued ability to
maintain high quality,  market-driven  services at prices  generally equal to or
below those charged by its competitors.

     Several of the  Company's  competitors  are  substantially  larger and have
substantially  greater financial and technical resources.  As the Company grows,
it expects to face  increased  competition,  particularly  from AT&T,  MCI,  and
Sprint. The Company also competes with regional IXCs and resellers for interLATA
long  distance  services  and with local  exchange  carriers for  interLATA  and
intraLATA long distance services.  The Company's pricing strategy is to keep its
rates  generally below those of AT&T,  MCI, and Sprint.  Competition  within the
industry is expected to increase as a result of LECs being  permitted to provide
long distance service as a result of the passage of the  Telecommunications  Act
of 1996. See ''Regulation.''

     Legislative,  judicial, and technological factors have helped to create the
foundation for smaller long distance  providers to emerge as viable  competitive
alternatives  to AT&T,  MCI,  and  Sprint  for long  distance  telecommunication
services. The FCC has required that all IXCs allow the resale of their services,
and the AT&T Decree  substantially  eliminated  different access arrangements as
distinguishing  features among long distance carriers. In recent years, national
and  regional  network  providers  have  substantially  upgraded the quality and
capacity of their  domestic long  distance  networks,  resulting in  significant
excess  transmission  capacity  for  voice  and  data  communications.   Due  to
anticipated advances in telecommunications  transmission technology, the Company
expects  the  resale  of  excess  transmission  capacity  to  continue  to be an
important factor in long distance telecommunications.

Regulatory Developments

     The 1996  Telecommunications  Act opens the local phone services  market to
competition  by requiring LECs to permit  interconnection  to their networks and
establishing,  among other  things,  LEC  obligations  with respect to unbundled
access to network elements,  resale, number portability,  dialing parity, access
to  rights-of-way,  and mutual  compensation.  The legislation also codifies the
LECs' equal access and  nondiscrimination  obligations and preempts inconsistent
state regulation.  In addition, the legislation contains special provisions that
eliminate  the AT&T  Decree  and the GTE  Decree,  thereby  eliminating  certain
restrictions on the BOCs and GTE Operating Companies  (''GTOCs'') from providing
long   distance   services   and   engaging  in   telecommunications   equipment
manufacturing.  These new statutory provisions permit the BOCs to enter the long
distance market under certain circumstances.  As of the date of enactment of the
legislation,  a BOC  is no  longer  restricted  from  providing  interLATA  long
distance  service  outside of those markets in which it provides  local exchange
service  (referred to as  ''out-of-region''  long distance  service).  A BOC may
provide long distance service within the regions in which it also provides local
exchange service (referred to as ''in-region''  service) if it satisfies certain
procedural  and  substantive  requirements  and upon obtaining FCC approval on a
state-by-state  basis. The GTOCs are permitted to enter the long distance market
as of the date of enactment  without regard to  limitations by region,  although
the  necessary  state and/or  federal  regulatory  approvals  that are otherwise
applicable  to the  provision of  intrastate  and/or  interstate  long  distance
service will need to be obtained, and the GTOCs are subject to the provisions of
the  1996   Telecommunications   Act  that  impose   interconnection  and  other
requirements on LECs.

     The  Company  expects  that some or all of the BOCs  will  seek to  provide
out-of-region long distance service. Certain of them have already taken steps to
provide  out-of-region  service in multiple  states.  It is not known when,  and
under what specific  condition,  other applications will be granted by the state
regulatory  commissions in those states. Several of the BOCs have unsuccessfully
sought  authority  from the FCC to provide  in-region  long distance  service in
various  states.  While no  application  has yet been  granted by the FCC, it is
expected that most or all of the BOCs will  eventually  be granted  authority to
provide in-region long distance service in many or all states.

     As required by the 1996  Telecommunications  Act, in August  1996,  the FCC
adopted new rules implementing certain provisions of the 1996 Telecommunications
Act (the ''Interconnection  Orders''). These rules are designed to implement the
pro-competitive,  deregulatory  national policy  framework of the new statute by
removing or minimizing the regulatory,  economic, and operational impediments to
competition for facilities-based  and resold local services,  including switched
local exchange service.  Although setting minimum,  uniform, national rules, the
Interconnection  Orders also rely  heavily on states to apply these rules and to
exercise their own discretion in implementing a pro-competitive  regime in their
local telephone markets.  The Interconnection  Orders are primarily important to
the Company at this time insofar as they establish the basis for the cost to the
Company  of  providing   resold  local   services.   Consistent  with  the  1996
Telecommunications  Act, the  Interconnection  Orders require  incumbent LECs to
offer their  telecommunications  services at retail prices minus avoided  costs.
The  Interconnection  Orders also require,  among other things,  that  intraLATA
presubscription (pursuant to which LECs must allow customers to choose different
carriers for  intraLATA  toll service  without  having to dial extra  digits) be
implemented no later than February 1999. Portions of the Interconnection  Orders
were struck down by the U.S.  Eighth  Circuit Court of Appeals in 1997,  but the
United States Supreme Court has agreed to review the lower court  decision.  The
Supreme  Court is expected to issue a decision in the first half of 1999. In the
meantime,  certain of the rules adopted in the Interconnection Orders, including
rules  that  concern  the  wholesale  pricing  of  local  services,   cannot  be
implemented.  Nevertheless,  the Company  generally  believes  the trend  toward
increased competition and deregulation of the  telecommunications  industry will
be accelerated by the 1996 Telecommunications Act and subsequent developments.

     The  1996  Telecommunications  Act  also  addresses  a wide  range of other
telecommunications issues that will potentially impact the Company's operations,
including  provisions  pertaining  to  regulatory  forbearance  by the FCC;  the
imposition  of  additional   liability   for  the   unauthorized   switching  of
subscribers'  long  distance  carriers;  the creation of new  opportunities  for
competitive local service providers;  provisions  pertaining to interconnection;
provisions  pertaining  to  universal  service  and access  charge  reform;  and
requirements  pertaining  to the  treatment  and  confidentiality  of subscriber
network information.  The legislation requires the FCC to conduct a large number
of  proceedings  to adopt rules and  regulations  to implement the new statutory
provisions and requirements. It is unknown at this time precisely the nature and
extent of the impact that the legislation and regulatory  developments will have
on the Company.

     The  Company  has  applied  for  authority  to expand  its  existing  state
authorizations  to provide resold local exchange service in certain states. As a
result of the opening of this market, the Company is in the process of obtaining
state  authority,  where  necessary,  to  provide  resold  local  services  as a
complement to its long distance services. Resold local exchange service is a new
service development,  and there can be no assurance of how local exchange resale
will be  implemented  or what  effect it will  have on  competition  within  the
telecommunications  industry  generally  or on the  competitive  position of the
Company specifically. To the extent that the Company converts from a reseller to
a  facilities-based  carrier,  modification  or amendment of the Company's state
certifications  may be  required.  As of  December  31,  1997,  the  Company  is
certified to provide resold local exchange services in 31 states.

Regulation

     The terms and conditions  under which the Company  provides  communications
services are subject to government regulation.  Federal laws and FCC regulations
generally  apply  to  interstate  telecommunications,   while  particular  state
regulatory authorities generally have jurisdiction over  telecommunications that
originate  and  terminate  within the same state.  In  addition,  the  Company's
network  marketing  system is or may be  subject  to or  affected  by  extensive
federal and state regulation.

Federal

     The  Company  is  classified  by the  FCC as a  non-dominant  carrier,  and
therefore  is  subject  to  minimal   federal   regulation.   After  the  recent
reclassification of AT&T as a non-dominant  carrier in its provision of domestic
services, only the LECs are classified as dominant carriers for the provision of
interstate  access  services.  As a  consequence,  the FCC regulates many of the
rates,  charges,  and services of the LECs to a greater degree than the Company.
The  FCC  has  proposed   that  the  BOCs  offering   out-of-region   interstate
interexchange  services be regulated as non-dominant  carriers,  as long as such
services  are offered by an  affiliate  of the BOC that  complies  with  certain
structural  separation  requirements,  which may make it easier  for the BOCs to
compete directly with the Company for long distance subscribers.

     The  FCC  generally   does  not  exercise   direct   oversight   over  cost
justification  and the level of charges  for service of  non-dominant  carriers,
such as the Company,  although it has the statutory power to do so. Non-dominant
carriers are required by statute to offer interstate and international  services
under rates,  terms,  and conditions that are just,  reasonable,  and not unduly
discriminatory.   The  FCC  imposes  only  minimal  reporting   requirements  on
non-dominant  carriers,  although  the Company is subject to certain  reporting,
accounting,  and record keeping obligations.  A number of these requirements are
imposed,  at least in part,  on all carriers and others are imposed on carriers,
such as the Company, whose annual operating revenues exceed $100 million.

     In addition,  informal  complaints are lodged from time to time against the
Company before the FCC and various state agencies for various reasons,  to which
the Company has timely  responded.  Although  such  complaints  could  result in
additional legal actions or proceedings  being brought against the Company,  the
Company  believes that such matters will be  satisfactorily  resolved  without a
material adverse impact upon the Company's results of operations;  however,  the
Company can not be assured of such resolution.  Should the Company's belief with
respect  to any and all  complaints  pending  before the FCC be  incorrect,  the
Company could be subject to financial penalties and potential  revocation of its
operating authority for interstate or intrastate calls, as applicable.

     The Company  currently has separate tariffs on file with the FCC,  covering
its  domestic  interstate  services  and  international  services.  Although the
tariffs of non-dominant  carriers,  and the rates and charges they specify,  are
subject to FCC review,  they are presumed to be lawful and are seldom contested.
Resale  carriers,  like all other  interstate  carriers,  are also  subject to a
variety  of  miscellaneous  FCC  regulations  that,  for  instance,  govern  the
documentation and verifications necessary to change a subscriber's long distance
carrier,  limit the use of ''800'' numbers for  pay-per-call  services,  require
disclosure of certain  information if operator  assisted  services are provided,
and govern interlocking directors and management.

     On December 31, 1997, the U.S.  District Court for the Northern District of
Texas in Wichita Falls found Sections 271-275 of the  Telecommunications  Act to
be  unconstitutional.   These  provisions  require  the  BOCs  to  meet  certain
requirements as a condition to providing in region long distance  services.  The
District Court subsequently stayed the December 31, 1997 order pending review by
a federal  court of appeals,  which is expected  to be  completed  by the end of
1998. This stay restores to the  telecommunications  industry for the time being
the regulatory status it had before the December 31, 1997 ruling.

State

     The  Company is subject to varying  levels of  regulation  in the states in
which  it is  currently  authorized  to  provide  intrastate  telecommunications
services.  The vast  majority  of the states  require  the  Company to apply for
certification to provide intrastate  telecommunications services, or to register
or to be found exempt from regulation, before commencing intrastate service. The
vast  majority of states also require the Company to file and maintain  detailed
tariffs  listing  their rates for  intrastate  service.  Many states also impose
various  reporting  requirements  and/or require prior approval for transfers of
control  of   certified   carriers,   and/or  for   corporate   reorganizations;
acquisitions of  telecommunications  operations;  assignments of carrier assets,
including subscriber bases; carrier stock offerings;  and incurrence by carriers
of  significant  debt  obligations.  Certificates  of authority can generally be
conditioned,  modified,  canceled,  terminated,  or revoked by state  regulatory
authorities for failure to comply with state law and/or the rules,  regulations,
and policies of the state  regulatory  authorities.  Fines and other  penalties,
including  the  return  of all  monies  received  for  intrastate  traffic  from
residents of a state,  may be imposed for such  violations.  If state regulatory
agencies  conclude  that the  Company  has taken  steps  without  obtaining  the
required authority, they may impose one or more of the sanctions listed above.

Network Marketing

     The Company's  network marketing system is or may be subject to or affected
by  extensive  government  regulation,   including,  without  limitation,  state
regulation of marketing  practices and federal and state regulation of the offer
and sale of business  franchises,  business  opportunities,  and securities.  In
addition,  the Internal  Revenue Service and state taxing  authorities in any of
the 50 states  where the Company has IRs could  classify the IRs as employees of
the Company (as opposed to independent  contractors).  The Company believes that
it is in  compliance  with the  requirements  of  federal  and state  regulatory
authorities and maintains  communications  regularly with the various regulatory
authorities  in  each   jurisdiction.   A  final   determination  by  any  other
jurisdiction that the IRs are employees could cause the Company to be subject to
penalties and interest for taxes not  withheld,  require the Company to withhold
taxes in the future,  and require  the  Company to pay  unemployment  insurance.
Additionally,  an adverse  determination  by any one state could  influence  the
decisions of regulatory  authorities in other jurisdictions.  Any or all of such
factors  could  adversely  affect the way the Company  does  business  and could
affect the Company's  ability to attract  potential IRs.  While the  regulations
governing  network  marketing  are  complex  and vary from  state to state,  the
Company  believes  that  it is in  compliance  with  and has  from  time to time
modified its network marketing system to comply with  interpretations of various
regulatory authorities.

     Various  governmental  agencies monitor direct selling activities,  and the
Company has  occasionally  been  requested to supply  information  regarding its
marketing plan to certain of such agencies.  Although the Company  believes that
its  network  marketing  system  is in  substantial  compliance  with  laws  and
regulations  of each state relating to direct  selling  activities,  there is no
assurance that legislation and regulations  adopted in particular  jurisdictions
in the future will not adversely affect the Company's operations.

Employees

     As of December 31, 1997, the Company employed  approximately  3,000 people.
This  number  does  not  include  IRs,  who are  classified  by the  Company  as
independent  contractors  rather than  employees of the Company.  The  Company's
employees are not unionized,  and the Company believes its relationship with its
employees is good.

<PAGE>

Item 2.   Properties

     The Company is headquartered  in Dallas,  Texas and operates out of several
leased and owned facilities consisting of an aggregate of 1,138,900 square feet.
The following table provides summary  information  regarding these facilities as
of March 1, 1998:
<TABLE>
<CAPTION>
                                                                                 Approximate            Leased or
        Function                             Location                          Square Footage             Owned
        -------------------------------      ------------------------        ------------------        -----------

        <S>                                  <C>                                         <C>             <C>
        General & Administrative             Dallas, TX                                  344,500         Leased
        General & Administrative             Chantilly, VA                                40,200         Leased
        General & Administrative             Chicago, IL                                  14,700         Leased
        FirstExcel, F.S.B.                   Dallas, TX                                   12,500         Leased
        Commercial Sales Division            (1)                                         193,500         Leased
        Service & Distribution Center        Addison, TX                                 289,000          Owned
        Service Center                       Houston, TX                                  57,900         Leased
        Service Center                       Reno, NV                                     48,000         Leased
        Service Center                       Chantilly, VA                                80,000          Owned
        Service Center                       Arlington, VA                                14,500         Leased
        Switch Site                          Los Angeles, CA                               6,200         Leased
        Switch Site                          Washington, D.C.                              3,600         Leased
        Switch Site                          Fort Lauderdale, FL                           4,100         Leased
        Switch Site                          Davenport, IA                                 3,500         Leased
        Switch Site                          Las Vegas, NV                                 5,000         Leased
        Switch Site                          New York, NY                                  6,500         Leased
        Switch Site                          Cleveland, OH                                 5,000         Leased
        Switch Site                          Chattanooga, TN                               5,400         Leased
        Switch Site                          Austin, TX                                    4,800         Leased


     (1) At December  31,  1997,  the Company had 27 leased CSD offices  located
         throughout the United States.
</TABLE>

Item 3.   Legal Proceedings

     On August 30, 1996, AT&T filed suit in the United States District Court for
the  District  of  Delaware   against  the  Company,   its   subsidiary,   EXCEL
Communications Marketing, Inc., and EXCEL Telecommunications, Inc. alleging past
and continued  infringement of a single patent without  specifying the amount of
damages. The Court granted summary judgment in favor of Excel on March 27, 1998.
The Court held that the claims being  asserted  against Excel were  unpatentable
under U.S. patent laws. The Company expects AT&T to appeal this decision.

<PAGE>

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

     Excelcom  held a special  meeting of  Stockholders  on October  11, 1997 in
connection  with the business  combination  with Telco.  Holders of common stock
voted at the special  meeting on the following four matters which were set forth
in the Joint Proxy Statement of Excelcom and Telco dated September 15, 1997.

              (a) To approve the Merger Agreement and the transactions
                  contemplated thereby.

                  Votes:
                  ------
                  For: .....................     97,934,860
                  Against: .................         31,019
                  Abstain: .................         54,289
                  Broker non-votes*: .......      1,208,663

              (b) To approve the Excel Communications, Inc. 1997 Stock
                  Option Plan.

                  Votes:
                  ------
                  For: .....................     94,006,322
                  Against: .................      3,886,219
                  Abstain: .................        127,627
                  Broker non-votes*: .......      1,208,663

              (c) To approve the Excel Communications, Inc. 1997 Director
                  Stock Option Plan.

                  Votes:
                  ------
                  For: .....................    98,117,856
                  Against: .................       300,008
                  Abstain: .................       170,512
                  Broker non-votes*: .......       640,455

              (d) To authorize proxies to vote upon any other business
                  that may properly come before the meeting or any
                  adjournment thereof.

                  Votes:
                  ------
                  For: .....................    98,540,160
                  Against: .................       366,314
                  Abstain: .................       322,357
                  Broker non-votes*: .......          None

                  *  Broker non-votes occur when a broker holding stock
                     in street name does not vote these shares.

<PAGE>

                                     PART II

Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters

     In May 1996, EXCEL's common stock, par value $.001 per share, began trading
on the New York Stock  Exchange  under the symbol  ''ECI.'' The following  table
sets  forth,  on a per share  basis,  the  range of the high and low sale  price
information  of  shares  of  common  stock as  reported  by the New  York  Stock
Exchange,  for the periods  indicated during the fiscal years ended December 31,
1997 and 1996.
<TABLE>
<CAPTION>

                                             Market Price Per Share
                                --------------------------------------------
                                          1997                     1996
                                         ------                   ------
                                 High             Low         High      Low
                                --------       --------      ------    ------
          <S>                   <C>            <C>           <C>       <C>
          First Quarter........ 21  5/8        13            N/A       N/A
          Second Quarter....... 29  3/8        12   3/8      47        25 1/2
          Third Quarter........ 28  7/8        20 11/16      31 7/8    19 1/2
          Fourth Quarter....... 28 15/16       14   1/8      35 1/2    20


     As of March 23, 1998 there were  approximately  3,491 registered holders of
EXCEL's common stock.
</TABLE>

     The Company has in the past declared dividends, including a dividend in the
amount of $20.0 million  declared by the Company's  predecessor  on December 31,
1995 to its then existing shareholders, which the Company paid during the second
quarter of 1996. However,  the Company does not intend to pay any cash dividends
with respect to its common stock in the foreseeable  future. The Company's Board
of Directors  will determine the Company's  dividend  policy in the future based
upon,  among  other  things,  the  Company's  results of  operations,  financial
condition,   business   opportunities,    capital   requirements,    contractual
restrictions, and other factors deemed relevant at the time.

<PAGE>

Item 6.   Selected Financial Data

     The following table sets forth selected consolidated financial data for the
Company as of the dates and for the periods indicated.  The data set forth below
in this  table  should  be read  in  conjunction  with  ''Item  7.  Management's
Discussion and Analysis of Financial  Condition and Results of Operations''  and
the Consolidated Financial Statements of the Company.
<TABLE>
<CAPTION>
                                                                             Year ended December 31,
                                                          --------------------------------------------------------
                                                             1993     1994        1995       1996         1997 (1)
                                                           -------- ---------  ---------   ---------    ----------
                                                                    (In thousands, except per share
                                                                           and per minute data)
<S>                                                         <C>       <C>       <C>        <C>         <C>
Statement of Operations Data:
Revenues:
   Communication services................................  $ 24,198 $ 108,819  $ 363,301   $1,090,649   $1,333,101
   Marketing services(2).................................     6,650    43,339    143,397      260,653      121,251
                                                           -------- ---------  ---------   ----------   ----------
Total revenues...........................................    30,848   152,158    506,698    1,351,302    1,454,352
                                                           -------- ---------  ---------   ----------   ----------
Operating expenses:
   Communication.........................................    13,761    58,925    209,995      596,598      716,781
   Depreciation and amortization.........................       190       346      1,239        6,880       23,676
   Selling, general and administrative...................    13,351    66,157    217,751      530,295      504,421
   Non-recurring charges (3).............................        --        --         --           --       64,637
                                                           -------- ---------  ---------   ----------   ----------
Total operating expenses.................................    27,302   125,428    428,985    1,133,773    1,309,515
                                                           -------- ---------  ---------   ----------   ----------
Operating income.........................................     3,546    26,730     77,713      217,529      144,837
                                                           -------- ---------  ---------   ----------   ----------
Interest expense.........................................       (75)     (295)      (593)        (261)      (8,551)
Other income (expense)...................................        24        83     (5,781)      12,647        7,301
                                                           -------- ---------  ---------   ----------   ----------
Income before income taxes...............................     3,495    26,518     71,339      229,915      143,587
Provision for income taxes...............................     1,126    10,648     26,893       85,488       55,661
                                                           -------- ---------  ---------   ----------   ----------
Income before cumulative effect of change
   accounting principle..................................     2,369    15,870     44,446      144,427       87,926
Cumulative effect of change in accounting principle,
   net of income taxes (4)...............................        --        --         --           --       65,214
                                                           -------- ---------  ---------   ----------   ----------
Net income...............................................  $  2,369  $ 15,870  $  44,446    $ 144,427   $   22,712
                                                           ======== =========  =========   ==========   ==========
Diluted earnings per common and equivalent share:
Income  per share  before  cumulative  effect of change in
   accounting principles, net of income taxes (5)........  $   0.03  $   0.18  $    0.46    $    1.35   $     0.76
Cumulative effect of change in accounting principle,
   net of income taxes on earnings per share (5).........        --        --         --           --        (0.56)
                                                           -------- ---------  ---------   ----------   ----------
Diluted earnings per share (5) ..........................  $   0.03  $   0.18  $    0.46    $    1.35   $     0.20
                                                           ======== =========  =========   ==========   ==========
Cash dividends declared per share........................  $     --  $  0.046  $   0.202    $      --   $       --
                                                           ======== =========  =========   ==========   ==========
Supplemental Operating Data:
Long distance minutes of usage (in 000's)(6).............   118,357   544,552  2,101,240    6,271,203    7,902,190
Weighted average long distance revenue per minute
   of usage(7)...........................................  $  0.204  $  0.200  $   0.173    $   0.175   $    0.166
Weighted average communication charges per minute
   of usage(8)...........................................  $  0.116  $  0.108  $   0.100    $   0.095   $    0.089

Balance Sheet Data:
Working capital, net.....................................  $   (186) $  7,134  $   1,071    $ 209,227   $   31,599
Property and equipment, net..............................       662     2,476      8,560       76,912      281,847
Total assets.............................................     9,058    59,412    203,581      579,164    1,637,016
Long-term obligations, net of current maturities.........       313     3,369        345          100      477,292
Stockholders' equity.....................................     1,995    13,635     37,708      322,281      752,707

     (1)  On October 14, 1997, the Company  completed its merger with Telco. The
          Merger was  accounted  for as a purchase;  accordingly,  the operating
          results for Telco are  included  in the  Company's  operating  results
          after October 14, 1997, the effective  date of the Merger.  See Note 3
          to the Consolidated Financial Statements.
     (2)  Revenues  from  marketing  services  include the effect of deferring a
          portion of the cash  received  during each period and  amortizing  the
          deferred  revenues  over 12  months.  See  Note 1 to the  Consolidated
          Financial Statements.
     (3)  Results  for 1997  include  $64.6  million  in  non-recurring  charges
          primarily  related to the  consolidation and integration of Telco. See
          Note 4 to the Consolidated Financial Statements.
     (4)  Effective January 1,1997, the Company changed its method of accounting
          for subscriber acquisition costs. See Note 1, "Marketing  Activities",
          to  the  Consolidated  Financial  Statements.
     (5)  See Note 8 to the Consolidated Financial Statements for an explanation
          of the number of shares used in computing earnings per share.
     (6)  Long  distance   minutes  of  usage  represent   minutes  billable  to
          subscribers  during the period.
     (7)  Weighted  average  long  distance  revenue per minute of usage  equals
          revenues for all long distance phone services divided by the aggregate
          minutes of usage.
     (8)  Weighted average  communication charges per minute of usage equals the
          cost  of all  long  distance  phone  services  sold  to the  Company's
          subscribers divided by the aggregate minutes of usage.
</TABLE>
<PAGE>

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

     Certain  statements set forth in this report are forward looking statements
that involve a number of risks and uncertainties.  Among many factors that could
cause actual  results to differ  materially  are the  following:  the  Company's
ability to manage rapid growth; the Company's ability to attract,  maintain, and
motivate  a large  base of  IRs;  litigation  including  that  with  independent
representatives  ("IRs"),  regulation and management of IRs;  competition in the
long distance  telecommunications  and paging industries;  the Company's ongoing
relationship  with its long distance  carriers;  dependence  upon key personnel;
subscriber  attrition;  the adoption of new, or changes in, accounting policies,
practices,  and estimates and the application of such policies,  practices,  and
estimates;  federal  and  state  governmental  regulation  of the long  distance
telecommunications or direct selling industry;  the Company's ability to develop
and manage its own long distance  network;  the  Company's  ability to maintain,
operate,  and upgrade its information  systems; and the Company's success in the
offering of paging and other additional communications products and services.

General

     EXCEL provides long distance telecommunications and paging services to both
residential  and  commercial  customers  in the United  States.  The Company has
developed several marketing  channels which include direct sales to residential,
commercial  and  wholesale  customers  through  IRs,  dealers  and direct  sales
personnel in addition to direct mail marketing of several dial around  products.
These  multiple   distribution   channels  which  target  both  residential  and
commercial  customers  are a key element of the Company's  business  strategy as
they allow the  Company to balance  capacity  of  network  traffic  and  provide
multiple avenues for growth.

     The Company's  Telco  subsidiary  operates a nationwide  telecommunications
network   consisting  of  seven   switches,   leased   transmission   lines  and
sophisticated  network  management systems designed to optimize traffic routing.
This network currently  originates  traffic in all or some part of 48 states and
the  District of Columbia and  operates as an "open  network",  meaning that any
individual  within the Company's  originating  service area,  whose LEC provides
equal access,  can access the Company's long distance  network by dialing either
of the Company's CIC codes,  or by  presubscribing  to the Company as their long
distance service provider.

     The Company  owns  approximately  100,000  network  miles of DS-3  capacity
(under  a  long  term  right  to  use  agreement)  and  also  leases  additional
transmission lines from a variety of  facilities-based  and resale long distance
carriers.  The Company's  contracts  with these  entities  typically  have terms
ranging from 12 to 60 months.  The Company  supplements its leased  "on-network"
capacity with "off-net"  services from a variety of resale and  facilities-based
long distance  carriers.  In addition,  the Company does not have any on-network
international  network arrangements and exclusively resells the network capacity
of other resale and  facilities-based  long distance  carriers to  international
destinations.

     The Company currently has agreements with Frontier Communications Services,
Inc.  ("Frontier"),   IXC  Long  Distance,  Inc.  ("IXC  Long  Distance"),   MCI
Telecommunications  Corp. ("MCI"),  and WorldCom,  Inc.  ("WorldCom") to provide
switching  services and network  transmission of its long distance  subscribers'
traffic.  The agreements with IXC Long Distance,  MCI, and WorldCom each contain
minimum  usage  commitments,  while the agreement  with  Frontier  provides that
Frontier  is to be the  exclusive  carrier for  certain  calling  card calls and
personal 800 service.  The Company is currently meeting all minimum  commitments
under these contracts. During 1998, the Company intends to migrate a substantial
portion of its traffic  currently  being  carried by third  parties onto its own
network and to continue to meet its minimum commitments.

     The  Company's  revenues  primarily  consist of revenues for  communication
services  and  marketing  services.  Revenues  for  communication  services,  as
reflected in the Company's  Consolidated  Financial  Statements,  are net of the
effect of certain adjustments,  including those for unbillable call records. The
Company's long distance  subscribers  are located  throughout the United States,
and the Company completes  subscriber calls to all directly  dialable  locations
worldwide.  The Company bills its  subscribers  for long distance usage based on
the type of calls,  time of calls,  duration  of calls,  the  terminating  phone
numbers, and each subscriber's rate plan in effect at the time of the call.

     Marketing  services  revenues  are  primarily  comprised  of  receipts  for
materials and services rendered by EXCEL to IRs and area  coordinators  ("ACs").
Except  in  certain  states,  IRs are  required  to make an  initial  refundable
application  deposit  with EXCEL as an  expression  of  commitment.  There is no
additional  cost to  participate.  IRs have an option  to  purchase  a  start-up
package, which includes a training class and training materials, business forms,
promotional and presentation  materials,  ongoing  technical and  administrative
support services, and monthly reports. If the start-up package is purchased, the
application  deposit  requirement is waived. In addition,  EXCEL offers training
positions  whereby ACs,  certified by the Company,  provide training to new IRs.
The portions of the marketing  services revenues received that relate to ongoing
technical and  administrative  support  services are deferred and amortized over
the period in which the services are used in order to match those  revenues with
the costs of providing the related support services.

     Operating  expenses  include   communication   charges,   depreciation  and
amortization,  and selling, general and administrative  expenses.  Communication
charges include the costs of operating the Company's network and amounts paid by
the Company based on the Company's  subscribers' long distance and paging usage.
The Company pays its carriers based on the type of calls, time of certain calls,
duration of calls, the terminating phone numbers, and the terms of the Company's
contract in effect at the time of the calls.

     Selling, general and administrative expenses consist of marketing costs and
the costs of providing  teleservices and other support services for subscribers,
billing and collecting long distance and paging  revenues,  and the costs of the
information systems and personnel required to support the Company's  operations.
Marketing costs include commissions paid to IRs and sales  representatives,  the
costs of  providing  training,  business  forms,  promotional  and  presentation
materials, technical and administrative support services, and monthly reports to
IRs, salaries and commissions paid to CSD sales representatives, and direct mail
advertising expenses.  Commissions paid to IRs are based upon the acquisition of
new long distance and paging subscribers  ("subscriber  acquisition  costs") and
long distance  telephone and paging usage by subscribers.  The Company also pays
commissions for the training of IRs and certain ACs.  Effective January 1, 1997,
the Company changed its method of accounting for subscriber  acquisition  costs.
Previously,  the Company had deferred the  portions of  commissions  paid to IRs
that directly relate to the acquisition of long distance and paging subscribers.
Beginning  January  1,  1997,  the  Company  began  fully  expensing  subscriber
acquisition  costs in the  period  incurred  in order to present  its  operating
results in a manner  more  consistent  with other  telecommunications  companies
against which its results are now compared.

EXCEL and Telco Merger

     On October 14,  1997,  EXCEL  succeeded to the  businesses  of Excelcom and
Telco as a result of mergers of wholly-owned subsidiaries with and into Excelcom
and Telco, pursuant to the Agreement and Plan of Merger dated as of June 5, 1997
(the  "Merger").  The Merger creates the fifth largest long distance  company in
the United  States based on the number of  presubscribed  lines,  with pro forma
consolidated  annualized  revenues  of  approximately  $2  billion,  11  billion
annualized  long  distance  minutes  of  usage,  6.0  million   customers,   and
approximately  100,000  network miles of DS-3  capacity.  (See Note 3-"EXCEL and
Telco Merger".)

     At the closing of the Merger on October 14,  1997:  (i)  Excelcom and Telco
became  wholly-owned  subsidiaries  of  EXCEL;  (ii) each  outstanding  share of
Excelcom  common stock  converted  into the right to receive one share of common
stock of EXCEL;  (iii) each  outstanding  share of Telco common stock  converted
into the right to receive  0.7595  shares of common stock of EXCEL and $15.00 in
cash;  (iv) except for certain  options,  each then  outstanding and unexercised
option to  acquire  one share of Telco  common  stock was  assumed  by EXCEL and
converted into an option to acquire 1.5190 shares of EXCEL common stock, and the
exercise  price per share with respect to each such assumed  option was adjusted
to equal the exercise  price under the original  option  divided by 1.5190;  (v)
each then  outstanding and  unexercised  option to acquire one share of Excelcom
common  stock was assumed by EXCEL and  converted  into an option to acquire one
share of EXCEL common  stock,  and the exercise  price per share was  unchanged.
Consideration  for the Merger  consisted  of $666.2  million in cash  (including
$164.5  million  of Telco debt paid by EXCEL)  and  25,376,506  shares of common
stock, $.001 par value, of the Company ("Company Common Stock").

     On October 14, 1997, EXCEL made an initial borrowing of approximately  $544
million  under the new credit  facility to fund the cash  purchase  price of the
Merger and related costs and expenses and to refinance existing  indebtedness of
Telco. The initial LIBOR spread and Prime spread were 1.0% and 0%, respectively.
(See Note 5 - "Long-Term Debt and Capital Lease Obligations".)

     The merger of Telco into EXCEL has been  accounted for under the "purchase"
method of  accounting,  with EXCEL as the acquirer in accordance  with generally
accepted  accounting  principles.  The results of operations  for the year ended
December 31, 1997 include Telco's  financial results after October 14, 1997, the
effective  date of the  Merger.  The merger  with Telco  resulted in goodwill of
$906.6 million which is being amortized straight-line over a period of 40 years.

Non-Recurring Charges

     During the fourth quarter of 1997, primarily as a result of the Merger, the
Company  initiated  plans to  reorganize  and  restructure  its  management  and
operational  organization  and  facilities  to eliminate  duplicate  facilities,
abandon certain  projects and activities,  and to take further  advantage of the
synergies available to the combined entities.  Accordingly,  the Company charged
to  operations  the estimated  costs of such  reorganization  and  restructuring
activities in addition to certain legal  expenses,  vendor  disputes,  and other
charges.  These costs amount to $64.6 million and are included in  non-recurring
charges in the Company's Consolidated Statement of Operations.
<PAGE>

     The  following  table  reflects the  components  of the  significant  items
included in non-recurring  charges for the year ended December 31, 1997 (amounts
in thousands):
                                                              Year Ended
                                                            December 31, 1997
                                                            -----------------

    Reduction in carrying value of certain assets..........     $ 47,678
    Costs to exit unfavorable contracts....................        5,559
    Legal expenses, vendor disputes, and other charges.....       11,400
                                                                --------
         Non-recurring charges.............................     $ 64,637
                                                                ========

     Current and future issues  affecting the Company's  operations for 1998 and
beyond include the following:

     Ability of the Company to Migrate  Traffic.  The Company's  realization  of
operating cost savings from the Merger will be affected by the Company's ability
to direct traffic to its network from EXCEL's existing third party carriers in a
timely manner,  which is expected to result in an overall lower cost per minute.
The Company's ability to migrate this traffic in a timely manner will be limited
by  operational  and  network  infrastructure  limitations  as  well  as by  the
continuing purchase commitment  requirements under EXCEL's agreements with third
party carriers.

     Regulatory  Changes.  The  operations  of the Company  will  continue to be
affected by the ongoing events associated with the 1996  Telecommunications Act.
Such  events   include   access  charge  reform  which  could  change   existing
transmission costs for both the Company and other long distance  companies,  the
entry  by  the  Regional  Bell  Operating   Companies  into  the  long  distance
marketplace,  and the  ability of long  distance  companies  like the Company to
begin marketing local telephone services.

     In  conjunction  with upcoming  local  competition,  incumbent  local phone
companies are not likely to provide billing services for customers presubscribed
to  competitive  local phone  companies.  This would force the Company to either
bill the customer directly,  enter into a billing and collection  agreement with
new local phone companies or seek other alternatives.

     Additionally,  the Federal  Communications  Commission has mandated that by
June 30, 1998, all telecommunications companies must migrate from their existing
five-digit CIC codes (10 + XXX) to seven-digit  CIC codes (10 + 10 + XXX).  This
will  require a change in the dialing  patterns of the Telco  Consumer  Division
customers  in order to  utilize  the  Company's  services,  and the  Company  is
required  to  integrate   re-education   materials  into  its  future  marketing
activities.

     Competitive Factors. The Company has observed increased  competition in all
of  its  distribution  channels  as  well  as  an  increase  in  the  number  of
promotional,  discounted calling plans available to all long distance consumers,
particularly  relating to residential  customers.  The impact to the Company has
included (i) a decline in the  Company's  residential  revenue per minute as the
Company has responded to competitive  pressures with lower priced products,  and
(ii) a sequential decline in dial around revenues.

     Network  Costs.  The Company is in the process of expanding  its network in
order to  facilitate  the on-net  migration of traffic  that is currently  being
carried by third  parties.  This will result in an increase in  recurring  fixed
costs  associated with the network which the Company  anticipates will be offset
by reductions in third party costs for switch services. However, the Company may
experience a temporary  increase in overall  network costs as  additional  fixed
costs are incurred in anticipation of the migration of traffic.

     Integration of the Companies.  The Merger  involves the  integration of two
companies  that  have  previously  operated  independently  and  there can be no
assurance  that the  Company  will not  encounter  significant  difficulties  in
integrating  the  respective  operations of EXCEL and Telco  including,  but not
limited to,  integrating,  documenting,  and operating certain software systems;
retaining key employees;  and integrating other operational  functions,  or that
the benefits  expected from such  integration  will be realized.  These benefits
include the migration of EXCEL traffic from third parties to the Telco  network,
the expansion of commercial  products to be sold by the IRs with the  assistance
of Telco's  commercial  sales force,  reduced capital spending and reductions in
various general and administrative expenses.

     Increased  Customer  Acquisitions.  During the fourth  quarter of 1997, the
Company  observed an increase in its  acquisition  of new customers  through its
network marketing  channel.  In connection with the Company's IR marketing plan,
an upfront customer  acquisition  commission is typically paid before a customer
has  generated  material  usage  revenue.   In  a  period  of  customer  growth,
commissions paid for new customers can exceed the corresponding profit generated
by the additional revenue in the current period and thus reduce net income.

     Expansion of Commercial  Sales. The Company intends to continue to grow its
level of commercial  sales. As a result,  the Company expects to see an increase
in its commercial  revenues as a percentage of total revenues.  Since commercial
products  tend to  generally  yield a lower rate per minute,  the Company  could
experience  a  decrease  in its  overall  revenue  per  minute  and a decline in
operating margins.

     Year 2000  Issue.  The Year 2000 issue is the risk that  computer  programs
using two-digit date fields will fail to properly  recognize the Year 2000, with
the result being business  interruptions  due to computer system failures by the
Company's  software  and  hardware  or  that  of  government  entities,  service
providers,  vendors and  customers.  In  response  to the Year 2000  issue,  the
Company has  developed a plan to assess the  Company's  Year 2000 risk and is in
the process of  performing  its review.  The Company  anticipates  that  certain
software will require replacement or modification. Based on the Company's review
to date, it does not expect the cost of software  replacement or modification to
be material to its financial position or results of operations.

Results of Operations

Year Ended December 31, 1997 Compared to the Year Ended December 31, 1996

     Revenues.  Total revenues increased 7.1% to $1.5 billion for the year ended
December  31,  1997 from $1.4  billion  for the year ended  December  31,  1996.
Communication  services  revenues  increased  18.2% to $1.3 billion for the year
ended  December 31, 1997 from $1.1 billion for the year ended  December 31, 1996
primarily due to an increase in long distance  minutes of usage by  subscribers.
Long distance  minutes of usage  increased  25.4% to 7.9 billion minutes for the
year  ended  December  31,  1997 from 6.3  billion  minutes  for the year  ended
December 31, 1996  primarily due to the inclusion of Telco's  minutes  beginning
October 15, 1997.  Long distance  revenues per minute of usage decreased by 5.1%
to 16.6 cents per minute for the year ended  December  31,  1997 from 17.5 cents
per minute for the year ended  December 31, 1996.  This  decrease in revenue per
minute of usage is due  primarily  to the  inclusion of Telco's  commercial  and
wholesale  minutes  which  yield a lower  revenue  per minute  than  residential
minutes.  Included in communication services revenue for the year ended December
31, 1997 is net paging revenue of $24.6 million.

     Marketing services revenues, which include revenues recognized from IRs for
training,  business  forms,  promotional  and  presentation  materials,  ongoing
technical and administrative  support services,  and monthly reports,  decreased
53.5% to $121.3 million for the year ended December 31, 1997 from $260.7 million
for the year ended December 31, 1996,  primarily due to a decrease in the number
of applications received from new IRs.

     Operating Expenses. Communication charges increased 20.1% to $716.8 million
for the year ended  December  31,  1997 from  $596.6  million for the year ended
December 31, 1996.  Communication charges were 8.9 cents per minute for the year
ended  December  31,  1997  compared  to 9.5 cents per minute for the year ended
December  31,  1996.  As  a  percentage  of  communication   services  revenues,
communication  charges were 53.8% for the year ended  December 31, 1997 compared
to 54.7% for the year ended  December 31, 1996.  This decrease in  communication
charges as a percentage of communication  services revenues primarily relates to
the  reduction in per minute rates from the Company's  long  distance  carriers,
resulting from migrating  long distance  traffic from Frontier to WorldCom,  MCI
and IXC Long Distance.

     Depreciation  and  amortization  increased  from $6.9  million for the year
ended  December 31, 1996 to $23.7  million for the year ended  December 31, 1997
primarily  due to  amortization  of  goodwill  resulting  from the Merger and an
increase in depreciation resulting from assets acquired in the Merger.

     Selling,  general  and  administrative  expenses  decreased  4.9% to $504.4
million for the year ended  December  31, 1997 from $530.3  million for the year
ended December 31, 1996.  Selling  expenses,  which include  commissions paid to
IRs, the costs of providing training,  and other administrative support services
to IRs,  and  since  the  Merger,  salaries  and  commissions  paid to CSD sales
representatives  in addition to direct mail  advertising  costs,  decreased from
$362.4  million for the year ended  December 31, 1996 to $278.0  million for the
year ended December 31, 1997,  primarily due to a decrease in the number of IRs.
General and  administrative  expenses increased from $167.9 million for the year
ended  December 31, 1996 to $226.4 million for the year ended December 31, 1997.
This increase  primarily  relates to the inclusion of Telco's  operating results
after  October 14, 1997.  As a percentage of  communication  services  revenues,
selling,  general  and  administrative  expenses  were  37.8% for the year ended
December 31, 1997 compared to 48.6% for the year ended December 31, 1996.

     Included in the Company's  operating  expenses for the year ended  December
31, 1997 is $64.6  million in  non-recurring  charges  primarily  related to the
consolidation and integration of Telco. (See "Non-Recurring  Charges" and Note 4
to the Consolidated Financial Statements.)

     Operating  income before  non-recurring  charges  decreased  3.7% to $209.5
million for the year ended  December  31, 1997 from $217.5  million for the year
ended  December 31, 1996. As a percentage of  communication  services  revenues,
operating income before non-recurring  charges was 15.7% and 19.9% for the years
ended December 31, 1997 and 1996, respectively.

     The Company's interest expense increased to $8.6 million for the year ended
December  31, 1997 from  $261,000  for the year ended  December  31,  1996.  The
increase in interest  expense results  primarily from the payment of interest on
debt incurred to fund the acquisition of Telco on October 14, 1997.

     Other  income  (expense)  decreased  to $7.3  million  for the  year  ended
December  31, 1997 from $12.6  million  for the year ended  December  31,  1996.
Included  in other  income  (expense)  for the year ended  December  31, 1996 is
approximately  $6.2 million of income  related to the sale of the  Company's 49%
investment in a joint venture. In addition,  interest income increased from $6.5
million for the year ended  December 31, 1996 to $7.3 million for the year ended
December  31,  1997.  The  increase  in  interest  income was  primarily  due to
additional  interest  income  generated by the  investment of cash received from
operations and the net proceeds  received from the sale of the Company's  common
stock in the IPO in May 1996 offset by cash used to fund the  repurchase  of the
Company's common stock.

     Included in the  Company's  net income of $22.7  million for the year ended
December 31, 1997 is a one-time  charge of $65.2  million,  net of income taxes,
($0.56 per share) in the first quarter to reflect the change in  accounting  for
subscriber  acquisition  costs. The Company had net income of $144.4 million for
the year ended December 31, 1996. On a pro forma basis, the Company's net income
for the year ended  December 31, 1996 would have been $121.8  million ($1.14 per
share) if this accounting change had been retroactively applied.

Year Ended December 31, 1996 Compared to the Year Ended December 31, 1995

     Revenues.  Total revenues increased 176% to $1.4 billion for the year ended
December 31, 1996 from $506.7  million for the year ended December 31, 1995. The
increase in revenues was primarily due to increases in long distance  minutes of
usage by  subscribers  and in the number of  applications  from new IRs and ACs.
Communication  services  revenues  increased  203% to $1.1  billion for the year
ended  December  31, 1996 from $363.3  million for the year ended  December  31,
1995.  Long distance  minutes of usage increased 200% to 6.3 billion minutes for
the year ended  December  31, 1996 from 2.1  billion  minutes for the year ended
December 31, 1995.

     Marketing services revenues, which include revenues recognized from IRs for
training,  business  forms,  promotional  and  presentation  materials,  ongoing
technical and administrative  support services,  and monthly reports,  increased
82% to $260.7  million for the year ended  December 31, 1996 from $143.4 million
for the year ended December 31, 1995. These revenues increased  primarily due to
the growth in applications from new IRs.

     The Company experienced operational difficulties late in the second quarter
of 1996 due to the failure of Frontier  to add the  network  capacity  needed to
handle the  Company's  growth in its  subscriber  base and related long distance
traffic. The Company believes that the blockage experienced in several states as
a result of the network  capacity  problems  resulted in a slowdown in marketing
activities,  the loss of subscribers,  and reduced  calling  activity during the
third quarter.  By the end of the third  quarter,  90% of the 1-plus traffic had
been  migrated to the  networks  of new  carriers.  However,  the  magnitude  of
migrating more than 4 million subscribers across approximately 900 LECs to three
new networks  created some  disruption in the flow of data between the LECs, the
underlying carriers, and EXCEL. These migration difficulties continued to impact
subscriber   attrition   and  call  volume  in  the  fourth   quarter  of  1996.
Additionally,  the amount of time and management  resources required to meet the
aggressive  schedule  for the  network  migration  conflicted  with  programming
requirements  related  to new  marketing  positions  which  were  introduced  in
September 1996 at the Company's  annual IR convention.  The extensive  amount of
programming  resources needed for the new marketing  positions caused some delay
in the  processing of  transactions  involving the IRs which in turn  negatively
affected IR morale.  As a result,  the number of applications  received from IRs
decreased in the fourth quarter of 1996 from the third quarter of 1996.

     Operating Expenses.  Communication charges increased 184% to $596.6 million
for the year ended  December  31,  1996 from  $210.0  million for the year ended
December 31, 1995.  Communication charges were 9.5 cents per minute for the year
ended  December  31,  1996  compared to 10.0 cents per minute for the year ended
December  31,  1995.  As  a  percentage  of  communication   services  revenues,
communication  charges were 54.7% for the year ended  December 31, 1996 compared
to 57.8% for the year ended  December 31, 1995.  This decrease in  communication
charges  as  a  percentage  of  communication  services  revenues  reflects  the
reduction in rates from Frontier that were  implemented  from April 1995 through
February  1996,  and the lower rates  associated  with  migrating  long distance
traffic to WorldCom, MCI and IXC Long Distance.

     Depreciation and amortization increased 475% from $1.2 million for the year
ended  December 31, 1995 to $6.9  million for the year ended  December 31, 1996.
This increase was primarily due to an increase in  depreciation  on  information
systems and other  assets  acquired to support  the growth in the  business  and
enhance service to subscribers.

     Selling,  general  and  administrative  expenses  increased  143% to $530.2
million for the year ended  December  31, 1996 from $217.8  million for the year
ended  December  31,  1995.  Selling  expenses,  which  directly  relate  to the
Company's  marketing  activities and which include  commissions and the costs of
providing  training,  business forms,  promotional and  presentation  materials,
technical and administrative  support services,  and monthly reports,  increased
147% to $362.4  million for the year ended December 31, 1996 from $146.7 million
for the year ended  December 31, 1995.  This increase is primarily due to growth
in new IRs. General and administrative expenses increased 136% to $167.9 million
for the year  ended  December  31,  1996 from $71.1  million  for the year ended
December  31, 1995.  This  increase  was  primarily  driven by the growth in the
Company's  communication  operations and was due in part to the cost of building
the Company's  management team and information  systems necessary to support the
growth in the business and enhance  service to  subscribers.  As a percentage of
communication services revenues,  selling,  general and administrative  expenses
were 48.6% for the year ended  December 31, 1996  compared to 59.9% for the year
ended December 31, 1995.

     Operating  income  increased  180% to  $217.5  million  for the year  ended
December 31, 1996 from $77.7 million for the year ended  December 31, 1995. As a
percentage of communication  services  revenues,  operating income was 19.9% for
the year ended  December 31, 1996 compared to 21.4% for the year ended  December
31, 1995.

     Included in other income  (expense) for the year ended December 31, 1996 is
approximately  $6.2 million of income related to the Company's 49% investment in
a joint venture.  For the year ended December 31, 1995, the Company recognized a
loss of $6.2 million related to start-up costs incurred by the joint venture. In
addition,  the Company's  interest income increased to $6.5 million for the year
ended  December 31, 1996 from $467,000 for the year ended December 31, 1995. The
increase in interest  income was  primarily due to  additional  interest  income
generated by the investment of cash.

     Income  Taxes.  The  provision  for income taxes as a percentage  of income
before income taxes  decreased to 37.2% in 1996 from 37.7% in 1995. The decrease
is primarily  attributable to lower overall state income tax rates applicable to
1996 consolidated earnings.

Inflation

     Management  believes that  inflation  has not had a material  effect on the
Company's results of operations.

Liquidity and Capital Resources

     As of December 31, 1997, the Company had cash and cash equivalents of $16.2
million and working capital of $31.6 million. The Company's operating activities
provided cash of  approximately  $130.2  million for the year ended December 31,
1997 and $101.5 million for the year ended December 31, 1996.

     The Company's investing activities have consisted primarily of cash paid in
connection  with the Telco Merger of $475.6  million,  the purchase of franchise
agreements  of $3.5  million,  and  property  and  equipment  purchases of $63.7
million for the year ended December 31, 1997. The Company purchased property and
equipment totaling $75.5 million for the year ended December 31, 1996.

     Total cash  generated  from  financing  activities  was $258.8  million and
$113.4 million for the years ended December 31, 1997 and 1996, respectively. The
increase in cash generated from financing activities for the year ended December
31,  1997 was  primarily  due to net  proceeds  received  from the  issuance  of
long-term debt in connection with the Merger and net proceeds  received from the
issuance of additional  common stock due to the exercise of stock  options.  For
the year  ended  December  31,  1996,  the  Company  received  net  proceeds  of
approximately  $133.9  million  for the sale of its common  stock in its initial
public  offering.  In addition,  other  financing  activities  have consisted of
payments  of debt  and  capital  lease  obligations  and the  repurchase  of the
Company's  common stock.  During the year ended  December 31, 1997,  the Company
made  payments  on debt and  capital  lease  obligations  of $297.7  million and
repurchased  the  Company's  common  stock for $56.7  million.  The Company made
payments on debt and capital  lease  obligations  of  $479,000  and  payments of
dividends of approximately $20.0 million during the year ended 1996.

     On October 10, 1997,  the Company  entered  into a new credit  facility for
borrowings up to $1 billion (the "New Credit  Facility").  Borrowings  under the
New Credit  Facility are  available  for general  corporate  purposes  including
acquisitions and are subject to various financial  covenants.  The interest rate
on the New Credit  Facility is based on the Company's  prevailing debt ratio and
ranges on a Eurodollar (LIBOR) option from a spread of 0.625% to 1.75%, and on a
Base  (Prime)  Rate  option  from  a  spread  of 0% to  0.50%.  Total  borrowing
availability  under the New Credit Facility reduces to $800 million on September
30, 2000, and to $500 million on September 30, 2001, and the New Credit Facility
expires on September 30, 2002.

     On October 14, 1997, approximately $135.2 million of the Company's cash and
cash  equivalents  was used to fund a portion of the Telco  Merger  and  related
costs.  Also,  on October 14,  1997,  the Company  made an initial  borrowing of
approximately  $544  million  under  the New  Credit  Facility  to fund the cash
purchase  price of the Merger and related  costs and  expenses  and to refinance
existing  indebtedness of Telco.  The initial LIBOR spread and Prime spread were
1.0% and 0%, respectively.

     The Company believes that its existing sources of liquidity and anticipated
funds from  operations,  will be  sufficient  to fund its capital  expenditures,
working capital, and other cash requirements through the end of 1998.

     Various legal  proceedings  have arisen against the Company in the ordinary
course of business.  Information with respect to legal  proceedings is set forth
in Part I, Item 3. of this Form 10-K.

Regulatory Issues

     On February 8, 1996, the 1996  Telecommunications Act was enacted into law.
This  comprehensive   federal  legislation  will  affect  every  sector  of  the
telecommunications  industry.  Included in the new  statutory  provisions is the
opening up of local telephone markets to competition from  facilities-based  and
resale  carriers  and,  subject  to certain  requirements  and  safeguards,  the
elimination of restrictions on Bell Operating  Company ("BOC") and GTE Operating
Company ("GTOC") entrance into the long distance  telecommunications market. The
FCC adopted rules to govern the  introduction of new forms of competition in its
August 8, 1996 Interconnection  Orders,  significant aspects of which, including
provisions governing the wholesale pricing of local service,  were overturned by
the U.S. Eighth Circuit Court of Appeals.  The U.S.  Supreme Court has agreed to
hear appeals of this decision, but it is not expected to render a final decision
until  early 1999.  Therefore,  it is unknown at this time  whether  this Eighth
Circuit decision will be upheld or what impact the 1996  Telecommunications  Act
or the Interconnection Orders will have on the Company.  Depending on the nature
and timing of BOC and GTOC entry into the long distance market,  the Company may
face  significant  additional  competition  in the  provision  of long  distance
services.  However,  the 1996  Telecommunications  Act opens the local telephone
market to  competition,  which,  depending  on the nature of such  opening,  the
Company  believes  may allow it to provide  resold  local  exchange  services in
several  states.  As of December 31, 1997,  the Company is authorized to provide
resold local exchange services in 31 states.

     Various  governmental  agencies monitor direct selling activities,  and the
Company has  occasionally  been  requested to supply  information  regarding its
marketing plan to certain of such agencies.  Although the Company  believes that
its  network  marketing  system  is in  substantial  compliance  with  laws  and
regulations  of each state relating to direct  selling  activities,  there is no
assurance that legislation and regulations  adopted in particular  jurisdictions
in the future will not adversely affect the Company's operations.


<PAGE>

Quarterly Results of Operations

     The following table includes  summarized  quarterly financial data for each
of the four quarters of 1996 and 1997. This quarterly  information is unaudited,
has been prepared on the same basis as the annual financial statements,  and, in
the opinion of the Company's  management,  reflects all adjustments  (consisting
only of normal recurring  adjustments)  necessary for a fair presentation of the
information for the periods presented. Operating results for any quarter are not
necessarily indicative of results for any future period.
<TABLE>
<CAPTION>
                                                            1996                                          1997
                                       -------------------------------------------------------------------------------------------
                                          First       Second     Third     Fourth      First       Second      Third     Fourth
                                         Quarter     Quarter    Quarter    Quarter    Quarter     Quarter     Quarter    Quarter (1)
<S>                                    <C>         <C>         <C>        <C>        <C>          <C>         <C>       <C>

                                              (In thousands, except per share and per minute data)
Statement of Operations Data:
Revenues:
  Communication services.............. $ 205,274   $ 271,926   $ 299,623  $ 313,826   $ 303,673   $ 292,926   $ 294,430   $ 442,072
  Marketing services(2)...............    75,516      73,439      67,036     44,662      27,694      37,648      30,892      25,017
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Total revenues........................   280,790     345,365     366,659    358,488     331,367     330,574     325,322     467,089
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Operating expenses:
  Communication.......................   113,514     151,421     162,299    169,364     165,246     157,239     153,061     241,235
  Depreciation and amortization.......       607       1,179       1,911      3,183       3,561       4,369       4,710      11,036
  Selling, general and administrative.   113,274     136,123     142,295    138,603     108,790     111,712     116,345     167,574
  Non-recurring charges (3)...........        --          --          --         --          --          --          --      64,637
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Total operating expenses..............   227,395     288,723     306,505    311,150     277,597     273,320     274,116     484,482
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Operating income (loss)...............    53,395      56,642      60,154     47,338      53,770      57,254      51,206     (17,393)
Interest expense......................       (52)        (79)       (117)       (13)        (21)        (11)        (11)     (8,508)
Other income (expense)................     1,544       4,683       4,291      2,129       2,136       2,050       2,153         962
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Income (loss) before income taxes.....    54,887      61,246      64,328     49,454      55,885      59,293      53,348     (24,939)
Provision (benefit) for income taxes..    20,901      22,826      23,401     18,360      20,789      22,294      20,059      (7,481)
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Income (loss) before cumulative effect
 of change in accounting principle....    33,986      38,420      40,927     31,094      35,096      36,999      33,289     (17,458)
Cumulative effect of change in
 accounting principle, net of
 income taxes (4).....................        --          --          --         --      65,214          --          --          --
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Net income (loss)..................... $  33,986   $  38,420   $  40,927  $  31,094   $ (30,118)  $  36,999   $  33,289   $ (17,458)
                                       =========   =========   =========  =========   =========   =========   =========   =========
Diluted net income (loss) per common
 and equivalent share:
Income (loss) per share before
 cumulative effect of change in
 accounting  principle (5)............ $    0.34   $    0.36   $    0.37  $    0.28   $   (0.32)  $    0.34   $    0.31   $   (0.14)
Cumulative effect of change in
 accounting principle, net of
 income taxes (5).....................        --          --          --         --       (0.59)         --          --          --
                                       ---------   ---------   ---------  ---------   ---------   ---------   ---------   ---------
Diluted net income (loss) per share(5) $    0.34   $    0.36   $    0.37  $    0.28   $   (0.27)  $    0.34   $    0.31   $   (0.14)
                                       =========   =========   =========  =========   =========   =========   =========   =========
Supplemental Operating Data:
Long distance minutes of usage
 (in 000's)(6)........................ 1,227,713   1,554,057   1,679,957  1,809,476   1,718,485   1,584,816   1,694,600   2,904,289
Weighted average long distance revenue
 per minute of usage(7)............... $   0.167   $   0.175   $   0.178  $   0.174   $   0.176   $   0.182   $   0.172   $   0.149
Weighted average communication charges
  per minute of usage(8).............. $   0.092   $   0.097   $   0.097  $   0.094   $   0.096   $   0.096   $   0.089   $   0.082


(1)  On October 14,  1997,  the  Company  completed  its merger with Telco.  The
     Merger was accounted for as a purchase;  accordingly, the operating results
     for Telco are included in the Company's operating results after October 14,
     1997,  the  effective  date of the Merger.  See Note 3 to the  Consolidated
     Financial Statements.
(2)  Revenues from marketing  services include the effect of deferring a portion
     of the cash  received  during  each  period  and  amortizing  the  deferred
     revenues over 12 months. See Note 1 to the Consolidated
     Financial Statements.
(3)  Results for 1997 include $64.6 million in non-recurring  charges  primarily
     related to the  consolidation  and integration of Telco.  See Note 4 to the
     Consolidated Financial Statements.
(4)  Effective January 1, 1997, the Company changed its method of accounting for
     subscriber  acquisition  costs. See Note 1, "Marketing  Activities," to the
     Consolidated Financial Statements.
(5)  See Note 8 to the Consolidated  Financial  Statements for an explanation of
     the number of shares  used in  computing  net  income  per share.
(6)  Long distance  minutes of usage represent  minutes  billable to subscribers
     during the period.
(7)  Weighted  average long distance revenue per minute of usage equals revenues
     for all long distance  phone services  divided by the aggregate  minutes of
     usage.
(8)  Weighted average  communication charges per minute of usage equals the cost
     of all long  distance  phone  services  sold to the  Company's  subscribers
     divided by the aggregate minutes of usage.
 </TABLE>

<PAGE>


                           EXCEL COMMUNICATIONS, INC.
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


Item 8.   Financial Statements and Supplementary Data


Report of Independent Public Accountants...........................      28

Consolidated Balance Sheets........................................      29

Consolidated Statements of Operations..............................      30

Consolidated Statements of Stockholders' Equity....................      31

Consolidated Statements of Cash Flows..............................      32

Notes to Consolidated Financial Statements.........................      33


<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Stockholders and Board of Directors
of EXCEL Communications, Inc.:

     We have  audited  the  accompanying  consolidated  balance  sheets of EXCEL
Communications, Inc. (a Delaware corporation) and subsidiaries (the ''Company'')
as of December 31, 1996 and 1997,  and the related  consolidated  statements  of
operations,  stockholders' equity, and cash flows for each of the three years in
the period ended December 31, 1997. These consolidated  financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the financial position of the Company as of December
31, 1996 and 1997, and the results of its operations and its cash flows for each
of the three years in the period  ended  December  31, 1997 in  conformity  with
generally accepted accounting principles.

     As explained in Note 1 to the consolidated financial statements,  effective
January 1, 1997,  the Company  changed its method of accounting  for  subscriber
acquisition costs.


Dallas, Texas
January 26, 1998                                            ARTHUR ANDERSEN LLP


<PAGE>
<TABLE>
<CAPTION>
                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)


                                                                                                 December 31,
                                                                                        ---------------------------
                                                                                           1996            1997
                                      ASSETS                                            ----------     ------------
<S>                                                                                    <C>             <C>

Current assets:
     Cash and cash equivalents......................................................    $  169,846     $     16,161
     Accounts receivable, net.......................................................       206,309          328,309
     Inventories....................................................................        16,263            3,651
     Deferred income tax asset......................................................         1,897           34,128
     Other current assets...........................................................         2,517           14,217
                                                                                        ----------     ------------      
                                                                                           396,832          396,466
                                                                                        ----------     ------------      
Property and equipment, net.........................................................        76,912          281,847
                                                                                        ----------     ------------  
Deferred subscriber acquisition costs...............................................       104,765               --
                                                                                        ----------     ------------  
Goodwill............................................................................            --          943,682
                                                                                        ----------     ------------  
Deferred income tax asset...........................................................            --            3,684
                                                                                        ----------     ------------  
Other assets........................................................................           655           11,337
                                                                                        ----------     ------------  
                                                                                        $  579,164     $  1,637,016
                                                                                        ==========     ============  

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
     Accounts payable...............................................................    $  132,770     $    199,853
     Commissions payable............................................................        22,484           22,265
     Accrued liabilities............................................................        32,112          137,777
     Other current liabilities......................................................            --            4,296
     Current maturities of long-term debt and capital lease obligations.............           239              676
                                                                                        ----------     ------------  
                                                                                           187,605          364,867

Long-term debt and capital lease obligations........................................           100          477,292
                                                                                        ----------     ------------  
Deferred management services fees and other long-term liabilities...................        25,279           42,150
                                                                                        ----------     ------------  
Deferred income taxes payable.......................................................        43,899               --
                                                                                        ----------     ------------  
Commitments and contingencies.......................................................            --               --
                                                                                        ----------     ------------  
Stockholders' equity:
     Preferred stock, $0.001 par value, 10,000,000 shares authorized, none
        outstanding.................................................................            --               --
     Common stock, $0.001 par value, 500,000,000 shares authorized, 108,800,000 and
       132,679,709 issued; 108,800,000 and 132,613,909 outstanding..................           109              133
     Additional paid-in capital.....................................................       139,880          548,519
     Unrealized gain on securities available for sale...............................            --               21
     Treasury stock, 65,800 shares at cost..........................................            --             (970)
     Retained earnings..............................................................       182,292          205,004
                                                                                        ----------     ------------  
          Total stockholders' equity................................................       322,281          752,707
                                                                                        ----------     ------------  
                                                                                        $  579,164     $  1,637,016
                                                                                        ==========     ============ 

     The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)


                                                         Years Ended December 31,
                                                  -------------------------------------
<S>                                               <C>         <C>           <C>
                                                     1995         1996          1997
Revenues:                                         ----------  -----------   -----------     
     Communication services.....................  $  363,301  $ 1,090,649   $ 1,333,101
     Marketing services.........................     143,397      260,653       121,251
                                                  ----------  -----------   -----------
          Total revenues........................     506,698    1,351,302     1,454,352
                                                  ----------  -----------   -----------
Operating expenses:
     Communication..............................     209,995      596,598       716,781
     Depreciation and amortization..............       1,239        6,880        23,676
     Selling, general and administrative........     217,751      530,295       504,421
     Non-recurring charges......................          --           --        64,637
                                                  ----------  -----------   -----------
          Total operating expenses..............     428,985    1,133,773     1,309,515
                                                  ----------  -----------   -----------
          Operating income......................      77,713      217,529       144,837

     Interest expense...........................        (593)        (261)       (8,551)
     Other income (expense).....................      (5,781)      12,647         7,301
                                                  ----------  -----------   -----------
Income before income taxes......................      71,339      229,915       143,587
                                                  ----------  -----------   -----------
     Provision for income taxes.................      26,893       85,488        55,661
                                                  ----------  -----------   -----------

Income before cumulative effect of change in
     accounting principle.......................      44,446      144,427        87,926
Cumulative effect of change in accounting
     principle net of income taxes..............          --           --        65,214
                                                  ----------  -----------   -----------

Net income......................................  $   44,446  $   144,427   $    22,712
                                                  ==========  ===========   ===========

   Basic earnings per share.....................  $     0.46  $      1.38   $      0.20
                                                  ==========  ===========   ===========

Diluted earnings per common and equivalent share:

   Weighted average number of shares and share
     equivalents outstanding....................      97,321      107,247       115,547
                                                  ==========  ===========   ===========

   Income before cumulative effect of change in
     accounting principle.......................  $     0.46  $      1.35   $      0.76

   Cumulative effect of change in accounting
     principle net of income taxes..............          --           --         (0.56)
                                                  ----------  -----------   -----------

   Diluted earnings per share...................  $     0.46  $      1.35   $      0.20
                                                  ==========  ===========   ===========


     The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                 EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

                               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                    (In thousands, except per share data)


                                                                   Unrealized
                                                                     Gain on
                                           Additional              Securities
                                    Common  Paid-in     Unearned    Available           Treasury Retained  Total
                             Shares Stock    Capital  Compensation   for Sale  Shares   Stock   Earnings  Equity

<S>                          <C>     <C>    <C>        <C>           <C>       <C>     <C>       <C>       <C>
Balance, January 1, 1995...  100,000 $  100 $    345   $    --       $  --     (1,000) $  (13)  $ 13,203 $ 13,635
 Net income................       --     --       --        --          --         --      --     44,446   44,446
 Dividends declared
  ($.202 per share)........       --     --       --        --          --         --      --    (19,784) (19,784)
 Advances to employee
  stock ownership
  plan.....................       --     --       --    (6,000)         --         --      --         --   (6,000)
 Allocation of common
  stock to employees.......       --     --    1,569     3,842          --         --      --         --    5,411
 Cancellation of
  treasury stock...........   (1,000)    (1)     (12)       --          --      1,000      13         --       --
                            -------- ------ --------   -------       -----      -----  ------   -------- --------
Balance, December 31, 1995.   99,000     99    1,902    (2,158)         --         --      --     37,865   37,708
 Net income..............         --     --       --        --          --         --      --    144,427  144,427
 Issuance of common
  shares in public
  offering...............      9,800     10  133,860        --          --         --      --         --  133,870
 Allocation of common
  stock to employees......        --     --    4,118     2,158          --         --      --         --    6,276
                            -------- ------ --------   -------       -----      -----  ------   -------- --------

Balance, December 31, 1996.  108,800    109  139,880        --          --         --      --    182,292  322,281
 Net income................       --     --       --        --          --         --      --     22,712   22,712
 Issuance of common
  stock....................   26,633     27  464,351        --          --         --      --         --  464,378
 Unrealized gain on
  securities available
  for sale.................       --     --       --        --          21         --      --         --       21
 Purchase of treasury
  stock....................       --     --       --        --          --     (2,819)(56,685)        --  (56,685)
 Cancellation of
  treasury stock...........   (2,753)    (3) (55,712)       --          --      2,753  55,715         --       --
                            -------- ------ --------   -------       -----      -----  ------   -------- --------
Balance, December 31, 1997.  132,680 $  133 $548,519   $    --       $  21        (66) $ (970)  $205,004 $752,707
                            ======== ====== ========   =======       =====      =====  ======   ======== ========


     The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

                                                                             Years Ended December 31,
                                                                        -------------------------------
                                                                           1995       1996       1997
                                                                        ---------  ---------  ---------   
<S>                                                                    <C>         <C>        <C>

Operating activities:
     Net income.......................................................  $  44,446  $ 144,427  $  22,712
     Adjustments to reconcile net income to net cash provided by
        operating activities:
          Cumulative effect of change in accounting principle.........         --         --     65,214
          Depreciation and amortization...............................      1,239      6,880     23,676
          Non-recurring charges.......................................         --         --     64,637
          ESOP compensation...........................................      5,627      6,276         --
          Loss on disposal of assets..................................         --        224        152
          (Income) losses from joint venture..........................      6,248     (6,248)        --
          Deferred income taxes.......................................     12,759     25,136     (5,063)
          Changes in assets and liabilities:
             Accounts receivable, net.................................    (61,836)  (115,882)     2,616
             Deferred subscriber acquisition costs....................    (51,413)   (36,399)        --
             Accounts payable.........................................     48,813     67,654     47,568
             Commissions payable......................................     16,169      1,598       (219)
             Deferred management services fees and other long-term
               liabilities............................................     15,802      3,988    (23,214)
             Accrued liabilities......................................      8,932     18,290    (68,503)
             Income taxes payable.....................................      2,171     (4,974)    (5,566)
             Inventories and other....................................     (1,996)    (9,446)     6,216
                                                                        ---------  ---------  ---------
          Net cash provided by operating activities...................     46,961    101,524    130,226
                                                                        ---------  ---------  ---------
Investing activities:
     Proceeds from sale of assets ....................................         --         --         47
     Purchase of property and equipment...............................     (7,323)   (75,456)   (63,720)
     Acquisition of Telco, net of cash acquired ......................         --         --   (475,566)
     Purchase of franchise agreement..................................         --         --     (3,514)
     Investment in joint venture......................................     (6,003)        --         --
                                                                        ---------  ---------  ---------
          Net cash used in investing activities.......................    (13,326)   (75,456)  (542,753)
                                                                        ---------  ---------  ---------
Financing activities:
     Payments of debt and capital lease obligations...................     (3,069)      (479)  (297,734)
     Proceeds from issuance of long-term debt.........................         --         --    615,000
     Debt issuance costs..............................................         --         --     (6,330)
     Purchase of treasury stock.......................................         --         --    (56,685)
     Payments of dividends............................................     (3,000)   (20,000)        --
     Advances to employee stock ownership plan........................     (6,000)        --         --
     Equity issuance costs............................................         --         --     (4,644)
     Net proceeds from issuance of common stock.......................         --    133,870      9,235
                                                                        ---------  ---------  ---------
          Net cash (used in) provided by financing activities.........    (12,069)   113,391    258,842
                                                                        ---------  ---------  ---------

Net increase (decrease) in cash and cash equivalents..................     21,566    139,459   (153,685)
     Cash and cash equivalents, beginning of period...................      8,821     30,387    169,846
                                                                        ---------  ---------  ---------
     Cash and cash equivalents, end of period.........................  $  30,387  $ 169,846  $  16,161
                                                                        =========  =========  =========
Supplemental disclosure:
     Interest paid during the period..................................  $     593  $     261  $   2,987
     Income taxes paid during the period..............................     13,046     76,323     43,264


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

</TABLE>
<PAGE>
                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   Organization and Presentation

     Description of Business and Operations

     EXCEL  Communications,  Inc., previously New RES, Inc., was incorporated in
the state of  Delaware  in May 1997.  EXCEL  Communications,  Inc. is the parent
company of Excelcom, Inc. ("Excelcom"),  previously EXCEL Communications,  Inc.,
which was  incorporated  in the state of Delaware in December  1995.  Excelcom's
predecessor,  EXCEL  Telecommunications,  Inc., was incorporated in the state of
Texas in December 1988. All references to the  ''Company'' or ''EXCEL'' refer to
EXCEL Communications,  Inc. and include its subsidiaries and predecessors. EXCEL
is a provider of a variety of communications products and services which include
residential long distance service,  commercial long distance service, and paging
service.   The  Company's   presubscribed   residential  services  are  marketed
exclusively  through a network  marketing system of independent  representatives
("IRs").  EXCEL markets  residential  dial around products and services  through
Dial & SaveSM,  Long Distance  Wholesale ClubSM and Telco ChoiceSM  programs and
markets its commercial  products and services through IRs and  approximately 311
direct sales personnel,  117 sales management personnel, 275 active dealers and
19 telesales  agents.  The Company  completes  subscriber  calls to all directly
dialable locations worldwide.

     On  October  14,  1997,  EXCEL  Communications,   Inc.,  succeeded  to  the
businesses  of  Excelcom  and Telco  Communications  Group,  Inc.  ("Telco"),  a
facilities-based  provider  of  telecommunications  services,  pursuant  to  the
Agreement and Plan of Merger dated as of June 5, 1997 (the "Merger"). The Merger
creates the fifth  largest long  distance  company in the United States based on
the  number  of  presubscribed  lines,  with pro forma  consolidated  annualized
revenues  of  approximately  $2 billion,  11 billion  annualized  long  distance
minutes of usage, 6.0 million customers, and approximately 100,000 network miles
of DS-3 capacity. The results of operations for the year ended December 31, 1997
include Telco's  financial results after October 14, 1997, the effective date of
the Merger. (See Note 3 - "EXCEL and Telco Merger".)

     The Company leases  transmission  lines from a variety of  facilities-based
and resale long distance carriers.  The Company's  contracts with these entities
typically have terms ranging from 12 to 60 months.  The Company  supplements its
leased  "on-network"  capacity with "off-net"  services from a variety of resale
and facilities-based long distance carriers.  In addition,  the Company does not
have any on-network  international  network arrangements and exclusively resells
the network capacity of other resale and facilities-based long distance carriers
to international destinations.

     The Company currently has agreements with Frontier Communications Services,
Inc.  ("Frontier"),   IXC  Long  Distance,  Inc.  ("IXC  Long  Distance"),   MCI
Telecommunications  Corp. ("MCI"),  and WorldCom,  Inc.  ("WorldCom") to provide
switching  services and network  transmission of its long distance  subscribers'
traffic.  The agreements with IXC Long Distance,  MCI, and WorldCom each contain
minimum  usage  commitments,  while the agreement  with  Frontier  provides that
Frontier  is to be the  exclusive  carrier for  certain  calling  card calls and
personal 800 service.  The Company is currently meeting all minimum  commitments
under these contracts.

  Marketing Activities

   Marketing  services  revenues  are  primarily  comprised  of  receipts  for
materials and services rendered by EXCEL to IRs and area  coordinators  ("ACs").
Except  in  certain  states,  IRs are  required  to make an  initial  refundable
application  deposit  with EXCEL as an  expression  of  commitment.  There is no
additional  cost to  participate.  IRs have an option  to  purchase  a  start-up
package, which includes a training class and training materials, business forms,
promotional and presentation  materials,  ongoing  technical and  administrative
support services, and monthly reports. If the start-up package is purchased, the
application  deposit  requirement is waived. In addition,  EXCEL offers training
positions whereby ACs, certified by the Company, provide training to new IRs.

<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)



     Selling, general and administrative expenses consist of marketing costs and
the costs of providing  teleservices and other support services for subscribers,
billing and collecting long distance and paging  revenues,  and the costs of the
information systems and personnel required to support the Company's  operations.
Marketing costs include commissions paid to IRs and sales  representatives,  the
costs of  providing  training,  business  forms,  promotional  and  presentation
materials, technical and administrative support services, and monthly reports to
IRs,  salaries and  commissions  paid to the Commercial  Sales Division  ("CSD")
sales representatives, and direct mail advertising expenses. Commissions paid to
IRs are based upon the  acquisition of new long distance and paging  subscribers
("subscriber acquisition costs") and long distance telephone and paging usage by
subscribers.  The  Company  also pays  commissions  for the  training of IRs and
certain  ACs.  Effective  January 1, 1997,  the  Company  changed  its method of
accounting  for  subscriber  acquisition  costs.  Previously,  the  Company  had
deferred the portions of  commissions  paid to IRs that  directly  relate to the
acquisition of long distance and paging subscribers.  Beginning January 1, 1997,
the Company began fully  expensing  subscriber  acquisition  costs in the period
incurred in order to present its operating  results in a manner more  consistent
with  other  telecommunications  companies  against  which its  results  are now
compared.  The Company  recognized a one-time  charge of $65.2  million,  net of
income  taxes,  ($0.56  per share) in the first  quarter of 1997 to reflect  the
change in accounting  principle.  On a pro forma basis, the Company's net income
would have been $121.8  million  ($1.14 per share) and $12.4 million  ($0.13 per
share) for the years ended  December  31, 1996 and 1995,  respectively,  if this
accounting change had been retroactively applied.

     Costs  incurred in connection  with direct mail  advertising  and marketing
commercial  long  distance  products are  recognized as expense in the period in
which they are incurred.

2.  Summary of Significant Accounting Policies

    Cash and Cash Equivalents

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

    Accounts Receivable

     Accounts  receivable  are  net  of  allowance  for  doubtful  accounts  and
anticipated  revenue adjustments of approximately $9.0 million and $23.1 million
as of December  31, 1996 and 1997,  respectively.  The  Company  establishes  an
allowance for doubtful accounts and anticipated  revenue  adjustments based upon
factors surrounding the credit risk of specific subscribers,  historical trends,
and other  information.  During 1997,  the Company  recorded bad debt expense of
approximately 3% of communication  services revenues based on current trends and
information.

    Long Distance Revenue Recognition

     Revenue is recorded when service is rendered, which is measured when a long
distance  call is  completed  and is recorded  net of an  allowance  for certain
revenues  which the Company  estimates  will  ultimately  be refunded,  rebated,
uncollectible or unbillable.

    Concentrations of Credit Risk

     The Company's subscribers are primarily residential subscribers and are not
concentrated in any specific geographic region of the United States. The Company
has agreements with local exchange  carriers  (''LECs''),  which provide billing
and  collection  services to the majority of the  Company's  subscribers.  As of
December  31,  1996 and 1997,  approximately  92% and 70%  respectively,  of the
Company's accounts receivable were due from LECs.

<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)



   Inventories

     Inventory  consists  primarily  of pagers  held for resale and sales  aids,
which include  marketing  materials and  promotional  items and is valued at the
lower of cost (determined on a first-in, first-out basis) or market.

   Property and Equipment

     Property and equipment,  including  items financed  through capital leases,
are  stated at cost and  depreciated  using the  straight-line  method  over the
estimated useful lives of the assets, as follows:

                                              Estimated
            Asset Classification             Useful Life
            ---------------------            -----------

            Buildings.......................   30 years
            Furniture and equipment.........   3-5 years
            Information systems software....   5 years
            Information systems hardware....   5 years
            Network equipment...............   5-35 years
            Leasehold improvements..........   Life of lease



   Long-Lived Assets, Identifiable Intangibles and Goodwill

     The Company has recorded goodwill and certain  identifiable  intangibles in
connection with the Merger. These assets are amortized over periods ranging from
5 to 40 years.  The Company  reviews  long-lived  assets,  certain  identifiable
intangibles,  and goodwill  pertaining to those assets for  impairment  whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. In performing the review for recoverability, the Company
estimates the future cash flows expected to result from the use of the asset and
its eventual disposition. If the sum of the expected cash flows is less than the
carrying amount of the asset,  an impairment  loss is recognized.  No impairment
loss has been recorded in 1995, 1996 or 1997.

   Income Taxes

     The Company  accounts  for income  taxes in  accordance  with SFAS No. 109,
''Accounting for Income Taxes'' which requires that deferred income tax expenses
be provided based upon estimated  future tax effects of differences  between the
carrying amounts of assets and liabilities for financial  reporting purposes and
the amounts used for income tax purposes  calculated  based upon  provisions  of
enacted tax laws.

   Use of Estimates

     The  preparation of  consolidated  financial  statements in conformity with
generally accepted  accounting  principles 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 consolidated
financial  statements and the reported  amounts of revenues and expenses  during
the reporting period. Actual results could differ from those estimates.

<PAGE>
                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)


   Prior Year Reclassification

     Certain prior year amounts have been reclassified to conform to the current
year presentation.

   Stock Based Compensation

     The  Company,  as  permitted  by  the  Statement  of  Financial  Accounting
Standards No. 123,  "Accounting for Stock-Based  Compensation" ("SFAS No. 123"),
has  chosen to  continue  to  account  for stock  based  compensation  using the
intrinsic value method prescribed in Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees."  Accordingly,  compensation cost for
stock  options is measured as the excess,  if any, of the quoted market price of
the Company's stock at the date of grant over the amount an employee must pay to
acquire the stock.  The Company has adopted the disclosure  requirements of SFAS
No. 123.

3.  EXCEL and Telco Merger

     On October 14, 1997, New RES, Inc., a Delaware corporation and newly formed
holding company, now EXCEL Communications,  Inc., ("Holdings"), succeeded to the
businesses of Excelcom,  previously EXCEL Communications,  Inc., and Telco, as a
result of mergers of wholly-owned subsidiaries with and into Excelcom and Telco,
pursuant to the  Agreement  and Plan of Merger dated as of June 5, 1997.  At the
closing  of the  Merger on October  14,  1997:  (i)  Excelcom  and Telco  became
wholly-owned  subsidiaries of Holdings;  (ii) each outstanding share of Excelcom
common  stock  converted  into the right to receive one share of common stock of
Holdings;  (iii) each outstanding share of Telco common stock converted into the
right to receive  0.7595  shares of common stock of Holdings and $15.00 in cash;
(iv) except for certain options, each then outstanding and unexercised option to
acquire one share of Telco common  stock was assumed by Holdings  and  converted
into an option to  acquire  1.5190  shares of  Holdings  common  stock,  and the
exercise  price per share with respect to each such assumed  option was adjusted
to equal the exercise  price under the original  option  divided by 1.5190;  (v)
each then  outstanding and  unexercised  option to acquire one share of Excelcom
common stock was assumed by Holdings and converted into an option to acquire one
share of Holdings common stock,  and the exercise price per share was unchanged;
(vi) the name of EXCEL Communications,  Inc. was changed to Excelcom,  Inc.; and
(vii)  the  name  of  Holdings  was  changed  to  EXCEL   Communications,   Inc.
Consideration  for the Merger  consisted  of $666.2  million in cash  (including
$164.5 million of Telco debt assumed and paid by EXCEL) and 25,376,506 shares of
common stock, $.001 par value, of the Company ("Company Common Stock").

     On October 14, 1997,  Holdings made an initial  borrowing of  approximately
$544 million under the New Credit  Facility to fund the cash  purchase  price of
the Merger and related costs and expenses and to refinance existing indebtedness
of  Telco.  The  initial  LIBOR  spread  and  Prime  spread  were  1.0%  and 0%,
respectively. (See Note 5 - "Long-Term Debt and Capital Lease Obligations".)

     The  merger  of Telco  into  Holdings  has been  accounted  for  under  the
"purchase"  method of accounting,  with EXCEL as the acquirer in accordance with
generally accepted accounting principles,  and the merger of EXCEL into Holdings
has been  accounted for as a  reorganization.  The results of operations for the
year ended December 31, 1997 include Telco's financial results after October 14,
1997,  the  effective  date of the  Merger.  In  connection  with  the  purchase
accounting,  EXCEL recorded certain known liabilities  related to costs required
to exit  activities  of Telco and  payments to be made under a  severance  plan.
These  included  exit costs of $36.8  million  and  severance  payments  of $2.8
million.  Management is currently  integrating the two organizations and expects
to complete the process by the end of the second quarter of 1998.

<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)




     The merger  with Telco  resulted in the  recognition  of goodwill of $906.6
million which is being amortized  straight-line  over a period of 40 years.  The
following  unaudited financial  information  represents the Company's results of
operations on a pro forma basis as if the Merger had occurred on January 1, 1996
(dollars in thousands, except per share data):
<TABLE>
<CAPTION>
                                                               Pro Forma
                                                        Years Ended December 31,
                                                      --------------------------
                                                         1996            1997
                                                      -----------    -----------
<S>                                                   <C>            <C>
 Total revenues...................................... $ 1,802,900    $ 1,897,540
                                                      ===========    ===========
 Net income before cumulative effect of change in
    accounting principle (1)......................... $   120,691    $    94,067
                                                      ===========    ===========

 Net income (1)...................................... $   120,691    $    28,853
                                                      ===========    ===========

 Net income per share before cumulative effect of
    change in accounting principle (1)............... $     0.90     $      0.69
                                                      ===========    ===========

 Net income per share (1)............................ $     0.90     $      0.21
                                                      ===========    ===========

     (1)  Excludes non-recurring charges of $64.6 million in 1997. See Note 4 to
          the Consolidated Financial Statements.
</TABLE>

     These pro forma amounts represent the historical operating results of EXCEL
and Telco combined with appropriate adjustments which give effect to incremental
goodwill  amortization  and interest  expense  incurred in  connection  with the
Merger. These pro forma amounts do not give effect to any potential cost savings
or  synergies  that could  result  from the  Merger.  The pro forma data are not
intended to be indicative of actual  results had the Merger  occurred on January
1, 1996 nor do they indicate results which may be achieved in the future.

     In  conjunction  with the Merger on October 14, 1997,  net cash paid was as
follows (dollars in thousands):

     Assets acquired............................       $ 1,332,102
     Liabilities assumed........................          (365,405)
     Common stock issued........................          (465,515)
                                                       -----------
        Cash paid...............................           501,182
     Less cash acquired.........................           (25,616)
                                                       -----------
        Net cash paid...........................       $   475,566
                                                       ===========
<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)


4.  Non-Recurring Charges

     During the fourth quarter of 1997, primarily as a result of the Merger, the
Company  initiated  plans to  reorganize  and  restructure  its  management  and
operational  organization  and  facilities  to eliminate  duplicate  facilities,
abandon certain  projects and activities,  and to take further  advantage of the
synergies available to the combined entities.  Accordingly,  the Company charged
to  operations  the estimated  costs of such  reorganization  and  restructuring
activities in addition to certain legal  expenses,  vendor  disputes,  and other
charges.  These costs amount to $64.6 million and are included in  non-recurring
charges in the Company's Consolidated Statement of Operations.

     The  following  table  reflects the  components  of the  significant  items
included in non-recurring  charges for the year ended December 31, 1997 (amounts
in thousands):

                                                                Year Ended
                                                             December 31, 1997
                                                            -------------------

  Reduction in carrying value of certain assets..........        $ 47,678
  Costs to exit unfavorable contracts....................           5,559
  Legal expenses, vendor disputes and other charges......          11,400
                                                                 --------
       Non-recurring charges.............................        $ 64,637
                                                                 ========

5.   Long-Term Debt and Capital Lease Obligations

     Long-term debt and capital lease obligations  consisted of the following at
December 31, 1996 and 1997 (in thousands):
<TABLE>
<CAPTION>
                                               December 31,
                                        -------------------------
                                            1996         1997
                                        -----------  ------------
<S>                                     <C>          <C>
  Capital lease obligations.............   $ 339      $   2,968
  Revolving credit facility.............      --        475,000
  Less current maturities...............    (239)          (676)
                                           -----      ---------
                                           $ 100      $ 477,292
                                           =====      =========
</TABLE>
     On October  10,  1997,  Holdings  entered  into a new credit  facility  for
borrowings up to $1 billion (the "New Credit  Facility").  Borrowings  under the
New Credit  Facility are  available  for general  corporate  purposes  including
acquisitions and are subject to various financial  covenants.  The interest rate
on the New  Credit  Facility  is based on  Holdings'  prevailing  debt ratio and
ranges on a Eurodollar (LIBOR) option from a spread of 0.625% to 1.75%, and on a
Base  (Prime)  Rate  option  from  a  spread  of 0% to  0.50%.  Total  borrowing
availability  under the New Credit Facility reduces to $800 million on September
30, 2000, and to $500 million on September 30, 2001, and the New Credit Facility
expires on September 30, 2002.

     On October 14, 1997,  Holdings made an initial  borrowing of  approximately
$544 million under the New Credit  Facility to fund the cash  purchase  price of
the Merger and related costs and expenses and to refinance existing indebtedness
of  Telco.  The  initial  LIBOR  spread  and  Prime  spread  were  1.0%  and 0%,
respectively.

<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)


6.   Property and Equipment

     Property and equipment  consisted of the following at December 31, 1996 and
1997 (in thousands):
<TABLE>
<CAPTION>
                                                             December 31,
                                                        ---------------------
                                                           1996         1997
                                                        --------    ---------
     <S>                                               <C>          <C>
     Land.............................................  $  5,067    $   5,067
     Buildings........................................    16,506       18,465
     Furniture and equipment..........................    28,074       42,781
     Information systems software.....................    17,585       11,977
     Information systems hardware.....................    15,480       19,815
     Leasehold improvements...........................     2,871        8,491
     Network equipment................................        --      185,423
     Network facilities under development.............        --       25,195
                                                        --------    ---------  
        Total.........................................    85,583      317,214
     Less-Accumulated depreciation and amortization...    (8,671)     (35,367)
                                                        --------    --------- 
     Net property and equipment.......................  $ 76,912    $ 281,847
                                                        ========    =========
</TABLE>

7.   Income Taxes

     The  components  of the  provision  for income taxes are as follows for the
years ended December 31, 1995, 1996 and 1997 (in thousands):
<TABLE>
<CAPTION>
                                                  Years Ended December 31,
                                           ------------------------------------
                                             1995           1996        1997
                                           ---------     ---------    ---------
<S>                                        <C>           <C>          <C>
  Current income tax expense:
     Federal.........................      $  13,322     $  56,731    $  54,106
     State...........................            812         3,621        6,618
                                           ---------     ---------    ---------
                                           $  14,134     $  60,352    $  60,724
                                           ---------     ---------    ---------
  Deferred income tax expense:
     Federal.........................      $  12,110     $  23,650    $  (4,606)
     State...........................            649         1,486         (457)
                                           ---------     ---------    ---------
                                           $  12,759     $  25,136    $  (5,063)
                                           ---------     ---------    ---------

  Provision for income taxes.........      $  26,893     $  85,488    $  55,661
                                           =========     =========    =========
</TABLE>
<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)


     Temporary  differences  which  give  rise to the net  deferred  income  tax
(liability) asset at December 31, 1996 and 1997 are as follows (in thousands):

                                                             December 31,
                                                        ----------------------
                                                          1996          1997
                                                        --------     ---------
Deferred income tax assets:
   Accounts receivable................................. $  1,558     $      --
   Inventory...........................................       --           205
   Deferred management services fees...................       --         5,314
   Accrued liabilities.................................       --        44,948
   Other...............................................      624         2,695
                                                        --------     ---------
                                                           2,182        53,162
Deferred income tax liabilities:
   Accounts receivable.................................       --        (2,729)
   Depreciation........................................   (4,193)       (2,249)
   Deferred subscriber acquisition costs ..............  (38,144)           --
   Other...............................................   (1,847)      (10,372)
                                                        --------     ---------
                                                         (44,184)      (15,350)
                                                        --------     ---------
Net deferred tax (liability) asset.....................  (42,002)       37,812
Less-Net current deferred income tax asset.............   (1,897)      (34,128)
                                                        --------     ---------
Net long-term deferred income tax (liability) asset.... $(43,899)    $   3,684
                                                        ========     =========

     The  recognition  of the deferred tax asset related to deferred  management
service fees reflects the cumulative effect of a change in accounting method for
income tax purposes for management  service fees.  The cumulative  effect of the
change from the cash method to the  accrual  method is being taken into  account
over six years beginning in 1996 for income tax return purposes.

     The provision for income taxes was different than the amount computed using
the statutory  income tax rate for the reasons set forth in the following  table
(in thousands):

                                                  Years Ended December 31,
                                               -------------------------------
                                                 1995       1996        1997
                                               --------   --------    --------
          Tax computed at statutory rate.....  $ 24,969   $ 80,470    $ 50,255
          State income taxes and other.......     1,924      5,018       5,406
                                               --------   --------    --------
             Provision for income taxes......  $ 26,893   $ 85,488    $ 55,661
                                               ========   ========    ========

<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)


8.   Earnings Per Share

     The Company has adopted  Statement of Financial  Accounting  Standards  No.
128,  "Earnings per Share" ("SFAS No. 128"),  effective  December 15, 1997. SFAS
No. 128 requires the  calculation of basic  earnings per common share,  which is
computed  by dividing  net income by the  weighted  average  number of shares of
common  stock  outstanding  during the period,  and diluted  earnings per common
share,  which is computed using the weighted  average number of shares of common
stock and common  stock  equivalents.  Basic  earnings per share are computed as
follows:
<TABLE>
<CAPTION>

                                                       Years Ended December 31,
                                                     ---------------------------
                                                       1995      1996     1997
                                                     --------  -------- --------
<S>                                                  <C>       <C>      <C>
Basic:
Net income...........................................$ 44,446  $144,427 $ 22,712
Weighted average shares of common stock outstanding..  99,000   105,346  113,376
Unallocated employee stock plan shares...............  (2,040)     (540)      --
                                                     --------  -------- --------
Adjusted weighted average shares of common stock
   outstanding.......................................  96,960   104,806  113,376
                                                     --------  -------- --------
Basic earnings per share.............................$   0.46   $  1.38  $  0.20
                                                     ========  ======== ========
</TABLE>

     Diluted  earnings  per  share is based on the  weighted  average  number of
shares of common stock  outstanding.  The weighted  average  shares  outstanding
include common stock equivalents which represent the effect,  using the treasury
stock method, of options granted under the Company's stock option plan.  Diluted
earnings per share are computed as follows:
<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                                     ---------------------------
                                                      1995      1996      1997
                                                     ------- ---------  --------
<S>                                                  <C>     <C>        <C>
Diluted:
Net income...........................................$44,446 $ 144,427  $ 22,712
Adjustment of shares outstanding:
Weighted average shares of common stock outstanding.. 99,000   105,346   113,376
Unallocated employee stock plan shares............... (2,040)     (540)       --
                                                     ------- ---------  --------
Adjusted weighted average shares of common stock
   outstanding....................................... 96,960   104,806   113,376
Shares of common stock issuable upon the assumed
   exercise of stock options.........................    361     2,441     2,171
                                                     ------- ---------  --------
Adjusted shares of common stock and common stock
    equivalents for computation...................... 97,321   107,247   115,547
                                                     ------- ---------  --------
Diluted earnings per share...........................$  0.46 $    1.35  $   0.20
                                                     ======= =========  ========
</TABLE>

     In 1995 and 1996, the weighted average shares outstanding excluded employee
stock  ownership  plan shares that had not been released to employees at the end
of the period.

9.   Stockholders' Equity

     Effective  January 1, 1996,  the Company  issued  99,000,000  shares of its
common  stock to  stockholders  at a  conversion  rate of 1,000  shares of newly
issued common stock for each share of common stock  previously  held.  These new
shares were  issued  pursuant to a  reorganization,  which  included a statutory
merger  whereby  the  Company  was  formed as a holding  company.  In  addition,
500,000,000  shares were  authorized.  All common stock and per share amounts in
the Company's Consolidated Financial Statements have been adjusted retroactively
to give effect to the stock conversion and the change in authorized  shares.  In
May 1996,  the Company sold  9,800,000  shares of its common stock at $15.00 per
share,  which resulted in  108,800,000  shares  outstanding  and net proceeds of
approximately  $133.9 million to the Company after deducting the expenses of the
offering. In connection with the Merger, the company issued 25,376,506 shares of
common stock, $.001 par value, to Telco stockholders.

<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)


     The Company also has 10,000,000 shares of preferred stock authorized, which
can be issued in one or more series with fixed  designations,  relative  powers,
preferences, rights, qualifications, limitations, and restrictions of all shares
of each series, including without limitation, dividend rates, preemptive rights,
conversion  rights,  voting  rights,  redemption  and sinking  fund  provisions,
liquidation preferences, and the number of shares constituting each such series,
without any further vote or action by the stockholders.

     In  June  1997,  the  Company's  Board  of  Directors  approved  a plan  to
repurchase  up to  10,000,000  shares of its common  stock in the open market or
through  privately  negotiated  transactions.  This  plan  was  terminated  upon
effectiveness  of the Merger and the  treasury  stock was  retired.  Repurchases
under this plan totaled 2,752,672 shares at a cost of $55.7 million. In December
1997, the Company's  Board of Directors  approved a new plan to repurchase up to
10,000,000  shares of its common  stock in the open market or through  privately
negotiated transactions.  Repurchases under this plan totaled 65,800 shares at a
cost of approximately $970,000 through December 31, 1997.

10.   Commitments and Contingencies

     The  Company  leases  certain  office  equipment  and  office  space  under
operating leases.  Total expense for the years ended December 31, 1995, 1996 and
1997  was  approximately  $1.1  million,   $6.6  million,   and  $11.1  million,
respectively.

     Future minimum rents due under  operating  leases with initial or remaining
terms  greater  than 12  months  as of  December  31,  1997 are as  follows  (in
thousands):

            1998.........................  $ 14,362
            1999.........................    12,216
            2000.........................    11,683
            2001.........................     9,518
            2002.........................     6,665
            Thereafter...................     6,981

Litigation, Claims and Assessments

     On August 30, 1996, AT&T filed suit in the United States District Court for
the  District  of  Delaware   against  the  Company,   its   subsidiary,   EXCEL
Communications Marketing, Inc., and EXCEL Telecommunications, Inc. alleging past
and continued  infringement of a single patent without  specifying the amount of
damages. The Court granted summary judgment in favor of Excel on March 27, 1998.
The Court held that the claims being  asserted  against Excel were  unpatentable
under U.S. patent laws. The Company expects AT&T to appeal this decision.

Legislative and Regulatory Matters

     On February 8, 1996, the 1996  Telecommunications Act was enacted into law.
This  comprehensive   federal  legislation  will  affect  every  sector  of  the
telecommunications  industry.  Included in the new  statutory  provisions is the
opening up of local telephone markets to competition from  facilities-based  and
resale  carriers and,  subject to certain  preconditions  and safeguards for the
BOCs, the elimination of restrictions on Bell Operating  Company ("BOC") and GTE
Operating  Company ("GTOC")  entrance into the long distance  telecommunications
market.  The FCC  adopted  rules to  govern  the  introduction  of new  forms of
competition in its August 8, 1996 Interconnection Orders, significant aspects of
which,  including  provisions  governing the wholesale pricing of local service,
were  overturned by the U.S. Eighth Circuit Court of Appeals.  The U.S.  Supreme
Court has agreed to hear appeals of this decision, but it is not expected by the
Company to render a final decision until early 1999. Therefore, it is unknown at
this time whether this Eighth Circuit decision will be upheld or what impact the
1996  Telecommunications  Act or the  Interconnection  Orders  will  have on the
Company.  Depending on the nature and timing of BOC and GTOC entry into the long
distance market, the Company may face significant  additional competition in the
provision of long distance services.  However, the 1996  Telecommunications  Act
opens the local telephone market to competition,  which, depending on the nature
of such opening,  the Company  believes may provide  opportunities to compete in
the provision of local services.  The Company is currently seeking certification
to provide resold local exchange  services in several states. As of December 31,
1997, the Company is authorized to provide resold local exchange  services in 31
states.
<PAGE>
                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)


     Various  governmental  agencies monitor direct selling activities,  and the
Company has  occasionally  been  requested to supply  information  regarding its
marketing plan to certain of such agencies.  Although the Company  believes that
its  network  marketing  system  is in  substantial  compliance  with  laws  and
regulations  of each state relating to direct  selling  activities,  there is no
assurance that legislation and regulations  adopted in particular  jurisdictions
in the future will not adversely affect the Company's operations.

11.   Employee Benefit Plans

     The  Company  and  its  subsidiaries  offer  its  qualified  employees  the
opportunity to participate in one of its defined  contribution  retirement plans
qualifying under the provisions of Section 401 (k) of the Internal Revenue Code.
Generally  each  employee may  contribute  on a tax deferred  basis up to 15% of
their gross salary into the plan. The Company's contribution is to be determined
annually by the Board of Directors.  Company  contributions  to the plan for the
years ended December 31, 1995, 1996, and 1997 were not significant.

     Effective  January  1,  1995,  the  Company  amended  the  401(k)  plan  to
incorporate an Employee  Stock  Ownership  Plan ("ESOP") for  substantially  all
employees of EXCEL. On November 1, 1995, the ESOP borrowed $6.0 million from the
Company to purchase  3,000,000 shares of common stock. The shares were held in a
trust and were  allocated  to  employees'  accounts  in the ESOP during the same
calendar  year in which  debt  repayments  were  made.  The  Company  recognized
compensation  expense  related to the ESOP of $5.6  million and $6.3 million for
the years ended December 31, 1995 and 1996, respectively. During 1995, 1,707,000
shares were released and allocated to ESOP participants. The remaining 1,293,000
shares were allocated to ESOP participants in 1996.

     The Company has various  stock  option  plans which  permit the issuance of
either incentive stock options or non-statutory  options to selected  employees,
directors, and consultants to the Company and its affiliates.  The plan reserves
4,400,000  shares of common stock for grant.  These options vest over a three to
six year period and expire ten years from the date of grant.  As of December 31,
1997,  3,270,000  shares remain available for future option grants and 2,279,731
outstanding options are vested or exercisable.

     As permitted by SFAS No. 123, the Company has chosen to continue to account
for stock based  compensation using the intrinsic value method prescribed in APB
Opinion No. 25.  Accordingly,  no compensation  cost has been recognized for the
Company's  stock option plans.  Had  compensation  cost for the Company's  stock
based compensation plans been determined using the alternative accounting method
based on the fair value  prescribed by SFAS No. 123, the Company's pro forma net
income for the year ended  December  31, 1997 would have been $22.1  million and
diluted  and  basic  earnings  per  share  would  have  been  $0.19  and  $0.20,
respectively,  for the same period. The reduction in the Company's 1996 and 1995
net income and earnings per share would have been insignificant.

     The fair value of each option grant is estimated on the date of grant using
the  Black-Scholes  option pricing model. The weighted average fair value of the
options  granted  under  this  model  was $7.75 per  option  for the year  ended
December 31, 1997 based on the  following  assumptions:  no expected  dividends,
risk free interest rate of 6.39%,  expected life of six years,  and the expected
volatility of 28.96%.
<PAGE>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)



     A summary of stock option  activity for the three years ended  December 31,
1997 is as follows:
                                                             Weighted Average
                                                  Number of   Exercise Price
                                                   Options      per Share
                                                 ----------      -------

          Outstanding, December 31, 1994.......          --         N/A
             Granted...........................   4,893,075      $ 4.50
             Exercised.........................          --         N/A
             Canceled..........................          --         N/A
                                                 ----------
          Outstanding, December 31, 1995.......   4,893,075      $ 4.50
             Granted...........................     332,750      $15.33
             Exercised.........................          --         N/A
             Canceled..........................    (133,850)     $ 5.33
                                                 ----------
          Outstanding, December 31, 1996.......   5,091,975      $ 5.19
             Granted...........................   1,946,070      $19.97
             Granted in connection with the
               merger..........................   4,911,606      $ 9.27
             Exercised.........................  (1,255,909)     $ 4.18
             Canceled..........................    (646,290)     $ 7.72
                                                 ----------
          Outstanding, December 31, 1997.......  10,047,452      $10.08
                                                 ==========
                                                       

     The  following  table  summarizes  information  about fixed  stock  options
outstanding and exercisable at December 31, 1997:
<TABLE>
<CAPTION>
                Options Outstanding                                Options Exercisable
- ----------------------------------------------------------    -----------------------------
                               Weighted        Weighted                        Weighted
  Exercise        Number        Average         Average          Number         Average
Price Ranges    Outstanding Remaining Life  Exercise Price    Exercisable    Exercise Price
- -------------   ----------- --------------  --------------    -----------       -------
<S>             <C>         <C>             <C>               <C>            <C>
$   0.44-4.96     5,335,083       7.8          $  4.19         1,933,443        $  3.57
$  9.22-10.95       941,926       8.6          $  9.73           222,946        $  9.32
$ 11.03-15.00     1,509,792       9.1          $ 13.18           115,875        $ 11.73
$ 17.94-24.00     2,260,651       9.6          $ 22.04             7,467        $ 21.25
                 ----------                                    ---------
$  0.44-24.00    10,047,452       8.5          $ 10.08         2,279,731        $  4.60
                 ==========                                    =========
</TABLE>
<PAGE>

                  EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS-(Continued)



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

          None.

                                    PART III

Item 10.   Directors and Executive Officers of the Registrant

     The  information  required  by Item 10  appears in and is  incorporated  by
reference  herein from the Company's Proxy Statement for its 1998 Annual Meeting
of Stockholders (the ''Proxy Statement'').


Item 11.   Executive Compensation

     The  information  required  by Item 11  appears in and is  incorporated  by
reference herein from the Company's Proxy Statement.


Item 12.   Security Ownership of Certain Beneficial Owners and Management

     The  information  required  by Item 12  appears in and is  incorporated  by
reference herein from the Company's Proxy Statement.


Item 13.   Certain Relationships and Related Transactions

     The  information  required  by Item 13  appears in and is  incorporated  by
reference herein from the Company's Proxy Statement.



                                     PART IV

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

  (a)     The  following  documents are filed as a part of this Annual Report on
          Form 10-K:

     (1)  The  consolidated  financial  statements  of EXCEL  and  supplementary
          financial  information  filed as part of this  report are  included in
          Part II, Item 8. of this Annual Report on Form 10-K.

     (2)  All Financial  Statement  Schedules other than those listed below have
          been omitted  because they are not required under the  instructions to
          the applicable  accounting  regulations of the Securities and Exchange
          Commission or the  information  to be set forth therein is included in
          the  financial  statements  or in the  notes  thereto.  The  following
          additional  financial  data  should  be read in  conjunction  with the
          financial  statements  included  in Part  II,  Item 8. of this  Annual
          Report on Form 10-K:

          Report of Independent Public Accountants on Financial Schedule

          Schedule II-Valuation and Qualifying Accounts

     (3)  Exhibits

     The exhibits filed or  incorporated by reference as part of this report are
     set forth in the Index of  Exhibits  on page E-1 of this  Annual  Report on
     Form 10-K.

(b) Reports on Form 8-K

     (1)  Current  report on Form 8-K dated  October  14,  1997,  regarding  the
          completion of the acquisition of Telco Communications Group, Inc.

     (2)  Current  report on Form 8-K dated  October  24,  1997,  regarding  the
          settlement of the Wood Litigation.

     (3)  Current  report on Form 8-K dated  December  17, 1997,  regarding  the
          resignation of Donald A. Burns and Henry G. Luken,  III from the board
          of directors.

(c) Exhibits

    Refer to Item 14(a)(3) above.


<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.

                                         EXCEL Communications, Inc.

                                           /s/ Kenny A. Troutt
                                        By:----------------------------
                                           Kenny A. Troutt
                                           Chief Executive Officer
                                           Date: March 27, 1998

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report has been  signed  below by the  following  persons  on March 27,  1998 on
behalf of the registrant and in the capacities indicated.

/s/    Kenny A. Troutt
- ------------------------------------
Kenny A. Troutt
Chief Executive Officer, Chairman of
  the Board and Director
(Principal Executive Officer)


/s/   John J. McLaine
- ------------------------------------
John J. McLaine
President, Chief Operating Officer,
and Director


/s/   Nicholas A. Merrick
- ------------------------------------
Nicholas A. Merrick
Executive Vice President
 and Chief Financial Officer
(Principal Financial Officer)
(from October 15, 1997 - present)


/s/   Craig E. Holmes
- ------------------------------------
Craig E. Holmes
Vice President and
 Chief Accounting Officer
(Principal Accounting Officer)


/s/   Stephen R. Smith
- ------------------------------------
Stephen R. Smith
Executive Vice President
  of Marketing-Emeritus and Director


/s/   Ronald A. McDougall
- ------------------------------------
Ronald A. McDougall
Director


/s/   T. Allan McArtor
- ------------------------------------
T. Allan McArtor
Director
<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Stockholders and Board of Directors
of EXCEL Communications, Inc.:

     We have audited in accordance with generally  accepted auditing  standards,
the consolidated financial statements of EXCEL Communications,  Inc. (a Delaware
corporation) and subsidiaries (the  ''Company'')  included in this Form 10-K and
have issued our report  thereon dated  January 26, 1998.  Our audit was made for
the purpose of forming an opinion on the basic consolidated financial statements
taken as a whole.  Schedule II,  which is the  responsibility  of the  Company's
management,  is  presented  for purposes of complying  with the  Securities  and
Exchange Commission's rules and is not part of the basic consolidated  financial
statements.  This schedule has been subjected to the auditing procedures applied
in the audit of the basic consolidated financial statements and, in our opinion,
fairly  states in all material  respects the  financial  data required to be set
forth therein in relation to the basic consolidated  financial  statements taken
as a whole.


Dallas, Texas
January 26, 1998                                             ARTHUR ANDERSEN LLP

<PAGE>
<TABLE>
<CAPTION>

                   EXCEL COMMUNICATIONS, INC. AND SUBSIDIARIES

                  SCHEDULE II-VALUATION AND QUALIFYING ACCOUNTS
                                 (In thousands)


                                             Balance at    Charged to                    Balance at
                                              Beginning    Costs and                       End of
                    Description               of Period     Expenses    Deductions(a)      Period
- --------------------------------------------  ---------    ----------   ------------     ----------

Allowance for doubtful accounts and revenue
   adjustments:
<S>                                           <C>          <C>          <C>             <C>
     December 31, 1995.......................     1,700        13,871        9,690          5,881
     December 31, 1996.......................     5,881        38,798       35,728          8,951
     December 31, 1997.......................     8,951        70,360       56,183         23,128


     (a)  Represents  amount  written off as  uncollectible  and  recoveries  of
          previously reserved amounts.

</TABLE>
<PAGE>

                               INDEX TO EXHIBITS
                                  (ITEM 14(a))

  Exhibit
    No.                          DESCRIPTION
  -------                        -----------
                                         
     2.1  Agreement  and Plan of Merger,  dated June 5, 1997, by and among EXCEL
          Communications,  Inc., New RES, Inc.,  T-Sub,  Inc.,  E-Sub,  Inc. and
          Telco  Communications  Group,  Inc. The schedules to the Agreement and
          Plan of Merger and the appendices thereto have been omitted.  Holdings
          will furnish  supplementally to the Commission any of the schedules or
          appendices upon request  (incorporated  by reference to Exhibit 2.1 to
          the Company's Registration Statement on Form S-4, as amended, File No.
          333-35377)

     3.1  Certificate of  Incorporation of the Company  (incorporated  herein by
          reference  to Exhibit 3.1 to the  Company's  Quarterly  Report on Form
          10-Q  for  the  quarter  ended  September  30,  1997  filed  with  the
          Commission).

     3.2  Amended and Restated Bylaws of the Company  (incorporated by reference
          to Exhibit 3.2 to the Company's  Quarterly Report on Form 10-Q for the
          quarter ended September 30, 1997 filed with the Commission).

     4.1  Specimen Certificate for Common Stock of the Company  (incorporated by
          reference  to Exhibit 4.1 to the  Company's  Quarterly  Report on Form
          10-Q  for  the  quarter  ended  September  30,  1997  filed  with  the
          Commission).

    10.1  Excelcom,  Inc. 1995 Stock Option Plan  (incorporated  by reference to
          Exhibit 4.4. to Excelcom Inc.'s ("Excelcom") Registration Statement on
          Form S-8, as amended, File No. 333-20061).

    10.2  Excelcom,  Inc.  1997  Director  Stock  Option Plan  (incorporated  by
          reference to Exhibit 4.5 to Excelcom's  Registration Statement on Form
          S-8, as amended, File No. 333-20061).

    10.3  Excelcom,   Inc.  Director  Stock  Option  Agreement  with  Ronald  A.
          McDougall  (incorporated  by  reference  to Exhibit 4.6 to  Excelcom's
          Registration Statement on Form S-8, as amended, File No. 333-20061).

    10.4  Telco  Communications  Group,  Inc.  Amended and  Restated  1994 Stock
          Option  Plan  (incorporated  by  reference  to Exhibit  10.22 to Telco
          Communications Group Inc.'s ("Telco")  Registration  Statement on Form
          S-1, as amended, File No. 333-05857).

    10.5  EXCEL  Communications,  Inc. 1997 Stock Option Plan  (incorporated  by
          reference to Exhibit 4.4 to the  Company's  Registration  Statement on
          Form S-8, File No. 333-38149).

    10.6  EXCEL   Communications,   Inc.   1997   Director   Stock  Option  Plan
          (incorporated   by   reference   to  Exhibit  4.5  to  the   Company's
          Registration Statement on Form S-8, File No. 333-38149).

    10.7  EXCEL Telecommunications, Inc. Employee Ownership Plan Trust Agreement
          dated  October  1,  1995  (the  ''Trust   Agreement'')  between  EXCEL
          Telecommunications,  Inc. and Bank One Texas,  N.A.  (''Bank One'') as
          Trustee of the EXCEL Telecommunications,  Inc. Employee Ownership Plan
          (incorporated by reference to Exhibit 10.3 to Excelcom's  Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.8  Amendment  to the Trust  Agreement  dated  December 29, 1995 among the
          Registrant, EXCEL Telecommunications, Inc., and Bank One (incorporated
          by reference to Exhibit 10.4 to Excelcom's  Registration  Statement on
          Form S-1, as amended, File No. 333-1076).

<PAGE>

  Exhibit
    No.                          DESCRIPTION
  -------                        -----------

    10.9  ESOP Loan  Agreement  dated as of October 1, 1995 by and between EXCEL
          Telecommunications,  Inc. and Bank One  (incorporated  by reference to
          Exhibit  10.5 to  Excelcom's  Registration  Statement  on Form S-1, as
          amended, File No. 333-1076).

    10.10 Non-Recourse  Promissory  Note dated  October 1, 1995 payable to EXCEL
          Telecommunications,  Inc. by Bank One in the original principal amount
          of $6,000,000 (incorporated by reference to Exhibit 10.6 to Excelcom's
          Registration Statement on Form S-1, as amended, File No. 333-1076).

    10.11 ESOP  Pledge  Agreement  dated  October 1, 1995 by and  between  EXCEL
          Telecommunications,  Inc. and Bank One  (incorporated  by reference to
          Exhibit  10.7 to  Excelcom's  Registration  Statement  on Form S-1, as
          amended, File No. 333-1076).

    10.12 Stock  Purchase  Agreement  dated as of October  1, 1995  among  EXCEL
          Telecommunications,  Inc.,  Bank One,  Kenny A. Troutt,  and Thomas P.
          Wittmann  (incorporated  by reference  to Exhibit  10.8 to  Excelcom's
          Registration Statement on Form S-1, as amended, File No. 333-1076).

    10.13 Second Amended and Restated  Service  Agreement dated as of January 1,
          1996 by and between Switched Services Communications, L.L.C. (''SSC'')
          and EXCEL  Telecommunications,  Inc.  (incorporated  by  reference  to
          Exhibit  10.9 to  Excelcom's  Registration  Statement  on Form S-1, as
          amended, File No. 333-1076)##.

    10.14 Purchase and Sale  Agreement  dated as of January 1, 1996 by and among
          EXCEL  Telecommunications,  Inc., the  Registrant,  IXC Long Distance,
          Inc., SSC, and IXC Carrier, Inc. (incorporated by reference to Exhibit
          10.10 to  Excelcom's  Registration  Statement on Form S-1, as amended,
          File No. 333-1076).

    10.15 Pledge  Agreement  dated  January 1, 1996  between IXC Long  Distance,
          Inc. and the Registrant (incorporated by reference to Exhibit 10.11 to
          Excelcom's  Registration  Statement on Form S-1, as amended,  File No.
          333-1076).

    10.16 Promissory  Note dated  January 1, 1996 payable to the  Registrant  by
          IXC Long Distance, Inc. in the original principal amount of $6,247,500
          (incorporated by reference to Exhibit 10.12 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.17 EXCEL  Reseller  Services  Agreement  dated  February 20, 1995 between
          Allnet   Communication   Services,   Inc.   (''Allnet'')   and   EXCEL
          Telecommunications,  Inc.  (incorporated by reference to Exhibit 10.13
          to Excelcom's Registration Statement on Form S-1, as amended, File No.
          333-1076)##.

    10.18 Amendment No. 1 to EXCEL  Reseller  Services  Agreement  dated October
          31,   1995   between   Allnet  and  EXCEL   Telecommunications,   Inc.
          (incorporated by reference to Exhibit 10.14 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076)##.

    10.19 Addendum  for  Dedicated  Services  to  the  EXCEL  Reseller  Services
          Agreement   between   Allnet   and  EXCEL   Telecommunications,   Inc.
          (incorporated by reference to Exhibit 10.15 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076)##.

    10.20 Agreement  dated May 1, 1989 between  EXCEL  Telecommunications,  Inc.
          and Stephen R. Smith  (incorporated  by reference to Exhibit  10.16 to
          Excelcom's  Registration  Statement on Form S-1, as amended,  File No.
          333-1076).

<PAGE>

  Exhibit
    No.                          DESCRIPTION
  -------                        -----------

    10.21 First  Amendment of  Agreement  dated  January 8, 1996  between  EXCEL
          Telecommunications,   Inc.  and  Stephen  R.  Smith  (incorporated  by
          reference to Exhibit  10.17 to  Excelcom's  Registration  Statement on
          Form S-1, as amended, File No. 333-1076).

    10.22 Commercial  Property  Contract of Sale dated August 8, 1995 between FM
          Properties  Operating  Co.  and  EXCEL  Telecommunications,  Inc.,  as
          amended  (incorporated  by  reference to Exhibit  10.18 to  Excelcom's
          Registration Statement on Form S-1, as amended, File No. 333-1076).

    10.23 Standard  Form of  Agreement  between  Owner and  Contractor/Developer
          dated November 17, 1995,  between EXCEL  Telecommunications,  Inc. and
          Wilcox/CMC Addison,  Inc.  (incorporated by reference to Exhibit 10.19
          to Excelcom's Registration Statement on Form S-1, as amended, File No.
          333-1076).

    10.24 Assignment and Assumption of Construction  Contract dated December 28,
          1995   between   EXCEL   Telecommunications,   Inc.   and   Registrant
          (incorporated by reference to Exhibit 10.20 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.25 Office Lease dated October 3, 1991 between State of California  Public
          Employees'  Retirement  System  and  EXCEL  Telecommunications,   Inc.
          (incorporated by reference to Exhibit 10.21 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.26 Lease  Amendment  dated May 17, 1994 between  Stewart  Interchange  I,
          Inc.,  as  successor  in  interest  to  State  of  California   Public
          Employees'  Retirement  System  and  EXCEL  Telecommunications,   Inc.
          (incorporated by reference to Exhibit 10.22 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.27 Promissory    Note   dated   April   20,   1995   payable   to   EXCEL
          Telecommunications,  Inc. by Kenny A. Troutt in the original principal
          amount of  $4,920,000  (incorporated  by reference to Exhibit 10.27 to
          Excelcom's  Registration  Statement on Form S-1, as amended,  File No.
          333-1076).

    10.28 Promissory    Note   dated   April   21,   1995   payable   to   EXCEL
          Telecommunications,  Inc.  by  Thomas  P.  Wittmann  in  the  original
          principal amount of $360,000 (incorporated by reference to Exhibit 10.
          28 to Excelcom's  Registration Statement on Form S-1, as amended, File
          No. 333-1076).

    10.29 Promissory   Note  dated   September   29,   1995   payable  to  EXCEL
          Telecommunications,  Inc. by Kenny A. Troutt in the original principal
          amount of $720,000  (incorporated  by  reference  to Exhibit  10.29 to
          Excelcom's  Registration  Statement on Form S-1, as amended,  File No.
          333-1076).

    10.30 EXCEL  Communications,  Inc.  Employee  Ownership Plan, as amended and
          restated  effective  October 1, 1995  (incorporated  by  reference  to
          Exhibit  10.30 to  Excelcom's  Registration  Statement on Form S-1, as
          amended, File No. 333-1076).

    10.31 Employment  Agreement,  dated January 1, 1996,  between the Registrant
          and Kenny A. Troutt  (incorporated  by reference  to Exhibit  10.31 to
          Excelcom's  Registration  Statement on Form S-1, as amended,  File No.
          333-1076).

    10.32 EXCEL   Telecommunications,   Inc.  1996  Management   Incentive  Plan
          (incorporated by reference to Exhibit 10.32 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.33 Form of agreement with  independent  representatives  (form represents
          front and back of agreement).

<PAGE>

  Exhibit
    No.                          DESCRIPTION
  -------                        -----------

    10.34 Form of agreement with area  coordinators  (form  represents front and
          back of agreement).

    10.35 Reseller  Agreement,   dated  as  of  March  8,  1996,  between  EXCEL
          Telecommunications,   Inc.  and  Page  Mart,  Inc.   (incorporated  by
          reference to Exhibit 10.1 to Excelcom's  Quarterly Report on Form 10-Q
          for the quarter ended September 30, 1996.).##

    10.36 Preferred  Vendor Status  Agreement dated as of January 1, 1996 by and
          among  EXCEL  Telecommunications,   Inc.,  IXC  Long  Distance,  Inc.,
          Switched  Services  Communications,  L.L.C.,  and  IXC  Carrier,  Inc.
          (incorporated by reference to Exhibit 10.37 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.37 Office Lease  Agreement  dated  February 1, 1996  between  Connecticut
          General  Life  Insurance  Company and EXCEL  Telecommunications,  Inc.
          (incorporated by reference to Exhibit 10.38 to Excelcom's Registration
          Statement on Form S-1, as amended, File No. 333-1076).

    10.38 Amendment No. 2 to EXCEL Reseller  Services  Agreement dated April 27,
          1996 between Allnet and EXCEL  Telecommunications,  Inc. (incorporated
          by reference to Exhibit 10.39 to Excelcom's  Registration Statement on
          Form S-1, as amended, File No. 333-1076).

    10.39 Telecommunications  Services  Agreement,  dated May 31, 1996,  between
          WorldCom Network  Services,  Inc. d/b/a WilTel  (''WilTel'') and EXCEL
          Telecommunications, Inc. (incorporated by reference to Exhibit 10.1 to
          Excelcom's  Quarterly  Report on Form 10-Q for the quarter  ended June
          30, 1996).

    10.40 Program  Enrollment  Terms,  dated May 31,  1996,  between  WilTel and
          EXCEL  Telecommunications,  Inc. (incorporated by reference to Exhibit
          10.2 to Excelcom's Quarterly Report on Form 10-Q for the quarter ended
          June 30, 1996).##

    10.41 Amended and Restated  Program  Enrollment  Terms,  dated  November 24,
          1997 between WilTel and EXCEL Telecommunications, Inc.#

    10.42 Service  Schedule,  dated  May 31,  1996,  between  WilTel  and  EXCEL
          Telecommunications, Inc. (incorporated by reference to Exhibit 10.3 to
          Excelcom's  Quarterly  Report on Form 10-Q for the quarter  ended June
          30, 1996).##

    10.43 Amendment No. 3 to EXCEL Reseller Services  Agreement,  dated February
          20, 1995 and effective April 1, 1995, between Frontier  Communications
          Services,  Inc. and EXCEL  Telecommunications,  Inc.  (incorporated by
          reference to Exhibit 10.4 to Excelcom's  Quarterly Report on Form 10-Q
          for the quarter ended June 30, 1996).

    10.44 Carrier    Agreement,    dated   June   26,    1996,    between    MCI
          Telecommunications  Corporation  and  EXCEL  Telecommunications,  Inc.
          (incorporated by reference to Exhibit 10.5 to the Company's  Quarterly
          Report on Form 10-Q for the quarter  ended June 30,  1996,  filed with
          the Commission).##

    10.45 Underwriting  Agreement,  dated May 9, 1996,  between  the Company and
          Donaldson, Lufkin & Jenrette Securities Corporation, as representative
          of  the  several  U.S.  underwriters  and  the  several  international
          managers for the Company's  initial public offering  (incorporated  by
          reference to Exhibit 1.1 to Excelcom's  Registration Statement on Form
          S-1, as amended, File No. 333-1076).

<PAGE>

  Exhibit
    No.                          DESCRIPTION
  -------                        -----------

    10.46 Form of  Employment  Agreement  between  Donald  A.  Burns  and  Telco
          (incorporated   by  reference   to  Exhibit  10.1  to  the   Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.47 Form of  Employment  Agreement  between  Stephen  G.  Canton and Telco
          (incorporated   by  reference   to  Exhibit  10.2  to  the   Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.48 Form of Employment  Agreement  between  Henry G. Luken,  III and EXCEL
          (incorporated   by  reference   to  Exhibit  10.3  to  the   Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.49 Form of  Employment  Agreement  between  Nicholas A. Merrick and Telco
          (incorporated   by  reference   to  Exhibit  10.4  to  the   Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.50 Form of  Employment  Agreement  between  Bryan K.  Rachlin  and  Telco
          (incorporated   by  reference   to  Exhibit  10.5  to  the   Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.51 Form of  Non-Competition  Agreement  between Donald A. Burns and EXCEL
          (incorporated   by  reference   to  Exhibit  10.6  to  the   Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.52 Form of  Non-Competition  Agreement  between  Stephen  G.  Canton  and
          EXCEL(incorporated  by  reference  to  Exhibit  10.7 to the  Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.53 Form of  Non-Competition  Agreement  between  Henry G. Luken,  III and
          EXCEL  (incorporated  by reference  to Exhibit  10.8 to the  Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.54 Form of  Non-Competition  Agreement  between  Nicholas A.  Merrick and
          EXCEL  (incorporated  by reference  to Exhibit  10.9 to the  Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377).

    10.55 Form of  Employment  Agreement  between  Bryan K.  Rachlin  and  EXCEL
          (incorporated   by  reference  to  Exhibit   10.10  to  the  Company's
          Registration Statement on Form S-4, as amended, File No. 333-35377) .

    10.56 EXCEL Shareholders  Agreement,  dated as of June 5, 1997, by and among
          Telco  Communications  Group, Inc. and each of the shareholders  party
          thereto  (incorporated by reference to Excelcom's Form 8-K, dated June
          5, 1997, as filed with the Commission on June 10, 1997).

    10.57 Telco Shareholders  Agreement,  dated June 5, 1997, by and among EXCEL
          Communications,  Inc.  and  each  of the  shareholders  party  thereto
          (incorporated by reference to Form 8-K of Telco Communications  Group,
          Inc.,  dated June 5, 1997,  as filed with the  Commission  on June 10,
          1997).

    10.58 Agreement for Billing  Services by Tel Labs,  Inc. and Esprit  Telecom
          dated December 29, 1995  (incorporated by reference to Exhibit 10.4 to
          Telco's  Registration  Statement  on Form S-1,  as  amended,  File No.
          333-05857).
<PAGE>

  Exhibit
    No.                          DESCRIPTION
  -------                        -----------

    10.59 Service Agreement between IXC Carrier,  Inc. and Telco  Communications
          Group,  Inc.  dated  December15,  1995  (incorporated  by reference to
          Exhibit  10.17 to  Telco's  Registration  Statement  on Form  S-1,  as
          amended, File No. 333-05857).

    10.60 Telco  Communications  Group, Inc.  Wholesale  Customer  Agreement for
          Special  International  Pricing with Esprit Telecom dated February 21,
          1996   (incorporated   by  reference  to  Exhibit   10.18  to  Telco's
          Registration Statement on Form S-1, as amended, File No. 333-05857).

    10.61 Equipment   leases   between   DSC  Finance   Corporation   and  Telco
          Communications  Group,  Inc.  (Master  Lease dated January 1, 1994 and
          Schedules A-P1) (incorporated by reference to Exhibit 10.29 to Telco's
          Registration Statement on Form S-1, as amended, File No. 333-05857).

    10.62 Carrier Agreement between AT&T Corp. and Telco  Communications  Group,
          Inc.,  dated December 23, 1996  (incorporated  by reference to Exhibit
          10.44 to  Telco's  Annual  Report  on Form  10-K  for the  year  ended
          December 31, 1996, File No. 0-28668).

    10.63 Network  Purchase   Agreement   between  Advantis  and  Telco  Network
          Services,  Inc.,  dated March 11, 1997  (incorporated  by reference to
          Exhibit 10.45 to Telco's Annual Report on Form 10-K for the year ended
          December 31, 1996, File No. 0-28668).

    10.64 Credit  Agreement,  dated as of October 10,  1997,  by and among EXCEL
          Communications,  Inc.,  the lenders party thereto,  Lehman  Commercial
          Paper  Inc.,  as  Arranger  and  Syndication  Agent,  Bank of  America
          National Trust and Savings Association and Nationsbank of Texas, N.A.,
          as   Documentation   Agents,   and  First  Union   National  Bank,  as
          Administrative Agent (incorporated by reference to Exhibit 99.2 to the
          Company's Form 8-K, dated October 14, 1997, File No. 001-13433).

    10.65 Deed of Lease  Agreement  between  Bricks in the Stock,  Ltd.  And Tel
          Labs, Inc. effective July 1, 1994 (Corporate Office)  (incorporated by
          reference to Exhibit 10.25 to Telco's  Registration  Statement on Form
          S-1, as amended, File No. 333-05857).

    10.66 Deed of Lease  Agreement  between  Bricks in the Stock,  Ltd.  And Tel
          Labs, Inc. effective March 1, 1995 (Corporate Office) (incorporated by
          reference to Exhibit 10.26 to Telco's  Registration  Statement on Form
          S-1, as amended, File No. 333-05857).

    10.67 Credit  Agreement  between  Telco and  Nationsbank  of Texas,  N.A. as
          Administrative   Lender  and   Lenders   dated   December   20,   1996
          (incorporated  by reference to Exhibit 10.43 to Telco's  Annual Report
          on Form 10-K for the year ended December 31, 1996, File No. 0-28668).

    10.68 Form  Indemnification  Agreement  by and  among  the  Company  and the
          Company's officers and directors.

    10.69 Amendment to the EXCEL  Communications,  Inc. Employee Ownership Plan,
          dated December 3, 1997.

     18.1 Change of Accounting Letter from Arthur Andersen LLP

     22.1 Subsidiaries of Excel Communications, Inc.

     23.1 Consent of Independent Public Accountants

     27.1 Financial Data Schedule as of December 31, 1997.


- ------------------------------------------------
#    Confidential Treatment has been requested.
##   Confidential Treatment has been granted.

<PAGE>

(FRONT)                   INDEPENDENT REPRESENTATIVE
                           APPLICATION AND AGREEMENT


COMPLETION INSTRUCTIONS:
PLEASE FILL OUT BOXED AREA NEATLY  MAKING SURE NOT TO WRITE  OUTSIDE OF BOXES AS
SHOWN TO INSURE PROPER PROCESSING OF YOUR INFORMATION COMPLETE AS SHOWN IN BLACK
OR BLUE INK AND PRINT IN CAPITAL LETTERS



- -------------------------
HOME TELEPHONE NUMBER


- -------------------------
BUSINESS TELEPHONE NUMBER


- -------------------------
APPLICANT'S EXCEL ID#
THIS NUMBER WILL SERVE AS YOUR EXCEL IDENTIFICATION NUMBER ON ALL DOCUMENTATION.
If you are joining  Excel as an Individual  Representative,  fill in your SOCIAL
SECURITY  NUMBER.  If you are joining Excel as a business,  fill in your FEDERAL
EMPLOYER'S IDENTIFICATION NUMBER.


- -------------------------
LAST NAME


- -------------------------
FIRST NAME


- -------------------------
BUSINESS NAME


- -------------------------
MAILING ADDRESS (This will be your shipping address for all correspondence and
kits. P.O. Boxes cannot be used)


- -------------------------
CITY


- -------------------------
STATE


- -------------------------
ZIP CODE

OPTION: The MR Excelerator Kit may be sent to the Sponsor.
The newly sponsored MR must approve by initialing this box.


- -------------------------
SPONSOR'S EXCEL ID#


- -------------------------
SPONSOR'S LAST NAME


- -------------------------
SPONSOR'S FIRST NAME


INDEPENDENT REPRESENTATIVE ENROLLMENT (Please initial only one box.)

     My  sponsor  has  informed  me  that  I may  become  an  Excel  Independent
- ---- Representative  by  placing  a fully  refundable  $75.00  deposit  and that
     payment of the $75.00  refundable  deposit is waived if I enroll in Excel's
     optional  Management  Services  Program.  (This  refundable  deposit is not
     applicable  to  residents  of  Alabama,   Georgia,   Kentucky,   Louisiana,
     Minnesota,  Nebraska,  North  Dakota,  Pennsylvania,   South  Dakota,  West
     Virginia  or where  prohibited  by  law.) I  understand  if I elect  not to
     purchase the optional Management Services Program, Excel will supply, at no
     cost, a starter kit with  necessary  literature  and sales aids to start my
     Excel business.  Upon termination of my distributorship and for a period of
     90 days thereafter, and upon my written request, Excel will unconditionally
     refund this application deposit within 30 days from the date requested.

     Please waive the fully-refundable $75 deposit. I elect to enroll in Excel's
- ---- Optional  Management  Services  Program for $245. I understand this program
     includes  the  Managing   Representative   Package,   the  Excel   Managing
     Representative  Training Program and Corporate Office Support Services.  In
     addition,  I will receive downline  reports and the company  newsletter for
     the entire year. I understand  that it is my  responsibility  to locate and
     attend  an  MR  training  class  and  that  I  may  call  972-930-0695  for
     assistance.  The training is of 2-3 hours duration regarding Excel customer
     services  and IR  procedures  and  techniques  and is conducted by trainers
     equipped, certified and paid by Excel.

     I UNDERSTAND THAT MY PURCHASE OF THE OPTIONAL  MANAGEMENT  SERVICES PROGRAM
     IS NON-REFUNDABLE AFTER 10 DAYS FROM THE DATE OF THIS AGREEMENT.

I hereby apply to become an Independent  Representative for Excel Communications
Marketing,  Inc.  (Excel).  I have read  carefully  and agree to be bound by all
provisions of the Terms and Conditions which are printed on this application and
all published  Policies and Procedures of Excel.  My sponsor has explained to me
that purchase of the Management  Services  Program is optional,  is not required
and is  non-refundable  after 10 days from the date of this  Agreement  and that
becoming an Excel  customer is not  required to  participate  as an  Independent
Representative.


- ----------------------
APPLICANT'S SIGNATURE


- ----------------------
DATE


- ----------------------
SPOUSE'S SIGNATURE (IF BUSINESS IS CO-OWNED)


- ----------------------
DATE


PLEASE INDICATE KIT OPTION CHOSEN ABOVE

                   $75  OPTION                   $245 OPTION
- ------------------             -----------------


PLEASE CHECK PAYMENT METHOD

            CHECK              CASHIER'S CHECK               MONEY ORDER
- ------------      -------------                --------------


MAKE PAYABLE TO:EXCEL COMMUNICATIONS MARKETING, INC.

            CHECK NUMBER       MONEY ORDER
- ------------            -------


- ----------------------------
RECEIVED BY




WHITE - EXCEL                    YELLOW - SPONSOR          PINK - REPRESENTATIVE

<PAGE>
(BACK)
                              REPRESENTATIVE TERMS

l.   I  understand  that the Excel  Independent  Representative  (IR) must be at
     least 18 years of age and therefore of legal age of consent in the state in
     which he/she resides.

2.   If an enrollee in Excel's  optional  Management  Services  Program,  I will
     receive a Managing  Representative  Package of  literature  and sales aids,
     downline  reports and Company  newsletters for a twelve month period and be
     provided  training.  I understand and agree that the annual renewal fee for
     the Management  Services  Program is $180.00.  I also  understand and agree
     that if I am not enrolled in Excel's optional  Management Services Program,
     I will be charged for these services when and if they are provided.

3.   I understand and agree that I am an independent  contractor responsible for
     determining  my own  business  activities  and time spent and not an agent,
     employee or legal  representative  of the Company.  I will not represent in
     any manner that I am an agent,  employee,  or legal  representative  of the
     Company.  I am  responsible  for  the  payment  of all  federal  and  state
     self-employment  taxes and any other tax required under any federal,  state
     or  regulatory or taxing  agency.  I will not be treated as an employee for
     federal or state  purposes.  If a Texas resident,  I will remit  applicable
     sales taxes with each literature and sales aids order.

4.   Excel may provide Policies and Procedures and Rules and Regulations for IRs
     as well as modify its IR  Compensation  Program and  customer  services and
     charges.  Such  Policies  and  Procedures  and  Rules and  Regulations  and
     Compensation Plan modifications and customer services and charges,  and all
     changes  thereto,  shall  upon  notice to IR become a binding  part of this
     Agreement.  Publication or such changes in the Excel  Communicator shall be
     deemed notice to all IRs.

5.   Excel  provides the  following  fulfillment  to its IRs: A new IR packet of
     sales literature whether or not the optional Management Services Package is
     purchased; shipment of ordered sales aids within ten days of receipt of the
     order and  clearance of funds  subject to  availability  of items  ordered;
     calculation  and payment of IR  commission.  Payment terms on IR purchases:
     cash, check,  money order or credit card with order. No credit purchases or
     C.O.D.s   available.   IR  commissions  are  paid  pursuant  to  the  Excel
     Compensation  Plan,  which is  incorporated  herein by  reference.

6.   This Agreement shall be deemed in effect upon its receipt and acceptance by
     Excel at its Corporate  Office  location at 8750 N. Central  Expwy.,  Suite
     1500, Dallas, Texas, 75231.

7.   This  Agreement  is  governed  under the laws of the  State of  Texas.  The
     parties  agree that any claim,  dispute or other  difference  between  them
     shall be  exclusively  resolved  by  binding  arbitration  pursuant  to the
     Commercial  Arbitration Rules of the American Arbitration  Association with
     arbitration   to  occur  at  Dallas,   Texas.   (For   Louisiana   resident
     Representatives,  arbitration is held in New Orleans,  Louisiana.) For more
     information, please see Compliance Section in the Excel Concept Book.

8.   As an Excel IR, I shall place  primary  emphasis upon and shall obtain long
     distance  Service Request Forms from non-IR  consumers as a condition of my
     receipt  of  commissions.  IRs  residing  in the states of  Georgia,  North
     Dakota,  Indiana,  Michigan and West  Virginia are limited to $495.00 in IR
     purchases  of all types  from the  Company  during  the first six months of
     being an IR.  Permissible IR purchases shall be  automatically  modified to
     comply  with the  exemption  requirements  set  forth in any  states'  laws
     regulating business opportunities.

9.   I am responsible for supporting IRs I sponsor.  I agree to maintain monthly
     support  to those IRs in my  commissionable  downline  by way of any of the
     following,   or   combination   thereof:   Personal   contact,    telephone
     communication, written communication and attendance at IR meetings.

10.  This  Agreement,  including the Excel Policies and Procedures  incorporated
     herein by reference,  constitute the entire  agreement  between the parties
     hereto, and no other additional promises,  representations,  guarantees, or
     agreements of any kind shall be valid unless in writing.

11.  Slamming is the  unauthorized  conversion of long  distance  service from a
     customer's  current  carrier  to a  new  long  distance  carrier.  If it is
     determined that the IR is guilty of slamming,  immediate  termination as an
     Excel  Representative  will  occur  and  such IR shall  indemnify  and hold
     harmless Excel from any liability resulting therefrom.

12.  I  hereby  acknowledge  and  agree  to  fully  explain  the  three  (3) day
     cancellation policy to each potential ExcelPaging customer prior to selling
     paging equipment and/or services to such customer.

13.  I understand  that the  purchase of Excel's  optional  Management  Services
     Program is not  mandatory  and that the  Program  includes  an  Independent
     Representative's current training materials and tools. I UNDERSTAND THAT NO
     PORTION OF THE PURCHASE PRICE OF THIS PACKAGE IS REFUNDABLE  AFTER TEN (10)
     DAYS   FROM   THE   DATE   OF   THIS   AGREEMENT.   CANCELLATION   MUST  BE
     POSTMARKED/RECEIVED  BY EXCEL NO  LATER  THAN  MIDNIGHT  OF THE  TENTH  DAY
     SUBSEQUENT TO THE DATE OF THIS AGREEMENT.  CANCELLATION MAY BE REQUESTED BY
     CERTIFIED  LETTER OR TELEGRAM TO:  EXCEL  COMMUNICATIONS  MARKETING,  INC.,
     CUSTOMER RELATIONS, P.O. BOX 650582, DALLAS, TEXAS 75265-0582. CANCELLATION
     REQUEST  MAY  ALSO  BE  SENT  BY  OVERNIGHT   DELIVERY  SERVICE  TO:  EXCEL
     COMMUNICATIONS  MARKETING,  INC.,  16675 ADDISON ROAD,  ADDISON,  TX 75248.
     CANCELLATION REQUESTS MADE TO AN EXCEL IR WILL NOT BE ACCEPTED.

                                   FACTS THAT
                     EVERY EXCEL REPRESENTATIVE SHOULD KNOW

In order to help you  understand  and adhere to Excel's  Policies and Procedures
and to help you present the Excel Business  Opportunity fairly and accurately to
your  prospects,  we have compiled a listing of important facts that every Excel
Independent  Representative should know and by signing this agreement you hereby
agree and  acknowledge  that you shall comply with the following  policies.  The
listing is as follows:

1.   The Area  Coordinator  position is a paid for business  opportunity to earn
     $40 each  time an Excel  Managing  Representative  is  trained  by the Area
     Coordinator.   There  is  no  other   commission   structure  for  an  Area
     Coordinator,  and it is not necessary to be a Representative in order to be
     an Area Coordinator.

2.   The  Excel  Sales  Representative  position  has no  initial  fee,  cost or
     investment, only a $75 refundable deposit. In some states, as listed in the
     Independent  Representative's Application and Agreement, the deposit is not
     required.

3.   All  Representatives  may purchase the optional Management Services Program
     consisting  of training  and  various  important  administrative  services.
     Representatives, whether or not they have purchased the optional Management
     Services Program, receive the same commissions and bonuses.

4.   A new Representative's consideration of making the optional purchase of the
     Management  Services Program is strongly  recommended.  Earning  statistics
     consistently  demonstrate that Excel Representatives who have purchased the
     optional  Management  Services  Program  earn on  average  three  times the
     monthly income of those  Representatives who have not received the training
     available only through the Management Services Program.

5.   Providing  prospective  Representatives with copies of checks or statements
     of income earned by another Excel Representative, and the use of any charts
     or income  projections  is  strictly  prohibited  by Excel's  Policies  and
     Procedures  binding upon all Excel  Representatives.  Only Excel published,
     actual commission payout figures included with every Excelerator Kit may be
     utilized in discussions with prospective Excel Representatives.

6.   Excel offers long distance telephone services  throughout the United States
     (only  800/8XX  service  available  in  Alaska).  Excel has  licensed  as a
     corporation  and with various  state public  utilities  commissions  in all
     states where  required to do so. Not every state requires Excel to maintain
     a corporate  license or to be licensed to provide long  distance  telephone
     services.

7.   Excel has filed and maintains with the United States Federal Communications
     Commission  (FCC) the  necessary  filings  and  tariffs  as  regards to its
     interstate  long  distance  telephone  services.  Excel  has  received  and
     maintains  an FCC license for its  international  long  distance  telephone
     services.

8.   As an Excel  Representative  you may only utilize literature and sales aids
     provided by Excel.  You should presume that any other  literature and sales
     aids that you have  obtained or which may become  available  to you are not
     approved for your use. To utilize non-Excel  literature and sales aids is a
     violation  of  Excel's  Policies  and  Procedures  and may  result  in your
     termination as an Excel Representative.

9.   With the  exception of some states which  approve our  intrastate  rates to
     their state residents,  no attorney  general or other regulatory  authority
     ever reviews,  endorses or approves the products or  compensation  plans of
     Excel  or any  other  company,  and you  should  make no  claim  that  such
     approvals have occurred.

10.  Slamming is the unauthorized conversion of a customer's long distance phone
     service from their  current  carrier to a new long  distance  carrier.  The
     slamming of a customer to Excel Telecommunications long distance service is
     prohibited by Excel's  Policies and  Procedures as set forth in every Excel
     Representative's agreement, and will result in the immediate termination of
     Representative  status  and  forfeiture  of all  commissions.  Slamming  is
     illegal  under  Federal  law and in  every  state  and may  carry  criminal
     penalties. Excel will refer Representatives who slam customers for criminal
     prosecution.

11.  There are only two  commissionable  events for Excel  Representatives,  the
     obtaining of new long distance  customers and customer long distance usage.
     Neither the  sponsoring of a new Excel  Representative  nor the purchase of
     the optional  Management Services Program results in commissions or bonuses
     being paid.

                                REF CONTROL NO.
                   AREA COORDINATOR APPLICATION AND AGREEMENT


COMPLETION INSTRUCTIONS
PLEASE FILL OUT BOXED AREA NEATLY  MAKING SURE NOT TO WRITE  OUTSIDE OF BOXES AS
SHOWN TO ENSURE PROPER PROCESSING OF YOUR INFORMATION COMPLETE AS SHOWN IN BLACK
OR BLUE INK AND PRINT IN CAPITAL LETTERS

PLEASE 3 CHECK TO INDICATE  AREA:

           COORDINATOR TYPE
- -----------

           EXCEL REPRESENTATIVE
- -----------

           INDEPENDENT
- -----------


- ---------------------------
HOME TELEPHONE NUMBER


- ---------------------------
BUSINESS TELEPHONE NUMBER


- ---------------------------
APPLICANT'S EXCEL ID#
The  following  number  will  serve as your Excel  identification  number on all
documentation.  If you are joining Excel as an individual Area Coordinator, fill
in your Social Security Number. If you are joining Excel as a business,  fill in
your FEDERAL EMPLOYER'S IDENTIFICATION NUMBER.


- ---------------------------
LAST NAME


- ---------------------------
FIRST NAME


- ---------------------------
COMPANY NAME (Enter company name only if company is to receive fee)


- ---------------------------
MAILING ADDRESS (This will be your shipping address for all  correspondence  and
kits. P.O. Boxes cannot be used)


- ---------------------------
CITY


- ---------------------------
STATE


- ---------------------------
ZIP CODE


- ---------------------------
SPONSOR'S EXCEL ID#


- ---------------------------
SPONSOR'S LAST NAME


- ---------------------------
SPONSOR'S FIRST NAME


AREA COORDINATOR MATERIAL/TRAINING PACKAGE

     I  am  purchasing  the  Area  Coordinator  Training  Opportunity  for  $345
- ---- (Residents of Louisiana,  Utah and  Washington  pay $295;  and residents of
     Oklahoma and South Dakota pay $249.)


- ---------------------------
SIGNATURE



- ---------------------------
DATE


I hereby submit my application to become an Excel Communications Marketing, Inc.
("Excel")  Area  Coordinator,  in  accordance  with  the  terms  and  conditions
contained  in this  Agreement,  the  Excel  Policies  and  Procedures  which are
incorporated  herein,  and all guidelines  which may be established by Excel and
provided in writing to the Area Coordinator.  I understand that I may cancel the
purchase  of this  training  opportunity  within  10  days  of the  date of this
agreement by sending written notice to Excel of such cancellation.


- -----------------------
APPLICANT'S SIGNATURE


- -----------------------
DATE


PLEASE INDICATE KIT OPTION CHOSEN ABOVE

     $345 (Residents of Louisiana,  Utah and  Washington pay $295; and residents
 ----      of Oklahoma and South Dakota pay $249.)


PLEASE CHECK PAYMENT METHOD

               CHECK               CASHIER'S CHECK               MONEY ORDER
- ---------------     ---------------               ---------------

MAKE PAYABLE TO:EXCEL COMMUNICATIONS MARKETING, INC.

               CHECK NUMBER        MONEY ORDER
- ---------------            --------


- ------------------------
RECEIVED BY



WHITE - EXCEL               YELLOW - SPONSOR              PINK - REPRESENTATIVE


<PAGE>

(BACK)
                                      TERMS

1.   I, the undersigned applicant,  am at least 18 years of age and therefore of
     legal age in the state in which this  Agreement has been executed by me and
     understand  that this Agreement is not binding until receipt and acceptance
     by Excel at its home office in Dallas,  Texas. I agree that my relationship
     with Excel as an AC is that of a  contracting  independent  contractor  and
     that I alone  determine the nature and extent of my hours,  activities  and
     training to be conducted by me. I am not an agent, legal representative, or
     employee of Excel and I will not represent that I am otherwise to any third
     party.  I  am  responsible  for  the  payment  of  all  federal  and  state
     self-employment taxes and any other tax required under any federal,  state,
     or  regulatory  or  taxing  agency.  If a  Texas  resident,  I  will  remit
     applicable sales taxes with each literature and sales aids order.

2.   I  understand  that in  order  to  become  an Area  Coordinator  (sometimes
     referred to herein as "AC"), I do not have to also be an Excel  Independent
     Representative.

3.   I agree to abide by and act in  accordance  with  the  Excel  Policies  and
     Procedures which are  incorporated  into and made a part of this Agreement,
     together with all changes thereto.

4.   I understand  that I may not make  purchases,  or enter into any agreements
     that will bind Excel or its suppliers in any way whatsoever.

5.   I agree, in carrying out the duties and  responsibilities set forth in this
     Agreement,  that I will use only materials provided to me by Excel unless I
     receive  prior  written  approval  from  Excel.  I agree that all  expenses
     incurred  arising out of the  performance of this Agreement will be my sole
     responsibility.

6.   I understand  that without prior  approval in writing from Excel, I may not
     create   audio   or  video   recordings,   develop   materials,   or  place
     advertisements  of any kind, for use in soliciting or attracting  customers
     and/or   Independent   Representative   and/or  Area   Coordinators.   Area
     Coordinators may not make purchases from Excel, of all types whatsoever, in
     excess of $495.00  during the first six (6) months of this Agreement if the
     Area  Coordinator  is a resident  of the states of North  Dakota,  Indiana,
     Michigan or West Virginia.

7.   I  agree  that  I  will  not   divulge  the   business   secrets  of  Excel
     Communications,  Inc.,  Excel  Telecommunications,  Inc.  or any  of  their
     subsidiaries,  collectively  "Excel" to third persons,  in whole or in part
     nor shall I utilize such  business  secrets for any business or  commercial
     purpose,  alone or in conjunction with others.  The term "business secrets"
     as utilized in this agreement shall mean, but not by way of limitation, the
     names  and  addresses  of  Excel  Independent   Representatives   and  Area
     Coordinators  and all lists associated  therewith;  the present and planned
     products,  services,  and pricing thereof of Excel;  the present and future
     organizational,  compensation  and sales  programs of Excel;  and financial
     information and data concerning Excel, its officers,  directors,  employees
     and shareholders.

8.   I  understand  this  Agreement  is  non-transferable  and  that I will  not
     authorize  any  person  to act on my behalf  or in my place  without  prior
     written consent from Excel.

9.   I agree to train Excel Independent  Representatives  in accordance with the
     guidelines  established by Excel using only the training  presentation that
     has been developed by Excel.

10.  Excel hereby licenses Area Coordinator to utilize the registered  trademark
     of "EXCEL" during the term of and in the performance of Area  Coordinator's
     activities pursuant to this Agreement,  subject to the terms and conditions
     of this Agreement and the Excel Policies and Procedures.

11.  I agree to file reports as may be required by Excel.

12.  I understand  that I have  authorization  from Excel to function as an Area
     Coordinator.  I also  understand  that Excel  reserves the right to appoint
     more than one Area Coordinator within the same area.

13.  I agree that I will refer IRs who live  outside my  geographic  area to the
     nearest local Area Coordinator in whose area the IR resides.

14.  I UNDERSTAND  THAT NO PORTION OF THE  PURCHASE  PRICE OF THIS AC PACKAGE IS
     REFUNDABLE  AFTER TEN (10) DAYS FROM DATE OF THIS  AGREEMENT.  CANCELLATION
     MUST BE  POSTMARKED/RECEIVED  BY EXCEL NO LATER THAN  MIDNIGHT OF THE TENTH
     DAY SUBSEQUENT TO THE DATE OF OVERNIGHT  DELIVERY  SERVICE OR WESTERN UNION
     TELEGRAM TO: EXCEL COMMUNICATIONS MARKETING, INC., CUSTOMER RELATIONS, P.O.
     BOX  650582,  TXCR0012,  DALLAS,  TEXAS  75265-0582.   VERBAL  CANCELLATION
     REQUESTS  AND   CANCELLATION   REQUESTS   MADE  TO  AN  EXCEL   INDEPENDENT
     REPRESENTATIVE  WILL NOT BE ACCEPTED.  Special refund  provisions  apply to
     Georgia  residents who are also Excel Independent  Representatives.  Please
     call Excel Representative Services for details.

15.  AC understands and agrees that it is the policy of Excel that all ACs shall
     attend an AC training seminar at least once during each annual term of this
     Agreement commencing with the second annual term hereof. ACs shall attend a
     regional  training  seminar at least once  during  each annual term of this
     Agreement unless excused  therefrom for good cause by Excel. At or prior to
     the  commencement  of each  annual  term of this  Agreement,  AC  shall  be
     required  to pay a fee to Excel  of $100.  Failure  to  attend a  requested
     training  seminar  without  excuse shall entitle Excel,  at its option,  to
     terminate this AC Agreement.

16.  I understand that I will receive compensation from Excel as follows:

     A. I will receive a one-time  forty ($40.00)  dollar  Training Fee for each
     new IR (who purchases  Management  Services) I personally train, subject to
     the following restrictions:

     (1)  For me to receive  credit  for a given  Management  Services  Training
          Bonus,  no later than 7 days following the training  date,  Excel must
          receive  the fully  completed  MR Training  Invoice  and  Verification
          Report.  Excel  must also have  received  payment  for the  Management
          Services under which training was provided.

     (2)  I agree that I will receive no compensation for training an IR who has
          previously  attended  a  training  class,  or for  training  an IR who
          resides  outside  my  geographic  area,  unless I do  his/her  initial
          training.

17.  I may terminate this Agreement for any reason,  at any time by giving Excel
     not less than (30) days written  notice at its address  listed on the front
     of this form.  Excel may withdraw my Area  Coordinator  status or terminate
     this Agreement pursuant to its Policies and Procedures or in the event that
     I breach any part of this Agreement.

18.  This  Agreement  is  governed  under the laws of the  State of  Texas.  The
     parties agree that any claim,  dispute,  or other  difference  between them
     shall be  exclusively  resolved  by  binding  arbitration  pursuant  to the
     Commercial  Arbitration Rules of the American Arbitration  Association with
     arbitration   to  occur  at  Dallas,   Texas.   (For   Louisiana   resident
     Representatives, arbitration is held in New Orleans, Louisiana.)

19.  All correspondence should be sent to Excel Communications Marketing,  Inc.,
     P.O. Box 650582,  Dallas,  Texas,  75265-0582.  Any  overnight  packages or
     certified  mail should be  addressed  to: EXCEL  COMMUNICATIONS  MARKETING,
     INC., 16675 ADDISON ROAD, ADDISON, TX 75248.

20.  Area  Coordinator  represents and affirms to Excel that he has not received
     any representation or statement from Excel or any other person,  upon which
     he has relied in entering into this Agreement, to the effect that:

     I. the Area Coordinator's business may, can, or will generate income, or be
     profitable.

     II. any  investment in training,  product and/or sales aids or otherwise or
     any  portion  thereof may be earned  back to Area  Coordinator  through the
     operation of the Area Coordinator position.

     III.any  present  market  exists for Excel  training  which is the  subject
     matter  of  this  Area  Coordinator  Application  and  Agreement  or that a
     guaranteed market exists for Excel training.

     IV. Excel will buy back any purchased  inventory,  or otherwise make up any
     financial  losses  which the Area  Coordinator  may incur.

     V. Excel or any person  acting on behalf of Excel has  outlets or sales for
     Excel training or will assist an Area  Coordinator in obtaining  outlets or
     sales for Excel  training. 

     VI. any person  acting on behalf of Excel will  provide in whole or in part
     any marketing  programs or systems to be followed in the provision of Excel
     training by an Area Coordinator.

     VII.an  Area  Coordinator  and/or  this  Agreement  have been  filed  with,
     registered with, or otherwise  accepted or approved by any state or federal
     office, department or authority.

     VIII.to have knowledge of the market and that the market demand will enable
     the Area Coordinator to earn a profit from the business opportunity.

     IX.  locations  will be provided or  assistance  be given in the finding of
     locations for the use or operations of the Area Coordinator position.

     X. becoming or remaining an Independent Representative of Excel is required
     to become or remain an Area Coordinator. (The Sales Representative position
     is unrelated and is available separately at no cost.)


(*****) Confidential Treatment Requested
        The redacted material, separately filed with the Commission.



                                   CONFIDENTIAL
                                  --------------

                                   TRANSCENDTM


                              AMENDED AND RESTATED

                            PROGRAM ENROLLMENT TERMS


     These Amended and Restated Program Enrollment Terms (the "Amended PET") are
made by and between WorldCom Network Services,  Inc. d/b/a WilTel ("WilTel") and
Excel  Telecommunications,  Inc.  ("Customer") and are a part of their agreement
for switched  services,  more  particularly  identified as TSA #EXC-960415  (the
"TSA").  In accordance  with the TSA,  charges to Customer for Service  obtained
thereunder shall be subject to the charges and discounts set forth below and the
TSA shall be deemed to include all of the terms and conditions set forth herein.
The TSA, this Amended PET and the Service Schedule are collectively  referred to
as the "Agreement".

1.   PRIOR AGREEMENTS:

     (A)  The parties  acknowledge  that they previously  executed those certain
          TRANSCEND  Program  Enrollment  Terms  dated as of May 31,  1996  (the
          "Prior  PET").  As of the  Effective  Date (as  defined  in  Section 2
          below),  the parties agree that the Prior PET shall be canceled in its
          entirety  and of no  further  force or effect  with the  exception  of
          certain  accrued  obligations  arising under the Prior PET such as the
          payment  of money or  application  of  credits  accruing  prior to the
          Effective  Date.  Further,  as of  the  Effective  Date,  all  Service
          currently  being  provided   Customer  under  the  Agreement  will  be
          provisioned and maintained by WilTel taking into account the terms and
          conditions of this Amended PET.

     (B)  The  parties  further  acknowledge  that  there  exists  that  certain
          TRANSCEND  Telecommunications  Services  Agreement  between WilTel and
          Telco Communications Group, Inc.  (processor-in-interest  to Customer;
          "Telco")  including those certain Program  Enrollment  Terms,  Service
          Schedule,  Amendment  No. 1 and  Amendment  No. 2  (collectively,  the
          "Prior Telco  Agreement").  As of December 1, 1997,  the parties agree
          that the Prior Telco  Agreement  shall be canceled in its entirety and
          of no further  force or effect with the  exception of certain  accrued
          obligations  arising  under  the  Prior  Telco  Agreement  such as the
          payment of money or application of credits  accruing prior to December
          1, 1997.  Further, as of December 1, 1997, all Service currently being
          provided  Customer under the Prior Telco Agreement will be provisioned
          and maintained by WilTel under this Agreement  taking into account the
          terms  and   conditions  of  this  Amended  PET,   including   without
          limitation, the rates and charges set forth herein.

2.   SERVICE TERM: The parties agree to substitute Subsection 1(a) of the TSA to
     read in its entirety as follows:

     (A)  Effective  Date:This  Agreement  shall commence as of October 16, 1997
          (the "Effective  Date") and shall continue through and include May 30,
          2000 (the  "Initial  Service  Term").  Upon  expiration of the Initial
          Service Term, this Agreement shall automatically  renew for successive
          one (1) year terms  ("Extension  Periods"),  unless either party gives
          ninety  (90)  days'  written  notice  prior to the  expiration  of the
          Initial Service Term or any Extension Period. Customer shall be liable
          for all  charges  associated  with  actual  usage of the  Services  in
          question during the Service Term and any extension thereof.

3.   RATES:  Rates for Services  hereunder  will be  generally  comprised of the
     following  charges,  if  applicable:  (i) local  exchange  company  ("LEC")
     charges (including without limitation,  access charges, egress charges, SMS
     800 queries, etc.), (ii) domestic transport charges (i.e., transport within
     the continental United States), (iii) if applicable, Non-Mainland transport
     charges or International  transport charges, and (iv) applicable surcharges
     (e.g.,  directory  assistance).  For illustration  purposes only,  attached
     hereto are examples of how the various  charges are applied based solely on
     the assumptions and information shown therein.

     (A) DOMESTIC TRANSPORT CHARGES.

          (1) "Domestic Transport Charges" are based on the location (i.e., Tier
          A, Tier B or Tier C) of the originating  and terminating  local access
          transport areas ("LATAs")  (excluding TRAVEL CARD Service).  A list of
          the  LATAs  comprising  Tier A,  Tier B and  Tier C LATAs  is shown on
          Schedule  "1"  attached  hereto and  incorporated  herein by reference
          which  Schedule  "1" may be amended  from time to time by WilTel.  The
          Domestic  Transport  Charge  will  be  assessed  on all  completed  or
          answered  calls  and will be  based  upon the  number  of  originating
          seconds. Transport Charges will be billed in six-second increments and
          will be subject to a six-second  minimum charge.  The Transport Charge
          for each Tier (the "Tier  Charge")  relative to each  Service is shown
          below:

          (2) The Tier Charges for interstate  SWITCHED  ACCESS Service and both
          interstate and intrastate  DEDICATED ACCESS Service calls  (regardless
          of time of day) within the continental  United States are shown below.
          With  respect  to  interstate   SWITCHED   ACCESSS  Service  and  both
          interstate  and intrastate  DEDICATED  ACCESS Service calls within the
          continental  United  States,  the  Domestic  Transport  Charge will be
          comprised of an originating tier Charge and a terminating Tier Charge.
          Example: Assume a call originates in a Tier A LATA and terminates in a
          Tier B LATA.  The  Transport  Charge will be (*****)  comprised of the
          originating  Tier  Charge  (*****)  and the  terminating  Tier  Charge
          (*****).

          (i)      BASE RATES - Day

                        Tier A            (*****)
                        Tier B            (*****)
                        Tier C            (*****)

          (ii)     BASE RATES - Nonday

                        Tier A            (*****)
                        Tier B            (*****)
                        Tier C            (*****)

          The Table  below  shows the total Tier  Charges  for  SWITCHED  ACCESS
          Service and  DEDICATED  ACCESS  Service  calls taking into account the
          various originating tiers and terminating tiers.

          (iii)    BASE RATES - Day

                               Tier A        Tier B         Tier C
                   Tier A      (*****)       (*****)        (*****)
                   Tier B      (*****)       (*****)        (*****)
                   Tier C      (*****)       (*****)        (*****)

          (iv)     BASE RATES - Nonday

                               Tier A         Tier B         Tier C
                   Tier A      (*****)        (*****)        (*****)
                   Tier B      (*****)        (*****)        (*****)
                   Tier C      (*****)        (*****)        (*****)

          With respect to calls from the  continental  United  States to Alaska,
          Hawaii,  Puerto  Rico,  the United  States  Virgin  Islands and Canada
          ("Non-Mainland"),  or  to an  International  locations,  the  Domestic
          Transport Charge will be comprised of the applicable  originating Tier
          Charge and the terminating Tier Charge which will be deemed to be Tier
          A. With  respect to 800 calls (and 1+ calls from  Hawaii  only) from a
          Non-Mainland  location to the continental  United States, the Domestic
          Transport  Charge will be  comprised  of the  originating  Tier Charge
          which will be deemed to be Tier A and the applicable  terminating Tier
          Charge.

          (3) The Tier Charges for  Intrastate  SWITCHED  ACCESS  Service  calls
          regardless  of time of day) are shown on Schedule "2" attached  hereto
          and incorporated  herein by reference ("Special  Intrastate  Charges")
          which Special  Intrastate Charges are subject to the Discount shown in
          subsections 4(F) and 4(G), whichever is applicable. At any time during
          the Service Term,  Customer may elect to modify all of its  intrastate
          SWITCHED  ACCESS  Service Tier  Charges to the Tier  Charges  shown in
          Subpart (2) above all of which charges will be subject to the Discount
          shown in Subsection  4(E) below.  In such cases the effective date for
          the  change  in all such  charges  will be the  first day of the month
          following at least thirty (30) days' prior written notice to WilTel.

          (4) The Tier Charges for Carrier TERMINATION Service calls (regardless
          of jurisdiction  or time of day) within the continental  United States
          or from the continental United States to an International location are
          shown below.  The Domestic  Transport  Charge will be comprised of the
          applicable  Tier  Charge  based  on the  Tier  to  which  the  call is
          terminated.
                                    Tier A           (*****)
                                    Tier B           (*****)
                                    Tier C           (*****)
<PAGE>
          (5) The  Tier  Charges  for  Carrier  800  ORIGINATION  Service  calls
          (regardless  of  jurisdiction  or time of day) within the  continental
          United States are shown below.  The Domestic  Transport Charge will be
          comprised of the  applicable  Tier Charge based on the Tier from which
          the call is originated.
                                    Tier A           (*****)
                                    Tier B           (*****)
                                    Tier C           (*****)

          (6) With respect to Directory  Assistance calls within the continental
          United  States and to Canada,  the domestic  Transport  Charge will be
          comprised  of  the   applicable   originating   Tier  Charge  and  the
          terminating Tier Charge which will be deemed to be Tier A.

     (B) NON-MAINLAND TRANSPORT CHARGES.

          (1) With respect to calls originating in the continental United States
          and  terminating  to  a  Non-Mainland  location  (including  directory
          assistance  calls to Canada),  the following  "Non-Mainland  Transport
          Charges" will apply in additional to any applicable Domestic Transport
          Charge as described in Subsection 3(A) above:

               Non-Mainland Location     Non-Mainland Transport Charge

                     Alaska                          (*****)
                     Hawaii                          (*****)
                     Puerto Rico                     (*****)
                     US Virgin Islands               (*****)
                     Canada                          (*****)

          (2)  With  respect  to 800  calls ( and 1+  calls  from  Hawaii  only)
          originating  from  a  Non-Mainland  location  and  terminating  to the
          continental  United  States,  the  following   Non-Mainland  Transport
          Charges will apply in addition to any  applicable  domestic  Transport
          Charge as described in Subsection 3(A) above:

               Non-Mainland Location     Non-Mainland Transport Charge

                     Alaska                        (*****)
                     Hawaii                        (*****)
                     Puerto Rico                   (*****)
                     US Virgin Islands             (*****)
                     Canada                        (*****)


     (C) INTERNATIONAL TRANSPORT CHARGES.

         Commencing  as  of  December  1,  1997,  with  respect  to  calls
         originating in the  continental  United States and terminating to
         an  International  location  (i.e.,  other  than  a  Non-Mainland
         location),  Customer's  "International  Transport Charge" will be
         those  charges   shown  on  Schedule  "3"  attached   hereto  and
         incorporated  herein  by  reference.  Prior to  December 1, 1997,
         Customer's International Transport Charge  shall be those charges
         in effect as of the Effective Date described in Section 2 of this
         amended PET.

     (D)  LEC CHARGES.

          (1) "LEC Charges"  include Access Charges,  Egress Charges and SMS 800
          queries.  "Access  Charges" and "Egress  Charges" are per minute costs
          reasonably  calculated  by WilTel in  accordance  with this  Agreement
          between the applicable WilTel point of presence and the terminating or
          originating  point,  and rated at the applicable end office  (NPA-NXX)
          level using switched tandem access rates and charges (excluding TRAVEL
          CARD  Service).  Director  Assistance  calls will only be assessed the
          applicable  Access  Charge.  Customer  will also pay  WilTel a (*****)
          administrative  charge  which is assessed  on the total of  Customer's
          monthly  LEC  Charges  (the  "Administrative  Fee").  The  NPA-NXX  is
          generally identified by the end user's automated number identification
          ("ANI");  provided,  however,  in the event there is not an identified
          originating  ANI,  the  NPA-NXX  will be  assigned  based on  WilTel's
          originating trunk group. The terminating NPA-NXX will be identified by
          the dialed  number;  provided,  however,  in the event there is not an
          identified  dialed  number,  the  NPA-NXX  will be  assigned  based on
          WilTel's terminating trunk group.

          (2) The per  minute  rates  utilized  by  WilTel  in  determining  the
          applicable  Access  Charges and Egress  Charges are  described  in the
          local exchange carrier's ("LECs") applicable tariffs and are exclusive
          of any discounts based on minute or term commitments. In the event the
          LECs provide  discounts  which  Customer would receive based solely on
          its  own  traffic,  and  such  discounts  have a  material  effect  on
          Customer's total charges for Services provided  hereunder,  WilTel and
          Customer agree to negotiate in good faith  concerning the  calculation
          of all LEC  charges to reflect the  charges  Customer  would pay based
          solely on Customer's  usage. The Access Charges and Egress Charges may
          include,  without  limitation,  the components and elements  described
          below;  provided,  however,  the  terminology  with  respect  to these
          components  and elements may vary among LECs.  The Access  Charges and
          Egress Charges will be calculated  taking into effect whether the call
          is  interstate,  intrastate  or  intraLATA,  the direction of the call
          (i.e.,  whether  originating  or  termination),  whether  the  call is
          premium or non premium (if  applicable),  the mileage,  the meet point
          (if applicable)  and the call type (i.e., 1+ or 800).  WilTel may also
          apply any other  rating  elements  which are  assessed  by the LECs or
          third parties (e.g.,  regulatory fee assessments or  non-standard  LEC
          access components) whether such charges are based per access line, per
          business line, per market share,  per call, etc.  (e.g.,  the Arkansas
          Carrier Common Line charge which is assessed by a regulatory  body and
          allocated  to the LECs)  (collectively,  the  "Other  Charges").  Upon
          reasonable  request by Customer,  WilTel  agrees to  substantiate  how
          WilTel  calculated  the cost per  minute  with  respect  to the  Other
          Charges.  With  respect  to  those  LECs  utilizing  a  "time  of day"
          differential (i.e., Day/Nonday, Day/Evening/Night,  etc.), WilTel will
          only use the "Day" rate provided by the LECs.

          Component                          Elements
          ----------                         ---------

          Carrier Common Line                Originating
                                             Terminating

          End Office                         Local Switching
                                             Equal Access Recovery
                                             Information Surcharge

          Local Transport                    Termination
                                             Tandem Switching
                                             Facility
                                             Interconnection

          Entrance Facility                  DS-3  (month-to-month electrical)
                                             Multiplexer (3/1 month-to-month)

          (3) The Access Charges and Egress  Charges are generally  applied on a
          per minute basis except for (i) the Local  Transport  Facility  charge
          which is based on minutes and mileage,  and (ii) the Entrance Facility
          rate and  Multiplexer  rate  which are flat  monthly  rates  which are
          converted  by  WilTel  to a cost  per  minute  basis by  dividing  the
          applicable  DS-3  flat  rate or the  Multiplexer  rate as found in the
          applicable LEC tariff by (****).  WilTel reserves the right to convert
          any other flat rates assessed by the LECs into per minute charges. Any
          per  minute  charges  determined   hereunder  will  be  added  to  the
          applicable  Access Charges and Egress Charges.  Upon thirty (30) days'
          prior  written  notice,  WilTel  may also  charge  Customer  for other
          charges  it  is  assessed   by  any  LEC  or  the  SMS  800   database
          administrator for 800 number service (e.g.,  National Exchange Carrier
          Association (NECA) charges,  etc.),  excluding any charges incurred by
          WilTel solely for the purpose of maintaining its network.

                 Example: Assume the applicable LEC tariffed rate (i)
                 for entrance facility charges  is (*****)  per DS-3, and (ii)
                 for muxing is (*****)  per 3/1 mux. The Entrance Facility
                 rate  will be (********), (********),  and the Multiplexer
                 rate will be (*****).

          (4) Access  Charges will commence when the call is originated and will
          end when the call is  disconnected.  Customer will be assessed  Access
          Charges even if a call is not completed.  Egress Charges will commence
          when the call is answered and will end when the call is  disconnected.
          Access  Charges  and Egress  Charges  will not apply  with  respect to
          dedicated access originations or terminations, respectively.

     (E)  TRANSCENDTM MANAGER.

     WilTel agrees to provide Customer,  at no cost to Customer, a windows-based
     software program entitled "TranscendTM  Manager" which will include,  among
     other  things,  the Transcend  Database (as  described  herein) and various
     management reports. The "TranscendTM  Database" will contain the applicable
     Access Charges and Egress Charges  reasonably  calculated by WilTel at each
     LEC end office.  The  Database  will be updated  periodically  to take into
     account any tariff changes by the various LECs ("Tariff  Changes").  Tariff
     Changes received by WilTel on or before the fifteenth (15th) day of a month
     and  effective as of the first day of the  following  month or  thereafter,
     will be incorporated into the TranscendTM  Database by the first day of the
     month  following  WilTel's  receipt thereof or the date such Tariff Changes
     are effective, whichever is later.

     (F)  DIRECTORY ASSISTANCE SURCHARGE.

     Directory  assistance  calls  in the  continental  United  States  will  be
     assessed a  surcharge  of (*****) in addition  to any  applicable  Domestic
     Transport   Charge  as  described  in  Subsection  3(A)  above.   Directory
     assistance  calls to Canada  will be  assessed  a  surcharge  of (*****) in
     addition  to any  applicable  Domestic  Transport  Charge as  described  in
     Subsection 3(A) above and the applicable  Non-Mainland  Transport Charge as
     described in Subsection 3(B) above.

     (G)  TRAVEL CARD SERVICE RATES.

          (1) Basic  Interstate  TRAVEL CARD Service  Rates Per Minute:  (*****)
          Day, (*****) Nonday.

          (2) Basic Intrastate TRAVEL CARD Service Rates Per Minute [NOT SUBJECT
          TO DISCOUNT]:  SEE ATTACHED  INTRASTATE  SWITCHED ACCESS RATE SCHEDULE
          FOR BASIC TRAVEL CARD SERVICE.

          (3) International TRAVEL CARD Service Rates Per Minute [NOT SUBJECT TO
          DISCOUNT]:  SEE ATTACHED  INTERNATIONAL  SWITCHED ACCESS RATE SCHEDULE
          FOR BASIC TRAVEL CARD SERVICE. International TRAVEL CARD Service calls
          from the domestic United States to International locations (other than
          Canada) are subject to a surcharge of (*****) per call.

          (4) TRAVEL  CARD  Service  Rates Per Minute from the  domestic  United
          States to Canada  [NOT  SUBJECT TO  DISCOUNT]:  (*****)  Day,  (*****)
          Nonday.  TRAVEL CARD Service calls from the domestic  United States to
          Canada are subject to a surcharge of (*****) per call.

          (5) TRAVEL CARD  Service  Rates Per Minute from Canada to the domestic
          United States [NOT SUBJECT TO DISCOUNT]:  (****) Day,  (*****) Nonday.
          TRAVEL CARD Service  calls from Canada to the domestic  United  States
          are subject to a surcharge of (*****) per call.

          (6) Enhanced  TRAVEL CARD Service  Pricing [NOT SUBJECT TO  DISCOUNT]:
          Enhanced  features  to  the  TRAVEL  CARD  Service  are  available  as
          described  in the attached  schedule for Enhanced  TRAVEL CARD Service
          Pricing.

          (7) TRAVEL CARD Service Discount: (*****).

4.   DISCOUNTS:

     (A) For purposes of this  Agreement,  Customer's  "Monthly  Revenue Level":
     will be comprised of Customer"s  gross (i.e.,  prior to the  application of
     any discounts)  (i) Transport  Charges (i.e.,  Domestic,  Non-Mainland  and
     International);  (ii) LEC charges (including Other Charges); (iii) Director
     Assistance   surcharges;   (iv)  TRAVEL  CARD  Service  charges;   (v)  the
     Administrative  Fee  described in Subsection  3(D) (1) above;  (vi) (*****)
     times   Customer's  first  (*****)  of  monthly   recurring   private  line
     interexchange  service charges  (including both domestic and international)
     from WilTel;  (vii)  (*****)  times  Customer's  second  (*****) of monthly
     recurring  private  line  interexchange  service  charges  (including  both
     domestic and  international)  from WilTel;  and, (viii) Customer's  monthly
     recurring  private  line  interexchange  service  charges  (including  both
     domestic  and  international)  from WilTel in excess of (*****)  Customer's
     Monthly  Revenue Level will not include any pro rata charges,  ancillary or
     special feature charges,  such as, Authorization codes or CDR Tapes, or any
     other charges other than those identified by the relevant WilTel invoice as
     monthly  recurring  private  line  interexchange  service  charges  or  the
     switched service charges specifically mentioned in this Subsection (A).

     (B) Commencing  with the Effective  Date and continuing  through the end of
     the Initial  Service Term,  Customer will receive the  applicable  discount
     percentages  (the  "Discount")  shown in subsections (C), (D), (E), (F) (if
     applicable) and (G)(if applicable) below. The discount will only be applied
     to Customer's  Domestic  Transport  Charges as described in Subsection 3(A)
     above  and  Customer's   Non-Mainland  Transport  Charges  to  Non-Mainland
     locations (excluding Canada).

     (C) TERMINATION Service: (*****).

     (D) 800 ORIGINATION Service: (*****).

     (E) SWITCHED  ACCESS Service and DEDICATED  ACCESS Service (1+ and 800)
      within the  continental  United States:  (*****).

     (F) Intrastate SWITCHED ACCESS Service excluding  California,  Florida, New
     York and Texas  (i.e.,  if the  Special  Intrastate  Charges  described  in
     Subsection 3 (A)(3) apply: (*****).

     (G) Intrastate SWITCHED ACCESS Service in California, Florida, New York and
     Texas (i.e., if the Special  Intrastate  Charges  described in Subsection 3
     (A)(3) apply):  (*****).

     (H) SWITCHED  ACCESS Service and DEDICATED  ACCESS Service to  Non-Mainland
     locations only (excluding Canada): (*****).

     (I)  During  the  Initial  Service  Term of the  Agreement  (including  any
     Extension  Periods),   accumulated  credits  derived  from  the  applicable
     Discounts will be applied in arrears  commencing  with the first day of the
     month  following the Effective  Date, that is, the Discount will be applied
     to those  charges as described in  Subsection 4 (B) above for the preceding
     month (the "Discount  Period").  The initial  Discount Period shall include
     any partial  calendar month following Start of Service,  or such other time
     basis as may be mutually determined by the parties.

     (J) Each  Discount  will  result in the  application  of a credit  obtained
     during the Discount  Period to the WilTel  invoice to Customer  relevant to
     the billed measured  Switched Service for the calendar month next following
     the  completion  of  each  Discount  Period,  provided  Customer  has  paid
     undisputed  charges (including any late fees, if applicable) for that month
     and has not  otherwise  been subject to a Suspension  Notice in  accordance
     with the  Agreement.  Failure  of  Customer  to comply  with the  foregoing
     provision shall result in no credit for the Discount Period in question.

5. CUSTOMER'S  COMMITMENT/DEFICIENCY  CHARGE:

     (A)  Commencing  as of May 31, 1996 and  continuing  through the end of the
     Initial  Service  Term  (the  "Commitment  Period"),   Customer  agrees  to
     maintain,  on a take-or-pay basis, in the aggregate a Monthly Revenue Level
     (as defined in  Subsection  4(A) above) of at least the amounts shown below
     by  the  end  of  the  periods  shown  determined  in  a  cumulative  basis
     (collectively, "Customer's Cumulative Commitment").

                       Period              Customer's Cumulative Commitment
                  ---------------          --------------------------------

                  End of Month 12                    (*************)
                  End of Month 18                    (*************)
                  End of Month 24                    (*************)
                  End of Month 30                    (*************)
                  End of Month 36                    (*************)
                  End of Month 42                    (*************)

     (B) In the event Customer does not achieve Customer's applicable Cumulative
     Commitment by the end of the  respective  Month  listed,  Customer will pay
     WilTel (*****) of the difference between Customer's  applicable  Cumulative
     Commitment  and  Customer's  actual  cumulative  Monthly  Revenue Level (as
     described in Subsection 4(A) (the "Deficiency Charge").  Provided, however,
     Customer may elect one (1) time during the Commitment Period to transfer up
     to $15,000,000 of any Deficiency Charge to the immediately following period
     in which case the applicable  Cumulative Commitment for said period will be
     deemed to include the transferred  Deficiency Charge amount. The Deficiency
     Charge will be due at the same time payment is due for Service  provided to
     Customer, or immediately in an amount equal to $900,000,000 less Customer's
     actual cumulative  Monthly Revenue Level if WilTel terminates the Agreement
     based on Customer's default.

     (C)  Commencing  as of October 16,  1997,  in  determining  if Customer has
     satisfied  Customer's  Cumulative  Commitments,  WilTel  agrees to  include
     Telco's  monthly  switched  service and private line charges from WilTel as
     such charges are further  defined in Subsection 4 (A) above in  calculating
     Customer's  Cumulative  Monthly Revenue Level.  Therefore,  with respect to
     October  1997,  WilTel  agrees to include  (i)  (*****) of Telco's  monthly
     recurring private line interexchange  charges from WilTel for October, 1997
     Service (i.e.,  Telco's private line invoice dated September 20, 1997), and
     (ii)  (*****)  of  Telco's  applicable  switched  charges  from  WilTel for
     October,  1997  Service  (i.e.,  Telco's  switched  service  invoice  dated
     November  1, 1997).  Thereafter,  WilTel  will  include  (*****) of Telco's
     applicable invoices.

6.   OTHER  AGREEMENTS:  In  consideration  of the rates and  discounts  offered
     hereunder to Customer as well as the unique and special  pricing  elements,
     Customer  acknowledges  and agrees  that this  Agreement  and the  Services
     described  herein may not be combined  with any other  products or services
     offered  by  WilTel,   WilTel's  parent  company  or  WilTel's  affiliates.
     Therefore, Customer acknowledges and agrees that:

     (A)  As  of  the  Effective  Date  of  this  Agreement,  (i)  all  switched
     telecommunications   services  ("Existing   Services")  offered  by  WilTel
     (formerly WilTel, Inc.), WilTel's parent company,  WorldCom, Inc. (formerly
     LDDS Communications, Inc.) or any of WilTel's affiliates, including without
     limitation,  IDB WorldCom Services,  Inc.  (hereinafter  referred to as the
     "WilTel  Group"),  which are currently  being provided  Customer (which for
     purposes  of  this  Section  6  will  include  Customer's  parent  company,
     Customer's  subsidiaries  and any other  entities under common control with
     Customer;  hereinafter  referred to as the  "Customer  Group")  pursuant to
     existing service agreements ("Existing Agreements") will be canceled and no
     longer in force or effect  except for charges or credits  due for  Existing
     Services rendered as of the Effective Date of this Agreement and provisions
     intended  to  survive   termination,   such  as  limitation  of  liability,
     indemnification  and  confidentiality,   and  (ii)  all  Existing  Services
     provided a member of the  Customer  Group by a member of the  WilTel  Group
     will be  provisioned  under  the terms and  conditions  of this  Agreement.
     Simultaneous with the execution of this Agreement, if applicable,  Customer
     shall cause all members of the Customer Group to agree to the  cancellation
     of such Existing  Agreements  and the provision of Existing  Services under
     the terms and conditions of this  Agreement and Customer  agrees to provide
     WilTel with reasonable documentation evidencing such agreement.

     (B) If Customer  acquires a third party  after the  Effective  Date of this
     Agreement,  and such third part has existing  agreement(s) with a member of
     the WilTel Group  (collectively  referred to as the "Existing  Agreements")
     for  the  provision  of  switched  telecommunications  services  ("Existing
     Services"),  then ninety (90) days  following the date of such  acquisition
     (or such  earlier  date  contained  in a written  notice  from  Customer to
     WilTel) (the "Transfer Date"), (i) the Existing Agreements will be canceled
     and no longer in force or effect except for commitments,  if any, contained
     in such  Existing  Agreements  and charges  and  credits  due for  Services
     rendered  prior  to the  Transfer  Date,  (ii)  Existing  Services  will be
     provisioned  under this  Agreement,  and (iii) the aggregate  commitment(s)
     (e.g.,  revenue,  volume,  minute,  etc.)  remaining  under  such  Existing
     Agreements,   if  any,   shall  be  added  on  a  pro  rata  basis  to  the
     commitment(s), if any, existing under this Agreement. Simultaneous with the
     closing of such  acquisition,  Customer will cause such third party and all
     of its affiliates who are parties to such Existing Agreements,  to agree to
     the cancellation of such Existing  Agreements and the provision of Existing
     Services  under the terms and  conditions  of this  Agreement  and Customer
     agrees to provide  WilTel with  reasonable  documentation  evidencing  such
     agreement.

          Example:  Assume (i) Customer's  Commitment as described in Subsection
          4(A)  above is  $500,000,  (ii)  there  are  twenty-four  (24)  months
          remaining in the Service Term of this  Agreement,  and (iii)  Customer
          acquires a third party who has an existing switched telecommunications
          services  agreement with a member of the WilTel Group which contains a
          minimum monthly revenue commitment of $250,000 and has ten (10) months
          remaining in the term of such agreement.  Customer's  "new" Commitment
          as described  in  Subsection  4(A) will be $604,166 for the  remaining
          twenty-four (24) months in the Service Term determined as follows:
         $500,000 + [($250,000 x 10)/24] = $500,000 +$2,500,000/24 =
         $500,000 + 104,166 = $604,166.

     (C) If Customer  merges or combines  with a third party after the Effective
     Date of this Agreement, and such third party has existing agreement(s) with
     a member  of the  WilTel  Group  (collectively  referred  to as the  "Other
     Existing  Agreements")  for the  provision  of switched  telecommunications
     services ("Other Existing  Services"),  then ninety (90) days following the
     date of such merger or  combination  (or such earlier  date  contained in a
     written  notice from  Customer  to WilTel)  (the  "Other  Transfer  Date"),
     Customer must elect to either (i) cancel this Agreement, or (ii) cancel the
     Other  Existing  Agreements  (hereinafter  referred  to  as  the  "Canceled
     Agreement").  In such  case,  (a)  charges  and  credits  due for  Services
     rendered under the Canceled Agreement prior to the Other Transfer Date will
     remain in full force and  effect,  (b) Other  Existing  Services  under the
     Canceled Agreement will be provisioned under the surviving  Agreement,  and
     (c the  aggregate  commitment(s)  (e.g.,  revenue,  volume,  minute,  etc.)
     remaining  under the Canceled  Agreement,  if any,  shall be added on a pro
     rata  basis to the  commitment(s),  if any,  existing  under the  surviving
     Agreement.  Simultaneous  with the closing of such  combination  or merger,
     Customer  will  cause such third  party and all of its  affiliates  who are
     parties such Other Existing  Agreements,  to agree to the  cancellation  of
     such Other Existing Agreements and the provision of Other Existing Services
     under the terms and  conditions  of the  surviving  Agreement  and Customer
     agrees to provide  WilTel with  reasonable  documentation  evidencing  such
     agreement.

     (D) If any member of the WilTel Group  acquires,  merges or combines with a
     carrier  with which  Customer  has a reseller  or  similar  type  agreement
     ("Other Carrier Agreement"),  Customer may elect to transition all services
     being  provided  under  the  Other  Carrier  Agreement  to this  Agreement.
     Provided, in such case, all remaining commitment(s) under the Other Carrier
     Agreement, if any, shall be added on a pro rata basis to the commitment(s),
     if any, existing under this Agreement.

7.   PIC PROCESS:  As long as Customer is directly  effecting  the charge of its
     End Users' primary  interexchange  carrier ("PIC Process"),  all provisions
     (or  portions thereof) concerning  such  PIC  Process   (including  without
     limitation,  Subsections  1(E),  2(C),  3(A),  3(B), 3(C) and 3(D) will not
     apply. Provided, however, if at any time during the Initial Service Term or
     any Renewal Period Customer requests WilTel to perform such PIC Process, in
     whole  or  in  part,  such  provisions  (or  portions   thereof)  shall  be
     applicable.

8.   SERVICE  REQUESTS:  The parties agree to add Subsection 1(F) to read in its
     entirety as follows:

     (F) CDRs  WilTel  is able to  collect,  partition  and  duplicate  at least
     4,000,000  billable  call detail  records  ("CDRs")  for  Customer per day.
     WilTel  agrees to archive  such CDRs for a period of eighteen  (18) months.
     WilTel   acknowledges  that  calls  associated  with  ANIs  which  are  not
     identified in WilTel's  database are  identified as "Casual  Calls" and are
     not billed by WilTel after fourteen (14) days.  Upon submission by Customer
     of an ANI for  processing,  WilTel  agrees to  provide  Customer  with call
     detail  record  information  associated  with  such ANI  which has not been
     previously billed by WilTel.

9.   CANCELLATION WITHOUT CHARGE: The parties agree to substitution Subsection 2
     (C) of the TSA to read in its entirety as follows:

     (C) Cancellation  Without Charge  notwithstanding  anything to the contrary
     contained in  Subsection  2(A) above,  Customer  may cancel this  Agreement
     without incurring any cancellation charge if WilTel materially breaches any
     of the warranties  described  below within the time frame  described or, if
     applicable,  fails to cure such breach  within any  applicable  cure period
     ("WilTel  Breaches").  Provided,  however,  with respect to WilTel Breaches
     described in Subparts (i), (iv) or (v),  Customer must give WilTel  written
     notice of such default and an  opportunity to cure such default within five
     (5) days of such notice. In the event WilTel fails to cure any such default
     within the five-day period on more than three (3) occasions  within any six
     (6) month  period,  WilTel will be deemed in breach of this  Agreement  and
     Customer  may cancel this  Agreement  without  incurring  any  cancellation
     charge.

          (i) WilTel agrees to materially  provide a long distance  network with
          transmission     quality    and    availability     consistent    with
          telecommunications  common  carrier  industry  standards,   government
          regulations and sound business practices.  In the event of a cable cut
          or other incident materially affecting WilTel's network, WilTel agrees
          to use  reasonable  efforts  to notify  Customer  within  thirty  (30)
          minutes;  provided,  however, WilTel's failure to notify Customer will
          not be deemed a breach of this Agreement by WilTel.

          (ii) When  measured  over a thirty (30) day period,  WilTel  agrees to
          materially  deliver call detail  records within (x)  twenty-four  (24)
          hours of each day's traffic at least seventy-five percent (75%) of the
          time, (y) forty-eight (48) hours at least ninety-five percent (95%) of
          the time, and (z) seventy-two (72) hours at least ninety-eight percent
          (98%) of the time  (collectively,  the  "Delivery  Standard").  In the
          event WilTel fails to materially  deliver call detail  records  within
          the  Delivery  Standard  on more than three (3)  occasions  within any
          twelve  (12) month  period,  WilTel  will be deemed to be in breach of
          this  Agreement  and  Customer  may  cancel  this  Agreement   without
          incurring any cancellation charge.

          (iii)WilTel  agrees to materially  process (x) SWITCHED ACCESS Service
          (1+) Service Requests within twenty-four (24) hours of receipt of such
          Service Requests,  (y) DEDICATED ACCESS Service (800) Service Requests
          within  five  days  (excluding   Sundays  and  nationally   recognized
          holidays)  of  receipt  of  such  Service  Requests,  and  (z)  within
          seventy-two  (72) hours of receipt of such  Service  Requests in cases
          where Customer's  Responsible  Organization (RESPORG) provides the 800
          number collectively,  the "Process Standard").  In the WilTel fails to
          materially  process Service  Requests  within the Process  Standard on
          more than  three (3)  occasions  within any  thirty  (30) day  period,
          WilTel will be deemed to be in breach of this  Agreement  and Customer
          may cancel this Agreement without incurring any cancellation charge.

          (iv) WilTel agrees that its network will be engineered to that no more
          than one call in one hundred  originating calls will be blocked during
          any hour.  WilTel  agrees to relieve  blockage  conditions by means of
          rerouting  terminating  traffic  to  an  off-network  provider  within
          twenty-four (24) hours from the time such blockage occurs.

          (v) WilTel  agrees to monitor its network  twenty-four  (24) hours per
          day,  seven (7) days a week and agrees to act on  problems  materially
          effecting  transmission  service  within  four (4) hours from the time
          Customer  notifies WilTel of a problem or WilTel identifies a problem.
          In the event Customer submits a "trouble ticket" identifying  specific
          trouble items,  Customer will have the ability to ascertain the status
          of such  trouble  ticket and must give  approval  before said  trouble
          ticket is closed.

          (vi) WilTel agrees that WilTel's  administrative  systems specifically
          related to CDRs and the  processing of ANIs under this  Agreement will
          be  available  at least  ninety-eight  percent  (98%) of the time when
          measured  over a thirty  (30) day  period  (excluding  downtime  every
          twenty-four  (24)  hours  between  10:00  p.m.  and 7:00  a.m.,  other
          scheduled  downtimes mutually agreeable to both parties,  and downtime
          for  new  load  implementation,  backups,  maintenance  and  unplanned
          outages)  ("WilTel's  Systems  Availability").  In the event  WilTel's
          Systems  Availability  is less  than  allowed  hereunder  (hereinafter
          referred to as a "Systems  Breach"),  Customer agrees to notify WilTel
          and WilTel agrees to notify  Customer  within  forty-eight  (48) hours
          after receiving Customer's notice that the underlying problem has been
          corrected ("Systems Cure Period"). Following WilTel's notice, WilTel's
          Systems Availability will not be lower than ninety-eight percent (98%)
          when  measured  over  the  following  7,  14,  21 and  30 day  periods
          thereafter.  In the event a Systems  Breach  is not cured  within  the
          Systems Cure Period (or after such  Systems  Cure Period  occurs again
          within the 7, 14, 21 or 30 day period thereafter),  on more than three
          (3)  occasions  within any twelve  (12) month  period,  WilTel will be
          deemed to be in breach of this  Agreement and Customer may cancel this
          Agreement without incurring any cancellation charge.

10.  FRAUDULENT  CALLS:  The parties agree to substitute  Subsection 4(B) of the
     TSA to read in its entirety as follows:

     (B) Fraudulent  Calls:  WilTel agrees to apply the same level of effort and
     utilize the same methods and  procedures to control long distance fraud for
     Customer's  long distance  traffic carried over the WilTel network that any
     member of the  WilTel  Group (as  defined in Section 6 of the PET) does for
     its own traffic.  WilTel  agrees to  diligently  pursue the  detection  and
     elimination of fraud utilizing, but not limited to, the detection/screening
     parameters, and methods listed below. The parties understand that there may
     be as much as three (3) hours between a fraud event and WilTel's  detection
     thereof and that there may be  occurrence  of fraud  which,  regardless  of
     WilTel's diligent efforts, may go undetected. All call records selected for
     fraud  screening  using the  parameters  stated  below are subject to fraud
     analyst's review,  judgment,  and discretion as to a decision whether fraud
     is actually occurring. Except to the extent WilTel fails to comply with the
     fraud control provisions set forth below through no fault of Customer,  (i)
     Customer shall indemnify and hold WilTel harmless from all costs,  expenses
     (including,  without limitation,  court costs and attorneys' fees), losses,
     damages,  liabilities,  demands,  charges,  penalties,  claims  or  actions
     arising  from  fraudulent  or  unauthorized  calls of any nature  which may
     comprise  from  fraudulent  or  unauthorized  calls of any nature which may
     comprise a portion of the Services;  and (ii) Customer shall not be excused
     from paying WilTel for Services provided to Customer or any portion thereof
     on  the  basis  that   fraudulent  or   unauthorized   calls   comprised  a
     corresponding portion of the Services.  Provided, however, WilTel agrees to
     reasonably  seek  forgiveness  of  payments  to the  extent  possible  from
     countries  (such  as  Guyana  and the  Dominican  Republic)  where  foreign
     telephone  companies have agreed to forego  payments for disputed calls (in
     the event WilTel does not reasonable seek for forgiveness, WilTel agrees to
     be  liable  for  such  disputed  calls).  In  the  event  WilTel  discovers
     fraudulent  or  unauthorized  calls  being  made  (or  reasonably  believes
     fraudulent or unauthorized calls are being made),  WilTel shall take action
     with prompt, subsequent notice that is reasonably necessary to prevent such
     fraudulent or unauthorized  calls from continuing to take place,  including
     without  limitation,  denying  Services to particular  ANIs or  terminating
     Services to or from specific locations.

          (i)   Call records with invalid authorization codes.

          (ii)  Call records with invalid PIN digits.

          (iii)Toll-free call records that are pay phone with a duration greater
          than 3600 seconds.

          (iv) Toll-free call records with a duration greater than 3600 seconds.

          (v)  Caribbean  call  records that are  Dominican  and have a duration
          greater than 3600 seconds.

          (vi) Call records that are domestic  (not  international)  and are not
          toll-free and have a duration greater than 4000 seconds.

          (vii)  International  call records  with a duration  greater than 3600
          seconds.

          (viii)Call  records  with  universal  access  numbers  for travel card
          services.

          (ix) Calls from ANI or  authcode  with a  duration  greater  than 4000
          seconds.

          (x)  Calls with non-zero information digits.

          (xi)  International  calls with an authcode or a FGB, or  authcodes on
          FGD if there are more than ten (10) calls  within one (1) hour or with
          a duration greater than 300 minutes.

          (xii)Call  records  made with an  authcode on FGB to area code 809, or
          authcodes that are on FGD if there are more than ten (10) calls within
          one (1) hour or with duration greater than 300 minutes.

          (xiii)Originating ANI with more than ten (10) calls totaling more than
          600 minutes.

          (xiv)WilTel acknowledges that it is capable of providing the following
          information  upon  reasonable  request  by  customer:  (w)  three  (3)
          threshold  alert levels  mutually  agreed to by the  parties,  (x) the
          number of calls from a specific  originating ANI,  destination number,
          international  country  code and  billing  number,  (y) the  number of
          billable minutes from a specific  originating ANI, destination number,
          international  country  code and billing  number,  and (z)  Customer's
          capability  to block and update the number  database with respect to a
          specific  ANI,  destination  number,  international  country  code  or
          billing number.

11.  BILLING  DISPUTES:  The parties agree to substitute  Subsections 5(A), 5(D)
     and 5(E) of the TSA to read in their entirety as follows:

     (A) Payment  WilTel  billings for Services  hereunder are made on a monthly
     basis (or such other  basis as may be  mutually  agreed to by the  parties)
     following  Start of  Service.  WilTel  agrees to  provide  monthly  summary
     billing  and  invoicing   information   with  identified   originating  and
     terminating  LATAs in order to allow  Customer to reconcile its monthly CDR
     billing records with CDRs delivered to Customer for such period. Subject to
     Subsection  5(D) below,  Services shall be billed at the rates set forth in
     the PET and  Service  Requests,  as the  case  may be.  Discounts,  if any,
     applicable  to the rates  for  certain  Services  are set forth in the PET.
     Customer will pay all  undisputed  charges  relative to each WilTel invoice
     for Services  within  forty-five (45) days of the invoice date set forth on
     each WilTel invoice to Customer ("Due Date"). If payment is not received by
     WilTel on or before the Due Date, Customer shall also pay a late fee in the
     amount of the lesser of one and  one-half  percent  (1 1/2%) of the  unpaid
     balance of the  charges  for  Services  rendered  per month or the  maximum
     lawful rate under applicable state law.

     (D)  Modification  of  Charges  During  the  Initial  Service  Term of this
     Agreement,  the Domestic Transport Charges (as described in Subsection 2(A)
     of the PET) and the administrative  charge (as described in Subsection 2(D)
     of the PET) will not be modified by WilTel. International Transport Charges
     may be modified based on WilTel's cost for such service.

     (E) Billing Disputes  notwithstanding the foregoing,  late fees shall apply
     (but shall not be due and payable for a period of one hundred  twenty (120)
     days  following the Due Date therefor) for amounts  reasonably  disputed by
     Customer,  provided Customer:  (i) pays all undisputed charges on or before
     the  Due  Date,   (ii)   presents  a  written   statement  of  any  billing
     discrepancies  to WilTel in reasonable  detail on or before the Due Date of
     the invoice in question, and (iii) negotiates in good faith with WilTel for
     the purpose of resolving  such  dispute  within said one hundred and twenty
     (120) day period. In the event such dispute is resolved in favor of WilTel,
     Customer  agrees to pay  WilTel  the  disputed  amounts  together  with any
     applicable late fees within ten (10) days of the  resolution.  In the event
     such  dispute is resolved in favor of  Customer,  Customer  will  receive a
     credit for the disputed  charges in question and the applicable  late fees.
     In the event the dispute  can not be  resolved  within such one hundred and
     twenty (120) day period (unless WilTel has agreed in writing to extend such
     period) all disputed  amounts  together with late fees shall become due and
     payable, and this provision shall not be construed to prevent Customer from
     pursuing any  available  legal  remedies.  WilTel shall not be obligated to
     consider any Customer notice of billing discrepancies which are received by
     WilTel more than one hundred and twenty (120) days  following  the Due Date
     of the invoice in question.

12. CREDIT:  The parties agree to substitute Section 6 of the TSA to read in its
entirety as follows:

     Credit.  Customer has received  credit approval from WilTel as described in
     that  certain  letter from Mr. Bob Vetera  (WilTel's  Director of Corporate
     Credit) to Mr. Craig Holmes  Customer's Vice President and Chief Accounting
     Officer), a copy of which is attached hereto as Attachment "1" (the "Credit
     Letter").  Provided  Customer's  accounts receivable balance to WilTel does
     not exceed $50,000,000  ("Customer's Credit Line"), WilTel will not require
     any further  security or assurances from WilTel for payments due hereunder.
     WilTel reserves the right, however, to require additional security or other
     assurances  from  Customer  with respect to payments  due  hereunder in the
     event Customer's Credit Line exceeds $50,000,000.

13.  CREDITWORTHINESS:  The parties agree to substitute  Section 7 of the TSA to
read in its entirety as follows:

     Creditworthiness.   During  the  Initial  Service  (including  any  Renewal
     Periods)  Customer  agrees  to  provide  WilTel  with  quarterly  financial
     statements. If at any time there is a material adverse change in Customer's
     creditworthiness  as specifically  defined herein,  then in addition to any
     other  remedies  available  to  WilTel,  WilTel  may  elect,  in  its  sole
     discretion,  to exercise one or more of the following  remedies:  (i) cause
     Start of Service for Services  described in a previously  executed  Service
     Request  to be  withheld;  (ii)  cease  providing  Services  pursuant  to a
     Suspension  Notice in accordance with Section 5(F); (iii) decline to accept
     a Service Request or other requests from Customer to provide Services which
     WilTel may  otherwise  be  obligated to accept  and/or (iv)  condition  its
     provision  of Services or  acceptance  of a Service  Request on  Customer's
     assurance  of  payment  which  shall be a deposit  or such  other  means to
     establish  reasonable  assurance of payment.  One or more of the  following
     shall constitute an material adverse change in Customer's creditworthiness:
     (i) Customer's  material default of its obligations to WilTel under this or
     any other  agreement  with WilTel which is not cured within any  applicable
     cure  period;  (ii)  failure  of  Customer  to  make  full  payment  of all
     undisputed  charges due hereunder on or before the Due Date on three (3) or
     more  occasions  during any period of twelve  (12) or fewer  months;  (iii)
     acquisition  of Customer  (whether  in whole or by majority or  controlling
     interest) by an entity which is  insolvent,  which is subject to bankruptcy
     or  insolvency  proceedings,  which owes past due  amounts to WilTel or any
     entity  affiliated  with WilTel;  or, (iv)  Customer's  being subject to or
     having  filed  for  bankruptcy  or  insolvency  proceedings  or  the  legal
     insolvency of Customer.

14. REMEDIES FOR BREACH: The parties agree to substitute Section 8 of the TSA to
read in its entirety as follows:

     Remedies for Breach.  In the event  Customer is in material  breach of this
     Agreement,  including  without  limitation,  failure to pay all  undisputed
     charges due hereunder by the  applicable Due Date or the date stated in the
     Suspension Notice described in Subsection 5 (F) above,  provided WilTel has
     issued Customer at least two (2) 10-day Suspension  Notices as described in
     Subsection 5(F) above,  WilTel shall have the right,  after giving Customer
     five (5) days prior notice and  opportunity  to cure, to (i) terminate this
     Agreement;  (ii) withhold billing  information from Customer;  and/or (iii)
     contact the End Users (for whom calls are originating and terminated solely
     over facilities  comprising the WilTel network)  directly and bill such End
     Users  directly  until  such time as  WilTel  has been paid in full for the
     amount  owed by  Customer.  If Customer  fails to make  payment by the date
     stated in the Suspension Notice and WilTel,  after giving Customer five (5)
     days prior notice, terminates this Agreement as provided in this Section 8,
     such  termination  shall not relieve  Customer  for  payment of  applicable
     cancellation charges as described in Section 2 above.

15.  WARRANTY:  The parties agree to substitute  Section 9 of the TSA to read in
its entirety as follows:

     Warranty.  WilTel will provide a long  distance  network with  transmission
     quality and availability consistent with telecommunications  common carrier
     industry  standards,  government  regulations and sound business practices.
     WILTEL MAKES NO OTHER  WARRANTIES  ABOUT THE SERVICES  PROVIDED  HEREUNDER,
     EXPRESS  OR  IMPLIED,  INCLUDING  BUT  NOT  LIMITED  TO,  ANY  WARRANTY  OF
     MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE.

16. FORCE MAJEURE: The parties agree to substitute Section 11 of the TSA to read
in its entirety as follows:

     Force Majeure. If WilTel's  performance of this Agreement or any obligation
     hereunder is prevented,  restricted or interfered with by causes beyond its
     reasonable  control  including,  but not  limited  to,  acts of God,  fire,
     explosion,  vandalism,  storm or other similar occurrence,  any law, order,
     regulation,  direction,  action or request of the United States government,
     or state or local governments,  or of any department,  agency,  commission,
     court, bureau, corporation or other instrumentality of any one or more such
     governments,  or of  any  civil  or  military  authority,  or  by  national
     emergency,  insurrection,  riot, war,  strike,  lockout or work stoppage or
     other labor difficulties (excluding WilTel's labor force and personnel), or
     supplier failure, shortage, breach or delay (a "Force Majeure Event"), then
     WilTel shall be excused from such  performance on a day-to-day basis to the
     extent of such  restriction  or  interference.  WilTel shall use reasonable
     efforts  under  the  circumstances  to  avoid  or  remove  such  causes  or
     nonperformance  and shall  proceed  to  perform  with  reasonable  dispatch
     whenever such causes are removed or cease. In the event WilTel is unable to
     restore  Service  within  five (5) days  after  the  occurrence  of a Force
     Majeure Event as described herein, Customer may cancel the affected Service
     and  WilTel  and  Customer  agree to  negotiate  in good  faith  concerning
     Customer's minimum monthly commitment, if any, described in the PET.

17. FORUM:  The parties agree to substitute  Subsection 20(B) of the TSA to read
in its entirety as follows:

     (B) Forum.  Any legal action or proceeding  with respect to this  Agreement
     may be brought in the  Courts of (i) the State of  Oklahoma  in and for the
     County of Tulsa or the United  States of America for the Northern  District
     of Oklahoma,  or (ii) the State of Texas in and for the County of Dallas or
     the  United  States of  America  for the  Northern  District  of Texas.  By
     execution of this Agreement, both Customer and WilTel hereby submit to such
     jurisdiction,  hereby  expressly  waiving whatever rights may correspond to
     either  of  them  by  reason  of  their  present  or  future  domicile.  In
     furtherance of the  foregoing,  Customer and WilTel hereby agree to service
     by U.S. Mail at the notice addresses referenced in Section 15. Such service
     shall be deemed  effective  upon the earlier of actual receipt or seven (7)
     days following the date of posting.

18.  ACCOUNTING  CODES:  Notwithstanding  anything to the contrary  contained in
Section 14 of the Service  Schedule  dated as of May 31, 1996,  WilTel agrees to
(**********) for verified or non-verified accounting codes.

          IN WITNESS  WHEREOF,  the  parties  have  executed  these  Amended and
     Restated Program Enrollment Terms on the date first written above.


WORLDCOM NETWORK SERVICES, INC.             EXCEL TELECOMMUNICATIONS, INC.
d/b/a WilTel

By: /s/Charles M. Cole III                By: /s/Thomas A. Marino
   ---------------------------------          --------------------------------
    (Signature)                               (Signature)

   CHARLES M. COLE III                        THOMAS A. MARINO
   ---------------------------------          --------------------------------
    (Print Name)                              (Print Name)

   Vice President, Carrier Sales              Executive Vice President
   ---------------------------------          --------------------------------
    (Title)                                   {Title}

   November 24, 1997                          November 21, 1997
   ---------------------------------          --------------------------------
    (Date)                                    (Date)

(*****) Confidential Treatment Requested
        The redacted material, separately filed with the Commission.
<PAGE>
                             
                              WilTel - Proprietary

                   Not for use or disclosure outside WilTel
                         except under written agreement

                                   SCHEDULE 1

                                   TRANSCEND

                          Tier Locations Sorted by Tier
<TABLE>
<CAPTION>
                 LATA                                                           LATA
  Tier          Number                  LATA Name                Tier          Number                  LATA Name
- ---------- ----------------- --------------------------------- ---------- ----------------- --------------------------------
<S>        <C>               <C>                               <C>        <C>               <C>
   (*)           126         West Massachusetts MA                (*)           492         Baton Rouge, LA
   (*)           128         East Massachusetts MA                (*)           520         St. Louis, MO
   (*)           132         New York Metro NY                    (*)           521         Westphalia, MO
   (*)           222         Delaware Valley, NJ                  (*)           522         Springfield, MO
   (*)           224         North Jersey, NJ                     (*)           524         Kansas City, MO
   (*)           228         Philadelphia, PA                     (*)           532         Wichita, KS
   (*)           234         Pittsburgh, PA                       (*)           534         Topeka, KS
   (*)           236         Washington DC                        (*)           536         Oklahoma City, OK
   (*)           238         Baltimore, MD                        (*)           538         Tulsa, OK
   (*)           248         Richmond, VA                         (*)           540         El Paso, TX
   (*)           320         Cleveland, OH                        (*)           542         Midland, TX
   (*)           324         Columbus, OH                         (*)           550         Abilene, TX
   (*)           325         Akron, OH                            (*)           552         Dallas, TX
   (*)           326         Toledo, OH                           (*)           554         Longview, TX
   (*)           328         Dayton, OH                           (*)           560         Houston, TX
   (*)           330         Evansville, IN                       (*)           562         Beaumont, TX
   (*)           332         South Bend, IN                       (*)           628         Minneapolis, MN
   (*)           336         Indianapolis, IN                     (*)           632         Des Moines, IA
   (*)           340         Detroit, MI                          (*)           634         Davenport, IA
   (*)           358         Chicago, IL                          (*)           635         Cedar Rapids, IA
   (*)           426         Raleigh, NC                          (*)           644         Omaha, NE
   (*)           434         Columbia, SC                         (*)           652         Idaho ID
   (*)           438         Atlanta, GA                          (*)           656         Denver, CO
   (*)           440         Savannah, GA                         (*)           658         Colorado Springs, CO
   (*)           442         Augusta, GA                          (*)           660         Utah, UT
   (*)           446         Macon, GA                            (*)           664         New Mexico, NM
   (*)           452         Jacksonville, FL                     (*)           668         Tucson, AZ
   (*)           454         Gainesville, FL                      (*)           672         Portland, OR
   (*)           456         Daytona Beach, FL                    (*)           674         Seattle, WA
   (*)           458         Orlando, FL                          (*)           720         Reno, NV
   (*)           460         Southeast, FL                        (*)           721         Pahrump, NV
   (*)           468         Memphis, TN                          (*)           722         San Francisco, CA
   (*)           470         Nashville, TN                        (*)           726         Sacramento, CA
   (*)           472         Chattanooga, TN                      (*)           730         Los Angeles, CA
   (*)           478         Montgomery, AL                       (*)           920         Hartford, CT
   (*)           480         Mobile, AL                           (*)           922         Cincinnati, OH
   (*)           486         Shreveport, LA                       (*)           952         Gulf Coast, Fl
   (*)           488         Lafayette, LA                        (*)           953         Tallahassee, FL
   (*)           490         New Orleans, LA
</TABLE>
<PAGE>
                                   SCHEDULE 1

                                   TRANSCEND

                          Tier Locations Sorted by Tier
<TABLE>
<CAPTION>
                 LATA                                                           LATA
  Tier          Number                  LATA Name                Tier          Number                  LATA Name
- ---------- ----------------- --------------------------------- ---------- ----------------- --------------------------------
<S>        <C>               <C>                               <C>        <C>               <C>
   (*)           122         New Hampshire, NH                    (*)           430         Greenville, SC
   (*)           133         Poughkepsie, NY                      (*)           432         Florence, SC
   (*)           134         Albany, NY                           (*)           448         Pensacola, FL
   (*)           136         Syracuse, NY                         (*)           462         Louisville, KY
   (*)           140         Buffalo, NY                          (*)           474         Knoxville, TN
   (*)           220         Atlantic Coastal, NJ                 (*)           476         Birmingham, AL
   (*)           246         Culpeper, VA                         (*)           477         Huntsville, AL
   (*)           250         Lynchburg, VA                        (*)           484         Biloxi, MS
   (*)           252         Norfolk, VA                          (*)           528         Little Rock, AR
   (*)           338         Bloomington, IN                      (*)           558         Austin, TX
   (*)           342         Upper Peninsula, MI                  (*)           564         Corpus Christi, TX
   (*)           344         Saginaw, MI                          (*)           566         San Antonio, TX
   (*)           346         Lansing, MI                          (*)           568         Brownsville, TX
   (*)           348         Grand Rapids, MI                     (*)           640         South Dakota, SD
   (*)           350         Northeast, WI                        (*)           724         Chico, CA
   (*)           352         Northwest, WI                        (*)           732         San Diego, CA
   (*)           354         Southwest, WI                        (*)           736         Monterey, CA
   (*)           356         Southeast, WI                        (*)           738         Stockton, CA
   (*)           366         Forrest, IL                          (*)           740         San Luis Obispo, CA
   (*)           368         Peoria, IL                           (*)           949         Fayetteville, NC
   (*)           370         Champaign, IL                        (*)           951         Rocky Mount, NC
   (*)           374         Springfield, IL                      (*)           973         Palm Springs, CA
   (*)           422         Charlotte, NC                        (*)           974         Rochester, NY
   (*)           424         Greensboro, NC                       (*)

</TABLE>
<PAGE>
                                  SCHEDULE 1

                                   TRANSCEND

                          Tier Locations Sorted by Tier
<TABLE>
<CAPTION>
                 LATA                                                           LATA
  Tier          Number                  LATA Name                Tier          Number                  LATA Name
- ---------- ----------------- --------------------------------- ---------- ----------------- --------------------------------
<S>        <C>               <C>                               <C>        <C>               <C>
   (*)           120         Maine, ME                            (*)           624         Duluth, MN
   (*)           124         Vermont, VT                          (*)           626         St. Cloud, MN
   (*)           130         Rhode Island, RI                     (*)           630         Sioux City, IA
   (*)           138         Binghampton, NY                      (*)           636         Fargo, ND
   (*)           226         Capital, PA                          (*)           638         Bismark, ND
   (*)           230         Altoona, PA                          (*)           646         Grand Island, NE
   (*)           232         Northeast, PA                        (*)           648         Great Falls, MT
   (*)           240         Hagerstown, MD                       (*)           650         Billings, MT
   (*)           242         Salisbury, MD                        (*)           654         Wyoming, WY
   (*)           244         Roanoke, VA                          (*)           670         Eugene, OR
   (*)           254         Charleston, WV                       (*)           676         Spokane, WA
   (*)           256         Clarksburg, WV                       (*)           728         Fresno, CA
   (*)           322         Youngstown, OH                       (*)           734         Bakersfield, CA
   (*)           334         Auburn/Huntington, IN                (*)           921         Fisher's Island, NY
   (*)           360         Rockford, IL                         (*)           923         Mansfield, OH
   (*)            62         Cairo, IL                            (*)           924         Erie, PA
   (*)           364         Sterling, IL                         (*)           927         Harrisonburg, VA
   (*)           376         Quincy, IL                           (*)           928         Charlottesville, VA
   (*)           420         Asheville, NC                        (*)           929         Edinburg, VA
   (*)           428         Wilmington, NC                       (*)           932         Blue Field, WV
   (*)           436         Charleston, SC                       (*)           937         Richmond, IN
   (*)           450         Panama City, FL                      (*)           938         Terre Haute, IN
   (*)           464         Owensboro, KY                        (*)           939         Fort Meyers, FL
   (*)           466         Winchester, KY                       (*)           956         Bristol, TN
   (*)           482         Jackson, MS                          (*)           958         Lincoln, NE
   (*)           530         Pine Bluff, AR                       (*)           961         San Angelo, TX
   (*)           544         Lubbock, TX                          (*)           963         Kalispell, MT
   (*)           546         Amarillo, TX                         (*)           976         Mattoon, IL
   (*)           548         Wichita Falls, TX                    (*)           977         Galesburg, IL
   (*)           556         Waco, TX                             (*)           978         Olney, IL
   (*)           570         Hearne, TX                           (*)           980         Navajo Territory, AZ
   (*)           620         Rochester, MN                        (*)           981         Navajo Territory, UT

</TABLE>
<PAGE>
                                  SCHEDULE 1

                                   TRANSCEND

                          Tier Locations Sorted by LATA
<TABLE>
<CAPTION>
                 LATA                                                           LATA
  Tier          Number                  LATA Name                Tier          Number                  LATA Name
- ---------- ----------------- --------------------------------- ---------- ----------------- --------------------------------
<S>        <C>               <C>                               <C>        <C>               <C>
   (*)           120         Maine, ME                            (*)           328         Dayton, OH
   (*)           122         New Hampshire, NH                    (*)           330         Evansville, IN
   (*)           124         Vermont, VT                          (*)           332         South Bend, IN
   (*)           126         West Massachusetts, MA               (*)           334         Auburn/Huntington, IN
   (*)           128         East Massachusetts, MA               (*)           336         Indianapolis, IN
   (*)           130         Rhode Island,RI                      (*)           338         Bloomington, IN
   (*)           132         New york Metro, NY                   (*)           340         Detroit, MI
   (*)           133         Poughkeepsie, NY                     (*)           342         Upper Peninsula, MI
   (*)           134         Albany, NY                           (*)           344         Saginaw, MI
   (*)           136         Syracuse, NY                         (*)           346         Lansing, MI
   (*)           138         Binghampton, NY                      (*)           348         Grand Rapids, MI
   (*)           140         Buffalo, NY                          (*)           350         Northeast, WI
   (*)           220         Atlantic Coastal, NJ                 (*)           352         Northwest, WI
   (*)           222         Delaware Valley, NJ                  (*)           354         Southwest, WI
   (*)           224         North Jersey, NJ                     (*)           356         Southeast, WI
   (*)           226         Capital, PA                          (*)           358         Chicago, IL
   (*)           228         Philadelphia, PA                     (*)           360         Rockford, IL
   (*)           230         Altoona, PA                          (*)           362         Cairo, IL
   (*)           232         Northeast, PA                        (*)           364         Sterling, IL
   (*)           234         Pittsburgh, PA                       (*)           366         Forrest, IL
   (*)           236         Washington, DC                       (*)           368         Peoria, IL
   (*)           238         Baltimore, MD                        (*)           370         Champaign, IL
   (*)           240         Hagerstown, MD                       (*)           374         Springfield, IL
   (*)           242         Salisbury, MD                        (*)           376         Quincy, IL
   (*)           244         Roanoke, VA                          (*)           420         Asheville, NC
   (*)           246         Culpeper, VA                         (*)           422         Charlotte, NC
   (*)           248         Richmond, VA                         (*)           424         Greensboro, NC
   (*)           250         Lynchburg, VA                        (*)           426         Raleigh, NC
   (*)           252         Norfolk, VA                          (*)           428         Wilmington, NC
   (*)           254         Charleston, WV                       (*)           430         Greenville, SC
   (*)           256         Clarksburg, WV                       (*)           432         Florence, SC
   (*)           320         Cleveland, OH                        (*)           434         Columbia, SC
   (*)           322         Youngstown, OH                       (*)           436         Charleston, SC
   (*)           324         Columbus, OH                         (*)           438         Atlanta, GA
   (*)           325         Akron, OH                            (*)           440         Savannah, GA
   (*)           326         Toledo, OH                           (*)           442         Augusta, GA
   (*)           444         Albany, GA                           (*)           542         Midland, TX
   (*)           446         Macon, GA                            (*)           544         Lubbock, TX

</TABLE>
<PAGE>
                                  SCHEDULE 1

                                   TRANSCEND

                          Tier Locations Sorted by LATA
<TABLE>
<CAPTION>
                 LATA                                                           LATA
  Tier          Number                  LATA Name                Tier          Number                  LATA Name
- ---------- ----------------- --------------------------------- ---------- ----------------- --------------------------------
<S>        <C>               <C>                               <C>        <C>               <C>
   (*)           448         Pensacola, FL                        (*)           546         Amarillo, TX
   (*)           450         Panama City, FL                      (*)           548         Wichita Falls, TX
   (*)           452         Jacksonville, FL                     (*)           550         Abilene, TX
   (*)           454         Gainesville, FL                      (*)           552         Dallas, TX
   (*)           456         Daytona Beach, FL                    (*)           554         Longview, TX
   (*)           458         Orlando, FL                          (*)           556         Waco, TX
   (*)           460         Southeast, FL                        (*)           558         Austin, TX
   (*)           462         Louisville, KY                       (*)           560         Houston, TX
   (*)           464         Owensboro, KY                        (*)           562         Beaumont, TX
   (*)           466         Winchester, KY                       (*)           564         Corpus Christi, TX
   (*)           468         Memphis, TN                          (*)           566         San Antonio, TX
   (*)           470         Nashville, TN                        (*)           568         Brownsville, TX
   (*)           472         Chattaooga, TN                       (*)           570         Hearne, TX
   (*)           474         Knoxville, TN                        (*)           620         Rochester, MN
   (*)           476         Birmingham, AL                       (*)           624         Duluth, MN
   (*)           477         Huntsville, AL                       (*)           626         St. Cloud, MN
   (*)           478         Montgomery, AL                       (*)           628         Minneapolis, MN
   (*)           480         Mobile, AL                           (*)           630         Sioux City, IA
   (*)           482         Jackson, MS                          (*)           632         Des Moines, IA
   (*)           484         Biloxi, MS                           (*)           634         Davenport, IA
   (*)           486         Shreveport, LA                       (*)           635         Cedar Rapids, IA
   (*)           488         Lafayette, LA                        (*)           636         Fargo, ND
   (*)           490         New Orleans, LA                      (*)           638         Bismark, ND
   (*)           492         Baton Rouge, LA                      (*)           640         South Dakota, SD
   (*)           520         St. Louis, MO                        (*)           644         Omaha, NE
   (*)           521         Westphalia, MO                       (*)           646         Grand Island, NE
   (*)           522         Springfield, MO                      (*)           648         Great Falls, MT
   (*)            24         Kansas City, MO                      (*)           650         Billings, MT
   (*)           526         Fort Smith, AR                       (*)           652         Idaho, ID
   (*)           528         Little Rock, AR                      (*)           654         Wyoming, WY
   (*)           530         Pine Bluff, AR                       (*)           656         Denver, CO
   (*)           532         Wichita, KS                          (*)           658         Colorado Springs, CO
   (*)           534         Topeka, KS                           (*)           660         Utah, UT
   (*)           536         Oklahoma City, OK                    (*)           664         New Mexico, NM
   (*)           538         Tulsa, OK                            (*)           666         Phoenix, AZ
   (*)           540         El Paso, TX                          (*)           668         Tucson, AZ
   (*)           670         Eugene, OR                           (*)           928         Charlottesville, VA
   (*)           672         Portland, OR                         (*)           929         Edinburg, VA
   (*)           674         Seattle, VA                          (*)           932         Blue Field, WV
   (*)           676         Spokane, WA                          (*)           937         Richmond, IN
</TABLE>
<PAGE>
                                  SCHEDULE 1

                                   TRANSCEND

                          Tier Locations Sorted by LATA
<TABLE>
<CAPTION>
                 LATA                                                           LATA
  Tier          Number                  LATA Name                Tier          Number                  LATA Name
- ---------- ----------------- --------------------------------- ---------- ----------------- --------------------------------
<S>        <C>               <C>                               <C>        <C>               <C>
   (*)           720         Reno, NV                             (*)           938         Terre Haute, IN
   (*)           721         Pahrump, NV                          (*)           939         Fort Meyers, FL
   (*)            22         San Francisco, CA                    (*)           949         Fayetteville, NC
   (*)           724         Chico, CA                            (*)           951         Rocky Mount, NC
   (*)           726         Sacramento, CA                       (*)           952         Gulf Coast, FL
   (*)           728         Fresno, CA                           (*)           953         Tallahassee, Fl
   (*)           730         Los Angeles, CA                      (*)           956         Bristol, TN
   (*)           732         San Diego, CA                        (*)           958         Lincoln, NE
   (*)           734         Bakersfield, CA                      (*)           960         Coeur D'Alene, ID
   (*)           736         Monterey, CA                         (*)           961         San Angelo, TX
   (*)           738         Stockton, CA                         (*)           963         Kalispell, MT
   (*)           740         San Luis Obispo, CA                  (*)           973         Palm Springs, CA
   (*)           920         Hartford, CT                         (*)           974         Rochester, NY
   (*)           921         Fisher's Island, NY                  (*)           976         Mattoon, IL
   (*)           922         Cincinnati, OH                       (*)           977         Galesburg, IL
   (*)           923         Mansfield, OH                        (*)           978         Olney, IL
   (*)           924         Erie, PA                             (*)           980         Navajo Territory, AZ
   (*)           927         Harrisonburg, VA                     (*)           981         Navajo Territory, UT

</TABLE>
<PAGE>
                                   SCHEDULE 2

         Transcend Jurisdictional Transport Base Rates (Before Discount)
<TABLE>
<CAPTION>
                                           Base                                           Base
                       State             Transport                   State             Transport
               ----------------------- --------------        ----------------------- ---------------
<S>            <C>                     <C>                   <C>                     <C>    
               ALABAMA                      (*)              MONTANA                      (*)
               ARIZONA                      (*)              NEBRASKA                     (*)
               ARKANSAS                     (*)              NEVADA                       (*)
               CALIFORNIA                   (*)              NEW HAMPSHIRE                (*)
               California Intra-lata        (*)              NEW JERSEY                   (*)
               COLORADO                     (*)              NEW MEXICO                   (*)
               CONNECTICUT                  (*)              NEW YORK                     (*)
               DELAWARE                     (*)              NORTH CAROLINA               (*)
               FLORIDA                      (*)              NORTH DAKOTA                 (*)
               GEORGIA                      (*)              OHIO                         (*)
               IDAHO                        (*)              OKLAHOMA                     (*)
               ILLINOIS                     (*)              OREGON                       (*)
               INDIANA                      (*)              PENNSYLVANIA                 (*)
               IOWA                         (*)              RHODE ISLAND                 (*)
               KANSAS                       (*)              SOUTH CAROLINA               (*)
               KENTUCKY                     (*)              SOUTH DAKOTA                 (*)
               Kentucky Intra-lata          (*)              TENNESSEE                    (*)
               LOUISIANA                    (*)              TEXAS                        (*)
               MAINE                        (*)              UTAH                         (*)
               MARYLAND                     (*)              VERMONT                      (*)
               MASSACHUSETTS                (*)              VIRGINIA                     (*)
               MICHIGAN                     (*)              WASHINGTON                   (*)
               MINNESOTA                    (*)              WEST VIRGINIA                (*)
               MISSISSIPPI                  (*)              WISCONSIN                    (*)
               MISSOURI                     (*)              WYOMING                      (*)
</TABLE>
<PAGE>
Note: Local Access must be added to  International  Transport for switched calls
and Domestic Transport must be added for all call types.


                                 Excel Transcend
                         International Transport Pricing

                                                              International
                Country                                         Transport
                --------------------------                    -------------

                AFGHANISTAN                                       (*)
                ALBANIA                                           (*)
                ALGERIA                                           (*)
                AMERICAN SAMOA                                    (*)
                ANDORRA                                           (*)
                ANGOLA                                            (*)
                ANGUILLA                                          (*)
                ANTARCTICA                                        (*)
                ANTARCTICA (SCOTT BASE)                           (*)
                ANTIGUA (BARBUDA)                                 (*)
                ARGENTINA                                         (*)
                ARMENIA                                           (*)
                ARUBA                                             (*)
                ASCENSION ISLAND                                  (*)
                AUSTRALIA                                         (*)
                AUSTRIA                                           (*)
                AZERBAIJAN                                        (*)
                BAHAMAS                                           (*)
                BAHRAIN                                           (*)
                BANGLADESH                                        (*)
                BARBADOS                                          (*)
                BELARUS                                           (*)
                BELGIUM                                           (*)
                BELIZE                                            (*)
                BENIN                                             (*)
                BERMUDA                                           (*)
                BHUTAN                                            (*)
                BOLIVIA                                           (*)
                BOSNIA & HERZEGOVINA                              (*)
                BROTSWANA                                         (*)
                BRAZIL                                            (*)
                BRITISH VIRGINIA ISLANDS                          (*)
                BRUNEI                                            (*)
                BULGARIA                                          (*)
                BURKINA FASO                                      (*)
                BURUNDI                                           (*)
                CAMBODIA                                          (*)
                CAMEROON                                          (*)
                CAPE VERDE ISLANDS                                (*)

<PAGE>

                                 Excel Transcend
                   International Transport Pricing (Continued)

                                                             International
                Country                                         Transport
                --------------------------                    -------------

                CAYMAN ISLANDS                                    (*)
                CENTRAL AFRICAN REPUBLIC                          (*)
                CHAD                                              (*)
                CHILE                                             (*)
                CHINA                                             (*)
                CHRISTIMAS & COCOS ISLAND                         (*)
                COLUMBIA                                          (*)
                COMOROS                                           (*)
                CONGO                                             (*)
                COOK ISLANDS                                      (*)
                COSTA RICA                                        (*)
                CROATIA                                           (*)
                CUBA                                              (*)
                CYPRUS                                            (*)
                CZECH REPUBLIC                                    (*)
                DENMARK                                           (*)
                DIEGO GARCIA                                      (*)
                DJIBOUTI                                          (*)
                DOMINICA                                          (*)
                DOMINICAN REPUBLIC                                (*)
                ECUADOR                                           (*)
                EGYPT                                             (*)
                EL SALVADOR                                       (*)
                EQUATORIAL GUINEA                                 (*)
                ERITREA                                           (*)
                ESTONIA                                           (*)
                ETHIOPIA                                          (*)
                FAEROE ISLANDS                                    (*)
                FALKLAND ISLANDS                                  (*)
                FIJI ISLANDS                                      (*)
                FINLAND                                           (*)
                FRANCE                                            (*)
                FRENCH ANTILLES                                   (*)
                FRENCH GUIANA                                     (*)
                FRENCH POLYNESIA                                  (*)
                GABON                                             (*)
                GAMBIA                                            (*)
                GEORGIA                                           (*)
                GERMANY                                           (*)
                GHANA                                             (*)
                GIBRALTAR                                         (*)
                GREECE                                            (*)
                GREENLAND                                         (*)
                GRENADA                                           (*)
                GUADELOUPE                                        (*)
                GUAM                                              (*)

<PAGE>
                                 Excel Transcend
                   International Transport Pricing (Continued)

                                                             International
                Country                                         Transport
                --------------------------                    -------------

                GUANTANAMO BAY                                    (*)
                GUATEMALA                                         (*)
                GUINEA                                            (*)
                GUINEA BISSAU                                     (*)
                GUYANA                                            (*)
                HAITI                                             (*)
                HONDURAS                                          (*)
                HONG KONG                                         (*)
                HUNGARY                                           (*)
                ICELAND                                           (*)
                INDIA                                             (*)
                INDONESIA                                         (*)
                IRAN                                              (*)
                IRAQ                                              (*)
                IRELAND                                           (*)
                ISRAEL                                            (*)
                ITALY                                             (*)
                IVORY COAST                                       (*)
                JAMAICA                                           (*)
                JAPAN                                             (*)
                JORDAN                                            (*)
                KAZAKHSTAN                                        (*)
                KENYA                                             (*)
                KIRIBATI                                          (*)
                KUWAIT                                            (*)
                KYRGYZXSTAN                                       (*)
                LAOS                                              (*)
                LATVIA                                            (*)
                LEBANON                                           (*)
                LESOTHO                                           (*)
                LIBERIA                                           (*)
                LIBYA                                             (*)
                LIECHTENSTEIN                                     (*)
                LITHUANIA                                         (*)
                LUXEMBOURG                                        (*)
                MACAO                                             (*)
                MACEDONIA                                         (*)
                MADAGASCAR                                        (*)
                MALAWI                                            (*)
                MALAYSIA                                          (*)
                MALDIVES                                          (*)
                MALI REPUBLIC                                     (*)
                MALTA                                             (*)
                MARISAT-ATLANTIC OCEAN                            (*)
                MARISAT-INDIAN OCEAN                              (*)
                MARISAT-PACIFIC OCEAN                             (*)


<PAGE>
                                 Excel Transcend
                   International Transport Pricing (Continued)

                                                              International
                Country                                         Transport
                --------------------------                    -------------

                MARISAT-W. ATLANTIC                               (*)
                MARSHALL ISLANDS                                  (*)
                MAURITANIA                                        (*)
                MAURITIUS                                         (*)
                MAYOTTE ISLAND                                    (*)
                MEXICO 1 DAY                                      (*)
                MEXICO 1 NON-DAY                                  (*)
                MEXICO 2 DAY                                      (*)
                MEXICO 2 NON-DAY                                  (*)
                MEXICO 3 DAY                                      (*)
                MEXICO 3 NON-DAY                                  (*)
                MEXICO 4 DAY                                      (*)
                MEXICO 4 NON-DAY                                  (*)
                MEXICO 5 DAY                                      (*)
                MEXICO 5 NON-DAY                                  (*)
                MEXICO 6 DAY                                      (*)
                MEXICO 6 NON-DAY                                  (*)
                MEXICO 7 DAY                                      (*)
                MEXICO 7 NON-DAY                                  (*)
                MEXICO 8 DAY                                      (*)
                MEXICO 8 NON-DAY                                  (*)
                MICRONESIA                                        (*)
                MOLDOVA                                           (*)
                MONACO                                            (*)
                MONGOLIA                                          (*)
                MONTSERRAT                                        (*)
                MOROCCO                                           (*)
                MOZAMBIQUE                                        (*)
                MYAMAR (BURMA)                                    (*)
                NAMIBIA                                           (*)
                NAURU                                             (*)
                NEPAL                                             (*)
                NETHERLANDS                                       (*)
                NETHERLANDS ANTILLES                              (*)
                NEW CALEDONIA                                     (*)
                NEW ZEALAND                                       (*)
                NICARAGUA                                         (*)
                NIGER                                             (*)
                NIGERIA                                           (*)
                NIUE ISLAND                                       (*)
                NORFOLK ISLAND                                    (*)
                NORTH KOREA                                       (*)
                NORWAY                                            (*)
                OMAN                                              (*)
                PAKISTAN                                          (*)
                PALAU                                             (*)


<PAGE>

                                 Excel Transcend
                   International Transport Pricing (Continued)

                                                              International
                Country                                         Transport
                --------------------------                    -------------

                PANAMA                                            (*)
                PAPUA NEW GUINEA                                  (*)
                PARAGUA                                           (*)
                PERU                                              (*)
                PHILIPPINES                                       (*)
                POLAND                                            (*)
                PORTUGAL                                          (*)
                QATAR                                             (*)
                REUNION ISLAND                                    (*)
                ROMANIA                                           (*)
                RUSSIA                                            (*)
                RWANDA                                            (*)
                SAIPAN                                            (*)
                SAN MARINO                                        (*)
                SAO TOME                                          (*)
                SAUDI ARABIA                                      (*)
                SENEGAL                                           (*)
                SEYCHELLES                                        (*)
                SIERRA LEONE                                      (*)
                SINGAPORE                                         (*)
                SIERRA LEONE                                      (*)
                SINGAPORE                                         (*)
                SLOVENIA                                          (*)
                SOLOMON ISLANDS                                   (*)
                SOMALIA                                           (*)
                SOUTH AFRICA                                      (*)
                SOUTH KOREA                                       (*)
                SPAIN                                             (*)
                SRI LANKA                                         (*)
                ST HELENA                                         (*)
                ST KITTS                                          (*)
                ST LUCIA                                          (*)
                ST PIERRE/MIQUELON                                (*)
                ST VINCENT/GRENADINES                             (*)
                SUDAN                                             (*)
                SURINAME                                          (*)
                SWAZILAND                                         (*)
                SWEDEN                                            (*)
                SWITZERLAND                                       (*)
                SYRIA                                             (*)
                TAIWAN                                            (*)
                WAJIKISTAN                                        (*)
                TANZANIA                                          (*)
                THAILAND                                          (*)
                TOGO                                              (*)

<PAGE>
                                 Excel Transcend
                   International Transport Pricing (Continued)

                                                              International
                Country                                         Transport
                --------------------------                    -------------

                TONGO ISLANDS                                     (*)
                TRINIDAD & TOBAGO                                 (*)
                TUNISIA                                           (*)
                TURKEY                                            (*)
                TURKMENISTAN                                      (*)
                TURKS AND CAICOS ISLANDS                          (*)
                TUVALU                                            (*)
                UGANDA                                            (*)
                UKRAINE                                           (*)
                UNITED ARAB AMIRATES                              (*)
                UNITED KINGDOM                                    (*)
                URUGUAY                                           (*)
                UZBEKISTAN                                        (*)
                VANUATU                                           (*)
                VATICAN CITY                                      (*)
                VENEZUELA                                         (*)
                VIETNAM                                           (*)
                WALLIS & FUTUNA                                   (*)
                WESTERN SAMOA                                     (*)
                YEMEN                                             (*)
                YUGOSLAVIA                                        (*)
                ZAIRE                                             (*)
                ZAMBIA                                            (*)
                ZIMBABE                                           (*)

                                                           January 26, 1998


[Name]
[Address]

         Re:  Indemnification Agreement

Dear                :
     ---------------

     This  letter  reflects  the  agreement  of EXCEL  Communications,  Inc.,  a
Delaware  corporation  (the  "Company"),  to indemnify you against  expenses and
liabilities to which you may become subject in connection  with your services to
the Company.  In  consideration  of your providing your services to the Company,
the Company hereby agrees with you as follows:

     1.  (a)  Subject  to  Sections  3, 7 and 9  below,  to the  fullest  extent
permitted by law, you shall be indemnified and held harmless by the Company from
and  against  any  and all  judgments,  fines,  excise  taxes,  amounts  paid in
settlement, losses, damages, expenses (including, wherever expenses are referred
to in this agreement,  legal fees and  disbursements  and court costs reasonably
incurred) and other liabilities,  whether joint or several, arising from any and
all  claims,   demands,   actions,   suits  or  proceedings,   civil,  criminal,
administrative,  regulatory or investigative  in nature,  in which you may be or
become  involved,  or  threatened to be involved,  as a party or  otherwise,  by
reason of (i) your present or former status as an officer,  director,  employee,
partner,  member,  agent or trustee of the Company or any Affiliated  Person (as
defined below), or (ii) any action actually or allegedly taken or omitted by you
in any such  capacity,  if with  respect  to the  matter at issue you acted in a
manner  reasonably  believed to be in good faith and in a manner you  reasonably
believed to be in, or not opposed to, the best  interests of the Company or such
Affiliated  Person,  as the case  may be,  and,  with  respect  to any  criminal
proceeding,  had no  reasonable  cause to believe  your  conduct  was  unlawful.
However, you shall not be entitled to indemnification with respect to any amount
paid in settlement if the  settlement was effected  without the Company's  prior
written consent, which shall not be unreasonably withheld.

     (b)  Subject  to  Sections  7 and 9  below,  to the  extent  that  you  are
successful  on the  merits  or  otherwise  in  defense  of any  action,  suit or
proceeding referred to in Section 1(a) hereof, or in defense of any claim, issue
or matter raised  therein or resolved  thereby,  you shall be indemnified by the
Company against expenses reasonably incurred by you in connection therewith.

     (c) To the  extent  you are  required  to  serve or  prepare  to serve as a
witness  in  any  action,   suit  or  proceeding   (whether   civil,   criminal,
administrative,   regulatory  or   investigative   in  nature),   including  any
investigation by any legislative body, by reason of your services as a director,
officer,  partner,  member,  employee,  agent or trustee  of the  Company or any
Affiliated  Person,  but  excluding  service as a witness in an action,  suit or
proceeding  commenced  by you,  the  Company  shall  indemnify  you,  subject to
Sections  7  and 9  below,  against  expenses  reasonably  incurred  by  you  in
connection therewith on a current basis, upon receipt of statement(s) requesting
such  indemnification,  averring  such service and  reasonably  evidencing  such
expenses.

     2. Subject to the last sentence of Section 3 hereof and to Sections 7 and 9
below, to the fullest extent permitted by law, expenses  reasonably  incurred by
you in investigating, responding to or defending any claim, demand, action, suit
or  proceeding  in which  you may be or become  involved,  or  threatened  to be
involved, as a party or otherwise, by reason of your present or former status as
an director, officer, employee, partner, member, agent or trustee of the Company
or any  Affiliated  Person,  or in serving or preparing to serve as a witness in
any action,  suit or proceeding  referred to in  Section 1(b)  hereof,  shall be
advanced (or promptly  reimbursed) by the Company,  from time to time, to you as
such expenses are  reasonably  incurred  prior to the final  disposition of such
claim,  demand,  action,  suit or proceeding,  upon receipt by the Company of an
undertaking  by you to repay  the  amount  advanced  if it  ultimately  shall be
determined  that you are not entitled to be  indemnified  against such  expenses
hereunder.  The Company shall not require any guarantee,  surety or other credit
enhancement as a condition to, or as part of, such undertaking on your part.

     3.  Any  indemnification  under  Section  1(a)  above  shall be made by the
Company  only as  authorized  in the  specific  case upon a  determination  that
indemnification  is  proper  in the  circumstances  because  you  have  met  the
applicable   standard  of  conduct  set  forth  in  Section  1(a)  above.   Such
determination  shall  be made by the  Board of  Directors  of the  Company  by a
majority vote of the  directors  thereof who are not and were not parties to the
action,  suit or  proceeding  (if  any) in  respect  of  which  you are  seeking
indemnity  or, if such a quorum is not  obtainable  or,  even if  obtainable,  a
quorum of directors likewise disinterested directs, by independent legal counsel
in a written  opinion  or,  if the  Board of  Directors  so  determines,  by the
Company's  stockholders (the "Initial  Determining Body") and best efforts shall
be used to make any such  determination  within  10  business  days of a request
therefor. The termination of any action, suit or proceeding by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere  or its  equivalent
shall not,  of  itself,  create a  presumption  that you did not act in a manner
reasonably  believed  to be in good faith and in a manner  which you  reasonably
believed  to be in or not  opposed to the best  interests  of the  Company or an
Affiliated  Person, as the case may be, and, with respect to any criminal action
or proceeding,  that you had  reasonable  cause to believe that your conduct was
unlawful,  unless a judicial  determination shall have been made in such action,
suit or  proceeding  specifically  to such  effect.  You  shall be  conclusively
determined to have met the  applicable  standard of conduct for  entitlement  to
indemnification  hereunder  thirty  business  days after  having  made a written
request to the Company for such a determination, unless a negative determination
has been made within such thirty  business day period or a  determination  as to
your compliance with the applicable  standard of conduct could not reasonably be
made  within  such  period  by  reason  of  the  unavailability  of  information
reasonably  required therefor.  In the event the Initial  Determining Body shall
not  be  able  to  timely  make  a  determination  as  to  your  entitlement  to
indemnification,  or if such a determination is made but is negative,  you shall
be  entitled  to a de  novo  judicial  determination  thereof  by any  court  of
competent jurisdiction,  but the Company shall not be required to advance to you
the expenses  incurred by you in connection  with any such  proceeding  and only
shall be required to indemnify you against such expenses  reasonably incurred by
you if a court of competent  jurisdiction shall have determined that you met the
applicable standard of conduct.

     4. The advancement of expenses and indemnification herein provided shall be
in addition to any other rights to which you may be entitled in your capacity as
an officer, director, employee, partner, member, agent or trustee of the Company
or any  Affiliated  Person  or any  other  person  under  any  provision  of the
certificate or articles of incorporation or organization,  by-laws,  partnership
or trust or operating  agreement or other constitutive  documents thereof or any
other agreement  therewith of which you may be a beneficiary,  or as a matter of
law, or otherwise, subject, however, to the provisions of Section 9(b) hereof.

     5. You shall be entitled to indemnification as provided in Section 1 hereof
and  advancement of expenses as provided in Section 2 hereof with respect to any
liability arising out of any claim, demand, action, suit or proceeding involving
any  action  actually  or  allegedly  taken or  omitted  to be taken by you with
respect to any employee benefit plan of the Company or any Affiliated Person, or
any trust thereunder, including any such plan within the meaning of Section 3(3)
of the Employee  Retirement  Income Security Act of 1974, as amended,  while you
were serving or acting in any administrative or fiduciary capacity for such plan
or trust, provided that (i) you were requested to so serve or act by the Company
or any Affiliated Person and (ii) in the case of indemnification, you acted with
respect to the  matter at issue in a manner  reasonably  believed  to be in good
faith and in a manner you  reasonably  believed  to be in or not  opposed to the
best   interests  of  the   participants   and   beneficiaries   of  such  plan.
Notwithstanding  any  conflict  that may exist  between the interest of any such
plan (or the  participants  or  beneficiaries  thereof)  and the  Company or any
Affiliated Person in any particular circumstance, any action taken or omitted to
be taken by you in any  administrative or fiduciary capacity with respect to any
such plan in a manner you  reasonably  believed  to be in or not  opposed to the
best  interests  of  the  participants  and   beneficiaries   thereof  shall  be
conclusively  deemed to have been in or not opposed to the best interests of the
Company or such Affiliated Person. Your entitlement to such indemnification in a
specific case shall be determined in accordance with Section 3 hereof.

     6. You shall not be denied  indemnification or advancement of expenses,  in
whole  or in part,  hereunder  solely  as a result  of any  direct  or  indirect
ownership  interest  or  personal  financial  interest  you  have  or had in the
Company,  any Affiliated  Person or any entity directly or indirectly owning any
interest  therein  which also is  involved  in the  transaction  or matter  with
respect to which  indemnification  or  advancement  of expenses is sought by you
hereunder,  unless it shall have been determined that with respect to the matter
at issue you did not act in a manner reasonably  believed to be in good faith or
did not act in a manner you  reasonably  believed to be in or not opposed to the
best interests of the Company or Affiliated  Person involved in such matter.  No
obligation or liability you may have, or may be asserted to have, to the Company
or any  Affiliated  Person shall reduce or mitigate the Company's  obligation to
make any payment to you hereunder or be offset against any such obligation.

     7. Notwithstanding  anything contained in this agreement,  you shall not be
entitled  to the  benefits  of this  agreement  with  respect to any  expense or
liability incurred by you in connection with any action, suit or proceeding that
you at any time  commence  against the Company or any  Affiliated  Person or any
officer,  director,  partner,  member, employee, agent or trustee thereof, other
than in respect of any  expenses  reasonably  incurred by you in the  successful
enforcement of your rights hereunder against the Company.

     8. The rights to  indemnification  and advancement of expenses  provided to
you  hereunder  is  for  your  benefit  and  that  of  your  respective   heirs,
distributees, executors and administrators and shall not be deemed to create any
right to indemnification or advancement of expenses for the benefit of any other
person.  This letter  agreement shall be binding upon the successors and assigns
of the Company.

     9. (a) The term "Affiliated  Person" shall mean (i) each corporation in the
stock or securities  of which the Company has directly or  indirectly  invested,
(ii) each partnership of which the Company is a general or limited partner or in
the  partner  interests  or  securities  of which the  Company  has  directly or
indirectly  invested,  (iii) each joint  venture of which the Company is a joint
venturer or in the joint  venture  interests or  securities of which the Company
has directly or  indirectly  invested,  (iv) each limited  liability  company of
which the Company is a member or in the  membership  interests or  securities of
which the Company has directly or indirectly invested, (v) each trust (including
any trust under any employee benefit plan) of which the Company is a beneficiary
(or in the case of a trust under an employee  benefit  plan of which the Company
is a sponsor) or in the trust  interests or  securities of which the Company has
directly or  indirectly  invested or to which the Company has made a loan or the
indebtedness of which the Company has guaranteed,  provided, in the case of each
such  corporation,  partnership,  joint venture,  limited  liability  company or
trust, that you served as an officer, director, employee, partner, member, agent
or  trustee  thereof,  or of any  corporation,  partnership,  limited  liability
company or trust which is a partner  thereof,  at the request of or to represent
the interests of the Company or any Affiliated  Person  thereof  (whether or not
you directly or  indirectly,  had an ownership  or personal  financial  interest
therein). For purposes hereof, the Company shall be deemed to have an investment
in any corporation,  partnership,  joint venture,  limited  liability company or
trust in or of which any  Affiliated  Person has any investment or is a partner,
joint venturer, member or trust beneficiary.

     (b) In the event you shall receive a payment from any Affiliated Person, or
from any insurance  company that provided  coverage with respect to your acts or
omissions on behalf of the Company or any Affiliated  Person,  or from any other
third  party,  which  payment  indemnifies  you or holds you  harmless  from and
against  any  liability  (including  expenses)  in  respect  of which  you would
otherwise be entitled to indemnity or an advance of expenses  hereunder from the
Company,  you shall not be entitled  hereunder to any duplicative  recovery from
the  Company to the extent of such  payment so  received  by you.  In the event,
after  receiving  from the Company an  indemnity  payment or advance of expenses
hereunder in respect of any liability,  you shall receive in respect of the same
liability any payment from any Affiliated  Person or insurance  company or other
third  party,  which  payments  from the  Company  and such  Affiliated  Person,
insurance  company  and/or  third  party  total  more  than the  amount  of such
liability,  you shall  promptly  refund to the Company,  without  interest,  the
excess  amount.  For purposes of  apportioning  the obligation of the Company to
make  indemnity  payments  and  to  advance  expenses  to you  hereunder  in any
circumstance  where (i) any  Affiliated  Person,  or any insurance  company that
provided  coverage  with  respect  to your  acts or  omissions  on behalf of the
Company  or any  Affiliated  Person,  or any  third  party,  is at the time also
obligated to indemnify  you and hold you harmless from and against any liability
in respect of which you are  entitled  to  indemnity  or an advance of  expenses
hereunder  and (ii) such other  party or parties and the Company are at the time
ready,  willing  and able to make such  payment  to you  (including  payment  in
respect of part of such  liability),  the Company  shall make  payment to you in
accordance with the following  priorities (but any such payment shall be subject
to the provisions of the preceding  sentences of this Section  9(b)):  (A) there
shall  first be  applied  against  such  liability  any  payments  (if any) then
available  from any third party other than an  insurance  company or  Affiliated
Person  referred to in clauses  (B),  (C) or (D) below,  (B) there shall then be
applied  against any remaining  liability  any payments (if any) then  available
from any  insurance  company  providing  coverage  with  respect to your acts or
omissions  on behalf of an  Affiliated  Person,  (C) there shall then be applied
against any remaining  liability any payments (if any) then  available  from any
insurance company  providing  coverage with respect to your acts or omissions on
behalf of the  Company,  (D) to the  extent  such  liability  arises out of your
activities or capacity in respect of an Affiliated  Person,  there shall then be
applied  against any remaining  liability  any  indemnity  payment or advance of
expenses  (if any)  available  from such  Affiliated  Person and (E) the Company
shall make payment of any remaining  liability;  provided,  however,  that (1) a
payment shall not be considered available from any insurance company, Affiliated
Person  or third  party at any time if such  person at such  time  disputes  its
obligation  to make such payment to you and such dispute is not promptly (and in
any event within 10 business days of your request for such payment)  resolved or
if  such  person  by  reason  of  any  insolvency   proceeding  or  judicial  or
administrative  proceeding  or order or any other  reason is then unable to make
such payment to you, (2) if there are multiple insurance  companies,  Affiliated
Persons  or  third  parties  who,  in  addition  to the  Company,  are or may be
obligated to make  indemnity  payments or advance  expenses to you in respect of
the same liability and who are ready,  willing and able to make such payments to
you and the  foregoing  priority  provisions  do not determine the extent of the
Company's  obligation,  the relative  obligations of all the other parties shall
first be determined in accordance with their relative  obligations to you or, if
not so established, as they and you shall agree upon and, if not so established,
as they,  you and the  Company  shall  agree upon (in which  respect the Company
shall, upon your request,  agree to pay a share determined pro rata on the basis
of the value of the Company's  assets  available for such payment in relation to
the assets of each such other party  available  for such payment or the limit of
the  obligation,  as the case may be) and the Company  shall be obligated to pay
any remaining liability and (3) notwithstanding the foregoing provisions of this
sentence, the Company, any such Affiliated Person and any such insurance company
may agree to apportion  their  obligations  in any other manner,  as long as the
full amount of any such  liability  to which you may be subject is paid and such
apportionment  does not materially  prejudice your future rights to indemnity or
advancement of expenses from the Company and all such parties,  all as consented
to by you, such consent not to be unreasonably withheld by you.

     10. The rights to  indemnification  and advancement of expenses provided to
you hereunder are in  consideration of your past services to the Company and its
Affiliated  Persons and as an  inducement  for you to  continue to provide  your
services to them.

     11. No amendment or waiver of any provision of this letter  agreement shall
in any event be effective unless the same shall be in writing and signed by each
of the parties hereto.  However,  the Company may, by notice to you at any time,
amend this letter agreement to eliminate or limit your right to  indemnification
and advancement of expenses hereunder in respect,  and only in respect,  of your
continued service with the Company or any Affiliated Person, or any action taken
or omitted by you in respect  thereof in any  capacity,  after receipt by you of
such notice.

     12. This letter agreement may be executed in two or more counterparts, each
of which when so executed  and  delivered  shall be an original and all of which
shall together constitute one and the same agreement.

     13. If any provision of this agreement, or the application of any provision
of this agreement to any particular circumstance, is adjudicated to be unlawful,
invalid or  unenforceable,  the remaining  provisions of this agreement,  or the
application  of such provision in any other  circumstance,  shall continue to be
given  full  force  and  effect.  This  letter  agreement  and  the  rights  and
obligations  of the parties  hereto shall be construed  in  accordance  with and
governed by the law of the  jurisdiction of organization of the Company (without
giving  effect to the  principles,  policies or  provisions  thereof  concerning
choice or conflict of law).

     Please  acknowledge  your  acceptance  of the above by signing  this letter
agreement in the space provided below.

                                      EXCEL COMMUNICATIONS, INC.



                                      By:  
                                           -------------------------------------
                                           John J. McLaine
                                           President and Chief Operating Officer


AGREED TO AND ACCEPTED
THIS        DAY OF         , 1998
    --------      ---------



- ---------------------------------
Name


                                    AMENDMENT
                                     TO THE
                           EXCEL COMMUNICATIONS, INC.
                            EMPLOYEE OWNERSHIP PLAN


     EXCEL   Communications,    Inc.   (the   "Company")   adopted   the   EXCEL
Telecommunications,  Inc.  Savings and Investment  Plan (the "Plan"),  effective
January 1, 1992.  The Plan was amended and restated  effective  October 1, 1995,
with the resulting Plan denominated as the EXCEL  Communications,  Inc. Employee
Ownership Plan. Having reserved the right under Section 14.02 to amend the Plan,
the Company does by these presents  hereby amend the Plan as follows,  effective
January  1,  1997,  with  respect  to  amendments  2  through  8, and  effective
January 1, 1998, for each other amendment:

     1.   This  Amendment  shall amend only those sections of the Plan set forth
          herein,  and those  sections and  subsections  not  expressly  amended
          hereby shall remain in full force and effect.

     2.   Section  2.24 is amended by revising  the second  sentence  thereof to
          read as follows:

          "With  respect  to a share of  Employer  Securities  that is  publicly
          traded,  the average of the high and low  trading  prices of shares on
          the national  securities  exchange on which they are registered on the
          applicable  transaction date, or if such date is not a trading day, on
          the most recent trading day."

     3.   Section  2.26 is amended by revising  the term  "Affiliated  Employer"
          each  place  it  appears  therein  to  read  "Employer  or  Affiliated
          Employer".

     4.   Section 3.01 (b) is amended to read as follows:

          "(b) Each  Employee  who is an Employee  of EXCEL  Telecommunications,
          Inc. on December 31,  1995,  shall  become a  Participant  in the ESOP
          portion of the Plan on December 31, 1995. All other Employees who have
          completed six months of continuous  Service and attained the age of 21
          as of October 1, 1995,  shall become  Participants in the ESOP portion
          of the Plan on such date.  Thereafter,  each  Employee  shall become a
          Participant  in the ESOP  portion  of the Plan on the  Entry  Date (if
          employed on that date)  coincident  with or immediately  following the
          date on which the Employee  completes six months of continuous Service
          and attains age 21.  Notwithstanding  anything herein to the contrary,
          (i) each  Employee who is on an  Employer's  payroll on September  30,
          1996,  and who is not already a Participant in the ESOP portion of the
          Plan,  shall become a  Participant  in the ESOP portion of the Plan on
          December 31,  1996;  and (ii) each  Employee  who is on an  Employer's
          payroll on September 30, 1997,  and December 31, 1997,  and who is not
          already a Participant in the ESOP portion of the Plan,  shall become a
          Participant in the ESOP portion of the Plan on December 31, 1997."

     5.   Section 4.04(a) is amended to read as follows:

          "(a) Subject to Section 4.24, Employer Securities attributable to ESOP
          Contributions,  forfeitures  and to any  dividends  paid  on  Employer
          Securities held in the Suspense Account maintained pursuant to Section
          10.06 shall be allocated to the ESOP Contribution  Account (1) of each
          Participant  (A) as of the Accounting Date in 1995, if the Participant
          is actively employed on such Accounting Date, (B) as of the Accounting
          Date in 1996, if the Participant is actively employed on September 30,
          1996,  (C) as of the  Accounting  Date in 1997 if the  Participant  is
          actively  employed on both  September 30, 1997, and December 31, 1997,
          and (D) as of each  Accounting  Date  thereafter if the Participant is
          actively  employed on such Accounting Date and has not less than 1,000
          Hours of Service during the Plan Year ending on such Accounting  Date,
          and (2) of each  Participant who terminated  employment as an Employee
          during the Plan Year as a result of his Death or Disability or for any
          reason after reaching his Early Retirement Date."

     6.   Section 6.02(a)(7) is restated in its entirety to read as follows:

          "If  elected  by  a  Participant  pursuant  to  section  6.02(c),  the
          distribution of the Participant's  ESOP Contribution  Account shall be
          made in the form of a single lump-sum distribution,  either in cash or
          Employer Securities,  as specified by the Participant.  The provisions
          of  section  6.02(b)  shall  not  apply  to  distributions  from  ESOP
          Contribution Accounts."

     7.   Section 6.02(c) is restated in its entirety to read as follows:

          "(c) ESOP Contribution Accounts.  Notwithstanding anything else to the
          contrary in this Plan, the following provisions shall be applicable to
          distributions of ESOP Contribution  Accounts under the Plan (except to
          the extent  that  earlier or more rapid  distributions  are  otherwise
          required by law or otherwise permitted under the Plan):

                    1. At the election of a Participant, the distribution of the
               Participant's ESOP Contribution Account shall be made in a single
               lump-sum distribution, in the form of cash or Employer Securities
               as  elected  by the  participant,  as  soon  as  administratively
               practicable   following   the  calendar   quarter  in  which  the
               Participant  separates from Service with the Employer.  Valuation
               of Employer  Securities for the purpose of any distribution shall
               be made as provided in section 10.04.

                    2. At the election of a Participant, the distribution of the
               Participant's ESOP Contribution  Account shall commence not later
               than one year after the last day of the Plan Year (A) in which he
               terminates  employment  after  his  Normal  Retirement  Age or by
               reason of Disability or death or (B) which is the fifth Plan Year
               following  the  Plan  Year  in  which  he  otherwise   terminates
               employment  (unless he is re-employed by the Employer before such
               year); provided,  however, that if the Participant is re-employed
               by the  Employer  as of the last  day of such  fifth  Plan  Year,
               distribution   to  the   Participant   prior  to  any  subsequent
               termination  of employment  shall be in accordance  with terms of
               the Plan other than this  paragraph  (2). A  Participant  who has
               completed five years of  participation in the Plan and who is 100
               percent  vested  in his ESOP  Contribution  Account  may elect to
               receive  an  in-service  distribution  of all or a portion of his
               ESOP Contribution  Account.  Any such election shall be made on a
               form provided by the Administrative Committee.

                    3. Unless the Participant elects a lump-sum  distribution in
               accordance   with   paragraph   (1)  of  this   subsection,   the
               Participant's  ESOP Contribution  Account shall be distributed in
               substantially  equal periodic payments (at least annually) over a
               period not exceeding the greater of (A) five years, or (B) if the
               Fair Market Value of a Participant's  ESOP  Contribution  Account
               attributable  to Employer  Securities is in excess of $500,000 as
               of the date  distribution is required to begin under this Article
               VI, five years plus an  additional  one year (up to an additional
               five  years) for each  $100,000  increment,  or  fraction of such
               increment,   by  which  the  value  of  the  Participant's   ESOP
               Contribution  Account  exceeds  $500,000.  In no event shall such
               distribution  period  exceed  the  period  permitted  under  Code
               401(a)(9).  The dollar amounts prescribed in this paragraph shall
               be adjusted for  increases in the cost of living as prescribed by
               the Secretary of the Treasury."

     8.   Section 10.04 is amended in its entirety to read as follows:

          "10.04 Valuation of Employer  Securities.  Employer Securities held by
          the Plan shall be valued each Valuation Date at Fair Market Value, and
          each such valuation of Employer Securities shall be made in good faith
          and shall be based on all relevant factors for determining Fair Market
          Value.  Any  valuation  of  Employer  Securities  at a time  when such
          Employer  Securities  are  not  readily  tradeable  on an  established
          securities  market shall be made by an independent  appraiser,  within
          the  meaning of Code  401(a)(28)(C).  For  purposes  of a  transaction
          between the Plan and a "disqualified  person," as such term is defined
          in Code 4975(e)(2), the valuation must be determined as of the date of
          the transaction.  All  distributions  of Employer  Securities shall be
          based on the Fair Market Value of such  Employer  Securities as of the
          Valuation Date next preceding the date of the distribution;  provided,
          however,  that, if Employer  Securities are sold to permit the payment
          of a cash  distribution,  the amount of such distribution shall be the
          net proceeds of such sale."

     9.   Section 2.43 is amended to read as follows:

          "2.43 Valuation Date. Unless otherwise specified by the Administrative
          Committee,  each  business day on which the major stock  exchanges are
          open for business."

     10.  Paragraphs (a) and (b) of Section 3.01 are hereby  deleted,  effective
          January 1, 1998, and the following is substituted therefor.

          "Effective  for  Employees  hired on or after  January 1,  1998,  each
          Employee shall become a Participant in the Plan as of the first day of
          the first payroll period  commencing after the Employee  completes six
          months of continuous Service."

     11.  Section 4.02 is amended to read as follows:

          "(a) Basic Matching Contributions. Subject to section 4.24, as of each
          Accounting Date, a portion of the Basic Matching  Contribution for the
          Plan  Year,  if  any,   shall  be  allocated  to  the  Employer  Basic
          Contribution  Account of each Participant in the employ of an Employer
          on such Accounting Date who is allocated an Elective  Contribution for
          such Plan Year, and to each  Participant who terminated  employment as
          an  Employee  during  the  Plan  Year  as a  result  of his  death  or
          Disability,  or for any reason  after  reaching  his Early  Retirement
          Date.

          Each such  Participant  shall be allocated a  percentage  of the Basic
          Matching  Contribution  to be allocated for such Plan Year which is in
          the same ratio that the Participant's  Elective  Contributions for the
          Plan Year bears to the sum of all Elective  Contributions made for the
          Plan Year (regardless of whether the Participant  later withdraws some
          portion of his Elective Contribution Account balance).

          (b) Basic Profit Sharing Contributions. Subject to section 4.24, as of
          each  Accounting  Date,  after the allocation  described in subsection
          (a), a portion of the Basic Profit Sharing  Contribution  for the Plan
          Year, if any,  shall be allocated to the Employer  Basic  Contribution
          Account  of each  Participant  in the  employ of an  Employer  on such
          Accounting  Date who has not less than  1,000  Hours of Service in the
          Plan Year, and to each  Participant  who  terminated  employment as an
          Employee  during the Plan Year as a result of his death or Disability,
          or for any reason after reaching his Early Retirement Date.

          Each such  Participant  shall be allocated a  percentage  of the Basic
          Profit  Sharing  Contribution  for such Plan Year which is in the same
          ratio that the Participant's  Eligible  Compensation for the Plan Year
          bears to the total Eligible Compensation for the Plan Year of all such
          Participants."

     12.  Section 6.01 through 6.03 are amended by deleting  "$3,500" each place
          it appears therein and by substituting "$5,000" therefor.

     13.  Section  6.02(c),  as amended in amendment 7 above,  is hereby further
          amended by revising paragraphs 1 and 2 to read as follows:

               "1. At the election of a  Participant,  the  distribution  of the
          Participant's  ESOP  Contribution  Account  shall  be made in a single
          lump-sum  distribution,  in the form of cash or Employer Securities as
          elected by the participant as soon as administratively  practicable in
          the calendar  quarter  following the quarter in which the  Participant
          separates  from  Service  with the  Employer.  Valuation  of  Employer
          Securities  for  the  purpose  of any  distribution  shall  be made as
          provided in section 10.04.

               2. At the  election of a  Participant,  the  distribution  of the
          Participant's ESOP Contribution  Account shall commence not later than
          one  year  after  the  last  day of the  Plan  Year  (A) in  which  he
          terminates  employment after his Normal Retirement Age or by reason of
          Disability or death or (B) which is the fifth Plan Year  following the
          Plan Year in which he otherwise  terminates  employment  (unless he is
          re-employed by the Employer before such year); provided, however, that
          if the  Participant  is re-employed by the Employer as of the last day
          of such fifth Plan Year,  distribution to the Participant prior to any
          subsequent termination of employment shall be in accordance with terms
          of the Plan  other than this  paragraph  (2).  A  Participant  who has
          completed  five  years  of  participation  in the  Plan and who is 100
          percent vested in his ESOP  Contribution  Account may either (i) elect
          to have redeemed all or any portion of his ESOP  Contribution  Account
          and to have the proceeds of such redemption transferred to one or more
          of the other investment  funds  maintained for Participants  under the
          Plan,  or (ii) elect to receive an in-service  distribution  of all or
          any portion of his ESOP Contribution Account. Any such elections shall
          be made on forms provided by the Administrative Committee."

     14.  Section  10.04,  as amended in  amendment 8 above,  is hereby  further
          amended  by  deleting  the words  "each  Valuation  Date" in the first
          sentence thereof.

     Except as amended  hereby,  the  Company  ratifies  the Plan as amended and
restated effective October 1, 1995.

Dated:  December 3, 1997                       EXCEL Communications, Inc.
      ----------------------------

                                               By:  /s/Kenny A. Troutt
                                                   -------------------------

                                               Its: Chief Executive Officer
                                                   -------------------------




January 26, 1998


Excel Communications, Inc.
8750 North Central Expressway, Suite 2000
Dallas, Texas 75231

Re:  Form 10-K Report for the year ended December 31, 1997

Gentlemen/Ladies:

This letter is written to meet the  requirements of Regulation S-K calling for a
letter from a  registrant's  independent  accountants  whenever there has been a
change in accounting principle or practice.

As of  January  1, 1997,  the  Company  changed  its  method of  accounting  for
subscriber acquisition costs. Previously,  the Company had deferred the portions
of commission paid to independent  representatives (IRs) that directly relate to
the acquisition of long distance and paging  subscribers.  Beginning  January 1,
1997,  the Company began fully  expensing  subscriber  acquisition  costs in the
period  incurred.  According to the  management of the Company,  this change was
made in order to present its operating  results in a manner more consistent with
other telecommunications companies against which its results are now compared.

A complete  coordinated set of financial and reporting standards for determining
the  preferability  of  accounting   principles  among  acceptable   alternative
principles  has not been  established  by the  accounting  profession.  Thus, we
cannot  make an  objective  determination  of whether  the change in  accounting
described in the preceding paragraph is to a preferable method. However, we have
reviewed the pertinent factors,  including those related to financial reporting,
in this particular case on a subjective  basis,  and our opinion stated below is
based on our determination made in this manner.

We are of the opinion that the Company's change in method of accounting is to an
acceptable  alternative  method of  accounting,  which,  based upon the  reasons
stated for the change in our discussions  with you, is also preferable under the
circumstances  in this  particular  case. In arriving at this  opinion,  we have
relied on the business judgment and business planning of your management.

Very truly yours,

ARTHUR ANDERSEN LLP




                   SUBSIDIARIES OF EXCEL COMMUNICATIONS, INC.



The following is a list of the Company's subsidiaries as of March 23, 1998:



Name of Subsidiary                     State of Incorporation
- ------------------                     ----------------------

Excel Communications, Inc.                   Delaware
ExcelCom, Inc.                               Delaware
First Excel, FSB                             Federal Savings Bank
Excel Telephone, Inc.                        Delaware
Excel Management Service, Inc.               Delaware
Excel Communications Marketing, Inc.         Delaware
Excel Products, Inc.                         Delaware
Excel Fulfillment Services, Inc.             Delaware
Excel Teleservices, Inc.                     Delaware
Excel Switch Facility, Inc.                  Delaware
Excel Telecommunications Inc.                Texas
Excel Telecommunications Inc. of Virginia    Virginia


Telco Communcations Group, Inc.              Virginia
Telco Holdings, Inc.                         Delaware
Prime Business Communications, Inc.          Delaware
Telco Network Services, Inc.                 Nevada
Telco Billing, Inc.                          Delaware
Long Distance Wholesale Club, Inc.           Delaware
Telco Switch Acquisition Inc.                Nevada
Telco Switch Corp.                           Delaware
Network Control Services, Inc.               Delaware
Telco Voice Network Inc.                     Nevada
Telco Switch Limited Partnership             Nevada Limited Partnership



                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



     As independent public  accountants,  we hereby consent to the incorporation
of our report included in this Form 10-K, into this Company's  previously  filed
Registration Statement File No. 333-3537 on Form S-8. It should be noted that we
have not audited any financial  statements of the Company subsequent to December
31, 1997 or performed any audit procedures subsequent to the date of our report.



Dallas, Texas
January 26, 1998                                       ARTHUR ANDERSEN LLP

<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                  1,000
       
<S>                           <C>
<PERIOD-TYPE>                 12-MOS
<FISCAL-YEAR-END>             DEC-31-1997
<PERIOD-START>                JAN-01-1997
<PERIOD-END>                  DEC-31-1997
<CASH>                             16,161
<SECURITIES>                            0
<RECEIVABLES>                     351,437
<ALLOWANCES>                       23,128
<INVENTORY>                         3,651
<CURRENT-ASSETS>                  396,466
<PP&E>                            317,214
<DEPRECIATION>                     35,367
<TOTAL-ASSETS>                  1,637,016
<CURRENT-LIABILITIES>             364,867
<BONDS>                                 0
                   0
                             0
<COMMON>                              133
<OTHER-SE>                        752,574
<TOTAL-LIABILITY-AND-EQUITY>    1,637,016
<SALES>                                 0
<TOTAL-REVENUES>                1,454,352    
<CGS>                                   0
<TOTAL-COSTS>                   1,309,515
<OTHER-EXPENSES>                        0
<LOSS-PROVISION>                        0
<INTEREST-EXPENSE>                  8,551
<INCOME-PRETAX>                   143,587
<INCOME-TAX>                       55,661
<INCOME-CONTINUING>                87,926
<DISCONTINUED>                          0
<EXTRAORDINARY>                         0
<CHANGES>                          65,214
<NET-INCOME>                       22,712
<EPS-PRIMARY>                        0.20   
<EPS-DILUTED>                        0.20
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission