TOTAL TEL USA COMMUNICATIONS INC
10-K, 1997-05-15
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: DYNAMIC MATERIALS CORP, 10QSB, 1997-05-15
Next: 1ST SOURCE CORP, 10-Q, 1997-05-15



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

                           FORM 10-K
(Mark one)

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

    For the fiscal year ended  January 31, l997  . 

                              OR

- --- TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

    For the transition period from     to     .
                                  -----  -----
                      Commission File Number 0-2180

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

          New Jersey   .                               22-1656895 .
- -------------------------------                    -------------------
(State or other jurisdiction of                     (I.R.S. Employer
incorporation or organization)                     Identification No.)

                150 Clove Road, Little Falls, NJ   07424
               -------------------------------------------
            (Address of principal executive offices)(Zip Code)

Registrant's telephone number, including area code: (201) 812-1100

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

        Securities registered pursuant to Section 12 (g) of the Act:
                     Common Stock, $.05 par value per share

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange 
Act of 1934 during the preceding 12 months (or for such shorter period 
that the registrant was required to file such reports), and (2) has been 
subject to such filing requirements for the past 90 days. 

                             Yes X    No
                                ---      ---

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

Aggregate market value (based upon a $14.625 closing price) of the 
voting stock held by nonaffiliates of the Registrant as of May 6, l997: 
$29,431,204.

Number of shares of Common Stock outstanding on May 6, 1997: 3,109,602.

                   DOCUMENTS INCORPORATED BY REFERENCE
                                   None


                                PART 1
ITEM 1. BUSINESS

Total-Tel USA Communications, Inc. ( "TotalTel", the "Registrant" or the 
"Company" ), a New Jersey corporation, was organized on June 8, 1959, 
under the name of Faradyne Electronics Corp. and adopted its present 
name on November 4, l991. The Registrant's principal executive office is 
located at 150 Clove Road, Little Falls, New Jersey 07424 and its 
telephone number is (201) 812-1100. The Registrant operates as a full 
service inter exchange carrier as more fully described herein.

PRINCIPAL PRODUCTS AND SERVICES
Telecommunications Services

In September, l982, Registrant formed Total-Tel USA ( "TotalTel" ), as a 
division of its principal operating subsidiary, commenced offering 
interstate telephone communication services in January, 1983 and 
provided the foundation for what is now the Registrant's primary 
business. TotalTel operates as a full service interexchange carrier 
providing 24 hour, 7 day a week, telephone communication services to 
customers nationwide. The Registrant's principal market is Northern New 
Jersey and the New York Metropolitan area for direct transmission within 
the contiguous United States, and to over 150 countries around the 
world. The intercity circuits TotalTel utilizes to transmit its 
customers' telephone calls include, among other facilities, private 
lines leased from AT&T, World Com, Inc., Qwest and other usage sensitive 
services leased from other competing carriers. TotalTel offers its 
services primarily through its network consisting of a digital 
computerized switch in Newark, New Jersey and intercity circuits which 
provide access and identification, call routing, transmission and 
billing records. Subscribers are billed based on the distance and 
duration of each call completed.

In July, 1987, TotalTel began offering its telecommunication services to 
commercial customers in Manhattan through Total-Tel USA, Incorporated, a 
wholly owned subsidiary of the Registrant. In August, l992, TotalTel 
extended its telecommunications services to commercial customers in the 
Southeastern United States through Total-Tel Southeast, Inc., a wholly 
owned subsidiary of the Registrant. TotalTel began offering its 
dedicated services and related high usage T1.544 services in late 1985. 
These services were designed to attract larger, more sophisticated 
business customers to the Registrant. In April 1995, the Registrant 
formed TotalTel Carrier Services, Inc. for the purpose of providing long 
distance service to other common carriers in the telecommunications 
industry, on a wholesale basis. Wholesale sales were $31,429,277 and 
$3,584,182 for the years ended January 31, 1997 and 1996, respectively.

TotalTel employs SS7 digital technology and Sonet Ring technology in its 
network. Digital facilities utilize more sophisticated engineering to 
yield enhanced voice quality as opposed to older analog technology. The 
capital expenditure necessary to increase transmission capability 
through digital technology is less than the comparable cost to expand on 
an analog basis. Additionally, most of TotalTel's calling volume is 
carried over fiber optic facilities leased from other carriers as 
described above and from Bell Atlantic, NYNEX, other Regional Bell 
Operating Companies.

During the year ended January 31, 1997, as in the Fiscal 1996, a 
majority of the traffic was carried through various equal access 
services, also known as switched access, and are priced and offered 
based on the calling volume of the particular customer. The retail 
marketing focus is on customizing services for business customers in the 
niche market now served by Registrant.

TotalTel currently has approximately 18,000 active accounts of which 
approximately 95% are commercial and the balance are residential 
subscribers. Sales are made primarily through advertising, direct 
telephone solicitation, field sales contacts, agent sales and referrals 
from present customers.

In February, 1993, the Registrant, through its wholly owned subsidiary, 
TotalTel Services, Inc., commenced the sale and installation of 
Panasonic telephone systems primarily in the Northern New Jersey and New 
York Metropolitan area. Sales during Fiscal 1997 were not significant.

Net sales of telecommunications services and systems in Fiscal 1997 were 
$89,325,921 as compared to $49,873,477 in fiscal year 1996. TotalTel had 
operating income of $4,135,585 in Fiscal 1997 and operating income of 
$2,308,982 in Fiscal 1996. The operating income represents the income 
before interest income, interest expense, other income, other expense 
and provision for income taxes. For further details, see MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 
elsewhere in this Report.

The continued growth in revenues in Fiscal 1997 is largely attributable 
to the rapid expansion of the Registrant's sales to other carriers along 
with aggressive internal sales and marketing efforts. The Registrant 
completed the installation of its upgraded DEX 600 switch at its new 
facility in Newark, New Jersey in the second quarter of the Fiscal 1995, 
which increased transmission capabilities significantly and was 
designated to allow for substantial future expansion.

The Registrant is currently in the process of installing a DEX 600E 
MEGAHUB switch at its new facility in New York City which will double 
the Registrant's current revenue capacity. It is expected that this 
facility should be operational in the second quarter of the Registrant's 
current fiscal year.

Due to TotalTel's strategic geographic location in the New York 
Metropolitan Area, the Company continues to foresee benefits from the 
availability of a large number of suppliers of transmission facilities 
located in New York which should provide potential for improved 
operating efficiency.

Competition

The most significant competitor in the telecommunications industry, 
AT&T, has indicated that it intends to compete vigorously with other 
common carriers (other independent telephone companies). In the past 
several years, AT&T has implemented several significant rate reductions 
for its long distance message services. These reductions have required 
other carriers, including TotalTel, to lower their rates in order to 
remain competitive.

In addition, TotalTel competes with carriers such as MCI Communications 
Corporation ( "MCI" ), Sprint, World Com, Inc., Frontier and other large 
companies engaged in providing services in competition with those 
services offered by TotalTel. TotalTel also directly competes with local 
and regional companies which resell services, a number of which are 
substantially larger than TotalTel.

More recently, the Telecom Act of 1996 ("The Act") allows local exchange 
carriers (LECSs) to compete in the long distance telecommunications 
market which should substantially increase competition in the future. 
The Act also allows long distance carriers to provide local service and 
the Registrant intends to enter this market during the current fiscal 
year.

In the opinion of Registrant's management, TotalTel's principal methods 
of competition with AT&T and others have been and are expected to 
continue to be pricing, customized service, quality and the development 
of special billing and other niche services. TotalTel's long distance 
capability and its customer services should continue to make it 
competitive for most business users of AT&T, MCI and US Sprint services.

Seasonal Nature of Business

Registrant's business is not seasonal.

Patents, Trademarks, Licenses, etc.

Registrant does not hold any material patents, franchises or 
concessions.

Government Regulations

In August, l982, the Federal Communications Commission ( "FCC" ) 
substantially deregulated resale common carriers, such as the 
Registrant. The FCC does not require certification of such carriers to 
initiate business activities nor does it exercise its authority to 
regulate their rates and services, although it has the power to do so in 
the future, The FCC may act upon complaints against the Registrant or 
any other common carrier for failure to comply with its statutory 
obligations as a common carrier. Registrant is duly tariffed with the 
FCC as a switched bases interexchange carrier.

In 1995, the FCC discontinued regulating the rates and services of AT&T, 
determining that AT&T is a non dominant carrier. This determination may 
affect the Registrant because it competes with AT&T, utilizes AT&T lines 
to transmit some of its long distance traffic and leases local access 
transmission facilities from local telephone companies which are FCC 
regulated. The FCC currently prohibits carriers such as AT&T from 
refusing to permit resale of their services.

Services in New York City are regulated by the New York State Public 
Service Commission, which requires the filing of a tariff, among other 
requirements. TotalTel has received approval of its tariff and continues 
to maintain its tariff in full force and effect. TotalTel Southeast, 
Inc. is regulated by Georgia Public Service Commission which requires 
the filing of a tariff. TotalTel Southeast, Inc. has received approval 
of its tariff and continues to maintain its tariff in full force and 
effect.

Since Fiscal 1996, the Registrant is registered in 49 states, in respect 
to service within those states, and is thus subject to the regulatory 
requirements of the various Public Service Commissions or similar 
agencies of these states.

Beginning in April, 1988, TotalTel provided its domestic customers 
international phone service to numerous foreign countries. International 
services are regulated by the FCC which requires a license and the 
filing of a tariff. Total-Tel's license has been granted and its tariff 
has been approved.

Compliance with Environmental Provisions

Registrant believes that it complies in all material respects with 
current pertinent Federal, state, and local provisions relating to the 
protection of the environment and does not believe that continued 
compliance should require any material capital expenditures.

Personnel

Registrant and its subsidiaries currently employ 183 full-time and 23 
part-time employees in its long distance telecommunication service, of 
whom 45 are engaged in sales activities, 7 in customer support, 19 in 
customer service, 28 in technical and field services, 16 in data 
processing, and 91 in general and administrative activities. The 
Registrant considers its relations with its employees to be excellent.

Foreign Operations and Export Sales

While the Registrant currently has no significant foreign operations or 
export sales, it is conducting a feasability study of the European 
telecommunications market to determine the viability of entering this 
market. The requirements, including costs and personell needs have not 
yet been determined. Depending on the capital requirements, the 
Registrant may need additional capital funds, the source and cost of 
which are not currently known. 

ITEM 2. PROPERTIES

On November 15, l993 and December 28, l993 Total-Tel USA, Inc., a 
subsidiary of the Registrant, entered into leases to rent an aggregate 
of approximately 3,500 square feet of space at 744 Broad Street, Newark, 
New Jersey for its upgraded switching equipment. The leases run from 
January 1, l994 through December 31, 1998 at an annual rental of $51,480 
and also require the tenant to pay a proportionate share of any 
increases in the "Consumer Price Index", U. S. City Average, over the 
base year.

On December 1, l993, Total-Tel USA, Inc. a subsidiary of the Registrant, 
entered into a five year lease to rent approximately 20,000 square feet 
of space from a partnership in which two of the partners are directors 
and major shareholders of the Company. The lease provides for annual 
rentals of $58,560 for the first three years and $63,885 for years four 
and five. This space is used for warehousing and office space for the 
technical support employees. The lease requires the payment of any 
increase in operating expenses and real estate taxes over the base year.

On February 22, l994, Total-Tel USA Inc., a subsidiary of the 
Registrant, entered into a lease, subsequently modified on April 15, 
l994, for approximately 17,700 square feet of space at 150 Clove Road, 
Little Falls, New Jersey to be used as its sales, executive and 
administrative offices. The lease provided for a rent holiday until 
July, 1995 after which the annual rental would be approximately 
$360,000. The lease is for five years and ten months and has been 
amended by a second lease modification agreement dated February 9, l995 
whereby the Registrant leased approximately 6,700 additional square feet 
of space at the same location at an additional annual rental of $121,707 
for the first four years and $138,154 for the next year and two months. 
The modified agreement also extended the term of the existing lease for 
an additional two years to August 14, 2002 at a then annual rental of 
$563,063. The lease requires the payment of the tenant's proportionate 
share of operating expenses and real estate tax increases over the base 
year.

On November 1, l996, the Company entered into a lease for approximately 
8,300 square feet of space at 40 Rector Street, New York City, New York 
to be used for a second switching facility. The term of the lease is for 
fifteen years and ten months from the date of commencement which is 
estimated to be February 1, l998. Rental payments are $133,184 per annum 
for the first five years after commencement, $166,480 per annum for the 
next five years and $183,128 per annum for five years and ten months. 
The lease requires the payment of the tenant's proportional share of 
operating expenses and real estate tax increase over the base year.

On November 8, l996, a subsidiary of the Company entered into a lease 
for approximately 2,300 square feet of office space in New York City, 
New York at an annual rental of approximately $75,900. The lease 
commenced February 1, l997 and is for sixty three months. The lease 
requires the payment of the tenant's proportionate share of operating 
expenses and real estate tax increases over the base year.

On January 30, l997, the Company entered into a third modification of 
its lease for approximately 16,640 square feet of additional office 
space at its existing facility at 150 Clove Road, Little Falls, New 
Jersey. The commencement date of the modification is expected to be July 
1, l997. The annual rental on the additional space will be $357,760 per 
annum from July 1, l997 through February 14, l998, $366,800 per annum 
from February 15, l998 through August 14, 2000 and $382,720 per annum 
from August 15, 2000 through August 14, 2002. In addition, the Company 
is liable for its proportionate share of increases in real estate taxes 
and operating expenses over the base year.

All leases contain options to renew for various periods at rentals to be 
determined by the then prevailing fair market rental rates for similar 
real estate in the area.

ITEM 3. PENDING LEGAL PROCEEDINGS

The Registrant brought suit in Civil Court of the City of New York, 
County of New York against a customer, Community Network Services, Inc. 
d/b/a Telecommunity, for the recovery of an account receivable of 
$37,917 plus interest, attorneys fees and damages. Defendant has 
asserted a counter claim against the Registrant in the Supreme Court of 
the State of New York, County of New York alleging breach of contract 
and seeks compensatory and punitive damages of $1,300,000. The 
Registrant believes the counter suit is without merit and is vigorously 
defending this action.

The Registrant is a defendant in an action filed in State Court in New 
Jersey by a former employee which, among other claims, alleged breach of 
contract and seeks compensatory and punitive damages of $1,900,000. The 
Registrant believes that the suit is without merit and intends to 
vigorously defend this action.

In another action, previously reported, Telecommunications Specialists, 
Inc., a former customer of the Registrant, brought suit in the United 
States District Court for the District of Minnesota alleging breach of 
contract which sought compensatory and punitive damages. The suit was 
settled without material liability to the Registrant.

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

None.



(THE REST OF THIS PAGE INTENTIONALLY LEFT BLANK)



                               PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
SECURITY HOLDER MATTERS

(a) Registrant's Common Stock is traded in the over-the-counter market 
on the NASDAQ National Market System. The following table sets forth, 
for the quarterly fiscal periods indicated, the high and low closing 
sales prices for Registrant's Common Stock in such market, as reported 
by the National Association of Securities Dealers, Inc. Closing sale 
prices prior to July 1, l996 have been adjusted to reflect the stock 
split, discussed in (d) below.

     FISCAL 1997                            HIGH            LOW
     -----------                            ----            ---
     February 1 thru April 30              12 1/4          8 3/4
     May 1 thru July 31                    18 1/8          9 1/4
     August 1 thru October 31              25 7/8         16 1/2
     November 1 thru January 31,1997       23             15 1/4

     FISCAL 1996
     -----------
     February 1 thru April 30               9 3/8          7 5/8
     May 1 thru July 31                    10              8 1/2 
     August 1 thru October 31              11 1/2          8 1/4
     November 1 thru January 31, l996      12 1/4          8 1/2 

(b) As of May 6, l997, the approximate number of recordholders of 
Registrant's Common Stock was 349, as reported by Registrant's transfer 
agent.

(c) Registrant has not paid or declared any cash dividends during the 
past two fiscal years and does not anticipate paying any in the 
foreseeable future.

(d) On July 1, l996 the Registrant distributed 1,873,420 shares of 
Common Stock in connection with a 2 for 1 stock split of all outstanding 
shares as of June 15, 1996.




<TABLE>
<CAPTION>

ITEM 6. SELECTED FINANCIAL DATA
                                                         (In thousands except per share amounts)
                                                                 Year ended January 31,          .
                                       ------------------------------------------------------------------------------------
RESULTS OF OPERATIONS:                  1997                1996              1995                 1994             1993  .  
                                       -------            -------            -------             -------          -------
<S>                                    <C>                <C>                <C>                 <C>              <C>
Net sales                              $89,326            $49,873            $29,817             $18,999          $11,736

Earnings from
 continuing operations                 $ 2,588            $ 1,555            $ 1,100             $ 1,052                9

Net earnings                           $ 2,588            $ 1,555            $ 1,100             $ 1,156          $     9

Earnings Per Common and Common Equivalent Shares (b):
 Primary:
 Continuing Operations
 Before Cumulative Effect
 Of Accounting Change                  $  0.75            $  0.47            $  0.34             $  0.34          $  0.01
 Accounting Change                     $    --            $    --            $    --             $  0.03          $    -- 
 
Net earnings per share                 $  0.75            $  0.47            $  0.34             $  0.37          $  0.01

 Fully Diluted:
 Continuing Operations
 Before Cumulative Effect
 Of Accounting Change                  $  0.75            $  0.47            $  0.34             $  0.32          $  0.01 
 Accounting Change                     $    --            $    --            $    --             $  0.03          $    --

Net earnings per share                 $  0.75            $  0.47            $  0.34             $  0.35          $  0.01

Average common shares
 outstanding (a) (b)
 Primary                                 3,430              3,284              3,258               3,158            2,998
 Fully Diluted                           3,430              3,284              3,258               3,268            2,998

Cash dividends per
 common share                             NONE               NONE               NONE                NONE             NONE

Additions to property
 & equipment                           $ 6,397            $ 3,028            $ 2,268             $ 1,375          $   721

Depreciation and
 amortization                          $ 1,382            $ 1,026            $   663             $   492          $   458

FINANCIAL POSITION:

Working Capital                        $ 5,486            $ 4,799            $ 5,031             $  4,683         $ 4,717

Property and equipment - net           $11,066            $ 6,011            $ 3,924             $  2,236         $ 1,272

Total assets                           $30,494            $20,520            $15,110             $11,071          $ 9,044

Long-term debt                         $ 2,940            $    --            $    --             $    --          $    --

Shareholders' Equity                   $13,387            $10,700            $ 9,093             $ 7,917          $ 6,860

Common shares
 outstanding (a) (b)                     2,945              2,927              2,900               2,876            2,876
</TABLE>





(a) All per share amounts have been restated to reflect the 2 for 1 
stock split distributed July 1, l996.

ITEM 7. ANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND    
RESULTS OF OPERATIONS

Results of Operations

Fiscal 1997 as Compared to Fiscal 1996

The following discussion of the results of operations relates to the 
continuing operations of the Registrant.

Net sales for Fiscal 1997 increased approximately $39,453,000 as 
compared to Fiscal 1996. The increase in telephone sales volume of 
approximately 79.1% was primarily due to intensive sales and marketing 
by the Registrant, both internally, through expanded agency sales 
partially offset by lower prices and the substantial increase in sales 
to other carriers on a wholesale basis.

For Fiscal 1997, the Registrant billed approximately 616,990,000 minutes 
of calls as compared to approximately 365,878,000 minutes of calls for 
the prior fiscal year, an increase of approximately 251,112,000 minutes 
or 68.6%.

Cost of sales for Fiscal 1997 increased approximately $31,975,000 or 
91.7% as compared to the prior fiscal year. This increase was 
unfavorable in relation to the 79.1% increase in sales volume for the 
period and is attributable to the lower gross profit in wholesale sales 
to other carriers and competitive pricing pressures in the industry. 

Line costs for Fiscal 1997 were $63,835,000, an increase of $31,393,000 
or 96.8% over the prior year. The other components are switch and field 
technician salaries, utilities, rent and depreciation which totaled 
$2,994,000 for Fiscal 1997, an increase of $580,000 or 24.1%. The 
increase in cost of sales was attributable primarily to the 
substantially increased sales of the Company. Gross profit decreased in 
Fiscal 1997 to 25.2% from 30.1% in Fiscal 1996. The decrease in gross 
profit was due to carrier sales having a substantial lower gross margin.

Selling, general and administrative expenses increased approximately 
$5,651,000 or 44.5% for Fiscal 1997 as compared to the prior fiscal 
year. The increase was primarily due to increased salaries of $2,113,000 
or 47.3%, increased commissions of $1,228,000 or 36.8%, increased 
provision for bad debts of $130,000 or 15.9% and an increase in legal 
and professional of $445,000 or 38.7%. The continued substantial 
increase in commission is attributable to the aggressive pursuit of new 
business in a highly competitive market. The substantial increase in 
legal and professional is attributable to the defense of a lawsuits as 
disclosed in the Registrant's Financial Statements, which was settled 
during the year.

Interest income for Fiscal 1997 decreased approximately $25,000 as 
compared to Fiscal 1996 primarily due to a reductions in the funds 
available for investment.

Fiscal 1996 as Compared to Fiscal 1995

The following discussion of the results of operations relates to the 
continuing operations of the Registrant, which is comprised of the long 
distance telephone service business.

Net sales for Fiscal 1996 increased approximately $20,056,000 as 
compared to Fiscal 1995. The increase in telephone sales volume of 
approximately 67.3% was primarily due to intensive sales and marketing 
by the Registrant.

For Fiscal 1996, the Registrant billed approximately 365,878,000 minutes 
of calls as compared to approximately 204,631,000 minutes of calls in 
the prior fiscal year, resulting in an increase of approximately 
161,247,000 minutes or 78.8% as compared to the prior fiscal year. This 
increase was unfavorable in relation to the 67.3% increase in sales 
volume for the period and was indicative of the lower cost per minute 
billed due to substantial competitive pressure.

The major component of cost of sales is leased facilities or line costs 
which is the purchased transmission capacity over which the Registrant 
routes its long distance traffic. Line costs for Fiscal 1996 were 
$32,442,000 an increase of $13,335,000 or 69.9% which was slightly 
unfavorable as compared to the increase in sales of approximately 67.3%. 
The other components are switch and technician salaries, utilities, rent 
and depreciation which totaled $2,413,000 for Fiscal year 1996 an 
increase of $666,000 or 38.1%. The increase in cost of sales was 
attributable to the increased sales of the Registrant.

Selling, general and administrative expenses increased approximately 
$5,299,000 or 71.5% for fiscal year 1996 as compared to the prior fiscal 
year. The increase was primarily due to increased salaries expense of 
$1,774,000 or 58.4%, increased commissions of $1,432,000 or 75.1% and 
increased provision for bad debts of $428,000 or 109.2%. The substantial 
increase in commissions and provision for bad debts is a reflection of 
the aggressive pursuit of new business in a highly competitive market.

The increase in interest income for the Fiscal 1996 was primarily due to 
increased interest rates.

Liquidity and Capital Resources

At January 31, l997, the Registrant had working capital of $5,486,000 as 
compared to $4,799,000 at January 31, l996, an increase of $687,000. The 
ratio of current assets to current liabilities at January 31, 1997 was 
1.4:1 and at January 31, 1996 was 1.5:1. This increase in working 
capital at January 31, l997 was attributable primarily to an increase in 
accounts receivable of $5,192,000 (net of doubtful accounts), an 
increase in the current portiion of notes receivable of $137,000, an 
increase in prepaid and other current assets of $190,000, partially 
offset by a decrease in cash and cash equivalents of $588,000, an 
increase in accounts payable of $3,618,000 and an increase in other 
current and accrued liabilities and salaries and wages payable of 
$619,000.

The decrease in the current ratio from 1.5:1 to 1.4:1 is primarily due 
to the purchase of property and equipment during Fiscal Year 1997 in the 
amount of $6,397,000. The Registrant continues to maintain a strong 
liquid position with cash and cash equivalents and investments available 
for sale of $3,600,000 representing 27.6% of current liabilities. The 
Registrant believes that its current cash position, projected operating 
revenue and bank line availability should be sufficient to meet its 
foreseeable operating needs and planned capital expenditures.

The cash flow statement of the Registrant for Fiscal 1997 indicated a 
decrease in cash of $588,000. Net earnings of $2,588,000 and non cash 
adjustments of $2,730,000 reduced by net changes in assets and 
liabilities of $2,298,000 provided cash from operations of $3,020,000. 
Cash used in investing activities totaled $6,615,000. The major 
components were purchases of property and equipment of $6,397,000 and 
additions to line installation cost of $127,000, net maturities of 
available for sale securities of $973,000, and issuance of notes to 
employees net of repayment of $133,000. Cash provided by financing 
activities totaled $3,006,000 and was the result of bank borrowings and 
the exercise of stock options.

Capital Expenditures

Capital expenditures during Fiscal 1997 totaled approximately $6,397,000 
and were financed from funds provided from Registrant's working capital, 
cash derived from operations, and bank borrowings. The capital 
expenditures were used to purchase the following equipment and leasehold 
improvements: 

$1,389,000  -  to upgrade and provide further enhancement of the 
               signaling and switching system, to enhance the 
               interconnection to the Bell Companies and other long 
               distance carriers and to increase switching capacity to 
               allow for future growth.
$  755,000  -  primarily data processing equipment and data processing 
               software to be used in the headquarters' local area 
               network and enhancement of the Registrant's billing and 
               information systems.
$  245,000  -  furniture and fixtures for the general offices located in 
               Little Falls, New Jersey, the switch facility in Newark, 
               New Jersey, and the new switch facility in New York City.
$  291,000  -  for leasehold improvements primarily for the switch in 
               New York City.
$3,585,000  -  to construct a new switch in New York City.

$   24,000  -  trucks for service.

$  108,000  -  equipment for leasing.

Capital expenditures for Fiscal 1998 are estimated at approximately 
$5,000,000 and are expected to be used for the following:

To provide a network operations center at Little Falls, New Jersey; for 
office improvements, furniture and equipment in connection with the 
expansion of the main office and sales office operation; for new data 
processing equipment to complement and expand the present system of the 
Registrant; improvement to the new facility located in New York City; 
continued development of the local area network for the sales and 
administrative offices in Little Falls, New Jersey.

The Registrant anticipates that capital expenditures for Fiscal 1998 
will be funded from operations and current working capital and, 
additional long term borrowings.

As of January 31, l997, the Registrant had a bank line of credit of 
$10,000,000. During Fiscal 1997 Registrant had bank borrowings of 
$2,940,000. For further detail see Note M to the Consolidated Financial 
Statements.

Inflation

Since inflation has slowed in recent years, the Registrant does not 
believe that its business has been materially affected by the relatively 
modest rate of price increases in the economy. The Registrant continues 
to seek improvements in operations and efficiency through capital 
expenditures. Expenditures to improve the signaling system, information 
systems and the local area network is expected to result in operating 
costs savings which could partially offset any cost increases which may 
occur in the future.

Environmental Matters

The Registrant is not a party to any legal proceedings or the subject of 
any claim regarding environmental matters generally incidental to its 
business. In the opinion of Management, compliance with the present 
environmental protection laws should not have a material adverse effect 
on the financial condition of the Registrant.

Accounting for the Impairment of Long - Lived Assets and For Long - 
Lived Assets to Be Disposed of

In 1996, the Company adopted Statement of Financial Accounting Standards 
No. 121, "Accounting for the Impairment of Long - Lived Assets and For 
Long - Lived Assets to Be Disposed of." Based on the provisions of the 
statement, the Company determined that no provision for impairment of 
the carrying cost of its machinery and equipment, or other long - lived 
assets, was necessary.

Earnings Per Share

In 1997, the Financial Accounting Standards Board issued Statement of 
Financial Accounting Standards No. 128, Earnings per Share, which is 
effective for financial statements ending after December 15, 1997. This 
statement supersedes Accounting Principle Board Option No. 15 and 
replaces the presentation of primary EPS with a presentation of basic 
EPS. It also requires dual presentation of basic and diluted EPS on the 
face of the income statement for all entities with complex capital 
structures, and provides guidance on other computational changes. Had 
the provisions of the statement been effective for the current year, the 
following pro forma EPS amounts would have been disclosed.

               Basic EPS:   $ .88
               Diluted EPS: $ .75

Accounting for Stock Based Compensation

The Company has adopted the disclosure-only provision of Statement of 
Financial Accounting Standards No. 123, "Accounting for Stock-Based 
Compensation." Accordingly, no compensation cost has been recognized for 
the stock option plans. Had compensation cost for the Company's two 
stock option plans been determined based on the fair value at the grant 
date for awards in the fiscal years ended January 31, l997 and 1996, 
consistent with the provisions of SFAS No. 123, the Company's net 
earnings and earnings per share would have been reduced to the pro forma 
amounts indicated below

                                            1997               1996 
                                            ----               ----
Net earnings - as reported               $ 2,588,138      $ 1,554,589
                                         -----------      -----------
Net earnings - pro forma                 $ 2,536,789      $ 1,481,221
                                         -----------      -----------
Earnings per share - as reported         $       .75      $       .47
                                         -----------      -----------
Earnings per share - pro forma           $       .74      $       .45
                                         -----------      -----------

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Financial Statements and Supplementary Data are included under Item 
14 of this Report.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

Not applicable.

                             PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The directors and officers of the Registrant are as follows:

Name                           Age          Position

Kevin Alward                    30          President, Chief Operating
                                            Officer and Director
Solomon Feldman                 76          Director
Warren H. Feldman               41          Chairman, Chief Executive
                                            Officer and Director

Leon Genet                      65          Director

Thomas P. Gunning               59          Vice President, Treasurer
                                            and Secretary
Jay J. Miller                   64          Director

The Registrant's directors all serve for one year terms or until their 
successors are elected and qualify. Officers serve at the pleasure of 
the Board of Directors.

Kevin A. Alward, President and Chief Operating Officer of the 
Registrant, joined Registrant in October, 1988, as a sales account 
executive. Mr. Alward became Manager of Sales in November, l990 and Vice 
President of Marketing in 1991. In February, 1992, Mr. Alward was 
promoted to Senior Vice President and assumed the additional 
responsibilities of Chief Operating Officer in April, l993. In 1994, Mr. 
Alward was promoted to President of TotalTel, Inc., the principal 
operating subsidiary of the Registrant. In October 1996, Mr. Alward was 
elected a Director, President and Chief Operating Officer of the 
Registrant.

Mr. Solomon Feldman has served as a Director of the Registrant 
continuously since its inception in 1959, and as Treasurer from 
inception to May 2, 1997. Mr. Feldman is currently a private investor 
and devotes approximately 25% of his time to the business of the 
Company.

Warren H. Feldman, Esq. was elected President and Chief Executive 
Officer of the Registrant in September, 1992 and was elected Chairman of 
the Board in September, 1994. Prior to such time, he served as Vice 
President - Regulatory Affairs of the Registrant since January, 1986, 
and had been the General Manager of Total-Tel USA Division and in-house 
General Counsel of Registrant since 1984. He was elected a Director on 
April 1, l987 and President of Total-Tel USA Division on October 27, 
l988. Warren H. Feldman is the son of Solomon Feldman.

Leon Genet is a partner in Genet Realty, a commercial and industrial 
real estate brokerage firm. Following graduation from Syracuse 
University, he was an officer in the United States Air Force. Mr. Genet 
continues his significant involvement with Syracuse University as a 
benefactor and as a charter member of the Board of the College for Human 
Development, home of the highly popular Genet lecture series, which 
brings CEO's of leading worldwide corporations to the Syracuse campus. 
He serves as a member of the National Commerce and Industry Board for 
the State of Israel Bonds Organization and is a shareholder, director 
and officer of LPJ Communications, Inc. which has earned commissions 
from TotalTel USA Communications, Inc. on the same basis as other 
independent representatives.

Thomas P. Gunning was appointed Chief Financial Officer in September, 
1994 and Secretary of the Registrant in January, 1995. He has served as 
Controller of the Registrant since September 1992. He is a Certified 
Public Accountant licensed by the States of New York and New Jersey. 
From 1989 until joining the Registrant, Mr. Gunning was the Senior Audit 
Manager at Rosenberg Selsman & Company a certified public accounting 
firm. From 1976 to 1989, he was Chief Financial Officer of Flyfaire, 
Incorporated a travel wholesale operator. Prior to such time, Mr. 
Gunning held various positions in both public and private accounting.

Jay J. Miller, Esq. has been a practicing attorney for more than thirty 
years in the State of New York. Mr. Miller is a Director of Vestro 
Natural Foods, Inc., a specialty food firm, and Edison Control 
Corporation, a manufacturer of pipe, fittings and accessories for 
concrete pumping equipment. He is also Chairman of the Board of AmTrust, 
a New Zealand real estate company.

OTHER SIGNIFICANT EMPLOYEES

Ben Goldberg joined TotalTel, Inc., the major operating subsidiary of 
the Registrant, in February, 1983 as an account executive. In January 
1992 Mr. Goldberg was promoted to Vice President of Sales. In June of 
1994 Mr. Goldberg was promoted to Senior Vice President.

David Hess joined TotalTel Carrier Services, Inc., an operating 
subsidiary of the Registrant, in May 1995 as Vice President. Mr. Hess 
was appointed Senior Vice President of TotelTel Carrier Services, Inc. 
in October 1996. Prior to joining the Registrant Mr. Hess served as 
Director of Eastern Regional Carrier Sales for West Coast 
Telecommunication, Inc. from 1993 to 1995. From 1991 to 1993 Mr. Hess 
was National Account Manager for Sprint Carrier Services. From 1989 to 
1993 Mr. Hess was Strategic Account Manager for United Telephone 
Systems. From 1986 to 1989 Mr. Hess was employed by M C I in various 
sales management positions.

Jeff Slater joined TotalTel, Inc., as Senior Vice President in September 
1996. From 1991 to 1996 Mr. Slater was founder and President of JTEK 
Systems, Ltd., a firm which provided consulting services to various 
telecommunications companies including the Registrant. In 1990 Mr. 
Slater served as Corporate Director of Products Development for LCI 
Communications, Inc. From 1987 to 1990 Mr. Slater served as Executive 
Vice President of Operations of Charter Network Company which was 
acquired by LCI Communications, Inc. in 1990. Prior to such time Mr. 
Slater held various executive positions with Companies in the 
telecommunications industry.

ITEM 11. EXECUTIVE COMPENSATION

a) The following table sets forth the compensation which the Registrant 
paid during the fiscal years ended January 31, l997, 1996, 1995 to the 
Chief Executive, each Executive Officer of the Registrant whose 
aggregate remuneration exceeded $100,000.



<TABLE>
<CAPTION>
                                                        Summary Compensation Table
                                                       ----------------------------
Name and                 Fiscal Year       Annual Compensation         Other                Compensation
Principal                Ended                                         Annual               Awards                 All Other
Position                 January 31    Salary ($)       Bonus(s)       Compensation($)      Options (#)            Compensations(s)
- --------                 -----------   ---------        --------      ----------------      --------------         -----------------
<S>                         <C>       <C>              <C>             <C>                 <C>                    <C>
Warren H.                   1997       $315,000 (1)     $295,000                                                   $7,025 (4)
Feldman                     1996       $195,000 (1)     $274,241                                                   $4,667 (5)
Chairman and                1995       $195,103 (1)     $ 74,153                            15,000 (3)             $4,583 (6)
Chief Executive     
Officer 


Kevin Alward                1997       $315,000 (2)     $280,000                                                   $9,769 (9)
President and               1996       $195,000         $274,241                                                   $6,010 (10)
Chief Operating             1995       $195,000         $ 63,700                            31,500 (7)(8)          $5,256 (11)
Officer

Thomas P.                   1997       $ 95,231          $ 6,000                                                   $6,560 (12)
Gunning     
Vice President,
Treasurer and
Secretary     

</TABLE>


(1) Does not include an annual Director's fee of $15,000.

(2) Does not include director's fees of $2,500.

(3) Represents incentive options to purchase 30,000 shares of Common 
Stock exercisable at a price of $9.625 per share (110% of the market 
price at the date of issue), adjusted for the 2 for 1 stock split issued 
July 1, l996. These options vest over a period of forty-eight (48) 
months, with 25% of each option exercisable at the 12th, 24th, 36th, and 
48th month of its term, subject to earlier vesting in certain 
circumstances as provided in the option agreement.

(4) The amounts shown represent the Registrant's contribution under its 
401 (K) Deferred Compensation and Retirement Savings Plan of $4,668 and 
$2,357 for the use of a company vehicle for non business purposes.

(5) The amount shown represents the Registrant's contribution under its 
401 (K) Deferred Compensation and Retirement Savings Plan of $2,310 and 
$2,357 for the use of a company vehicle for non business purposes.

(6) The amounts shown represents the Registrant's contribution under its 
401 (K) Deferred Compensation and Retirement Savings Plan of $2,226 and 
$2,357 for the use of a company vehicle for non business purposes.

(7) Represents incentive options to purchase 33,000 shares of Common 
Stock exercisable at a price of $7.28 per share, adjusted for the 10% 
stock dividend issued in July 1994 and the 2 for 1 stock split issued at 
July 1, l996. These options vest over a period of thirty-six (36) months 
with 25% of each option exercisable at the 8th, 12th, 24th, and 36th 
month of its term, subject to earlier vesting in certain circumstances 
as provided in the option agreement.

(8) Represents incentive options to purchase 30,000 shares of Common 
Stock exercisable at a price of $8.75 per share, adjusted for the 2 to 1 
stock split issued July 1, l996. These options vest over a period of 
forty-eight (48) months with 25% of each option exercisable at the 12th, 
24th, 36th, and 48th month of its term, subject to earlier vesting in 
certain circumstances as provided in the option agreement.

(9) The amounts shown represent the Registrant's contribution under its 
401 (K) Deferred Compensation and Retirement Savings Plan of $5,620 and 
$3,071 for the use of a company vehicle for non business purposes and 
$1,078 term life insurance premiums.

(10) The amounts shown represent the Registrant's contribution under its 
401 (K) Deferred Compensation and Retirement Savings Plan of $2,310 and 
$2,643 for the use of a company vehicle for non business purposes and 
$1,057 term life insurance premiums.

(11) The amount shown represents the Registrant's contribution under its 
401 (K) Deferred Compensation and Retirement Savings Plan of $1,556 and 
$2,643 for the use of a company vehicle for non business purposes and 
$1,057 term life insurance premiums.

(12) The amounts shown represent the Registrant's contribution under its 
401-K Deferred compensation and Retirement Savings Plan of $3,110 and 
$1,179 for the use of a company vehicle for non business purposes and 
$2,271 term life insurance premiums.

(b) Compensation Pursuant to Plans

1987 Stock Option Plan

In October, 1987, the Registrant adopted its 1987 Stock Option Plan and 
in October, l996, adopted its 1996 Stock Option Plan (the "Plans"). The 
Plans provide that certain options granted thereunder are intended to 
qualify as "incentive stock options" within the meaning of Section 422A 
of the United States Internal Revenue Code of 1954, as amended (the " 
Code " ), while non-qualified options may also be granted under the 
Plans. Incentive stock options may be granted only to employees of the 
Registrant, while non-qualified options may be granted to non-executive 
directors, consultants and others as well as to employees.

The Plans are administered by a Committee of the Registrant's Board of 
Directors. The Registrant has reserved 664,500 shares of Common Stock 
under the 1987 Plan and 300,000 shares of Common Stock under the 1996 
Plan for issuance to employees, officers, directors and consultants of 
the Company. The shares for options granted prior to July 15, l994 have 
been adjusted for the 10% stock dividend. The shares for options granted 
prior to July 1, l996 have been adjusted to reflect the 2 for 1 stock 
split.

No option may be transferred by an optionee other than by will or the 
laws of descent and distribution, and during the lifetime of an 
optionee, an option may be exercised only by him. In the event of 
termination of employment other than by death or disability, the 
optionee will have one month (subject to extension not to exceed an 
additional two months) after such termination during which he may 
exercise his option. Upon termination of employment of an optionee by 
reason of death or permanent total disability, his option remains 
exercisable for one year thereafter to the extent it was exercisable on 
the date of such termination. No similar limitation applies to non-
qualified options.

Options under the Plans must be granted within ten years from the 
effective date of the Plans. Incentive stock options granted under the 
Plans cannot be exercised later than ten years from the date of grant. 
Options granted under the Plans will permit payment of the exercise 
price in cash or by delivery to the Registrant of shares of Common Stock 
already owned by the optionee having a fair market value equal to the 
exercise price of the options being exercised, or by a combination of 
such methods of payment. Therefore, an optionee may be able to tender 
shares of Common Stock to purchase additional shares of Common Stock and 
may theoretically exercise all of his stock options with no additional 
investment other than his original shares.

Any options that expire unexercised or that terminate upon an employee's 
ceasing to be employed by the Registrant become available once again for 
issuance under the Plans.

                 OPTIONS GRANTS IN LAST FISCAL YEAR
                                 NONE
(c) Other Compensation
None.

(d) Compensation of Directors

Each director of the Registrant receives $15,000 per year for services 
in such capacity.

(e) Termination of Employment and Change of Control Arrangements
None.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT

(a) Security Ownership of Certain Beneficial Owners

Set forth below is certain information concerning persons who are know 
by Registrant to own beneficially more than 5% of any class of the 
Registrant's voting shares on May 7, 1997.


               Name and                     Amount and
Title          Address of                   Nature of         Percentage
of             Beneficial                   Beneficial        of
Class          Owner  .                     Ownership (1)     Class   .

Common         Warren H. Feldman            577,262 (2)       16.9%
Stock $.05     150 Clove Road               shares
par value      Little Falls, NJ 07424

Common         Heartland Advisors, Inc.     578,700           16.9%
Stock $.05     790 North Milwaukee St.      shares
par value      Milwaukee, WI 53202

Common         Solomon Feldman              476,190           13.9%
Stock $.05     1890 South Ocean Drive       shares
par value      Hallandale, FL 33009

Common         Kevin Alward                 281,950 (3)        8.2%
Stock $.05     182 Powell Road              shares
par value      Allendale, NJ 07401

Common         Michael A. Karp              219,340            6.4%
Stock $.05     3416 Sansom Street           shares
par value      Philadelphia, PA 19104



(1) All shares are beneficially owned and sole investment and voting 
power is held by the persons named to the best of the Registrant's 
knowledge.

(2) Includes options to purchase 129,000 shares of the Registrant's 
Common Stock which are currently exercisable or within 60 days hereof.

(3) Includes options to purchase 181,000 shares of the Registrant's 
Common Stock which are currently exercisable or within 60 days hereof.

(b) Security Ownership of Management

The following table sets forth as of May 6, 1997 information concerning 
the beneficial ownership of each class of equity securities by each 
director of the Registrant and all directors and officers of the 
Registrant as a group:

               Name and                     Amount and
Title          Address of                   Nature of          Percentage
of             Beneficial                   Beneficial         of
Class          Owner  .                     Ownership (1)      Class   .

Common         Kevin Alward                 281,950 (3)         8.2%
Stock $.05     182 Powell Road
value          Allendale, NJ 07401

Common         Solomon Feldman              476,190            13.8%
Stock $.05     1890 South Ocean Drive       shares
par value      Hallandale, FL 33009

Common         Warren H. Feldman            577,262 (2)        16.8%
Stock $.05     150 Clove Road               shares
par value      Little Falls, NJ 07424

Common         Leon Genet                   49,310              1.4%
Stock $.05     30 Farmstead Road
par value      Short Hills, NJ 07078

Common         Jay J. Miller                   ---              ---
Stock $.05     430 E 57th St.,Suite 5D
value          New York, NY 10022

Common         All directors                1,407,212 (2)(3)   40.9%
Stock $.05     and officers as a            shares
par value      group (6 in number)

(1) All shares are beneficially owned and sole investment and voting 
power is held by the persons named.

(2) Includes options to purchase 129,000 shares of the Registrant's 
Common Stock which are currently exercisable or within 60 days hereof.

(3) Includes options to purchase 181,000 shares of the Registrant's 
Common Stock which are currently excercisable or within 60 days hereof.

c) Changes in Control

The Registrant knows of no contractual arrangement which may, at a 
subsequent date, result in a change in control of the Registrant.

ITEM 13.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

On December 1, l993, the Company leased warehouse space in Belleville, 
New Jersey from a partnership in which two directors and major 
shareholders are partners and a former director and a major shareholder 
is also a partner. During the fiscal year ended January 31, l997, the 
Company paid rent of $59,760 to the partnership. The annual rent for 
this premise is $58,560 for the first three years and $63,885 for years 
four and five. Registrant believes such premises are leased on terms not 
less favorable to Registrant than in an arm's length transaction.

As explained more fully in Note K to the Financial Statements the 
Registrant has from time to time made loans to an executive employee and 
shareholder of the Registrant.




(THE REST OF THIS PAGE INTENTIONALLY LEFT BLANK)



                  TOTAL-TEL USA COMMUNICATIONS, INC.
                           AND SUBSIDIARIES

ITEM 14. EXHIBITS AND FINANCIAL STATEMENTS SCHEDULE
YEARS ENDED JANUARY 31, 1997, 1996, AND 1995

                                 INDEX

 (a) (1) FINANCIAL STATEMENTS: The following consolidated financial 
statements of Total-Tel USA Communications, Inc. and subsidiaries are 
included at the end of this Report:

CONSOLIDATED FINANCIAL STATEMENTS:                              PAGE

Independent auditors' report                                    F-1
Consolidated balance sheets - January 31, l997
and 1996                                                        F-2
Consolidated statements of earnings - years
ended January 31, 1997, 1996 and 1995                           F-3
Consolidated statements of shareholder's equity -
years ended January 31, 1997, 1996, 1995                        F-4
Consolidated statements of cash flow - years
ended January 31, l997, 1996, 1995                              F-5
Notes to consolidated financial statements                      F-7

(a) (2) SUPPLEMENTARY DATA FURNISHED PURSUANT
TO THE REQUIREMENTS OF FORM 10-K:     

Schedule - years ended January 31, l997, l996
and 1995.

II Valuation and Qualifying Accounts (Consolidated)            F-16

                           ***************

Schedules other than those listed above are omitted because they are not 
required, not applicable or the information has been otherwise supplied.



(THE REST OF THIS PAGE INTENTIONALLY LEFT BLANK)



                          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, on 
the 7th day of May, 1997.

                         TOTAL-TEL USA COMMUNICATIONS, INC.
                         (Registrant)


                         By: /S/ WARREN H. FELDMAN
                             Warren H. Feldman
                             Chairman and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of l934, 
this Report has been signed below by the following persons on behalf of 
the Registrant and in the capacities and on the dates indicated.

Signature               Title                             Date

/S/ KEVIN ALWARD        President, Chief Operating        May 7, l997
Kevin Alward            Officer and Director 

/S/ SOLOMON FELDMAN     Director                          May 7, l997
Solomon Feldman


/S/ WARREN H. FELDMAN   Chairman of the Board,            May 7, l997
Warren H. Feldman       Chief Executive Officer
                        and Director

/S/ LEON GENET          Director                          May 7, l997
Leon Genet


/S/ THOMAS P. GUNNING   Vice President, Treasurer,        May 7, l997
Thomas P. Gunning       Secretary and Principal
                        Accounting Officer

/S/ JAY J. MILLER       Director                          May 7, l997
Jay J. Miller



Exhibit No.                    Description of Document

(3)(a)      Certificate of Incorporation, as amended. Incorporated by 
            reference to Exhibits 2-A, 2-B, 2-C and 2-D to Registration 
            Statement No. 2-15546 and Registrant's proxy statement 
            relating to its 1987 Annual Stockholder's Meeting.

(3)(b)      By-Laws of Registrant. Incorporated by reference to Exhibit 
            A to Registrant's Annual Report on Form 10-K for the year 
            ended January 31, 1972.

(3)(c)      Amended Certificate of Incorporation to change the name of 
            the Corporation from Faradyne Electronics Corp. to Total-Tel 
            USA Communications, Inc., dated November 4, l991. 
            Incorporated by reference to Exhibit 3 (c) to Registrant's 
            Annual Report on Form 10-K for the year ended January 31, 
            l992.

(10)(a)     Lease of premises at 140 Little Street, Belleville, New 
            Jersey, between Mansol Realty Company and Mansol Ceramics 
            Company, dated March 30, 1960. Incorporated by reference to 
            Exhibit 13 (e) to Registration Statement No. 2-17546.

(10)(a) (1) Assignment of lease from Mansol Realty Company to Mansol
            Realty Associates. Incorporated by reference to Exhibit 10 
            (a) (1) to Registrant's Annual Report on Form 10-K for the
            year ended January 31, l982.

(10)(b)     Extension Agreement re: Lease of premises at 140 Little 
            Street dated October 31, l974. Incorporated by reference to 
            Exhibit 10 (b) to Registrant's Annual Report on Form 10-K 
            for the year ended January 31, l981.

(10)(c)     Lease of premises at 471 Cortland Street, Belleville, New 
            Jersey, between Birnfield Associates and Mansol Ceramics 
            Company, dated October 31, 1974. Incorporated by reference 
            to Exhibit 10 (c) to Registrant's Annual Report on Form 10-K 
            for the year ended January 31, 1981.

(10)(d)     Lease Modification Agreement re: Lease of premises at 471 
            Cortland Street dated July 24, 1980. Incorporated by 
            reference to Exhibit 10 (d) to Registrant's Annual Report on 
            Form 10-K for the year ended January 31, 1981.

(10)(e) (i) Term Loan Agreement and Term Note both dated April 22, l983 
            between Mansol Ceramics Company and United Jersey Bank in 
            the principal amount of $1,192,320. Incorporated by 
            reference to Exhibit 10 (e) to Registrants Annual Report on 
            Form 10-K for the year ended January 31, l983.

(10)(e)(ii) Installment Note and Equipment Loan and Security Agreement 
            of Mansol Ceramics Company and Guaranty of Registrant, dated 
            August 1, l988, in connection with extension of the maturity 
            date of the loan referenced to in Exhibit 10 (e) (i).

(10)(f)     Lease of premises at 17-25 Academy Street, Newark, New 
            Jersey between Mansol Ceramics Company and Rachlin & Co., 
            dated April 29, l983. Incorporated by reference to Exhibit 
            10 (f) to Registrant's Annual Report on Form 10-K for the 
            year ended January 31, l984.

(10)(g)     Lease Modification Agreement re: Lease of Premises at 471 
            Cortland Street dated July 24, l985. Incorporated by 
            reference to Exhibit 10 (g) to Registrant's Annual Report on 
            Form 10-K for the year ended January 31, l986.

(10)(h)     Master Lease Agreement between Mansol Ceramics Company and 
            Fidelcor Services, Inc. dated December 30, l985. 
            Incorporated by reference to Exhibit 10 (h) to Registrant's 
            Annual Report on Form 10-K for the year ended January 31, 
            l986.

(10)(i)     Deed, Mortgage and Mortgage Note between William and Fred 
            Schneper as Grantees and Borrowers and Mansol Ceramics 
            Company as Grantor and Lender, dated July 26, l985 re: 
            property located in Hanover Township, New Jersey. 
            Incorporated by reference 10 (i) to Registrant's Annual 
            Report on Form 10-K for the year ended January 31, l986.

(10)(j)     Lease of premises at 140 Little Street, Belleville, New 
            Jersey, between Mansol Realty Association and Mansol 
            Ceramics Company, dated July 31, 1986. Incorporated by 
            reference to Exhibit 10 (j) to Registrant's Annual Report on 
            Form 10-K for the year ended January 31, l987.

(10)(k)     1987 Stock Option Plan. Incorporated by reference to 
            Registrant's proxy statement relating to its 1987 Annual 
            Stockholders' Meeting.

(10)(k)(1)  Amendment to the 1987 Stock Option Plan. Incorporated by 
            reference to Registrant's Form S-8 dated November 13, l995.

(10)(l)     Renewal of Lease and Extension to additional space at 17-25 
            Academy Street, Newark, New Jersey (a/k/a 1212 Raymond 
            Boulevard, Newark, New Jersey) between Mansol Ceramics 
            Company and Rachlin & Co. Incorporated by reference to 
            Exhibit 10 (l) to Registrant's Annual Report on Form 10-K 
            for the year ended January 31, l988. (See also Exhibit 10 
            (f)).

(10)(m)     Agreement, dated June 13, 1989, between Mansol Ceramics 
            Company and Bar-lo Carbon Products, Inc. providing for the 
            sale of Ceramics' Carbon fixtures division. Incorporated by 
            reference to Exhibit 10 (m) to Registrant's Annual Report on 
            Form 10-k for the year ended January 31, 1990.

(10)(n)     Modification of Note and Mortgage from William Schneper, 
            Fred Schneper and Leon Schneper (Mortgagor) to Mansol 
            Ceramics Company (Mortgagee) dated August 1, l990, extending 
            the term of the Note and Mortgage and modifying the interest 
            provision.

(10)(o)     Asset Purchase Agreement between Registrant, Mansol Ceramics 
            Company and Mansol Industries Inc. dated May 22, l990, 
            including Subordinated Term Promissory Note and Security 
            Agreement, covering sale of assets and business of 
            Manufacturing Division of Mansol Ceramics Company. 
            Incorporated by reference to Exhibits 1, 2 and 3 to 
            Registrant's Current Report on Form 8-K dated May 22, l990.

(10)(p)     Modification of Loan between Mansol Industries, Inc. 
            (borrower) and Mansol Ceramics Company (Lender) dated 
            January 31, 1992, allowing for the deferral of the principal 
            for twelve months through and including the period ending 
            June 22, l992 in consideration for personal guarantees from 
            Borrower. Incorporated by reference to Exhibit 10 (p) to 
            Registrant's Annual Report on Form 10-K for the year ended 
            January 31, 1992.

(10)(q)     Lease of premises at 470 Colfax Avenue, Clifton, New Jersey, 
            between Total-Tel USA Communications, Inc. and Broadway 
            Financial Investment Services, Inc. dated March 25, 1991. 
            Incorporated by reference to Exhibit 10 (q) to Registrant's 
            Annual Report on Form 10-K for the year ended January 31, 
            l992.

(10)(r)     Lease of premises at 744 Broad Street, Newark, New Jersey 
            between Total-Tel USA Inc. and Investment Property Services, 
            Inc. dated November 15, 1993. Incorporated by reference to 
            Exhibit 10 (r) to the Registrant's Annual Report on Form 10-
            K for the year ended January 31, 1994. 

(10)(s)     Lease of premises at 744 Broad Street, Newark, New Jersey 
            between Total-Tel USA, Inc. and Investment Property 
            Services, Inc. dated December 28, 1993. Incorporated by 
            reference to Exhibit 10 (s) to the Registrant's Annual 
            Report on Form 10-K for the year ended January 31, l994.

(10)(t)     Lease of premises at 471 Cortland Street, Belleville, New 
            Jersey, between Total-Tel USA Inc. and Birnfield Associates 
            - Belleville dated December 1, l993. Incorporated by 
            reference to Exhibit 10 (t) to the Registrant's Annual 
            Report on Form 10-K for the year ended January 31, 1994.

(10)(u)     Lease of premises at 150 Clove Road, Little Falls, New 
            Jersey, between Total-Tel USA Inc. and the Prudential 
            Insurance Company of America dated February 22, l994. 
            Incorporated by reference to Exhibit 10 (u) to the 
            Registrant's Annual Report on Form 10-K for the year ended 
            January 31, l994.

(10)(v)     Lease modification to the lease of the premises at 150 Clove 
            Road, Little Falls, New Jersey between TotalTel, Inc. and 
            The Prudential Company of America dated May 18, l994. 
            Incorporated by reference to Exhibit 10 (v) to the 
            Registrant's Annual Report on Form 10-K for the year ended 
            January 31, l995.

(10)(w)     Second lease modification to the lease of the premises at 
            150 Clove Road, Little Falls, New Jersey between TotalTel, 
            Inc. and Theta Holding Company, L. P., successor to the 
            Prudential Insurance Company of America dated February 9, 
            l995. Incorporated by reference to Exhibit 10 (w) to the 
            Registrant's Annual Report on Form 10-K for the year ended 
            January 31, l995.

(10)(x)     Third lease modification to the lease of the premises at 150 
            Clove Road, Little Falls, New Jersey between TotalTel, Inc. 
            and Theta Holding Company, L. P., successor to the 
            Prudential Insurance Company of America dated January 31, 
            1997.

(10)(y)     Equipment Facility and Revolving Credit Agreement dated 
            August 23, l996 between Total-Tel USA Communications, Inc., 
            TotalTel, Inc., Total-Tel USA, Inc., and Total-Tel Carrier 
            Services, Inc. and the Summit Bank in the amount of 
            $10,000,000.

(10)(z)     Lease of premises at 500 fifth Avenue, New York City, New 
            York between TotalTel, Inc. and 1472 Broadway, Inc. dated 
            November 8, 1996. Incorporated by reference to Form SE for 
            the year ended January 31, l997.

(10)(AA)    Lease of premises at 40 Rector Street, New York City, New 
            York between Total-Tel USA Communications, Inc. and 40 
            Rector Street Company dated November 1, l996. 
            Incorporated by reference to Form SE for the year ended 
            January 31, l997.

(10)(AB)    1996 Stock Option Plan, Incorporated by reference to 
            Registrant's Proxy Statement relating to its 1996 Annual 
            Stockholder Meeting.

(21)        Subsidiaries of Registrant. Incorporated by reference to 
            Exhibit 22 to Registrant's Annual Report on Form 10-K for 
            the year ended January 31, 1996.

(27)        Financial Data Schedule.


THIRD MODIFICATION OF LEASE


THIS THIRD MODIFICATION OF LEASE, sometimes hereinafter "this Lease" 
dated this --th day of January, 1997, by and between THETA HOLDING 
COMPANY, L.P., having an office at 150 Clove Road, Little Falls, New 
Jersey, (hereinafter referred to as "Landlord"); and TOTAL-TEL USA, 
INC., a corporation of the State of New Jersey, having an office at 150 
Clove Road, Little Falls, New Jersey (hereinafter referred to as 
"Tenant").


WHEREAS, Landlord is the owner of a building commonly known as Overlook 
at Great Notch (hereinafter referred to as the "Building"), located at 
150 Clove Road, Little Falls, County of Passaic, State of New Jersey, 
which land is also improved with landscaping, parking facilities and 
other improvements, all of which, together with the Building and 
underlying land, shall be known as and referred to collectively herein 
as the "Project"; and

WHEREAS, Landlord has leased to Tenant 15,011 rentable square feet on 
the Eighth Floor, by lease dated February 22, 1994, 2,673 rentable 
square feet on the Eighth Floor by Spreader and Modification of Lease 
dated May 18, 1994 and 6,658 rentable square feet on the Eighth Floor by 
Second Modification of Lease dated February 9, 1995 (together referred 
to as the "Original Premises"), and which aforementioned Lease and 
modifications are hereinafter collectively referred to as "the Lease", 
and 

WHEREAS, Landlord and Tenant wish to spread said lease over an 
additional 16,640 rentable square footage on the Second Floor of the 
Building, making a total of 40,982 rentable square feet on both the 
Second and Eighth Floors, and to modify certain other provisions of the 
Lease in connection with the taking of said additional 16,640 rentable 
square feet.

NOW THEREFORE, in consideration of the mutual covenants and agreements 
hereinafter set forth, and other good and valuable consideration, the 
receipt of which is hereby acknowledged, Landlord and Tenant hereby 
agree to amend and modify said Lease as follows:


1.(A) Landlord hereby leases to Tenant and Tenant hereby leases from 
Landlord approximately 16,640 rentable square feet on the Second Floor, 
hereinafter referred to as "Additional Space", as shown on Exhibit "A", 
making a total of approximately 40,982 rentable square feet, 
constituting a portion of the Second Floor and the entire Eighth Floor 
and hereinafter in total sometimes referred to as the "Enlarged 
Premises".

(B) As referenced in the Second Modification of Lease, in order to 
properly reflect the loss factor of the Building, from and after August 
15, 2000, the Premises shall be increased by the addition thereto of 139 
square feet of space, it being understood that no actual physical area 
shall be added to the Premises. From and after said date, the Enlarged 
Premises for all purposes of this Lease shall be calculated as 41,121 
rentable square feet.

2.(A) The commencement date for the Additional Space shall be the date 
of substantial completion of Landlord's Work to be completed by Landlord 
for the Additional Space, which is estimated to be June 1, 1997, 
hereinafter referred to as the "Additional Space Date". However, the 
Additional Space Date shall not be postponed beyond July 1, 1997, 
regardless of whether the Additional Space is ready for Tenant's 
occupancy, if (i) the delay in the availability of the Additional Space 
for possession shall be due to special work, changes, alterations or 
additions required or made by the Tenant, (ii) the delay was caused in 
whole or in part by the delay of the Tenant in submitting any plans 
and/or specifications, supplying information, approving plans, 
specifications or estimates, or giving authorizations; or (iii) the 
delay was otherwise caused wholly or substantially by delay and/or 
default on the part of the Tenant. If the Additional Space Date occurs 
on any other day other than the first day of the calendar month, the 
basic annual rental will be pro-rated on a daily basis (i.e., annual 
rental [divided] 365 days). As of the Additional Space Date, the 
Additional Space shall be deemed to be a part of the premises demised 
under the Lease. The Additional Space shall expire co-terminously with 
Tenant's Original Premises on August 14, 2002.

(B) The construction of the tenant improvements in the Additional Space 
shall be completed by Landlord at Landlord's cost and expense in 
conformance with specifications attached hereto as Exhibit B. Tenant 
understands and agrees that any changes or deviations to the attached 
plans and specifications requested by Tenant, shall be completed at 
Tenant's sole cost and expense, which payments shall be made in full 
prior to the Additional Space Date.

3.(A) Effective as of the Additional Space Date, Tenant shall pay, in 
addition to the Basic Rent for the Original Premises, Basic Rent for 
the Additional Space equal to $21.50 per rentable square foot through 
February 14, 1998, $22.00 per rentable square foot from February 15, 
1998 through August 14, 2000 and $23.00 per rentable square foot 
from August 15, 2000 through August 14, 2002 as follows:


Date                Monthly Rent     Annual Rent   Rent Per Sq.Ft.
====                ============     ===========   ===============
through 2/14/98      $29,813.33      $357,760.00      $21.50
2/15/98 - 8/14/00    $30,506.67      $366,080.00      $22.00
8/15/00 - 8/14/02    $31,893.33      $382,720.00      $23.00



(B) There is presently an electric meter in operation for the 
calculation of Tenant's electric usage in the Original Premises. 
Likewise, the Additional Space shall also have a separate meter 
installed by Landlord for the purpose of determining Tenant's actual 
electric use.


4.(A) From and after the Additional Space Date, the "Percentage Share" 
provided for in Basic Lease Provision 3 of said Lease shall be 4.0% for 
the Additional Space only.

(B) The Base Year for Project Operating Expenses and Project Property 
Taxes for the Additional Space shall be 1997. The Base Year for the 
Original Premises shall remain unchanged.


5.From and after the Additional Space Date, the "Security Deposit" 
provided for in Basic Lease Provision 10 of said lease shall be 
increased by $89,440.00 to $215,714.12, which increase shall be paid by 
Tenant in full prior to the Additional Space Date. For the convenience 
of Tenant, the increase in security deposit may be paid by Tenant in the 
form of a revolving letter of credit, which shall be in force for the 
duration of Tenant's Lease. Landlord shall have the power to draw 
against the letter for any amount that may be due as a result of 
Tenant's default under any of the terms of this Lease. In the event of a 
sale or leasing of the Building, Landlord shall have the right to 
transfer the letter of credit to the grantee or lessee. It is agreed 
that the provisions hereof shall apply to every such transfer or 
assignment made of the letter of credit.

6.From and after the Additional Space Date, the number of unreserved 
parking spaces provided for in Basic Lease Provision 11 of said lease 
shall be increased to 135 total spaces, of which fourteen (14) shall be 
reserved spaces.

7.Tenant represents and warrants that it has not directly or indirectly 
dealt with any real estate broker other than Harper Lawrence, Inc. 600 
Madison Avenue, New York, New York 10022, in connection with this 
transaction. Landlord will pay Harper Lawrence, Inc. Tenant agrees to 
indemnify, defend and hold Landlord harmless from and against any and 
all liabilities, claims, suits, demands, judgements, costs, interest and 
expenses (including, but not limited to, reasonable counsel fees 
incurred in the defense of any action or proceeding) to which Landlord 
may be subject or suffer by reason of Tenant's having had dealings with 
respect to the Project or this Lease with any real estate agents or 
brokers. This Article shall survive the expiration or earlier 
termination of this Lease.

8.Renewal Option:The renewal option for the Additional Space shall be as 
follows:

(A) Renewal Terms. Provided Tenant is not in default under this Lease, 
Tenant shall have the option to renew space per the Third Modification 
of the Lease for the Additional Space for two (2) Renewal Terms of five 
(5) years each, commencing at the expiration of the initial Lease term, 
or the First Renewal Term, as the case may be, upon the same terms and 
conditions as in this Lease, except as hereinafter set forth.

(B) Notice to Landlord. The right of Tenant to renew and extend this 
Third Modification of Lease is expressly conditioned upon Tenant's 
delivering to Landlord, in writing, by certified mail, return receipt 
requested, not later than nine (9) months prior to the expiration of the 
initial Lease term or the First Renewal Term, as the case may be (such 
time period being hereby made of the essence), a notice of exercise of 
the Renewal Term.

(C) Basic Rent.

(i) The Basic Rent for the Renewal Term shall be the greater of Fair 
Rental Value (as hereinafter defined) of the Additional Space or $23.00 
per square foot times the rentable square feet in the Additional Space 
which Fair Rental Value shall be determined not later than nine (9) 
months prior to the commencement of the Renewal Term.

(D) Fair Rental Value. Fair Rental Value shall mean the fair rental 
value for similar space in a comparable Project in the Northern New 
Jersey area. In the event that, based upon the application of the above 
criteria, there is an increase in the Fair Rental Value and thus an 
increase in the Basic Rent hereunder for any renewal period over the 
Basic Rent paid in the next preceding term of Lease or prior renewal 
period, then, in that event, there shall be an adjustment of the Base 
Year for Project Property Tax and Project Operating Expense which shall 
thereafter be the calendar year next preceding the initial year of the 
applicable Renewal Period.

(E) Appraisal.Landlord shall notify Tenant of the Fair Rental Value as 
established by Landlord. Should Tenant dispute Landlord's determination, 
then Tenant shall be free, at Tenant's sole cost and expense, to employ 
the services of an appraiser familiar with office buildings comparable 
to the Project located within the Northern New Jersey area, which 
appraiser shall be an MAI and who shall render an opinion as to the Fair 
Rental Value of the Additional Space. If Landlord and Tenant's appraiser 
cannot agree on the Fair Rental Value, and in the event Landlord and 
Tenant cannot agree on an independent appraiser who shall be acceptable 
to them both, either party may request the American Arbitration 
Association in Passaic County, New Jersey, to appoint an independent 
appraiser who shall be an MAI and who shall be familiar with projects in 
the area of the Project. The average of the Fair Rental Value in the 
opinion of the two appraisers and Landlord shall be the Fair Rental 
Value. If Fair Rental Value is less than the applicable square foot rent 
in Section (C) above and Tenant is unwilling to pay said Basic Rent, 
Tenant shall have the right to rescind the exercise of its Renewal Term 
by notice given no later than six (6) months prior to the expiration of 
the then current term. Failure to give a rescission notice within said 
period shall constitute an acceptance of the Basic Rental established 
above. In any event, Landlord and Tenant shall share equally the cost of 
the independent appraiser.

9. Tenant acknowledges that the Building design specifications provide 
for a maximum of one occupant per each 200 square feet.

10. As of the Additional Space Date, Paragraph 44 of the lease shall be 
expanded to include the following provision:

Paragraph 44: Tenant's Right of First Offer. Upon condition that Tenant 
is not in default in the payment of any Rent or other charge payable by 
Tenant under this Lease and not in default in the performance of any 
covenant or obligation to be performed by Tenant under this Lease, 
Landlord agrees that Landlord will not enter into a lease of contiguous 
second (2nd) floor space in the Building during the initial term of this 
Lease with any new tenant unless Landlord shall first notify the Tenant 
in writing of the availability of said space and afford Tenant the 
opportunity to lease said space as hereinafter set forth. Landlord 
agrees that Tenant shall thereupon have the one-time right to lease the 
space indicated in the notice delivered from Landlord to Tenant at a 
base rent per square foot to be determined by the greater of Fair Rental 
Value (as defined in Article 8) or the base rent being paid by Tenant 
pursuant to this Lease at the time of the election of this right to 
lease such additional space. Said right must be exercised by Tenant 
within fifteen (15) calendar days after Tenant's receipt of written 
notice of said offer by Tenant's giving written notice to Landlord of 
the exercise of said right. If Tenant shall fail to exercise its right 
hereunder in the manner set forth herein and Landlord shall thereafter 
lease the space to any tenant, then Tenant shall execute in recordable 
form a release of its right of first offer herein granted as to that 
space. This right of first offer (i) is not assignable and shall be 
deemed personal to Total-Tel USA, Inc.; (ii) will not apply to any space 
to be leased by Landlord to a tenant therein leasing other space in the 
Building; and (iii) is subject to any prior rights which have been 
granted to other tenants in the building.

11. Signage. If the Landlord intends to enter into an arrangement to 
lease building exterior signage rights to (i) an outside entity which 
does not lease or occupy space in the building or (ii) an entity leasing 
other space in the Building equal to, or smaller in size than the 
Enlarged Premises of the Tenant, then the Landlord shall first contact 
Tenant and under the same terms and conditions and Tenant shall have the 
first right to exercise the same signage arrangements for consideration 
equal to that which would have been paid by an outside entity or entity 
leasing space in the Building. If the offered signage rights are to be 
incorporated into the entity's lease for space within the Building, then 
the consideration for the signage rights will be calculated as the 
excess of rental to be paid during the term of the lease over Fair 
Rental Value. If Tenant chooses not to pursue the signage availability 
at that time, then Landlord shall be free to lease signage rights to the 
other entity without any future obligation to Tenant. This right shall 
be personal to Tenant, shall not be assignable or transferrable and is 
subject to any prior rights which have been granted to other tenants in 
the building.

12. Tenant hereby renews its obligations to Landlord for the full, 
prompt and timely payment of all Basic Annual Rent, Additional Rent and 
all other sums of money required to be paid by Tenant during the term of 
said Lease, as herein modified, and for the full, prompt and timely 
performance, compliance and observance of all terms contained in the 
Lease, as herein modified. Landlord acknowledges that all the benefits 
and conditions applicable to the Original Premises under said lease, 
hereby apply to the Additional Space pursuant hereto originally as if 
same were part of the Lease.

13. The provisions hereto shall inure to the benefit of and be binding 
upon the respective successors and assigns of each of the parties 
hereto.

14. Except as herein modified and to the extent as herein modified the 
provisions of said lease shall remain in full force and effect.



IN WITNESS WHEREOF, Landlord and Tenant have caused these presents to be 
signed by their respective duly authorized officer, the day and year 
first above written.


                             LANDLORD:

ATTEST:                      THETA HOLDING COMPANY, L.P. by
                             M & E Packaging Corp, its General Partner

                          By:-----------------------------------------
                             Alfred S. Teo, President


                             TENANT:

ATTEST:                      TOTAL-TEL USA, INC.
                             /S/ Warren H. Feldman, President
                          By:-----------------------------------------
                             Warren H. Feldman, President


EXHIBIT A

MAIN TOWER
Second Floor

[GRAPHIC OMITTED]


EXHIBIT "B"

LANDLORD'S WORK


Tenant shall submit a complete set of Tenant approved working plans and 
specifications, sealed by the Landlord's licensed New Jersey architect, 
for the permanent leasehold improvements in the Additional Space.  These 
working plans and specifications may include upgrades to Project 
Standards as outlined below, but must at minimum meet Project Standards 
and all State and Local codes and requirements.  All plans shall be 
subject to Landlord's review and approval, which shall not be 
unreasonably withheld or delayed.  Landlord agrees that it will obtain 
all permits and inspections required for occupancy, excluding any 
special permits or approvals related to Tenant's equipment or business 
operations, and perform the construction work in accordance with the 
Tenant and Landlord approved plans prior to the Additional Space Date 
(collectively referred to as "Landlord's Work").  The cost of Landlord's 
Work, including the cost of working plans and specifications and filing 
fees, shall not be subject to Landlord's customary supervisory and 
overhead fee and shall be paid by the Landlord up to $366,080 ($22.00 
per rentable square feet).  If the cost of Landlord's Work exceeds 
$366,080, then Tenant shall reimburse Landlord for the excess within 10 
days of receiving a statement from Landlord.  Landlord will perform all 
work in a good and workmanlike condition.

As soon as practical, Landlord shall provide Tenant with a written 
breakdown of the estimated cost of Landlord's Work for final approval.  
Tenant may review the estimate and make revisions to the working plans 
and specifications within seven (7) business days.  Such revised working 
plans and specifications shall be subject to the same terms and 
approvals as above.


PROJECT STANDARDS

Partitions

Between the Premises and corridor(s) and/or between the Premises and 
adjacent space, 5/8" fire code gypsum board, taped and spackled, on each 
side of 3-5/8" metal studs, 16" on center.  Demising partitions to have 
3-1/2" (full thick) sound deadening insulation installed within from 
floor to underside of floor above.

In the Premises, 5/8" gypsum board on each side of 3-5/8" metal stud, 
24" on center, taped and spackled, 9' high.

Partitions terminating in the Project exterior wall shall meet either a 
mullion or a column without interfering with access to the peripheral 
enclosure.

Doors and Bucks

All bucks to be 16 gauge hollow metal, KD, with 2" trim.

Doors within Tenant space to be 3'0" x 6'8" x 1-3/4" solid core wood, 
stain grade.

Tenant's main entrance to be double 3'0" x full height 1/2" tempered 
glass doors with continuous brass top and bottom rails, polished brass 
pulls, flush top and bottom pivots.  Herculite or equal.

Secondary egress doors, if required, on public corridors to be full 
height oak veneer, with surface mounted closer, and 2 pair ball bearing 
hinges.

Glazing

Glazing in interior windows and doors shall be as required by Local, 
State and Federal regulations.

Rough and Finished Hardware

All interior doors to receive Schlage or equal "D" series passage 
hardware sets with lever handles, brushed chrome finish.

All secondary egress doors to receive Schlage or equal "D" series 
locksets with lever handles and closer.  Locksets to be keyed to 
building master.

All interior wood doors to receive 1-1/2" pr. standard hinges, Stanley 
FB series or equal.

All doors to be located, oriented and equipped with hardware in 
accordance with local codes.

Acoustical Ceilings

Lay-in acoustic tile ceilings shall be 24" x 48" "Second Look" tile, 
Armstrong #2767 or equal in 15/16" standard grid (USG Corp.), white 
finish.

Flooring

Standard carpeting shall be installed, direct glue down, Queen (or 
equal) "Commitment" 26 oz. nylon loop or Queen (or equal) "Baytowne" 30 
oz. nylon cut pile.

Base to be 4" vinyl, cove/straight at all carpeted areas, coved at all 
V.C.T. areas.

V.C.T. to be Armstrong (or equal) in all non-carpet areas.

All carpet or V.C.T. tiles will be selected from Landlord's samples, 
which will include a representative range of commercially available 
products.


Painting

Interior wall surfaces of gypsum board shall receive one (1) prime coat 
and two (2) finish coats of flat alkyd paint, colors to be selected by 
Tenant from Benjamin Moore standard colors.

Metal doors, door bucks and other metal surfaces not having baked enamel 
finish shall receive two (2) coats of enamel paint over one (1) coat of 
primer, colors to be selected by Tenant from Benjamin Moore standard 
colors.

All stain grade doors to receive one (1) coat of stain, two (2) coats of 
satin finish, color to be selected by Tenant from Minwax standard colors

Millwork

All coat closets shall be furnished with vinyl coated wire wardrobe 
shelving units, continuous for length of closet, as manufactured by 
Closetmaid or equal.

All storage closets shall be furnished with five (5) adjustable melamine 
shelves on metal standards with clips.

Tenant Signage

All public corridor tenant signage shall conform to the following 
specification:  Pin mounted, stainless steel or Polished Aluminum (first 
floor shall be brass), minimum 14 gauge, mirror finish, 3/8" deep, 
individual letters not to exceed 4" in height, logo not to exceed 10" in 
height.  Overall identification not to exceed 40" in width x 15" in 
height and not to be higher than 80" or lower than 65" from corridor 
floor.  Signage not to end closer than two inches from any corner or 
door jam.  No signage shall be placed directly on doors or windows.

HVAC Specifications

The HVAC system shall be a Carrier variable air volume system using 2' x 
2' lay-in style diffusers.   The electric "VAV" boxes will contain all 
necessary controls including wall mounted thermostat.

The "VAV" boxes are connected to supply duct systems which are supplied 
with conditioned air from a dual controlled chilled water system, with 
cooling coils, chillers, filters, mixing dampers and relief dampers, 
cooling towers and pumps.

All Demising Partitions shall have the appropriate size Fire Dampers 
installed.

All heating will be provided from existing perimeter electric baseboard 
radiation.

The control system for the heating will be by means of an electronic 
"SCR" controller and solar compensation system.

The system will be under time clock control to operate during Business 
Hours on Business Days (as those terms are defined in the Lease).

Zoning on tenant areas will be based on 600 to 1,200 square feet per 
zone, depending upon usage and orientation.

Lighting load on HVAC system will be based on 2.5 to 3 watts per square 
foot.

Watts per square foot of lighting load and miscellaneous equipment load 
combined shall not exceed 6 watts per square foot as per original base 
building design.

Base Building Standards being 1.0 CFM per square foot of building supply 
air.

Base building design for outside air supply is at 7.5 CFM per person.

Upon project completion, HVAC system shall be balanced as required to 
adjust air volumes in accordance with new areas.  A certified balancing 
report must be submitted and building engineer approved.

If Tenant's equipment (i.e., computers, etc.) requires air-conditioning 
above and beyond Project standard as outlined, said additional air-
conditioning (including cost of operation as stipulated in the Lease) 
shall be paid for by Tenant as an extra cost.  Any special exhaust 
requirements will also be an extra cost to be paid by Tenant.

Electrical Specifications

Lighting

Office areas - provide one 2'0" x 4'0" three-tube recessed parabolic 
fluorescent fixture with return air troffer for each 100 square feet.  
Fixtures to be as manufactured by Lithonia, catalog number 2PM3GC33218LS 
277 1/3 GEB with T8-32W 41K lamps or approved equal, as selected by 
Landlord.

One (1) duplex receptacle will be provided for each 100 square feet of 
useable area and to meet all applicable codes.  Duplex receptacles shall 
be wired on 20A circuits, maximum 6 per circuit.

Exit and emergency lighting to be provided as per codes and wired to 
base building 24-hour emergency circuit.

One light switch will be provided in each office.  General area switches 
shall be single pole or three-way based on 30 fixtures per circuit.

The average electric load of the Premises shall not exceed six (6) watts 
per square foot for lighting and power.


Sprinkler

Coverage shall be estimated at 1 head per 100 sq. ft. or as per code, 
whichever is greater.

Heads shall be semi-recessed, polished chrome finish, Viking or equal.

All heads shall be located in tile centers.

Telephone Service

All telephone/data wiring and equipment shall be at the expense of 
Tenant and be arranged for by Tenant with Bell Atlantic or other 
qualified installer.  Landlord will coordinate work with other trades as 
required.




(Original Document Name = 1157)


SECURITY AGREEMENT

This SECURITY AGREEMENT, is dated as of this ----- day of August, 1996 
(this Agreement), made by TOTAL-TEL USA COMMUNICATIONS, INC., a --------
- - corporation (Total-Tel Comm), TOTAL-TEL, INC., a -------------- 
corporation (Total-Tel), TOTAL-TEL USA, INC., a ------------- 
corporation (Total-Tel USA), TOTAL-TEL SOUTHEAST, INC., a -------------- 
corporation (Total-Tel Southeast), TOTAL-TEL CARRIER SERVICES, INC., a -
- ------------- corporation (Total-Tel Carrier) and TOTAL-TEL SERVICES, 
INC., a ------------- corporation (Total-Tel Services), in favor of 
SUMMIT BANK, a banking corporation organized under the laws of the State 
of New Jersey (the Bank). Total-Tel Comm, Total-Tel and Total-Tel USA 
are herein referred to as the Borrowers, Total-Tel Southeast, Total-Tel 
Carrier and Total-Tel Services are herein referred to as the Subsidiary 
Guarantors and each of the Borrowers and each of the Subsidiary 
Guarantors are herein referred to individually as a Grantor and 
collectively as the Grantors.

PRELIMINARY STATEMENT

A. The Bank has entered into that Equipment Facility and Revolving 
Credit Agreement of even date herewith (said Credit Agreement, as it may 
be hereafter amended or otherwise modified from time to time, being the 
Credit Agreement; capitalized terms used herein and not otherwise 
defined herein shall have the meanings assigned to such terms in the 
Credit Agreement) with the Borrowers pursuant to which the Bank agreed 
to make available to the Borrowers an equipment finance facility in the 
principal amount of up to $6,000,000 and a revolving credit facility in 
the principal amount of up to $4,000,000. The obligations of the 
Borrowers thereunder as evidenced by the Notes referred to therein.

B. To support the obligations of the Borrowers under the Credit 
Agreement, the Subsidiary Guarantors have executed and delivered to the 
Bank that certain Subsidiary Guaranty and Suretyship Agreement of even 
date herewith in favor of the Bank (the Subsidiary Guaranty). To further 
support said obligations of the Borrowers, the Borrowers have executed 
and delivered to the Bank that certain Borrower Guaranty and Suretyship 
Agreement of even date herewith in favor of the Bank (the Borrower 
Guaranty).

C. It is a condition to the availability of the credit facilities under 
the Credit Agreement that the Grantors shall have granted to the Bank 
the security interests contemplated by this Agreement.

NOW, THEREFORE, in consideration of the premises and other good and 
valuable consideration, the receipt and sufficiency of which is hereby 
acknowledged, and in order to induce the Bank to make the credit 
facilities under the Credit Agreement available to the Borrowers, the 
Grantors hereby agree as follows:


SECTION 1. Grant of Security. Each Grantor hereby grants and assigns to 
the Bank a security interest in all of such Grantor's right, title and 
interest in and to the following assets (collectively, the Collateral):

(a) any and all equipment and machinery, in all forms, (including, but 
not limited to, (i) all digital switching equipment and computer 
equipment and software that is used or useful in such Grantor's long 
distance telephone service business, (ii) all sales, distribution, data 
processing and office equipment, furniture, and furnishings, and (iii) 
all tools, tooling, molds, templates, drawings, schematics and other 
design descriptions of the foregoing and manufacturer's manuals to the 
foregoing, and (iv) all shelving, warehouse racks, forklifts, conveyors 
and other fixtures), together with all parts and replacements thereof 
accessions and additions thereto and substitutions and exchanges 
therefor (any and all such equipment, machinery, fixtures, parts, 
accessions, additions, substitutions and replacements being the 
Equipment); and

(b) all of such Grantor's books and records, including, but not limited 
to, records indicating, summarizing, or evidencing, the Collateral, the 
Obligations, or such Grantor's property, business operations, or 
financial condition; computer runs, invoices, tapes, processing 
software, processing contracts (such as contracts for computer time and 
services) and any computer prepared information, tapes, or data of every 
kind and description, whether in the possession of such Grantor or in 
the possession of third parties; and

(c) any and all "Proceeds" of the foregoing (as such term is defined in 
the Uniform Commercial Code in effect from time to time in the State of 
New Jersey (hereinafter, the UCC)), whether cash or non-cash, together 
with any insurance indemnity, warranty or guaranty payable to such 
Grantor from time to time with respect to any of the Collateral, any and 
all payments (in any form whatsoever) made or due and payable to such 
Grantor from time to time in connection with any requisition, 
confiscation, condemnation, seizure or forfeiture of all or part of the 
Collateral by any governmental body, authority, bureau or agency or any 
other Person (whether or not acting under color of governmental 
authority), and any and all other amounts from time to time paid or 
payable under or in connection with any of the foregoing Collateral; and

(d) all property (together with the proceeds thereof) in which such 
Grantor at any time has any rights and which at any time has been 
delivered, transferred, pledged, mortgaged or assigned to, or deposited 
in or credited to an account with, the Bank or any third part(y)(ies) 
acting on its behalf at any time in the possession or under the control 
of the Bank, or any third part(y)(ies) acting in its behalf, whether 
expressly as collateral or for safekeeping or for any other or different 
purposes, including, but not limited to, any property which may be in 
transit by mail or carrier for any purpose, or covered or affected by 
any documents in the possession of the Bank, or in the possession of any 
such third part(y)(ies), and all property in which such Grantor at any 
time has rights and in which at any time a security interest has been 
transferred to the Bank;

in each case, whether now owned or hereafter acquired by such Grantor 
and howsoever its interest therein may arise or appear (whether by 
ownership, security interest, claim or otherwise).


SECTION 2. Security for Obligations. The Collateral secures the payment 
of any and all obligations and indebtedness of every kind and 
description of any Grantor or any other Obligor, now or hereafter 
existing, owed to the Bank (including, but not limited to, all such 
obligations and indebtedness arising under (i) this Agreement, the 
Credit Agreement, the Notes, the Letters of Credit, the Subsidiary 
Guaranty, the Borrower Guaranty, (ii) any of the other Credit Documents 
executed in connection therewith, and (iii) any amendments, 
modifications, extensions, supplements or renewals of any of the 
foregoing), whether primary or secondary, direct or indirect, absolute 
or contingent, sole, joint or several, contractual or tortious, due or 
to become due, secured or unsecured, arising by operation of law or 
otherwise, whether incurred by a Grantor or any other Obligor as 
principal, surety, endorser, guarantor, accommodation party, or 
otherwise, including, but not limited to, all late fees, collections 
fees and expenses, and attorneys' fees and costs and/or allocated fees 
and costs of the Bank's in-house counsel, in each case incurred in 
connection therewith (all such obligations and indebtedness of any 
Grantor and/or any other Obligor described in this Section 2 being 
collectively hereinafter referred to as the Obligations).


SECTION 3. Delivery with Respect to Certain Collateral. If a Grantor 
shall receive, by virtue of its being or having been an owner of any 
Collateral, any (i) certificate, promissory note or other instrument or 
(ii) option or right, whether as an addition to, or in substitution or 
exchange for, any Collateral, or otherwise, such Grantor shall receive 
such items in trust for the benefit of the Bank, shall segregate them 
from such Grantor's other assets and shall, to the extent evidenced by a 
writing, deliver said writing forthwith to the Bank in the exact form 
received, with any necessary assignments, endorsements or consents to 
the transfer of said interests to the Bank, to be held by the Bank as 
Collateral and as further security for the Obligations.

SECTION 4. As to Equipment. (a) No Grantor will do anything to impair 
the rights of the Bank in the Equipment. Each Grantor shall keep the 
Equipment in which it is granting a security interest thereunder at the 
places specified in Section 8(c) or, upon 30 days' prior written notice 
to the Bank, at such other places in jurisdictions where all action 
required by Section 9 shall have been taken with respect to such 
Equipment.

(b) The Bank shall have the right to adjust any material claim under 
insurance on the Equipment. Subject to Section 10(c) hereof, the Bank 
may apply any proceeds of insurance received by it toward the payment of 
any of the Obligations, whether or not the same shall then be due.

(c) Each Grantor shall retain all liability and responsibility in 
connection with the Equipment in which it is granting or security 
interest hereunder; and its liability under the Credit Documents shall 
in no way be affected or diminished by reason of the fact that any such 
Equipment may be lost, destroyed, stolen, damaged or for any reason 
whatsoever be unavailable to it.

(d) Upon the request of the Bank, each Grantor to which such request has 
been made will, at its own expense, shall, execute, endorse, 
acknowledge, file and/or deliver to the Bank from time to time such 
lists, descriptions and designations of its Equipment, warehouse 
receipts, bills of lading, documents of title, vouchers, such invoices, 
schedules, confirmations, assignments, conveyances, financing 
statements, transfer endorsements, powers of attorney, certificates, 
reports and other assurances or instruments and take such further steps 
relating to such Equipment and other property or rights covered by the 
security interest hereby granted, which the Bank deems reasonably 
appropriate or advisable to perfect, preserve or protect its security 
interest therein. The Bank may at any time notify any bailee of any 
Equipment of its security interests therein.

(e) Each Grantor shall cause the Equipment in which it is granting a 
security interest hereunder to be maintained and preserved in the same 
condition, repair and working order as when new, ordinary wear and tear 
excepted, and in accordance with any manufacturer's manual, and shall 
forthwith, or in the case of any loss or damage to any of such Equipment 
as promptly as practicable after the occurrence thereof, make or cause 
to be made all repairs, replacements and other improvements in 
connection therewith which are necessary or desirable to such end. Each 
relevant Grantor shall promptly furnish to the Bank a statement 
respecting any loss or damage to any of such Equipment.

(f) Each Grantor shall pay promptly when due all property and other 
taxes, assessments and governmental charges or levies imposed upon 
payer, and all claims (including claims for labor, materials and 
supplies) against, the Equipment in which it is granting a security 
interest hereunder, except to the extent contested in good faith by 
appropriate proceedings and for which adequate reserves have been 
maintained.

(g) No Grantor shall permit any of the Equipment in which it is granting 
a security interest hereunder to become fixtures to real estate or 
accessions to other personal property unless the Bank has a first 
priority security interest in such real estate or personal property.

SECTION 5. Filing and Recording Costs. The Grantors shall pay the filing 
and recording costs of any documents or instruments necessary to 
perfect, extend, modify, or terminate the security interests created 
hereunder, as demanded by the Bank.

SECTION 6. Default. The Grantors shall be in default hereunder if there 
occurs an Event of Default under any of the Credit Documents. In the 
event of any such default, the Bank shall have all of the rights and 
remedies set forth in the Credit Agreement, the other Credit Documents, 
hereunder and as available at law or equity.

SECTION 7. Borrower Remains Liable. Anything herein to the contrary 
notwithstanding, (a) each Grantor shall remain liable under the 
contracts and agreements included in the Collateral to the extent set 
forth therein to perform all of its duties and obligations thereunder to 
the same extent as if this Agreement had not been executed, (b) the 
exercise by the Bank of any of the rights hereunder shall not release 
any Grantor from any of its duties or obligations under the contracts 
and agreements included in the Collateral, and (c) the Bank shall not 
have any obligation or liability under the contracts and agreements 
included in the Collateral by reason of this Agreement, nor shall the 
Bank be obligated to perform any of the obligations or duties of the 
relevant Grantor thereunder or to take any action to collect or enforce 
any claim for payment assigned hereunder.

SECTION 8. Representations and Warranties. Each Grantor represents and 
warrants that:

(a) such Grantor has exclusive possession and control of the Equipment 
in which it is granting a security interest hereunder;

(b) such Grantor owns the Collateral in which it is granting a security 
interest hereunder free and clear of any lien, security interest, charge 
or encumbrance;

(c) set forth on Schedule I is: (i) the address of the chief executive 
office (as such term is used in the UCC) of such Grantor; (ii) all 
locations where the Equipment in which it is granting a security 
interest hereunder is kept, used or maintained; and (iii) the record 
owners of all such locations;

(d) all necessary consents required to permit the security interest, 
encumbrance and assignments granted herein have been obtained;

(e) to the extent that ownership or possession of any of the Equipment 
is evidenced by a certificate of title or similar instrument, such 
certificates and instruments have been delivered to the Bank with all 
necessary or advisable endorsements; and

(f) upon the proper and timely filing of UCC financing statements in the 
filing offices set forth on Schedule I, the Bank will have a duly 
perfected, legal, valid and enforceable first priority security interest 
in and to the Collateral against all third parties, and all action 
required to fully perfect the Bank's security interest in and to the 
Collateral will have been taken and completed.

SECTION 9. Further Assurances. (a) Each Grantor agrees that from time to 
time, at the expense of such Grantor, it will promptly execute and 
deliver all further instruments and documents, and take all further 
action, that may be necessary or that the Bank may reasonably request, 
in order to perfect and protect any security interest granted or 
purported to be granted hereby or to enable the Bank to exercise and 
enforce its rights and remedies hereunder with respect to any 
Collateral. Without limiting the generality of the foregoing, each 
Grantor will execute and file such financing or continuation statements, 
or amendments thereto, and such other instruments or notices as may be 
necessary and as the Bank may reasonably request, in order to perfect 
and preserve the security interests granted or purported to be granted 
hereby.

(b) Each Grantor hereby irrevocably authorizes the Bank to file 
financing statements (and amendments thereto and continuations thereof) 
relative to all or any part of the Collateral without the signature of 
such Grantor. The Bank agrees to provide the relevant Grantor with 
copies of the same. A photocopy or other reproduction of this Agreement 
or any financing statement covering the Collateral or any part thereof 
shall be sufficient as a financing statement where permitted by law. The 
Bank shall have no obligation to file any such financing statements.

(c) The Grantors will furnish to the Bank, from time to time, statements 
and schedules further identifying and describing the Collateral and such 
other reports in connection with the Collateral as the Bank may in its 
sole discretion reasonably request, all in reasonable detail.

SECTION 10. Covenants as to the Collateral Generally. Each Grantor 
shall: 

(a) at its own cost and expense, consistent with current practices of 
such Grantor, keep and maintain satisfactory and complete records with 
respect to its Equipment and make available to the Bank such books and 
records at any and all reasonable times upon reasonable demand by the 
Bank;

(b) at its own cost and expense, defend the Bank's right, title and 
security interest in and to the Collateral against the claims of any 
person or entity;

(c) at its own cost and expense, maintain insurance with respect to the 
Collateral in such amounts, against such risks, in such form and with 
such insurers, as shall be satisfactory to the Bank from time to time. 
Each policy for liability insurance shall provide for all losses to be 
paid on behalf of the Bank and the relevant Grantor as their respective 
interests may appear and each policy for property damage insurance shall 
provide for all losses to be paid directly to the Bank. Notwithstanding 
anything to contrary set forth herein, with respect to any loss of 
Collateral in an amount less than or equal to $---------- in the 
aggregate and provided there is then no continuing Event of Default, the 
Bank shall permit the application of any insurance proceeds to the 
restoration, replacement or repair of the affected Collateral, and the 
relevant Grantor shall be obligated to so replace or repair the same. 
Each such policy shall in addition (i) name the Bank as loss payee and 
additional insured thereunder as its interests may appear, (ii) contain 
the agreement by the insurer that any loss thereunder shall be payable 
to the Bank notwithstanding any action, inaction or breach of 
representation or warranty by the relevant Grantor, (iii) provide that 
there shall be no recourse against the Bank for payment of premiums or 
other amounts with respect thereto, and (iv) provide that at least 30 
days' prior written notice of cancellation or of lapse shall be given to 
the Bank by the insurer. The relevant Grantor shall, if so requested by 
the Bank, deliver to the Bank original or duplicate policies of such 
insurance and, as often as the Bank may reasonably request a report of a 
reputable insurance broker with respect to such insurance. Further, the 
relevant Grantor shall, at the request of the Bank, duly execute and 
deliver such insurance policies to comply with the requirements of this 
Section 10;

(d) not create or suffer to exist any Lien, security interest or other 
charge or encumbrance upon or with respect to any Collateral; 

(e) not take or fail to take any action which should reasonably be taken 
in order that the value or enforceability of any Collateral not be 
impaired; 

(f) not move the Equipment in which such Grantor has granted a security 
interest hereunder, cause such Equipment to be annexed or permanently 
affixed to any real property; or otherwise take any actions as to the 
Collateral which will, under applicable law, cause the security 
interests of the Bank therein to become unperfected or cause the 
priority of such security interests to be adversely affected in any 
manner; and

(g) not sell, assign, lease, or otherwise dispose (whether voluntary or 
involuntarily) of any of the Collateral, or relinquish exclusive 
possession or control of any Equipment in which such Grantor has granted 
a security interest hereunder.

SECTION 11. Bank Appointed Attorney-in-Fact. The Bank is hereby 
irrevocably appointed the attorney-in-fact for each Grantor, with full 
authority in the place and stead of and in the name of such Grantor, the 
Bank or otherwise, to take any action and to execute any instrument 
which the Bank may deem necessary or advisable to accomplish the 
purposes of this Agreement, including:

(a) to file any claims or take any action or institute any proceedings 
which the Bank may deem necessary or desirable for the collection of any 
of the Collateral or otherwise to enforce the rights of the Bank with 
respect to any of the Collateral;

(b) to execute on behalf of any Grantor any and all documents, 
including, without limitation, the Agreements, as may be necessary for 
the collection of any Collateral or to establish the Accounts; and

(c) to execute financing statements on behalf of any Grantor.

The power of attorney granted hereby shall be a present grant of an 
irrevocable power of attorney, coupled with an interest; provided, 
however, the Bank agrees not to exercise the same (other than in Section 
11(c), above, which right the Bank may exercise at any time) until the 
occurrence of an Event of Default. The foregoing grant of power of 
attorney shall not in any manner create, or be deemed to create, any 
fiduciary relationship or other relationship of trust between the Bank 
and any Grantor, it being understood and agreed that the relationship of 
the Bank and each Grantor is that of creditor and debtor.

SECTION 12. Bank May Perform. Except as otherwise provided herein, if 
any Grantor fails to perform any agreement contained herein, the Bank 
may itself perform, or cause performance of, such agreement, and the 
reasonable expenses of the Bank incurred in connection therewith shall 
be payable by the Grantors under Section 15(b) hereof.

SECTION 13. The Bank's Duties. The powers conferred on the Bank 
hereunder are solely to protect its interest in the Collateral and shall 
not impose any duty upon it to exercise any such powers. Except for the 
safe custody of any Collateral in its possession, and the accounting for 
moneys actually received by, it the Bank shall have no duty as to any 
Collateral or as to the taking of any necessary steps to preserve rights 
against prior parties or any other rights pertaining to any Collateral.

SECTION 14. Remedies. If any Event of Default under the Credit Agreement 
or any other Credit Document shall have occurred and be continuing:

(a) The Bank may exercise in respect of the Collateral, in addition to 
other rights and remedies provided for herein or otherwise available 
under law to it, all the rights and remedies of a secured party under 
the UCC (whether or not the UCC applies to the affected Collateral), and 
also may (i) require any relevant Grantor to, and each such Grantor 
hereby agrees that it will at its expense and upon the request of the 
Bank forthwith, assemble all or part of the Collateral as directed by 
the Bank and make it available to the Bank at a place to be designated 
by the Bank which is reasonably convenient to both parties, and (ii) 
with such telephone or other notice, if any, as is required by law and 
practicable under the circumstances or as specified below, sell the 
Collateral or any part thereof in one or more parcels at public or 
private sale, at any of the Bank's offices or elsewhere, for cash, on 
credit or for future delivery, and at such price or prices and upon such 
other terms as are commercially reasonable. Each Grantor agrees that, to 
the extent notice of sale shall be required by law, at least 10 days' 
written notice to any relevant Grantor of the time and place of any 
public sale or the time after which any private sale is to be made shall 
constitute reasonable notification. The Bank shall not be obligated to 
make any sale of Collateral, regardless of notice of sale having been 
given. The Bank may adjourn any public or private sale from time to time 
by announcement at the time and place fixed therefor, and such sale may, 
without further notice, be made at the time and place to which it was so 
adjourned.

(b) All cash proceeds received by the Bank in respect of any sale of, 
collection from, or other realization upon all or any part of the 
Collateral may, in the discretion of the Bank, be held by the Bank as 
collateral for, and/or then or at any time thereafter applied (after 
payment of any amounts payable to the Bank pursuant to Section 15 
hereof) by the Bank against, all or any part of the Obligations in such 
order as the Bank shall elect. Any surplus of such cash proceeds held by 
the Bank and remaining after payment in full of all the Obligations 
shall be paid over to the relevant Grantor or to whomsoever may be 
lawfully entitled to receive such surplus.

SECTION 15. Indemnity and Expenses. -)(a) Each Grantor agrees to 
indemnify the Bank from and against any and all claims, losses and 
liabilities growing out of or resulting from this Agreement or the 
Collateral (including, without limitation, enforcement of this 
Agreement), except claims, losses or liabilities resulting from the 
Bank's gross negligence or willful misconduct. The provisions of this 
Section 15(a) shall survive the termination of this Agreement.

(b) Each Grantor will upon demand pay to the Bank the amount of any and 
all reasonable expenses, including the reasonable fees and disbursements 
of its counsel and of any experts and agents, which the Bank may incur 
in connection with (i) the preparation of this Agreement, (ii) the 
custody, preservation, use or operation of, or the sale of, collection 
from, or other realization upon, any of the Collateral, (iii) the 
exercise or enforcement of any of the rights of the Bank hereunder, or 
(iv) the failure by a Grantor to perform or observe any of the 
provisions hereof.

SECTION 16. Amendments; Etc. -)No amendment or waiver of any provision 
of this Agreement nor consent to any departure by a Grantor therefrom 
shall in any event be effective unless the same shall be in writing and 
signed by the Bank and then such waiver or consent shall be effective 
only in the specific instance and for the specific purpose for which 
given.

SECTION 17. Addresses for Notices. -)All notices and other 
communications provided for hereunder shall be in writing and mailed by 
registered or certified mail, return receipt requested, to the address 
specified in the Credit Agreement for the Bank and each Grantor or to 
such other address as shall be designated by any party in a written 
notice to the other parties complying as to delivery with the terms of 
the Credit Agreement. All such notices and communications shall be 
deemed delivered when delivered in accordance with the terms of the 
Credit Agreement.

SECTION 18. Continuing Security Interest; Transfer of Notes. This 
Agreement shall create a continuing security interest in the Collateral 
and shall (i) remain in full force and effect until payment in full of 
the Obligations, (ii) be binding upon each Grantor, its successors and 
assigns and (iii) inure to the benefit of the Bank and its successors 
and assigns. Without limiting the generality of the foregoing clause 
(iii), subject to the restrictions on transfer of the Credit Agreement, 
the Bank may assign or otherwise transfer its interest in the Notes to 
any other Person and such other Person shall thereupon become vested 
with all the benefits in respect thereof granted to the Bank herein and 
otherwise. Upon the indefeasible and final payment in full of the 
Obligations, the security interest granted hereby shall terminate and 
all rights to the Collateral shall revert to the relevant Grantor. Upon 
any such termination, the Bank shall (at the Grantors' sole cost and 
expense) execute and deliver to the relevant Grantor such documents as 
such Grantor shall reasonably request to evidence such termination.

SECTION 19. Security Interest Absolute. The obligations of each Grantor 
under this Agreement are independent of the Obligations under any of the 
other Credit Documents, and a separate action or actions may be brought 
and prosecuted against each Grantor to enforce this Agreement, 
irrespective of whether any action is brought against any other Obligor 
or whether any Grantor or any other Obligor is joined in any such action 
or actions. All rights of the Bank hereunder, and all Obligations of 
each Grantor hereunder, shall be absolute and unconditional, 
irrespective of:

(a) any lack of validity or enforceability of any Credit Document or any 
other agreement or instrument relating thereto;

(b) any change in the time, manner or place of payment of, or in any 
other term of, or any release of all or any of the Obligations or any 
other amendment or waiver of or any consent to any departure from any 
Credit Document, including, without limitation, any increase in the 
Obligations resulting from the extension of additional credit to any 
Grantor, or otherwise;

(c) any taking, exchange, subordination, substitution, release or non-
perfection of any collateral, or any taking, release or amendment or 
waiver of or consent to departure from any guaranty, for all or any of 
the Obligations;

(d) any manner of application of Collateral, or proceeds thereof, to all 
or any of the Obligations, or any manner of sale or other disposition of 
any Collateral for all or any of the Obligations or any other assets of 
any Grantor;

(e) any change, restructuring or termination of the corporate structure 
or existence of any Grantor, or any insolvency, bankruptcy, 
reorganization or other similar proceeding affecting any Grantor or its 
assets or any resulting release or discharge of any Obligation of any 
other Obligor under any Credit Document; or

(f) any other circumstance (including, but not limited to, any statute 
of limitations) that might otherwise constitute a defense available to, 
or a discharge of, the Obligations of any other Obligor.

Without limiting the generality of the foregoing, each Grantor hereby 
consents to, and hereby agrees, that the rights of the Bank hereunder, 
and the liability of each Grantor hereunder, shall not be affected by 
any and all releases for any purpose of any Collateral from the liens 
and security interests created by any other security agreement securing 
the Obligations. This Agreement shall continue to be effective or be 
reinstated, as the case may be, if at any time any payment of any of the 
Obligations is rescinded or must otherwise be returned by the Bank upon 
the insolvency, bankruptcy, reorganization or similar proceeding of any 
Grantor or otherwise, all as though such payment had not been made.

SECTION 20. Governing Law; Terms. -)This Agreement shall be governed by 
and construed in accordance with the laws of the State of New Jersey 
without regard to conflict of laws principles. Unless otherwise defined 
herein or in the Credit Agreement, terms used in Article 9 of the UCC 
are used herein as therein defined.

IN WITNESS WHEREOF, each Grantor has caused this Agreement to be duly 
executed and delivered by its duly authorized officer as of the date 
first above written.

WITNESS/ATTEST:                TOTAL-TEL USA COMMUNICATIONS, INC.


By:--------------------------- By:-----------------------------
   Name:                          Name:
   Title:                         Title:

                               Address:---------------------

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

                               Telecopier:------------------


WITNESS/ATTEST:                TOTAL-TEL, INC.


By:--------------------------- By:-----------------------------
   Name:                          Name:
   Title:                         Title:

                               Address:---------------------

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

                               Telecopier:------------------


WITNESS/ATTEST:                TOTAL-TEL USA, INC.


By:--------------------------- By:-----------------------------
   Name:                          Name:
   Title:                         Title:

                               Address:---------------------

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

                               Telecopier:------------------


WITNESS OR ATTEST:             TOTAL-TEL SOUTHEAST, INC.


By:--------------------------- By:-----------------------------
   Name:                          Name:
   Title:                         Title:

                               Address:---------------------

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

                               Telecopier:------------------


WITNESS OR ATTEST:             TOTAL-TEL CARRIER SERVICES, INC.


By:--------------------------- By:-----------------------------
   Name:                          Name:
   Title:                         Title:

                               Address:---------------------

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

                               Telecopier:------------------


WITNESS OR ATTEST:             TOTAL-TEL SERVICES, INC.


By:--------------------------- By:-----------------------------
   Name:                          Name:
   Title:                         Title:

                               Address:---------------------

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

                               Telecopier:------------------

ACCEPTED AND AGREED TO BY:

SUMMIT BANK


By:-----------------------------
   Name:
   Title:

   Address:---------------------

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

   Telecopier:------------------

SCHEDULE I
TO
SECURITY AGREEMENT


Location of Chief Executive Office:

Total-Tel USA Communications, Inc.:





Total-Tel, Inc.:





Total-Tel USA, Inc.:





Total-Tel Southeast, Inc.:





Total-Tel Carrier Services, Inc.:





Total-Tel Services, Inc.:





Locations of Equipment

Total-Tel USA Communications, Inc.:






Total-Tel, Inc.:





Total-Tel USA, Inc.:





Total-Tel Southeast, Inc.:





Total-Tel Carrier Services, Inc.:





Total-Tel Services, Inc.:





Record Owners of Equipment Location:

Total-Tel USA Communications, Inc.:





Total-Tel, Inc.:





Total-Tel USA, Inc.:








Total-Tel Southeast, Inc.:





Total-Tel Carrier Services, Inc.:





Total-Tel Services, Inc.:





Filing Offices

(Original Document Name = 0301271.01)


EQUIPMENT FACILITY AND REVOLVING CREDIT AGREEMENT

This EQUIPMENT FACILITY AND REVOLVING CREDIT AGREEMENT (together with 
all exhibits hereto and any amendments and modifications hereto in 
effect from time to time, this "Agreement") is made as of this ----- day 
of August, 1996, by and between SUMMIT BANK (the "Bank") a banking 
corporation organized under the laws of the State of New Jersey, TOTAL-
TEL USA COMMUNICATIONS, INC., a -------- corporation ("Total-Tel Comm"), 
TOTAL-TEL, INC., a -------- corporation and wholly owned subsidiary of 
Total-Tel Comm ("Total-Tel"), and TOTAL-TEL USA, INC., a ---------- 
corporation and wholly owned subsidiary of Total-Tel Comm ("Total-Tel 
USA", Total-Tel Comm, Total-Tel and Total-Tel USA each are hereafter 
referred to as a "Borrower" and collectively referred to as the 
"Borrowers"). All other capitalized terms used herein shall have the 
meanings assigned to such terms in Article II hereof.

BACKGROUND

WHEREAS, the Borrowers have requested that the Bank make available an 
equipment purchase facility in the principal amount of up to $6,000,000 
for the purpose of financing the acquisition from time to time of 
certain specific digital switching equipment and related computer 
equipment to be used in the operation of the Borrowers' long distance 
telephone service business (the "Financed Equipment"); and

WHEREAS, the Borrowers have further requested that the Bank make 
available a committed revolving credit facility, pursuant to which the 
Borrowers may request advances from time to time in the principal amount 
of up to $4,000,000 outstanding at any time. 

WHEREAS, the Bank is willing to make available to the Borrowers such 
equipment purchase facility and committed revolving credit facility upon 
the terms and conditions herein stated;

AGREEMENT

NOW THEREFORE, for good and valuable consideration, the receipt and 
sufficiency of which is hereby acknowledged, and intending to be legally 
bound hereby, the Bank and the Borrower agree as follows: 

I. THE CREDIT ACCOMMODATIONS 

1.01 Equipment Facility. Subject to the terms and conditions herein set 
forth, during the Equipment Facility Commitment Period, the Bank agrees 
to make available to the Borrowers, on a joint and several basis, an 
equipment finance facility (the "Equipment Facility"), under which the 
Bank shall make advances (each an "Equipment Loan" and collectively the 
"Equipment Loans") to the Borrowers from time to time to finance the 
acquisition of the Financed Equipment. Amounts borrowed under the 
Equipment Facility and repaid may not be reborrowed. The amounts 
outstanding under the Equipment Facility shall be evidenced by a single 
promissory note, substantially in the form of Exhibit A hereto (together 
with any attachments thereto and amendments or modifications thereof in 
effect from time to time, the "Equipment Facility Note"). During the 
Equipment Facility Commitment Period, the Equipment Loans shall be Prime 
Rate Loans. Upon the conversion of the Equipment Loans into a single 
term loan pursuant to Section 1.04 hereof, such Loan shall be either a 
Prime Rate Loan or a Fixed Rate Loan, as selected by the Borrowers in 
connection with said conversion.

1.02 Equipment Facility Maximum Principal Amount. The maximum aggregate 
principal amount of Equipment Loans outstanding at any time shall not 
exceed SIX MILLION 00/100 DOLLARS ($6,000,000.00), such amount being 
hereinafter referred to as the "Maximum Equipment Facility Principal 
Amount". If the aggregate principal amount of Equipment Loans 
outstanding at any time under the Equipment Facility exceeds the Maximum 
Equipment Facility Principal Amount, then the Borrowers shall 
immediately repay to the Bank the amount of such excess.

1.03 Borrowing Procedures Under Equipment Facility. If a Borrower desire 
to borrow under the Equipment Facility, the relevant Borrower shall give 
the Bank an irrevocable notice of the amount and date of such borrowing 
by no later than ---- Business Day[s] prior to the proposed borrowing. 
Such notice shall be in the form of the "Notice of Borrowing Under 
Equipment Facility" attached hereto as Exhibit B and shall be 
accompanied by (i) true and complete description of the Financed 
Equipment and the location (or proposed location) of such equipment and 
(ii) a true and correct copy of the vendor's invoice or bill of sale, as 
the case may be, rendered in connection with the purchase of such 
equipment. Upon receipt of any such notice, the Bank may, in its sole 
discretion, request any documents or instruments (including, without 
limitation, additional financing statements and/or certificate or 
documents of title) that are necessary or advisable in order to assure 
the Bank's first priority security interest in the relevant Financed 
Equipment and in connection with such request, the Bank may refuse or 
postpone the funding of the relevant Equipment Loan until such time as 
the relevant Borrower has complied therewith. The Borrowers shall pay to 
the Bank on demand the costs to be incurred in connection with the 
filing or recordation of any such document or instrument so requested. 
The principal amount of any Equipment Loan requested hereunder shall not 
exceed eighty percent (80%) of the purchase price of the relevant 
Financed Equipment as stated on the invoice or bill of sale accompanying 
the relevant notice of borrowing, but in no event shall any Equipment 
Loan be in a principal amount of less than $-------------.

1.04 Conversion of Equipment Loan to a Term Loan. Subject to the terms 
and conditions hereof (including, without limitation, the conditions set 
forth in Section 6.02 hereof), by irrevocable written notice given to 
the Bank by the Borrowers no later than ------ Business Days prior to 
the proposed Conversion Date, the Borrowers may convert the entire (and 
not less than the entire) aggregate outstanding principal balance of the 
Equipment Loans to a single term loan (such Loans, as so converted, the 
"Term Loan"); provided, however, that in no event shall the Borrowers be 
permitted to so convert the Equipment Loans if at the time of such 
conversion the aggregate principal balance thereof if less than 
$3,000,000.00. The notice delivered pursuant to the foregoing sentence 
shall state (i) the effective date of such conversion, which in no event 
shall be beyonmd the Equipment Facility Expiration Date (the "Conversion 
Date") and (ii) whether the Term Loan shall be a Prime Rate Loan or 
Fixed Rate Loan. If conversion is permitted hereunder, then the Term 
Loan shall (i) remain a Prime Rate Loan or a Fixed Rate Loan, as 
selected by the Borrowers for the full term thereof and (ii) mature and 
be due and payable on the 5th anniversary of the Conversion Date (the 
"Term Loan Maturity Date").

1.05 Interest on Equipment Loans/Term Loan. Prior to the Conversion Date 
(if any), interest on the Equipment Loans shall accrue interest at the 
Prime Rate (with no margin) and be payable monthly, in arrears, on each 
Payment Date during which such Loans are outstanding, and upon payment 
in full of the aggregate outstanding balance thereof. If the Equipment 
Loans are converted to a Term Loan pursuant to Section 1.04 hereof and 
the Term Loan is then a Prime Rate Loan, then interest on such Loan 
shall continue to accrue at the Prime Rate (with no margin) and be 
payable monthly, in arrears, on each Payment Date during which such Loan 
is outstanding and upon payment in full of the outstanding balance 
thereof. If, however, the Term Loan is then a Fixed Rate Loan, interest 
shall accrue thereof at a per annum rate equal to the Fixed Rate plus 
200 basis points (2.00%) and shall be payable in arrears on the dates on 
which principal shall be payable thereon pursuant to Section 1.06 
hereof, and upon payment in full of the principal balance thereof.

1.06 Equipment Loans/Term Loan Principal Payment Terms. If the Equipment 
Loans are not converted to a Term Loan pursuant to Section 1.04 hereof, 
the aggregate outstanding balance thereof, together with any accrued and 
unpaid interest thereon, shall be due and payable on the Equipment 
Facility Expiration Date. If the Equipment Loans are converted to a Term 
Loan pursuant to Section 1.04 hereof, then the outstanding principal 
balance thereof shall be payable in consecutive monthly installments 
equal to .0166% of the aggregate principal balance outstanding as of the 
Conversion Date on each Payment Date. If, however, the Term Loan is then 
a Fixed Rate Loan then in lieu of the foregoing amortization the 
Borrowers may elect to repay the principal balance of the Term Loan 
pursuant to a level principal and interest amortization schedule that 
would fully amortize the Term Loan over a 5 year term. The Borrowers may 
elect the foregoing level amortization option by giving irrevocable 
written notice thereof to the Bank at least ---- Business Days prior to 
the Conversion Date. Upon such election, the Bank shall promptly (but in 
no event later than Business Days) prior to the Conversion Date) deliver 
to the Borrowers an amortization schedule of payments and payment dates 
reflecting such level principal and interest amortization and, absent 
manifest error in the determination thereof, principal and interest on 
the Term Loan shall be payable in accordance therewith. In any event, 
the final installment of principal on the Term Loan shall be due and 
payable on the Term Loan Maturity Date and shall be in an amount equal 
to the then remaining unpaid principal balance thereof, together with 
any income and unpaid interest thereon.

1.07 The Revolving Credit Facility. Subject to the terms and conditions 
hereof, the Bank agrees to make available to the Borrowers, on a joint 
and several basis, a revolving credit facility (the "Revolving Credit 
Facility") under which the Bank shall make advances to the Borrowers 
from time to time during the Revolving Credit Commitment Period in an 
aggregate principal amount outstanding at any one time of up to FOUR 
MILLION 00/100 DOLLARS ($4,000,000.00) (each a "Revolving Credit Loan" 
and collectively the "Revolving Credit Loans"). During the Revolving 
Credit Commitment Period, the Borrowers may borrow, repay and reborrow 
as provided herein. Revolving Credit Loans may be made as Prime Rate 
Loans or LIBOR Loans, as requested by the relevant Borrower pursuant to 
Section 1.12 hereof. The Revolving Credit Loans shall be evidenced by a 
single promissory note, substantially in the form of Exhibit C hereto 
(together with any attachments thereto and/or amendments or 
modifications thereof in effect from time to time, the "Revolving Credit 
Note").

1.08 Revolving Credit Facility Maximum Principal Amount. The maximum 
aggregate principal amount of the Revolving Credit Loans outstanding at 
any time, when added to the Letter of Credit Outstandings at such time 
shall not exceed FOUR MILLION 00/100 DOLLARS ($4,000,000.00) such amount 
being hereinafter referred to as the "Maximum Revolving Credit Principal 
Amount". If the aggregate outstanding principal amount of the Revolving 
Credit Loans plus the Letters of Credit Outstandings at any time exceed 
the Maximum Revolving Credit Principal Amount, the Borrowers shall 
immediately repay to the Bank the amount of such excess.

1.09 Letter of Credit Sub-Facility. Within the limitations of the 
Revolving Credit Facility herein set forth, the Borrowers may from time 
to time request that the Bank issue irrevocable standby or commercial 
letters of credit for the account of the relevant Borrower and in 
support of any obligation deemed acceptable by the Bank in its sole 
discretion (any such letter of credit so issued, a "Letter of Credit" 
and collectively the "Letters of Credit"). Notwithstanding the foregoing 
(i) no Letter of Credit shall be issued by the Bank in a Stated Amount 
which (x) when added to the Letters of Credit Outstandings at such time, 
would exceed $600,000.00 or (y) when added to the sum of the aggregate 
outstanding principal amount of the Revolving Credit Loans plus the 
Letter of Credit Outstandings, at such time, would exceed the Maximum 
Revolving Credit Principal Amount. Each Letter of Credit issued in 
accordance herewith shall have an expiration date occurring no later 
than ------- from the date of issuance and in any event no later than 
the Business Day next preceding then the Revolving Credit Expiration 
Date and shall be denominated in U.S. dollars. When a Borrower desires 
that a Letter of Credit be issued for its account, it shall give the 
Bank at least ------- Business Days' written notice (or such lesser 
number of days as may be agreed to by the Bank). Each such request shall 
be accompanied by a completed and executed "Letter of Credit 
Application/Agreement" (or an amendment to any then effective 
application) in the form furnished by the Bank to the Borrowers from 
time to time. The terms of each such application/agreement are 
incorporated herein to the extent not consistent herewith. In connection 
with the issuance of any Letters of Credit in accordance herewith, the 
Borrowers shall pay all letters of credit fees and other expenses that 
are customarily charged by the Bank in connection therewith.

1.10 Interest on Revolving Credit Loans. Interest on each Revolving 
Credit Loan that is a Prime Rate Loan shall accrue at the Prime Rate 
(with no margin) and shall be payable monthly, in arrears, on each 
Payment Date during which such Loan is outstanding, and upon payment in 
full of the outstanding balance of such Loan. Interest on each Revolving 
Credit Loan that is a LIBOR Loan shall accrue at LIBOR plus 225 basis 
points (2.25%) and shall be payable, in arrears, on each Payment Date 
during which such Loan is outstanding, and upon payment in full of the 
outstanding balance of such Loan.

1.11 Revolving Credit Principal Payment Terms. The aggregate outstanding 
principal balance of the Revolving Credit Loans, together with all 
accrued and unpaid interest thereon, shall be due and payable on the 
Revolving Expiration Date.
 
1.12 Borrowing Procedures Under the Revolving Credit Facility. If a 
Borrower desires to borrow under the Revolving Credit Facility, such 
Borrower shall give the Bank irrevocable written notice of the amount 
and date of such borrowing no later than 1 Business Day prior to the 
date of such proposed borrowing in the case of Prime Rate Loans and 3 
Business Days prior to the date of such proposed borrowing in the case 
of LIBOR Loans. Such notice shall be in the form of a "Notice of 
Borrowing Under Revolving Credit" attached hereto as Exhibit D. Each 
borrowing under the Revolving Credit Facility shall be in an amount 
equal to $------ or any whole multiple thereof. No Borrower shall be 
permitted to request a Revolving Credit Loan in the form of a LIBOR 
Loan, if the making of such Loan would cause the aggregate number of 
LIBOR Loans outstanding under the Revolving Credit Facility for all 
Borrowers to exceed ---------- at such time.

1.13 Revolving Credit Interest Conversion and Continuance Options. 

(a) Subject to the limitation of the last sentence of Section 1.12 
hereof, during the Revolving Credit Commitment Period, the Borrowers may 
elect to convert any Revolving Credit Loan to a Loan maintained at the 
other rate of interest available for Revolving Credit Loans hereunder by 
giving the Bank irrevocable notice (which may be telephone notice 
promptly confirmed in writing) of such election at least 3 Business Days 
prior to the conversion to a LIBOR Loan and at least 1 Business Day 
prior to the conversion to a Prime Rate Loan. Said notice shall specify, 
in the case of a conversion to a LIBOR Loan, the desired Interest Period 
with respect thereto, which shall be either 1, 2 or 3 months in duration 
as selected by the relevant Borrower. Conversions of LIBOR Loans to 
Prime Rate Loans shall be made only on the last day of the Interest 
Period applicable thereto. Conversions of Prime Rate Loans to LIBOR 
Loans shall only be made on a Business Day. 

(b) During the Revolving Credit Commitment Period, the Borrowers may 
elect to continue any Revolving Credit Loan that is a LIBOR Loan as such 
upon the expiration of the then current Interest Period with respect 
thereto by giving the Bank an irrevocable notice (which may be telephone 
notice promptly confirmed in writing) of such election at least 3 
Business Days prior to the expiration of the then current Interest 
Period with respect thereto. Such notice shall also specify the desired 
Interest Period for the Loan so continued, which may be 1, 2 or 3 months 
in duration as selected by the relevant Borrower.

(c) If the Borrowers fail to notify the Bank of the conversion or 
continuance of any LIBOR Loan within the time specified in this Section 
1.13, then any such Loan shall automatically convert to a Prime Rate 
Loan on the last day of the then expiring applicable Interest Period.
 

1.14 Computation. Interest and any fees or compensation based upon a per 
annum rate shall be calculated on the basis of a 360 day year for the 
actual number of days elapsed. 

1.15 Payments Generally. All payments made hereunder shall be paid in 
accordance with the payment terms set forth in the Notes. 

II. DEFINITIONS. 

2.01 Defined Terms. The following terms used throughout this Agreement 
shall have the meanings assigned below:

Approved Subordinated Indebtedness. The term "Approved Subordinated 
Indebtedness" means any Indebtedness of a Borrower that (i) is 
subordinated to the Obligations on terms and conditions approved in 
writing by the Bank and (ii) does not constitute Guaranteed Indebtedness 
of such Borrower or any Borrower or Guarantor, or any Subsidiary or 
affiliate thereof.

Business Day. The term "Business Day" means any day other than a 
Saturday, Sunday, or a day on which commercial banks are authorized or 
obligated by law or executive order to be closed in the State of New 
Jersey.

Capitalized Lease. The term "Capitalized Lease" means any lease with 
respect to which the obligation to pay rent or other amounts constitutes 
Capitalized Lease Obligations.

Capitalized Lease Obligations. The term "Capitalized Lease Obligations" 
means obligations to pay rent or other amounts under a lease of (or 
other agreement conveying the right to use) real and/or personal 
property which obligations are required to be classified and accounted 
for as capital leases on a balance sheet in accordance with GAAP. 

Closing Date. The term "Closing Date" means the date on which the 
conditions set forth in Section 5.01 hereof have been fulfilled to the 
satisfaction of the Bank.

Conversion Date. The term "Conversion Date" shall have the meaning 
assigned to such term in Section 1.04 hereof.

Credit Documents. The term "Credit Documents" means this Agreement, the 
Notes, the Security Agreement, the Guaranties, any Letters of Credits 
and any letter of credit agreement/application executed in connection 
with the issuance thereof, each of the other documents, referenced in 
the Closing Checklist attached hereto as Exhibit F, each of the "Credit 
Documents" referenced therein, and all other all credit accommodations, 
notes, loan agreements, guaranties, security agreements, mortgages, 
instruments, pledge agreements, assignments, acceptance agreements, 
commitments, facilities, letters of credit, reimbursement agreements and 
any other agreements and documents, between any Borrower and the Bank, 
in each case now or hereafter existing, creating, evidencing, 
guarantying, securing or relating to any or all of the Obligations, 
together with in each case all amendments, modifications, renewals, or 
extensions thereof.

Environmental Laws. The term "Environmental Laws" means all applicable 
laws, regulations and other requirements of Governmental Authorities 
relating to pollution or protection of the environment, including laws 
relating to emissions, discharges, releases or threatened releases of 
pollutants, contaminants, or hazardous or toxic materials or wastes into 
ambient air, surface water, ground weather, or land, or otherwise 
relating to the disposal, transport, or handling of pollutants, 
contaminants, or hazardous or toxic material or wastes.

Equipment Facility. The term "Equipment Facility" shall have the meaning 
assigned to such term in Section 1.01 hereof.

Equipment Facility Commitment Period. The term "Equipment Facility 
Commitment Period" means the period commencing on the Closing Date and 
ending on the Equipment Facility Expiration Date.

Equipment Facility Expiration Date. The term "Equipment Facility 
Expiration Date" means the date that is the earlier to occur of (i) the 
first anniversary of the Closing Date or (ii) the Conversion Date.

Equipment Facility Note. The term "Equipment Facility Note" shall have 
the meaning assigned to such term in Section 1.01 hereof.

Equipment Loan and Equipment Loans. The terms "Equipment Loan" and 
"Equipment Loans" shall have the meanings assigned to such terms in 
Section 1.01 hereof.

Event of Default. The term "Event of Default" shall have the meaning 
assigned to such term in Article IX hereof.

Financed Equipment. The term "Financed Equipment" shall have the meaning 
assigned to such term in the first recital clause of this Agreement.

Fixed Rate. The term "Fixed Rate" means the highest asked yield for 
"Govt. Bonds & Notes", as set forth in the column designated "Treasury 
Bonds, Notes & Bills" in The Wall Street Journal most recently published 
as of the date that is ----- Business Days prior to the Conversion Date, 
having a maturity date that falls in the same month as the Term Loan 
Maturity Date, provided that if no such yield is published for the 
relevant month, yields for the published month next succeeding and the 
published month next preceding such month shall be used to determine the 
Fixed Rate by interpolating such yields on a straight-line basis. If The 
Wall Street Journal at the time determination of the Fixed Rate is no 
longer publishing the yields described above, then the Bank shall 
determine such yield based on any other nationally recognized source for 
such published yields as it may select in its reasonable discretion.

Fixed Rate Loan. The term "Fixed Rate Loan" means the Term Loan at all 
time during which such Loan bears interest based upon the Fixed Rate.

GAAP. The term "GAAP" means generally accepted accounting principles in 
effect from time to time in the United States. 

Governmental Authority. The term "Governmental Authority" means any 
nation or government, any state or other political subdivision thereof 
and any entity exercising executive, legislative, judicial, regulatory 
or administrative functions of or pertaining to government.

Guaranteed Indebtedness. The term "Guaranteed Indebtedness" means, as to 
any Person, all Indebtedness of the type referred to in clauses (i) 
through (ix) of the definition of Indebtedness in this Agreement 
guaranteed directly or indirectly in any manner by such Person, or in 
effect guaranteed directly or indirectly by such Person, or in effect 
guaranteed directly or indirectly by such Person through an agreement 
(i) to pay or purchase such Indebtedness or to advance or supply funds 
for the payment or purchase of such Indebtedness, (ii) to purchase, sell 
or lease (as lessee or lessor) property, or to purchase or sell 
services, primarily for the purpose of enabling the debtor to make 
payment of such Indebtedness or to assure the holder of such 
Indebtedness against loss, (iii) to supply funds to or in any other 
manner invest in the debtor (including any agreement to pay for property 
or services irrespective of whether or not such property is received or 
such services are rendered), or (iv) otherwise to assure a creditor 
against loss.

Guarantors. The term "Guarantors" means collectively Total-Tel Comm, 
Total-Tel, Total-Tel USA, Total-Tel Southeast, Inc., a ------------- 
corporation, Total-Tel Carrier Services, Inc., a -------------- 
corporation, and Total-Tel Services, Inc., a corporation.

Guaranties. The term "Guaranties" means collectively Guaranty and 
Suretyship Agreements executed by the Guarantors in favor of the Bank on 
even date herewith.

Indebtedness. The term "Indebtedness" means, as to any Person (i) all 
indebtedness of such Person for borrowed money, (ii) all obligations of 
such Person evidenced by bonds, debentures, notes, or other similar 
instruments, (iii) all obligations of such Person to pay the deferred 
purchase price of property or services, (iv) all indebtedness created or 
arising under any conditional sale or other title retention agreement 
with respect to property acquired by such Person (even though the rights 
and remedies of the seller or lender under such agreement in the event 
of default are limited to repossession or sale of such property), (v) 
all Capitalized Lease Obligations of such Person, (vi) all obligations, 
contingent or otherwise, of such Person under acceptances, letters of 
credit or similar facilities, (vii) all obligations of such Person to 
purchase, redeem, retire, defease or otherwise acquire for value any 
capital stock of such person or any warrants, rights or options to 
acquire such capital stock, valued, in the case of redeemable preferred 
stock, at the greater of its voluntary or involuntary liquidation 
preference plus accrued and unpaid dividends, (viii) all obligations of 
such Person in respect of interest rate swap agreements (as defined in 
11 U.S.C. [SECTION START] 101), currency swap agreements and other 
similar agreements designed to hedge against fluctuations in interest 
rates or foreign exchange rates, (ix) all obligations of production 
payments from property operated by or on behalf of such Person and 
other similar arrangements with respect to natural resources, (x) 
all Guaranteed Indebtedness of such Person, and (xi) all Indebtedness 
of the type referred to in clauses (i) through (x) above secured by 
(or for which the holder of such Indebtedness has an existing right, 
contingent or otherwise, to be secured by) any Lien on property 
(including, without limitation, accounts and contracts rights) owned 
by such Person, even though such Person has not assumed or become liable 
for the payment of such Indebtedness.

Interest Period. The term "Interest Period" means, with respect to any 
LIBOR loan:

(a) initially, the period commencing on, as the case may be, the date of 
borrowing or conversion with respect to such LIBOR Loan and ending 1, 2 
or 3 months thereafter as selected by the relevant Borrower in its 
notice of borrowing as provided in Section 1.12 hereof or its notice of 
conversion as provided in Section 1.13(a) hereof; and

(b) thereafter, each period commencing on the last day of the next 
preceding Interest Period applicable to such LIBOR Loan and ending 1, 2 
or 3 months thereafter as selected by the relevant Borrower in its 
notice of continuance as provided in Section 1.13(b) hereof;

provided that the foregoing provisions relating to Interest Periods are 
subject to the following:

(I) if any Interest Period pertaining to a LIBOR Loan would otherwise 
end on a day which is not a Business Day, that Interest Period shall be 
extended to the next succeeding Business Day unless the result of such 
extension would be to carry such Interest Period into another calendar 
month in which even such Interest Period shall end on the immediately 
preceding Business Day;

(ii) any Interest Period pertaining to a LIBOR Loan that begins on the 
last Business Day of a calendar month (or on a day for which there is no 
numerically corresponding day in the calendar month at the end of such 
Interest Period) shall end on the last Business Day of a calendar month; 
and

(iii) no Borrower shall select any Interest Period that would extend 
such Interest Period beyond the Revolving Credit Expiration Date. 

Letter of Credit and Letters of Credit. The terms "Letter of Credit" and 
"Letters of Credit" shall have the meanings assigned to such terms in 
Section 1.09 hereof.

Letter of Credit Outstanding. The term "Letter of Credit Outstanding" 
means, at any time, the sum of, without duplication (i) the aggregate 
Stated Amount of all outstanding Letters of Credit; (ii) the aggregate 
amount of all unreimbursed drawing thereunder; and (iii) the Stated 
Amount of all Letters of Credit requested in accordance with Section 
1.09 hereof but not yet issued.

LIBOR. The term "LIBOR" means, with respect to each day during each 
Interest Period, the rate (rounded to the next higher 1/100 of 1%) for 
U.S. dollar deposits with a maturity equal to the relevant Interest 
Period in the London interbank market as determined by the Bank from a 
recognized source for quotations of the London interbank offered rate, 
on the second London business day before the relevant Interest Period 
begins, adjusted for reserves by dividing that rate by 1.00 minus the 
LIBOR Reserve. 

LIBOR Loan. The term "LIBOR Loan" means any Revolving Credit Loan at all 
times during which such Loan bears interest based upon LIBOR.

LIBOR Reserve. The term "LIBOR Reserve" means the maximum percentage 
reserve requirement (rounded to the next higher 1/100 of 1% and 
expressed as a decimal) in effect for any day during the relevant 
Interest Period under the Federal Reserve Board's Regulation D for 
Eurocurrency liabilities as defined therein.

Lien. The term "Lien" means any mortgage, pledge, security interest, 
encumbrance, lien or other form of charge or preferential arrangement of 
any kind (including, without limitation, any agreement to give any of 
the foregoing, any conditional sale or other title retention or any 
lease in the nature thereof).

Loan. The term "Loan" means a Revolving Credit Loan, Equipment Loan or 
the Term Loan, as the context shall require, and the term "Loans" means, 
collectively, the Revolving Credit Loans, Equipment Loans and the Term 
Loan.

Material Adverse Effect. The term "Material Adverse Effect" means a 
material adverse effect on (a) the business, operations, property, 
condition (financial or otherwise) of the Total-Tel Comm and its 
Subsidiaries taken as a whole, (b) the ability of any Borrower to 
perform their respective obligations under this Agreement, the Notes or 
any of the other Credit Documents, or (c) the validity or enforceability 
of this Agreement, the Notes or any of the other Credit Documents, or 
the rights or remedies of the Bank hereunder or thereunder.

Maximum Equipment Facility Principal Amount. The term "Maximum Equipment 
Facility Principal Amount", shall have the meaning assigned to such term 
in Section 1.02 hereof.

Maximum Revolving Credit Principal Amount. The term "Maximum Revolving 
Credit Principal Amount" shall have the meaning assigned to such term in 
Section 1.08 hereof.

Note. The term "Note" means the Equipment Facility Note or the Revolving 
Credit Note, as the context shall require, and the term "Notes" means, 
collectively, the Equipment Facility Note and the Revolving Credit Note.

Obligations. The term "Obligations" means any and all obligations and 
indebtedness of every kind and description of the Borrowers owing to the 
Bank or to any Affiliate, whether under the Credit Documents or other 
loan documents or agreements, and whether such debts or obligations are 
primary or secondary, direct or indirect, absolute or contingent, sole, 
joint or several, secured or unsecured, due or to become due, 
contractual or tortious, arising by operation of law or otherwise, or 
now or hereafter existing, including, without limitation, principal 
interest, fees, late fees, expenses, attorneys' fees and costs and/or 
allocated fees and costs of Bank's in-house legal counsel, that have 
been or may hereafter be contracted or incurred.

Payment Date. The term "Payment Date" means (i) in the case of a LIBOR 
Loan, the last day of each Interest Period applicable thereto and (ii) 
in the case of a Prime Rate Loan, ----------------- ----, 1996 and the 
same day of each month occurring thereafter.

Permitted Investments. The term "Permitted Investments" means (i) 
readily marketable direct obligations of the Government of the United 
States of America or any agency or instrumentality thereof or any full 
faith and credit obligations of the United States Government or 
obligations guaranteed by the United States Government and its agencies, 
(ii) any investment grade debt or equity securities issued by any other 
Person, (iii) certificates of deposit of any United States commercial 
bank, (iv) any investment arranged by the Bank, or an affiliate of the 
Bank, on behalf of a Borrower pursuant to cash management services 
provided to a Borrower by the Bank or such affiliate, (v) instruments 
held for collection in the ordinary course of business, and (vi) any 
equity or debt securities or other form of debt instrument obtained in 
settlement of debts previously contracted.

Permitted Liens. The term "Permitted Liens" means those Liens permitted 
to exist pursuant to Section 8.02 hereof.

Person. The term "Person" means any individual, partnership, joint 
venture, firm, corporation, association, trust or other enterprise or 
any government or political subdivision or any agency, department or 
instrumentality thereof.

Prime Rate. The term "Prime Rate" means the per annum rate of interest 
established by the Bank as its reference rate in making loans, and does 
not reflect the rate of interest charged to any particular borrower or 
class of borrowers. The Borrowers acknowledge that the Prime Rate is not 
tied to any external rate of interest and that the rate of interest 
charged hereunder shall change automatically and immediately as of the 
date of any change in the Prime Rate, without notice to the Borrowers.

Prime Rate Loan. The term "Prime Rate Loan" means any Loan at all times 
during which such loan bears interest based upon the Prime Rate.

Revolving Credit Commitment Period. The term "Revolving Credit 
Commitment Period" mean the period commencing on the Closing Date and 
ending on the Revolving Credit Expiration Date.
Revolving Credit Expiration Date. The term "Revolving Credit Expiration 
Date" means May 31, 1997.

Revolving Credit Facility. The term "Revolving Credit Facility" shall 
have the meaning assigned to such term in Section 1.07 hereof.

Revolving Credit Loan and Revolving Credit Loans. The terms "Revolving 
Credit Loan" and "Revolving Credit Loans" shall have the meanings 
assigned to such term in Section 1.07 hereof. 

Revolving Credit Note. The term "Revolving Credit Note" shall have the 
meanings assigned to such term in Section 1.07 hereof.

SEC. The term "SEC" shall mean the Securities and Exchange Commission or 
any Governmental Authority which may succeed to the authority thereof or 
be substituted therefor.

Security Agreement. The term "Security Agreement" means that certain 
Security Agreement of the Borrowers and the other Guarantors in favor of 
the Bank of even date herewith.

Stated Amount. The term "Stated Amount" means with respect to any Letter 
of Credit, the maximum amount available to be drawn thereunder, 
determined without regard to whether any conditions to drawing could 
then be met. 

Subsidiary. The term "Subsidiary" means, as to any Person, any 
corporation or other entity of which securities or other ownership 
interests having ordinary voting power to elect a majority of the board 
of directors or other persons performing similar functions are at the 
time directly or indirectly owned or controlled by such Person, one or 
more of the other Subsidiaries of such Person or any combination 
thereof.

Term Loan. The term "Term Loan" shall have the meaning assigned to such 
term in Section 1.04 hereof.

Term Loan Maturity Date. The term "Term Loan Maturity Date" shall have 
the meaning assigned to such term in Section 1.04 hereof.

2.02 Principles of Construction.

(a) References. All references to articles, sections, schedules and 
exhibits are to articles, sections, schedules and exhibits in or to this 
Agreement unless otherwise specified. The words "hereof", "herein", and 
"hereunder" and words of similar import when used in this Agreement 
shall refer to this Agreement as a whole and not to any particular 
provision of this Agreement.

(b) Accounting Terms. All accounting terms not specifically defined 
herein or in any exhibit hereto shall be construed in accordance with 
GAAP in conformity with those principles used in the preparation of the 
financial statements referred to in Section 6.04 hereof.

III. PREPAYMENT. 

3.01 Prepayment of Revolving Credit Loans. The Revolving Credit Loans 
may be prepaid, in whole or in part, at any time, provided that any 
prepayment in respect of a LIBOR Loan shall be made only on the last day 
of the Interest Period applicable thereto, and provided, further, that 
any partial prepayments of the Revolving Credit Loans shall be in a 
principal amount of not less than $--------------, or multiples thereof. 
All prepayments shall include accrued and unpaid interest to the date of 
prepayment on the principal amount prepaid. All partial prepayments 
received pursuant to this Section 3.01 shall be applied to the 
Obligations that are in respect of the Revolving Credit Loans in the 
manner determined by the Bank in its reasonable discretion.

3.02 Prepayments of Equipment Loans and Term Loan. At any time prior to 
the Conversion Date, the Equipment Loans may be prepaid, in whole or in 
part at any time, without premium or penalty; provided, that any partial 
prepayment of the Equipment Loans shall be in a principal amount of not 
less than $------------, or any multiple thereof. All prepayments of the 
Equipment Loans shall include accrued and unpaid interest to the date of 
prepayment on the principal amount prepaid. The Term Loan may be 
prepaid, in whole or in part, at any time, provided, that any prepayment 
(whether in whole or in part and whether made voluntarily or because of 
acceleration) shall also be accompanied by an amount equal to (i) 3% of 
the amount of the prepayment if the prepayment occurs during the first 
or second year of the term of the Term Loan, (ii) 2% of the amount of 
the prepayment if the prepayment occurs during the third or fourth year 
of the term of the Term Loan, and (iii) 1% of the amount of the 
prepayment if the prepayment occurs during the fifth year of the term of 
the Term Loan. All partial prepayments of principal balance of the Term 
Loan shall be applied to the Term Loan in inverse order of maturity. All 
prepayments of the Term Loan shall also include accrued and unpaid 
interest to the date of prepayment on the principal amount prepaid.

IV. YIELD MAINTENANCE PROVISIONS.

4.01 Inability to Determine Rate. If with respect to any Interest 
Period, the Bank determines that extraordinary and unforeseen 
circumstances beyond the control of the Bank exists with respect to the 
relevant market which make it impracticable to ascertain the interest 
rate applicable for such Interest Period, the Bank shall promptly notify 
the Borrowers of such determination. Upon such determination, no 
additional LIBOR Loans shall be permitted under the Revolving Credit 
Facility and no conversion to, or continuances of, LIBOR Loans shall be 
permitted pursuant to Section 1.13 hereof until the notice of such 
determination has been withdrawn. If such notice has not been withdrawn 
by the last day of the then current Interest Period applicable to any 
then outstanding LIBOR Loans, the Borrowers must elect on the last day 
of such Interest Period to either convert such LIBOR Loan to a Prime 
Rate Loan or prepay the outstanding principal balance thereof and 
accrued interest thereon in full.

4.02 Illegality. Notwithstanding any other provisions herein, if any 
law, regulation, treaty or directive or any change therein or in the 
interpretation or application thereof, shall make it unlawful for the 
Bank to make or maintain the any of the Loans as LIBOR Loans as 
contemplated by this Agreement, (i) the Bank's commitment hereunder to 
make LIBOR Loans under the Revolving Credit Facility or to permit 
conversions to, or continuances of, LIBOR Loans pursuant to Section 1.13 
hereof shall forthwith be suspended until the circumstances surrounding 
such unlawfulness shall no longer exit and (ii) any of the then 
outstanding LIBOR Loans shall be converted to a Prime Rate Loan on the 
last day of the Interest Period applicable thereto or within such 
earlier period as may be required by law.

4.03 Requirement of Law. In the event that any law, regulation, treaty 
or directive or any change therein or in the interpretation or 
application thereof or compliance by the Bank with any request or 
directive (whether or not having the force of law) from any central bank 
or other governmental authority, agency or instrumentality:

(a) does or shall subject the Bank to any tax of any kind whatsoever 
with respect to this Agreement, the Notes or any loan made hereunder, or 
change the basis of taxation of payments to the Bank of principal, 
commitment fee, interest or any other amount payable hereunder (except 
for changes in the rate of any tax presently imposed on the Bank);

(b) does or shall impose, modify or hold applicable any reserve, special 
deposit, compulsory loan or similar requirement against assets held by, 
or deposits or other liabilities in or for the account of, advances or 
loans by, or other credit extended by, or any other acquisition of funds 
by, any office of the Bank which are not otherwise included in the 
determination of LIBOR hereunder; or

(c) does or shall impose on the Bank any other condition;

and the result of any of the foregoing is to increase the cost to the 
Bank of making, renewing or maintaining advances or extensions of credit 
to the Borrowers or to reduce any amount receivable from the Borrowers 
hereunder then, in any such case, the Borrowers shall promptly pay to 
the Bank, upon its demand, any additional amounts necessary to 
compensate the Bank for such additional cost or reduced amount 
receivable which the Bank deems to be material as determined by the Bank 
with respect to this Agreement, the Notes or the Loans made hereunder. 
If the Bank becomes entitled to claim any additional amounts pursuant to 
this Section 4.03, it shall promptly notify the Borrowers of the event 
by reason of which it has become so entitled. A certificate setting 
forth calculations as to any additional amounts payable pursuant to the 
foregoing sentence submitted by the Bank to the Borrowers shall be 
conclusive in the absence of manifest error.

4.04 Capital Adequacy. If after the date hereof, the Bank shall have 
determined that the adoption of any applicable law, rule or regulation 
regarding capital adequacy, or any change therein, or any change in the 
interpretation or administration thereof by any governmental authority, 
central bank or comparable agency charged with the interpretation or 
administration thereof, or compliance by the Bank with any request or 
directive regarding capital adequacy (whether or not having the force of 
law) of any such authority, central bank or comparable agency, has or 
would have the effect of reducing the rate of return on the Bank's 
capital as a consequence of its obligations hereunder to a level below 
that which the Bank could have achieved but for such adoption, change or 
compliance (taking into consideration the Bank's policies with respect 
to capital adequacy) by an amount deemed by the Bank to be material, 
then from time to time, within 30 days after demand by the Bank, the 
Borrowers shall pay to the Bank such additional amount or amounts as 
will compensate the Bank for such reduction. The Bank will promptly 
notify the Borrower of any event of which it has knowledge, occurring 
after the date hereof, which will entitle the Bank to compensation 
pursuant to this Section 4.04, and such notification of the amount due 
pursuant to this Section 4.04 shall be conclusive absent manifest error. 
Notwithstanding anything to the contrary set forth above, the Bank shall 
have no right to seek additional compensation pursuant to this Section 
4.04 until after the Bank shall have allocated, and sought compensation 
for, such increased costs fairly and equitably among all of its 
customers of the same general class as the Borrowers that are generally 
affected by the above set forth circumstances.

4.05 Indemnity. The Borrowers agree to indemnify the Bank and to hold 
the Bank harmless from any loss or expense which the Bank may sustain or 
incur as a consequence of (i) default by any Borrower in payment of the 
principal of or interest on the any LIBOR Loan, including, but not 
limited to, any such loss or reasonable expense arising from additional 
interest or fees payable by the Bank to lenders of funds obtained by it 
in order to maintain the any Loan as a LIBOR Loan, (ii) any prepayment 
of any LIBOR Loan received (from any source) on any date other than the 
last day of the Interest Period applicable thereto, including, but not 
limited to, any such loss or expense in connection with the employing of 
deposits as a consequence thereof, (iii) default by any Borrower in 
making any borrowing of a LIBOR Loan under the Revolving Credit Facility 
after such Borrower has given notice thereof in accordance with Section 
1.12 hereof, of a LIBOR Loan or (iv) default by any Borrower in making 
any prepayment after such Borrower has given a notice thereof. This 
covenant shall survive termination of this Agreement and payment of the 
Notes.

4.06 Match Funding. The amount payable or indemnifiable under Sections 
4.03, 4.04 and 4.05 hereof shall be determined, in the Bank's sole 
discretion, based upon the assumption that the Bank funded 100% of any 
affected LIBOR Loan in the applicable London interbank market.


V. CONDITIONS.

5.01 Requirements for Initial Funding. The obligation of the Bank to 
make the initial advance of any Loan available hereunder is subject to 
the Bank's receipt of each of the documents listed on the Closing 
Checklist attached hereto as Exhibit E, and such other documents as the 
Bank may reasonably request, each, as appropriate, duly executed and 
delivered by the parties thereto and in form and substance satisfactory 
to the Bank.

5.02 Requirements for Any Advance or Conversion. The obligation of the 
Bank to (i) make any advance under the Revolving Credit Facility or the 
Equipment Facility, or (ii) permit the conversion of the Equipment Loans 
to the Term Loan pursuant to Section 1.04 hereof or (iii) to permit the 
conversion of any Revolving Credit Loan to a LIBOR Loan pursuant to 
Section 1.13 hereof, is subject to and conditioned upon the following:

(a) the representations and warranties contained in Article VI hereof 
are correct on and as of the date of each such advance, conversion or 
continuation;

(b) no Event of Default, and no event which, with the giving of notice, 
or the passage of time, or both, would become an Event of Default, has 
occurred and is continuing;

(c) there has been no material adverse change in the Borrowers' 
condition, financial or otherwise, since the date of this Agreement; and 

(d) all of the Credit Documents remain in full force and effect. 

VI. REPRESENTATIONS AND WARRANTIES. 

Each Borrower represents and warrants that:

6.01 Organization; Authority. Each Borrower (a) is a corporation duly 
organized, validly existing and in good standing under the laws of the 
State of its organization, is duly qualified as a foreign corporation 
and is in good standing under the laws of each jurisdiction in which it 
is required to be qualified because of the business it conducts or the 
property it owns, and (b) has the necessary power and authority to enter 
into and perform its obligations under the Credit Documents and all 
other documents required by the Bank in connection therewith. The 
execution and performance of the Credit Documents have been duly 
authorized by all necessary proceedings on the part of each Borrower, 
and, upon their execution and delivery, they will be valid, binding, and 
enforceable in accordance with their terms. The execution and 
performance of the Credit Documents by each Borrower will not violate 
any orders, laws or regulations applicable to it, any of its 
organizational documents, or any instruments, indentures or agreements 
(including any provisions pertaining to subordinated debt) to which any 
Borrower is a party or by which any Borrower or any of their respective 
are bound, except to the extent that any such violation would not have a 
Material Adverse Effect. All consents, approvals, licenses, franchises, 
trademarks and other general intangibles that are necessary or 
appropriate in connection with this Agreement, the other Credit 
Documents or the operation of the business of each Borrower have been 
obtained and are in full force and effect, except to the extent that any 
such failure to so obtain and maintain such general intangibles would 
not have a Material Adverse Effect.

6.02 Subsidiaries. The corporations listed on Annex I are all the only 
Subsidiaries of Total-Tel Comm and each such Subsidiary is a 
corporation, duly organized, valid existing and in good standing, under 
the law of the jurisdiction of its organization, is duly qualified as a 
foreign corporation and is in good standing under the law of each 
jurisdiction in which it is required to be qualified because of the 
business it conducts or the property it owns and have all necessary 
power and authority to own its property and conduct its business, as 
contemplated to be conducted. All consents, approvals, licenses, 
franchises, trademarks and other general intangibles that are necessary 
or appropriate in connection with the operation of the business of each 
Subsidiary, as contemplated to be operated, have been obtained and are 
in full force and effect, except to the extent that any such failure to 
so obtain and maintain such general intangibles would not have a 
Material Adverse Effect. Each such Subsidiary is a wholly owned 
Subsidiary of Total-Tel Comm and no other Person has any direct or 
indirect interest in such Subsidiary, other than such interests which 
may exist as a result of any stock ownership interest of any Person in 
Total-Tel Comm.

6.03 Use of Proceeds; Margin Regulation. The proceeds of the Equipment 
Loans shall be used exclusively to finance the acquisition of Financed 
Equipment. The proceeds of borrowings under the Revolving Credit 
Facility shall be used by the Borrowers for working capital and other 
general corporate purposes. The Borrowers are not engaged in the 
business of extending credit for the purpose of buying or carrying 
"margin stock" (within the meaning of Regulation U issued by the Board 
of Governors of the Federal Reserve System). Neither the making of any 
Loan nor use of the proceeds thereof will violate or be inconsistent 
with the provisions of Regulation G, T, U or X of the Board of Governors 
of the Federal Reserve System.

6.04 Financial Statements. [Specify Financial Statements relied upon by 
Bank] were prepared in accordance with GAAP, consistently applied, are 
true and correct, and disclose all presently outstanding indebtedness or 
obligations of the Borrowers, including contingent obligations, 
obligations under leases of property from others, and all liens and 
encumbrances, including tax liens, against its properties and assets; 
and there have been no adverse changes in the Borrowers' financial 
condition or business since the date of such statements.

6.05 Suits. Other than as disclosed on Annex I hereof, there are no 
actions, suits, proceedings, or claims pending or threatened against the 
Borrowers, any other Guarantor, or any of their respective properties. 

6.06 Defaults. None of the Borrowers are in default under any agreement 
to which it is a party or by which it is or any of its properties are 
bound, or under any indenture or instrument evidencing any its 
indebtedness and neither the execution of nor performance by any 
Borrower under the Credit Documents will create a default or any lien or 
encumbrance under any such agreement, indenture or instrument other than 
a lien or encumbrance in favor of the Bank, except, in each case, to the 
extent that the occurrence of any such defaults or the existence of any 
such liens would not have a Material Adverse Effect.

6.07 ERISA. No employee benefit plan established or maintained by the 
Borrower which is subject to the Employee Retirement Income Security 
Act, 29 U.S.C. [SECTION START] 1001 et seq. ("ERISA") has an accumulated 
funding deficiency (as such term is defined in ERISA). No material 
liability to the Pension Benefit Guaranty Corporation (or any successor 
thereto under ERISA) has been incurred by the Borrowers with respect 
to any such plan and no Reportable Event under ERISA has occurred. 
The Borrowers have no actual or anticipated liability under Section 
4971 of the Internal Revenue Code ("Code") (relating to tax on failure 
to meet the minimum funding standard of Section 412 of the Code) with 
respect to any employee benefit plan to which any of them contributes 
but which is not maintained or established by any of them.

6.08 Tax Returns and Taxes. The Borrowers have filed all federal, state 
and local tax returns required to be filed and has paid all taxes, 
assessments and governmental charges and levies thereon, including 
interest and penalties, except where the same are being contested in 
good faith by appropriate proceedings and for which adequate reserves 
have been set aside, and no liens for taxes have been filed and no 
claims are being assessed by a Governmental Authority with respect to 
any taxes or the charges, accruals and reserves on the books of the 
Borrowers with respect thereto.

6.09 Compliance with Statutes, etc. Each Borrower is in compliance with 
all applicable statutes, regulations and orders of, and all applicable 
restrictions imposed by, any Government Authority, in respect of the 
conduct of its business and the ownership of its property (including, 
without limitation, any applicable Environmental Laws), except such 
instances of noncompliances as would not have a Material Adverse Effect.

6.10 Not an Investment Company. None of the Borrowers are an "investment 
company" or a company "controlled" by an "investment company", within 
the meaning of the Investment Company Act of 1940, as amended.

6.11 Intellectual Property, etc. The Borrowers have obtained all 
material patents, trademarks, servicemarks, trade names, copyrights, 
technology, processes, licenses and other rights (Intellectual 
Property), free from any burdensome restrictions, that are necessary for 
the operation of their respective businesses as presently conducted and 
as proposed to be conducted. No claim has been asserted or threatened 
questioning the use of such Intellectual Property, nor does any Borrower 
know of any valid basis for any such claim.

6.12 Assets and Properties. Each Borrower has good and marketable title 
to all of its assets and properties (tangible and intangible) and all 
such assets and properties are free and clear of all Liens (except 
Permitted Liens). Substantially all of the assets and properties owned 
by, leased to or used by each Borrower are in adequate operating 
condition and repair, ordinary wear and tear excepted, are free and 
clear of known defects except such defects as do not substantially 
increase with the continued use thereof in the conduct of normal 
operation, and such assets are able to serve the function for which they 
are currently being used, except in each case, where the failure of such 
asset or property to meet such requirements would not have a Material 
Adverse Effect.

6.13 True and Complete Disclosure. All factual information (taken as a 
whole) heretofore or contemporaneously furnished by the Borrowers to the 
Bank for the purposes of or in connection with this Agreement or any 
transactions contemplated herein is, and all other such factual 
information (taken as a whole) hereafter furnished by or on behalf of 
the Borrowers in writing to the Bank will be, true and accurate in all 
material respects on the date as of which such information is dated or 
certified and does not omit to state any fact necessary to make such 
information (taken as a whole) not misleading at such time in light of 
the circumstances under which such information was provided.

6.14 Solvency. Each Borrower is solvent, is able to pay its debts as 
they become due and has capital sufficient to carry on its business and 
all businesses in which it is about to engage, and now owns property 
having a value both at fair valuation and at present fair salable value 
greater than the amount required to satisfy the joint and several 
Obligations it has incurred hereunder and under the other Credit 
Documents. No Borrower will be rendered insolvent by the transactions 
contemplated hereunder or under any other Credit Document. The business 
operations of Borrowers and the other Guarantors are related and have a 
common business purpose. To permit the uninterrupted and continuous 
operations of their common economic enterprise, such corporations now 
require and will from time to time hereafter require funds for general 
business purposes. Accordingly, the proceeds of Loans made hereunder 
will directly or indirectly benefit each Borrower and each other 
Guarantor, regardless of which corporation actually or directly receives 
part or all of the proceeds of such Loans.


VII. AFFIRMATIVE COVENANTS. 

Total-Tel Comm and (as the context so requires) each of the other 
Borrowers covenant and agree that so long as there are any outstanding 
Obligations hereunder or otherwise or the Bank shall have any 
commitments hereunder:

7.01 Financial Statements. Total-Tel Comm shall furnish to the Bank the 
following financial information: (i) as soon as available but in any 
event within 90 days after the close of each fiscal year of Total-Tel 
Comm, to the extent prepared to comply with SEC requirements, a copy of 
the SEC Form 10-K (or successor form promulgated by the SEC) filed by 
Total-Tel Comm with the SEC for such fiscal year, or, if no such form 
was so filed for such fiscal year, consolidated audited year-end 
financial statements for Total-Tel Comm, including, but not limited to, 
statements of financial condition, income and cash flows, a 
reconciliation of net worth, notes and other supporting schedules to 
such financial statements and any other information that may assist the 
Bank in assessing the Borrowers' financial condition (prepared in 
accordance with GAAP consistently applied, and accompanied by an 
opinion, satisfactory in form and substance to the Bank, by an 
independent certified public accountant acceptable to the Bank, and 
certified as true, correct and complete by the Total-Tel Comm's chief 
financial officer); (ii) as soon as available but in any event within 45 
days after each interim fiscal quarter, to the extent prepared to comply 
with SEC requirements, a copy of the SEC Form 10-Q (or successor form 
promulgated by the SEC) filed by Total-Tel Comm with the SEC for such 
fiscal quarter; or, if no such form was so filed for such fiscal 
quarter, unaudited management prepared consolidated financial statements 
for Total-Tel Comm for such quarter, including, but not limited to, 
statements of financial condition, incoming cash flows, a reconciliation 
of net worth, and supporting schedules (prepared in accordance with GAAP 
consistently applied, and certified as true, correct and complete by 
Total-Tel Comm's chief financial officer); (iii) promptly upon filing 
the same with the SEC, copies of any filings and registrations with, any 
and reports to, the SEC by Total-Tel Comm, including, but not limited 
to, any reports on Form 8-K (or successor term promulgated by the SEC), 
or any proxy or registration statement or any other form of public 
disclosure prescribed by the SEC; and (iv) such other information 
respecting the operations, financial or otherwise, of the Borrowers as 
the Bank may from time to time reasonably request.

7.02 Compliance Certificate. Total-Tel Comm shall furnish to the Bank, 
together with each set of financial statements described in clauses (i) 
and (ii) of Section 7.01 hereof, a compliance certificate, substantially 
in the form of Exhibit F hereto, signed by Total-Tel Comm's chief 
financial officer, certifying that: (i) all representa-tions and 
warranties set forth in this Agreement and in the other Credit Documents 
are true and correct as of the date thereof; (ii) none of the covenants 
in this Agreement or in the other Credit Document have been breached; 
and (iii) no event has occurred which, alone, or with the giving of 
notice or the passage of time, or both, would constitute an Event of 
Default under this Agreement or the other Credit Documents.

7.03 Notice of Certain Events. The Borrowers shall promptly give written 
notice to the Bank of: (i) the details of any Reportable Events (as 
defined in ERISA) which have occurred, (ii) the occurrence of any event 
which alone or with notice, the passage of time, or both, would 
constitute an Event of Default, and (iii) the commencement of any 
proceeding or litigation which, if adversely determined, would have a 
Material Adverse Effect.

7.04 Preservation of Property; Insurance. Each Borrower shall keep and 
maintain, and require each of the other Guarantors to keep and maintain, 
all of its and their properties and assets in good order and repair; 
maintain extended coverage, general liability, hazard, business 
interruption, property and other insurance in amounts deemed 
satisfactory to the Bank and as is customary for businesses similar to 
such corporation's business and deliver to the Bank certificates of all 
such insurance in effect; and cause all such policies covering business 
interruption to contain loss payee endorsements in favor of the Bank and 
to be subject to cancellation or reduction in coverage only upon 30 days 
prior written notice thereof to the Bank at its address set forth in 
this Agreement. The foregoing insurance requirements are in addition to 
any insurance requirements set forth in the Security Agreement.

7.05 Taxes. Each Borrower shall pay and discharge, and require each of 
the other Guarantors to pay and discharge, when due, all taxes, 
assessments or other governmental charges imposed on them or any of 
their respective properties, unless the same are currently being 
contested in good faith by appropriate proceedings and adequate reserves 
are maintained therefor.

7.06 Conduct of Business and Maintenance of Existence. Each Borrower 
shall continue to engage in business of the same general type as now 
conducted, and preserve, renew and keep in full force and effect its 
corporate existence and rights, privileges and franchises necessary or 
desirable in the normal conduct of business and which are material to 
each Borrower and each of the other Guarantors.

7.07 Operation of Business and Properties. Each Borrower shall operate 
its business and properties, and cause those of the other Guarantors to 
be operated, in compliance with all applicable orders, rules, 
regulations and other requirements of any Governmental Authority 
applicable thereto, and duly file or cause to be filed such reports 
and/or information returns as may be required or appropriate under 
applicable orders, rules, regulations or other requirements of any 
Governmental Authority, including, without limitation, any Environmental 
Laws, except to the extent that such non-compliance would not have a 
Material Adverse Effect.

7.08 Access to Properties, Books and Records. Each Borrower shall permit 
the Bank's representatives and/or agents full and complete access to any 
or all of the Borrower's properties and financial records, to make 
extracts from and/or audit such records and to examine and discuss their 
properties, business, finances and affairs with the Borrowers' officers 
and outside accountants, provided that such access need only be provided 
by the Borrowers during normal business hours and on not less than 72 
hours' prior notice the Borrowers shall keep adequate records and books 
of account reflecting all their respective financial transactions. 

7.09 Environmental Liens. In the event that there shall be filed a lien 
against any property of any Borrower by any Governmental Authority 
arising from an act or omission of a Borrower, resulting in the 
discharge of hazardous substances or wastes into the atmosphere or 
waters or onto lands, then the affected Borrower shall, within 60 days 
from the date that such Borrower is given notice that the lien has been 
placed against such property or within such shorter period of time in 
the event that such Governmental Authority has commenced steps to cause 
such property to be sold pursuant to the lien, either (i) pay the claim 
and remove the lien from the applicable property or (ii) furnish to such 
Governmental Authority with one of the following: (x) a bond 
satisfactory to Governmental Authority in the amount of the claim out of 
which the lien arises, (y) a cash deposit in the amount of the claim out 
of which the lien arises, or (z) other security reasonably satisfactory 
to such Governmental Authority in an amount sufficient to discharge the 
claim out of which the lien arises.

7.10 Removal of Hazardous Substances. Should a Borrower cause or permit 
any act or omission resulting in the discharge of hazardous substances 
or wastes into the atmosphere or waters, or onto the lands in violation 
of any applicable Environmental Law, such Borrower shall promptly clean 
up same in accordance with all applicable Environmental Laws.

7.11 Further Assurances. Each Borrower shall do, execute, acknowledge 
and deliver or cause to be done, executed, acknowledged and delivered, 
all such further instruments, acts, deeds, and assurances as may be 
reasonably requested by the Bank for the purpose of carrying out the 
provisions and intent of the Credit Documents.


VIII. NEGATIVE COVENANTS.

So long as any Obligations are outstanding, without the prior written 
consent of the Bank (which consent shall not be unreasonably withheld): 

8.01 Incur Indebtedness. No Borrower shall incur, create, assume, or 
permit to exist any Indebtedness at any time, except:

(a) Indebtedness of the Borrowers owing to the Bank under this Agreement 
and the Notes;

(b) other Indebtedness of a Borrower owing to the Bank;

(c) Indebtedness existing on the date hereof that is described on Annex 
I hereof.

(d) Approved Subordinated Indebtedness;

(e) Indebtedness in respect of normal trade debt arising in the ordinary 
course of business which does not materially exceed the levels of such 
debt historically incurred by a Borrower; 

(f) Indebtedness secured by Liens permitted to exist pursuant to Section 
8.02(f); or

(g) Indebtedness that constitutes Guaranteed Indebtedness of a Borrower 
that has been incurred by such Borrower solely by virtue of such 
Borrower's endorsement of checks or drafts negotiated in the ordinary 
course of the business.

8.02 Negative Pledge. No Borrower shall create, permit to exist, or 
suffer the creation of, any Lien, on any of its properties or assets 
(real or personal, tangible or intangible), except: 

(a) Liens in favor of the Bank;

(b) Liens existing on the date hereof that are listed on Annex I hereto;

(c) Liens for taxes, assessments or governmental charges or levies to 
the extent not required to be paid by Section 7.05 hereof;

(d) Liens imposed by law, such as materialmen's, mechanics', carrier's, 
workmen's, and repairmen's Liens and other similar Liens arising in the 
ordinary course of business securing obligations which are not overdue 
for a period of more than 30 days;

(e) pledges or deposits to secure obligations under workmen's 
compensation laws or similar legislation or to secure public or 
statutory obligations of a Borrower;

(f) Liens for finance leases of equipment leased by a Borrower which do 
not constitute Capitalized Leases, or purchase money Liens upon or in 
property acquired or held by a Borrower in the ordinary course of 
business to secure the purchase price of such property or to secure 
Indebtedness incurred solely for the purpose of financing the 
acquisition of any such property to be subject to such Liens, or Liens 
existing on any such property at the time of the leasing, acquisition, 
or extensions, renewals or replacements of any of the foregoing for the 
same or a lesser amount, provided that no such Lien shall extend to or 
cover any property (including, but not limited to the Financial 
Equipment) other than the property being leased or acquired and no such 
extension, renewal or replacement shall extend to or cover any property 
not theretofore subject to the Lien being extended, renewed or replaced, 
and provided, further, that (i) the aggregate principal amount of the 
Indebtedness at any one time outstanding secured by Liens permitted 
pursuant to this clause (f) shall not exceed $ at any one time 
outstanding and (ii) any such Indebtedness shall not otherwise be 
prohibited by the terms of this Agreement; or

(g) the replacement, extension or renewal of any Lien permitted by 
clauses (a) through (f) above upon or in the same property theretofore 
subject thereto or the replacement, extension or renewal (without 
increase of principal amount) of the Indebtedness secured thereby.

8.03 Sale of Assets; Liquidation; Merger; Acquisitions. No Borrower 
shall (i) convey, lease, sell, transfer or assign any assets or 
properties presently owned or hereafter acquired by it, except 
dispositions of inventory in the ordinary course of business for value 
received and such other dispositions of assets and properties that are 
not material to the business or operations of such Borrower, if such 
asset or property is replaced with reasonable promptness or is otherwise 
obsolete, (ii) liquidate or discontinue its normal operations with 
intent to liquidate; (iii) enter into any merger or consolidation; (iv) 
acquire all or substantially all of the assets, stock or other equity 
interests of any other Person; or (v) take any action, or enter into any 
agreements, to effect any of the foregoing.
 
8.04 Lease Obligations. No Borrower shall incur, create, or assume any 
commitment to make any Lease Payments if the amount payable thereunder 
in any one fiscal year would exceed $----------- in the aggregate as to 
Total-Tel Comm and its Subsidiaries. As used herein, "Lease Payments" 
means any direct or indirect payments, whether as rent or otherwise, 
including fees or services or finance charges, under any lease, rental 
or other agreement for the use of property of any Person other than a 
Borrower, whether or not such agreement contains an option to purchase 
such property.

8.05 Sale-Leaseback Transactions. No Borrower shall enter into any sale-
leaseback transaction or any transaction howsoever termed which would 
have the same or substantially the same result or effect as a sale-
leaseback.

8.06 Prepayment of Other Indebtedness. No Borrower shall prepay any 
amounts on any outstanding Indebtedness not required to be prepaid by 
the express terms thereof, except to the Bank, or cause or permit the 
acceleration of any amounts on any outstanding Indebtedness now existing 
or hereafter arising.

8.07 Investments. No Borrower shall purchase or make any investment in 
the stock, securities or evidences of indebtedness of, or make capital 
contributions or loans or advances to, or other forms of investments in, 
any Person, except Permitted Investments. Notwithstanding the foregoing, 
the Borrowers shall be permitted to make loans to its employees for 
corporate purposes; provided that the aggregate principal amount of such 
loans outstanding at any one time shall not exceed $ .

8.08 Create Subsidiaries. No Borrower shall create, permit to exist, or 
invest or otherwise participate in any Subsidiaries (other than the 
Subsidiaries listed on Annex 1 hereto) or any partnership, joint venture 
or other material enterprise; provided that the foregoing shall not 
apply to any new Subsidiaries that executes and delivers in favor of the 
Bank a guaranty and security agreement (as well as resolutions 
authorizing the same) substantially the same as the guaranty and 
security agreement executed and delivered by the Guarantors in 
connection with the transactions herein contemplated.

8.09 Hazardous Substances. No Borrower shall cause or permit to exist a 
discharge of hazardous substances or wastes into the atmosphere or 
waters or onto lands unless such discharge is pursuant to and in 
compliance with the conditions of a permit issued by the appropriate 
Governmental Authorities or otherwise in compliance with applicable 
Environmental Law.


8.10 Current Ratio. Total-Tel Comm shall not permit the ratio of its 
Current Assets to its Current Liabilities at any time to be less than 
1.00:1.00, measured on a consolidated basis no less frequently than 
quarterly. As used herein, "Current Assets" and "Current Liabilities" 
means all assets and liabilities which, in accordance with GAAP 
consistently applied, should be classified as current assets and current 
liabilities, respectively.

8.11 Tangible Net Worth. Total-Tel Comm shall not permit its Tangible 
Net Worth at any time to be less than $10,000,000, measured on a 
consolidated basis no less frequently than quarterly. As used herein, 
"Tangible Net Worth" means, at any date (i) the total assets of Total-
Tel Comm which would be shown as assets on a consolidated balance sheet 
of Total-Tel Comm prepared in accordance with GAAP less (ii) the total 
liabilities of Total-Tel Comm which would be shown as liabilities on a 
consolidated balance sheet of Total-Tel Comm prepared in accordance with 
GAAP, after subtracting therefrom the aggregate amount of any 
capitalized research and development costs, capitalized interest, debt 
discount and expense, goodwill, patents, trademarks, copyrights, 
franchises, licenses, amounts owing from officers, directors, 
shareholders, principals, partners or affiliates of any Borrower or 
Guarantor and any investments in any entities owned or controlled by any 
of the foregoing, and such other assets as are properly classified as 
"intangible assets", in each case determined in accordance with GAAP 
consistently applied.

8.12 Debt to Equity Ratio. Total-Tel Comm shall not permit the ratio of 
its Total Liabilities to Tangible Capital Fund at any time to exceed 
2.00:1.00, measured on a consolidated basis no less frequently than 
quarterly. As used herein, "Total Liabilities" means the total 
liabilities of Total-Tel Comm which would be shown as liabilities on a 
consolidated balance sheet of Total-Tel Comm prepared in accordance with 
GAAP, specifically including, without limitation, Capitalized Lease 
Obligations, contingency and other reserves, deferred taxes and other 
deferred sums, but specifically excluding amounts in respect of any then 
outstanding Approved Subordinated Debt, in each case determined in 
accordance with GAAP consistently applied. As used herein, "Tangible 
Capital Funds" means the sum of (i) the Tangible Net Worth of Total-Tel 
Comm as determined pursuant to the definition thereof set forth in 
Section 8.11 hereof plus (ii) the principal amount of any then 
outstanding Approved Subordinated Debt.

8.13 Debt Service Coverage Ratio. Total-Tel Comm shall not permit the 
ratio of its EBITDA to its CPLTD plus Interest Expense to be at any time 
less than 1.50:1.00, measured on a consolidated basis no less frequently 
than annually. As used herein, "EBITDA" means, at any time, the earnings 
(excluding any extraordinary or unusual items and non-operating earnings 
adjustments) before interest expense, taxes, depreciation and 
amortization, determined in accordance with GAAP consistently applied, 
and "CPLTD plus Interest Expense" means, at any time, current maturities 
of all Indebtedness which by its terms, or by the terms of any 
instrument or agreement relating thereto, matures, or which is otherwise 
payable, 1 year or more after the date of creation thereof (whether such 
payment is in respect of sinking fund requirements, mandatory 
prepayments, or final payment upon maturity), including, without 
limitation, any Capital Lease Obligations, plus all cash and non-cash 
interest (including, without limitation, capitalized interest) accrued 
and/or payable during the relevant fiscal period in or in connection 
with any Indebtedness, in each case determined in accordance with GAAP, 
consistently applied.

8.14 Use of Proceeds. No Borrower shall use the proceeds of any Loan 
made hereunder for any purpose other than the purposes described in 
Section 6.03 hereof.

8.15 Change Fiscal Year. Total-Tel Comm shall not change its fiscal year 
to end on any date other than , or permit the fiscal year end of any of 
its Subsidiaries to end on any day other than .


IX. EVENTS OF DEFAULT.

Each of the following shall constitute an event of default ("Event of 
Default") hereunder:

9.01 Payment Default. Any Borrower shall (i) default in the payment when 
due of any principal of, or interest on, the Loans or (ii) default in 
the payment any other amounts owing hereunder, under the Notes or under 
any other Credit Document;
 
9.02 Negative Covenant Breach. Any Borrower shall default in the due 
performance or observance by it of any term, covenant or agreement 
contained in Article VIII hereof;

9.03 Other Covenant Breaches. Any Borrower shall default in the due 
performance or observance of any term, covenant or agreement (other than 
those referred to in Sections 9.01 and 9.02) contained in this 
Agreement, the Notes or any other Credit Document, and such default 
shall continue unremedied for a period of at least ___ days after the 
earlier to occur of (i) the date a Borrower obtains actual knowledge of 
such default or (ii) the date notice of such default is given to a 
Borrower by the Bank;

9.04 Default Under Agreements for Borrowed Money. (i) Any Borrower shall 
default in any payment with respect to any Indebtedness in excess of $ 
(individually or in the aggregate as to all Borrowers) beyond the period 
of grace, if any, provided in the instrument or agreement under which 
such Indebtedness was created or default in the observance or 
performance of any agreement or condition relating to any such 
Indebtedness or contained in any instrument or agreement evidencing, 
securing or relating thereto, or any other event shall occur or 
condition exist, the effect of which default or other event or condition 
is to cause, or to permit the holder or holders of such Indebtedness (or 
a trustee or agent on behalf of such holder or holders) to cause 
(determined without regard to whether any notice or lapse of time is 
required), any such Indebtedness to become due prior to its stated 
maturity, or (ii) any such Indebtedness shall be declared to be due and 
payable, or required to be prepaid as a mandatory prepayment, prior to 
the stated maturity thereof;

9.05 Default Under Other Material Contracts. Any Borrower shall default 
in the due performance or observance of any material term, covenant or 
agreement contained in any contract, agreement, understanding or 
arrangement, beyond the period of grace, if any, provided in the 
relevant contract, involving an aggregate consideration payable by or to 
such Borrower of $-------------- or more in any 1 year or is otherwise 
material to the business, condition, operations, performance, properties 
or prospects of such Borrower;

9.06 Voluntary Bankruptcy. Any Borrower or any other Guarantor commences 
any bankruptcy, reorganization, debt arrangement, or other case or 
proceeding under the United States Bankruptcy Code or under any similar 
foreign, federal, state, or local statute, or any dissolution or 
liquidation proceeding, or makes a general assignment for the benefit of 
creditors, or takes any action for the purpose of effecting any of the 
foregoing;

9.07 Involuntary Bankruptcy. Any bankruptcy, reorganization, debt 
arrangement, or other case or proceeding under the United States 
Bankruptcy Code or under similar foreign, federal, state or local 
statute, or any dissolution or liquidation proceeding, is involuntarily 
commenced against or in respect of any Borrower or any other Guarantor;

9.08 Appointment of Receiver. The appointment, or the filing of a 
petition seeking the appointment of a custodian, receiver, trustee, or 
liquidator for any Borrower or any of their respective property, or the 
taking of possession of any part of the property of any Borrower at the 
instance of any Governmental Authority;

9.09 Insolvency. Any Borrower or any other Guarantor becomes insolvent 
(however defined), is generally not paying its debts as they become due, 
or has suspended transaction of its usual business;

9.10 Reorganization. The dissolution, merger, consolidation, or 
reorganization of any Borrower or any other Guarantor;

9.11 Material Misstatement. Any statement, representation or warranty 
made in or pursuant to this Agreement or any other Credit Document or to 
induce the Bank to enter into this Agreement or to enter into the 
transactions referred to in this Agreement shall prove to be untrue or 
misleading in any material respect;

9.12 Material Adverse Change. The occurrence of a material adverse 
change in the financial condition of any Borrower or the occurrence of 
any event which, in the reasonable opinion of the Bank, materially 
impairs the financial responsibility of any Borrower; or

9.13 Entry of Judgment. The entry or issuance of judgments, orders, 
decrees or fines against any Borrower or any other Guarantor which, in 
the aggregate, involve liabilities in excess of the sum of $---------- 
(the discharge of which is not the obligation of any insurance company) 
and any such judgments or orders involving liabilities in excess of said 
sum shall have continued unbonded or unsatisfied and without stay of 
execution or agreement between the parties thereon for a period of 30 
days after the entry or issuance of such judgment.

X. REMEDIES.

10.01 Acceleration of Obligations; Other Remedies. Upon and following 
the occurrence of an Event of Default described in Article IX hereof 
(other than the Events of Default described in Sections 9.06, 9.07, and 
9.08 hereof), at the Bank's sole option, the Bank's commitment, if any, 
to make any further advance or Loans hereunder shall terminate and all 
Obligations shall immediately become due and payable in full, all 
without protest, presentment, demand or further notice of any kind to 
the Borrowers, all of which are expressly waived. Upon the occurrence of 
the Event of Default described in Sections 9.06, 9.07, and 9.08 hereof, 
immediately and automatically, the Bank's commitment, if any, to make 
any further advances or Loans hereunder shall terminate and all 
Obligations shall immediately become due and payable in full, all 
without protest, presentment, demand or further notice of any kind to 
the Borrowers, all of which are expressly waived. Upon and following an 
Event of Default, the Bank may, at its option, exercise any and all 
rights and remedies it has under this Agreement, any other Credit 
Document and/or applicable law, including, without limitation, the right 
to charge and collect interest on the principal portion of the 
Obligations at a rate equal to the lesser of: (i) the highest rate of 
interest set forth in the Credit Documents, or (ii) the highest rate of 
interest allowed by law, such rate of interest to apply to the 
Obligations, at the Bank's option, upon and after an Event of Default, 
maturity, whether by acceleration or otherwise, and the entry of a 
judgment in favor of the Bank with respect to any or all of the 
Obligations. Upon and following an Event of Default, the Bank may 
proceed to protect and enforce the Bank's rights under any Credit 
Document and/or under applicable law by action at law, in equity or 
other appropriate proceeding including, without limitation, an action 
for specific performance to enforce or aid in the enforcement of any 
provision contained herein or in any other Credit Document.

10.02 Right of Set-off. If any of the Obligations shall be due and 
payable or any one or more Events of Default shall have occurred, 
whether or not the Bank shall have made demand under any Credit Document 
and regardless of the adequacy of any collateral for the Obligations or 
other means of obtaining repayment of the Obligations, the Bank shall 
have the right, without notice to any Borrower, and is specifically 
authorized hereby to set-off against and apply to the then unpaid 
balance of the Obligations any items or funds of any Borrower held by 
the Bank, any and all deposits (whether general or special, time or 
demand, matured or unmatured) or any other property of any Borrower, 
including, without limitation, securities and/or certificates of 
deposit, now or hereafter maintained by any Borrower for its or their 
own account with the Bank, and any other indebtedness at any time held 
or owing by the Bank to or for the credit or the account of any 
Borrower, even if effecting such set-off results in a loss or reduction 
of interest or the imposition of a penalty applicable to the early 
withdrawal of time deposits. For such purpose, the Bank shall have, and 
each Borrower hereby grants to the Bank, a lien on and security interest 
in such deposits, property, funds and accounts and the proceeds thereof. 

10.04 Remedies Cumulative; No Waiver or Impairment. The rights, powers 
and remedies of the Bank provided in this Agreement and any of the 
Credit Documents are cumulative and not exclusive of any right, power or 
remedy provided by law or equity. No failure or delay on the part of the 
Bank in the exercise of any right, power or remedy shall operate as a 
waiver thereof, nor shall any single or partial exercise preclude any 
other or further exercise thereof, or the exercise of any other right, 
power or remedy. The liabilities of the Borrowers hereunder and under 
the other Credit Documents shall be joint and several and the Bank may, 
in its sole and absolute discretion, enforce any such liability against 
any Borrower or all Borrowers without affecting or impairing the further 
enforcement of the liabilities hereunder or under the other Credit 
Documents against any other Borrower or all Borrowers, as the case may 
be.

XI. MISCELLANEOUS.

11.01 Notices. Notices and communications under this Agreement and the 
other Credit Documents shall be in writing and shall be given by either 
(i) hand-delivery, (ii) certified mail (return receipt requested, 
postage prepaid), (iii) reliable overnight commercial courier (charges 
prepaid), or (iv) telecopy, to the addresses and telecopy numbers listed 
in this Agreement. Notice given by telecopy shall be deemed to have been 
given and received when sent. Notice by overnight courier shall be 
deemed to have been given and received on the date scheduled for 
delivery. Notice by certified mail shall be deemed to have been given 
and received on the dates indicated on the receipt returned to the 
sender thereof. A party may change its address and/or telecopier number 
by giving written notice to the other party as specified herein. For the 
avoidance of doubt, any notice required to be given by the Bank to the 
Borrowers or any Borrower shall be deemed given by the Bank for all 
purposes when given to Total-Tel Comm in accordance with this Section 
11.01. Furthermore, with respect to any notice required to be given by 
the Borrowers or any particular Borrower, the Bank may rely (and shall 
be fully protected in relying) on any notice received from any 
authorized officer of any Borrower which the Bank believed in good faith 
to be genuine and correct and to be acting on behalf of all Borrowers.

11.02 Costs and Expenses. Whether or not the transactions contemplated 
by the Credit Documents are fully consummated, the Borrowers shall 
promptly pay (or reimburse, as the Bank may elect) all reasonable costs 
and expenses which the Bank has incurred or may hereafter incur in 
connection with the negotiation, preparation, reproduction, 
interpretation, perfection, monitoring, administration and enforcement 
of the Credit Documents, the collection of all amounts due under the 
Credit Documents, and all amendments, modifications, consents or 
waivers, if any, to the Credit Documents. Such costs and expenses shall 
include, without limitation, the reasonable fees and disbursements of 
counsel to the Bank (including the Bank's in-house counsel), the costs 
of appraisals, costs of environmental studies, searches of public 
records, costs of filing and recording documents with public offices, 
internal and/or external audit and/or examination fees and costs, stamp, 
excise and other taxes and costs and expenses incurred by the Bank, and 
the fees of the Bank's accountants, consultants or other professionals. 
The Borrowers' reimbursement obligations under this paragraph shall 
survive any termination of the Credit Documents.

11.03 Payment Due on a Day Other Than a Business Day. If any payment due 
or action to be taken under this Agreement or any Credit Document falls 
due or is required to be taken on a day that is not a Business Day, such 
payment or action shall be made or taken on the next succeeding Business 
Day and such extended time shall be included in the computation of 
interest. 

11.04 Governing Law. This Agreement shall be construed in accordance 
with and governed by the substantive laws of the State of New Jersey 
without reference to conflict of laws principles. 

11.05 Integration. This Agreement and the other Credit Documents 
constitute the sole agreement of the parties with respect to the subject 
matter hereof and thereof and supersede all oral negotiations and prior 
writings with respect to the subject matter hereof and thereof. 

11.06 Amendment; Waiver. No amendment of this Agreement, and no waiver 
of any one or more of the provisions hereof shall be effective unless 
set forth in writing and signed by the parties hereto. 

11.07 Successors and Assigns. This Agreement (i) shall be binding upon 
the Borrowers and the Bank and their respective successors and permitted 
assigns, and (ii) shall inure to the benefit of the Borrowers and the 
Bank and their respective successors and permitted assigns; provided, 
however, that no Borrowers may assign its rights hereunder or any 
interest herein without the prior written consent of the Bank, and any 
such assignment or attempted assignment by a Borrower shall be void and 
of no effect with respect to the Bank. 

11.08 Sale, Assignment or Participations. The Bank may from time to time 
sell or assign, in whole or in part, or grant participations in some or 
all of the Credit Documents and/or the obligations evidenced thereby. 
The holder of any such sale, assignment or participation, if the 
applicable agreement between the Bank and such holder so provides, (i) 
shall be entitled to all of the rights, obligations and benefits of the 
Bank and (ii) shall be deemed to hold and may exercise the rights of 
set-off or banker's lien with respect to any and all obligations of such 
holder to any Borrower, in each case as fully as though such Borrower 
were directly indebted to such holder. The Bank may, in its discretion, 
give notice to any Borrower of such sale, assignment or participation; 
however, the failure to give such notice shall not affect any of the 
Bank's or such holder's rights hereunder. Each Borrower authorizes the 
Bank to provide information concerning the Borrowers to any prospective 
purchaser, assignee or participant. The information provided may 
include, but is not limited to, amounts, terms, balances, payment 
history, return item history and any financial or other information 
about the Borrowers. The Borrowers agrees to indemnify, defend, release 
the Bank, and hold the Bank harmless, at the Borrowers' cost and 
expense, from and against any and all lawsuits, claims, actions, 
proceedings, or suits against the Bank or against any Borrower and the 
Bank, arising out of or relating to the Bank's reporting or disclosure 
of such information, unless any such claims are the result of the Bank's 
gross negligence or willful misconduct. 

11.09 Severability. The illegality or unenforceability of any provision 
of this Agreement or any instrument or agreement required hereunder 
shall not in any way affect or impair the legality or enforceability of 
the remaining provisions of this Agreement or any instrument or 
agreement required hereunder. In lieu of any illegal or unenforceable 
provision in this Agreement, there shall be added automatically as a 
part of this Agreement a legal and enforceable provision as similar in 
terms to such illegal or unenforceable provision as may be possible.

11.10 Consent to Jurisdiction and Service of Process. Each Borrower 
irrevocably appoints each and every corporate officer of such Borrower 
as their attorneys upon whom may be served, by regular or certified mail 
at the address set forth in this Agreement, any notice, process or 
pleading in any action or proceeding against it arising out of or in 
connection with this Agreement or any of the other Credit Documents. 
Each Borrower hereby consents that any action or proceeding against it 
may be commenced and maintained in any court within the State of New 
Jersey or in the United States District Court for the District of New 
Jersey by service of process on any such officer. Each Borrower further 
agrees that such courts of the State of New Jersey and the United States 
District Court for the District of New Jersey shall have jurisdiction 
with respect to the subject matter hereof and the person of such 
Borrower and all collateral for the Obligations. Notwithstanding the 
foregoing, each Borrower agrees that any action brought by such Borrower 
shall be commenced and maintained only in a court in the federal 
judicial district or county in which the Bank has its principal place of 
business in New Jersey.

11.11 Indemnification.

(a) If, after receipt of any payment of all or any part of the 
Obligations, the Bank is compelled or agrees, for settlement purposes, 
to surrender such payment to any person or entity for any reason 
(including, without limitation, a determination that such payment is 
void or voidable as a preference or fraudulent conveyance, an 
impermissible set-off, or a diversion of trust funds), then this 
Agreement and the other Credit Documents shall continue in full force 
and effect, and each Borrower shall be liable for, and shall indemnify, 
defend and hold harmless the Bank with respect to the full amount so 
surrendered.

(b) The Borrowers shall indemnify, defend and hold harmless the Bank 
with respect to any and all claims, expenses, demands, losses, costs, 
fines or liabilities of any kind (including, without limitation, those 
involving death, personal injury or property damage and including 
reasonable attorneys fees and costs) arising from or in any way related 
to any hazardous materials or a dangerous environmental condition 
within, on, from, related to or affecting any real property owned or 
occupied by the Borrower including, without limitation, any and all 
claims that may arise as a result of an intentional or unintentional act 
or omission of any Borrower, any previous owner and/or operator of real 
property owned or occupied by any Borrower that resulted in the 
discharge of hazardous substances or wastes into the atmosphere or 
waters or onto the lands.

(c) The provisions of this paragraph shall survive the termination of 
this Agreement and the other Credit Documents and shall be and remain 
effective notwithstanding the payment of the Obligations, the release of 
any security interest, lien or encumbrance securing the Obligations or 
any other action which the Bank may have taken in reliance upon its 
receipt of such payment. Any action by the Bank shall be deemed to have 
been conditioned upon any payment of the Obligations having become final 
and irrevocable. 

11.12 Inconsistencies. The Credit Documents are intended to be 
consistent. However, in the event of any inconsistencies among any of 
the Credit Documents, such inconsistency shall not affect the validity 
or enforceability of each Credit Document. Each Borrower agrees that in 
the event of any inconsistency or ambiguity in any of the Credit 
Documents, the Credit Documents shall not be construed against any one 
party but shall be interpreted consistent with the Bank's policies and 
procedures. 

11.13 Headings. The headings of articles, sections and paragraphs have 
been included herein for convenience only and shall not be considered in 
interpreting this Agreement.

11.14 Schedules. All Schedules, Annexes and/or an Exhibits attached 
hereto are incorporated herein.

11.15 Judicial Proceeding; Waivers. 

(a) EACH PARTY TO THIS AGREEMENT AGREES THAT ANY SUIT, ACTION OR 
PROCEEDING, WHETHER CLAIM OR COUNTER-CLAIM, BROUGHT OR INSTITUTED BY ANY 
PARTY HERETO OR ANY SUCCESSOR OR ASSIGN OF ANY PARTY, ON OR WITH RESPECT 
TO THIS AGREEMENT OR ANY OF THE OTHER CREDIT DOCUMENTS OR THE DEALINGS 
OF THE PARTIES WITH RESPECT HERETO, OR THERETO, SHALL BE TRIED ONLY BY A 
COURT AND NOT BY A JURY. 

(b) EACH PARTY HEREBY KNOWINGLY, VOLUNTARILY AND INTENTIONALLY WAIVES 
ANY RIGHT TO A TRIAL BY JURY IN ANY SUCH SUIT, ACTION OR PROCEEDING. 
FURTHER, EACH PARTY WAIVES ANY RIGHT IT MAY HAVE TO CLAIM OR RECOVER, IN 
ANY SUCH SUIT, ACTION OR PROCEEDING, ANY SPECIAL, EXEMPLARY, PUNITIVE OR 
CONSEQUENTIAL DAMAGES OR ANY DAMAGES OTHER THAN, OR IN ADDITION TO, 
ACTUAL DAMAGES. 

(c) .EACH BORROWER ACKNOWLEDGES AND AGREES THAT THIS SECTION IS A 
SPECIFIC AND MATERIAL ASPECT OF THIS AGREEMENT AND THAT THE BANK WOULD 
NOT EXTEND CREDIT TO ANY BORROWER IF THE WAIVERS SET FORTH IN THIS 
SECTION WERE NOT A PART OF THIS AGREEMENT.

IN WITNESS WHEREOF, the parties by their duly authorized representatives 
have executed this Agreement as of the day and year first above written.

WITNESS/ATTEST:             TOTAL-TEL USA COMMUNICATIONS, INC.


By:------------------------ By:-----------------------------
   Name:                       Name:
   Title:                      Title:

                            Address:------------------------

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

                            Telecopier:---------------------

WITNESS/ATTEST:             TOTAL-TEL, INC.


By:------------------------ By:-----------------------------
   Name:                       Name:
   Title:                      Title:

                            Address:------------------------

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

                            Telecopier:---------------------


WITNESS/ATTEST:             TOTAL-TEL USA, INC.


By:------------------------ By:-----------------------------
   Name:                       Name:
   Title:                      Title:

                            Address:------------------------

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

                            Telecopier:---------------------


                            SUMMIT BANK


                            By:-----------------------------
                               Name:
                               Title:

                            Address:------------------------

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

                            Telecopier:---------------------

EXHIBIT A

EQUIPMENT FACILITY/TERM NOTE


$6,000,000.00                                        August ----, 1996 

                                           ----------------, New Jersey




FOR VALUE RECEIVED, and intending to be legally bound hereby, the 
undersigned, jointly, severally and unconditionally promise to pay to 
the order of SUMMIT BANK (the "Bank"), the principal amount of all 
Equipment Loans (as defined in the Credit Agreement referred to below) 
that are now or may hereafter be made under and pursuant to the 
Equipment Facility established under said Credit Agreement and that are 
then outstanding, together with all accrued and unpaid interest thereon 
and any unpaid costs and expenses payable thereunder and hereunder, on 
August , 1997 (the "Expiration Date"), unless such obligations are 
converted to a term loan obligation pursuant to said Credit Agreement, 
in which case such obligations shall mature and be due and payable on 
the fifth anniversary of the date of said conversion (the "Maturity 
Date").


A.Terms of Note.

1. Payment of Principal. The principal balance of each Equipment Loan 
evidenced by this note (together with any attachments hereto and any 
amendments or modifications hereof in effect from time to time, this 
"Note") due and payable in full on the Expiration Date, unless the 
obligations evidenced hereby are converted to a term loan obligation 
pursuant to Section 1.04 of the Credit Agreement, in which case the 
principal balance hereunder shall be payable in consecutive monthly 
installments in the amounts and on the dates prescribed in Section 1.06 
of the Credit Agreement, with a final installment in the amount of the 
remaining outstanding principal hereunder, together with any accrued and 
unpaid interest thereon, due and payable on the Maturity Date.

2. Interest Payments. The undersigned agree to pay to the Bank, 
interest, in arrears, on the outstanding principal balance hereunder at 
the rates and on the dates set forth in the Credit Agreement, until the 
entire principal balance hereunder, together with accrued and unpaid 
interest thereon, is paid in full.

3. Computation of Interest. Interest hereunder shall be computed daily 
on the basis of a year of 360 days for the actual number of days 
elapsed. If the due date for any payment of principal is extended by 
operation of law, interest shall be payable for such extended time.

4. Payment Terms. All payments made hereunder shall be made on or before 
10:00 a.m. on the due date thereof, in immediately available funds and 
in lawful currency of the United States of America and free and clear 
of, and without deduction or withholding for, any taxes or other 
payments. Payments shall be deemed made when delivered to the Bank at 
its offices set forth in this Note or at such other office of the Bank 
as the Bank shall notify the undersigned of in writing.

5. Incorporation by Reference. This Note is the Equipment Facility/Term 
Note referred to in that certain Equipment Facility and Revolving Credit 
Agreement, dated as of August -----, 1996, by and between the Bank and 
the undersigned (together with any amendments and modifications thereto 
in effect from time to time, the "Credit Agreement") and is subject to 
the terms and conditions thereof, which terms and conditions are 
incorporated herein, including, without limitation, the terms pertaining 
to payment, definitions, representations, warranties, covenants, events 
of default and remedies. Any capitalized term used herein without 
definition shall have the meaning set forth in the Credit Agreement.

6. Bank Records of Advance. The Bank may enter in it business records 
the date and the amount of each advance and payment of Equipment Loans 
made pursuant to the Credit Agreement and the date and terms of the 
conversion of such loans to a term loan pursuant to the Credit 
Agreement. The Bank's records thereof shall, in the absence of manifest 
error, be conclusively binding upon the undersigned. In the event the 
Bank gives notice or renders a statement by mailing such notice or 
statement to the undersigned, concerning any such advance, conversion or 
payment, or the amount of principal and interest due on this Note, the 
undersigned agree that, unless the Bank receives a written notification 
of exceptions to such a statement within 10 calendar days after such 
statement or notice is mailed, the statement or notice shall be an 
account stated, correct and acceptable and binding upon the undersigned.

7. Late Charge. If any installment of principal or interest hereunder is 
not paid in full when the same is due, the Bank may collect from the 
undersigned a fee on such unpaid amount equal to 5 percent (5%) of such 
amount; provided that no such fee shall be imposed if such payment is 
received by the Bank within ----- days of the due date thereof.

8. Default Rate. At the Bank's option, interest will be assessed on any 
principal which remains unpaid at the maturity of this Note, whether by 
acceleration or otherwise, or upon and following an Event of Default, at 
a rate which is 400 basis points (4%) higher than the rate otherwise 
charged with respect thereto (the "Default Rate") provided that at no 
time shall the amounts owed by the undersigned to the Bank pursuant to 
any judgments entered in favor of Bank with respect to this Note, or any 
other Credit Document.

B.Remedies.

1. Generally. Upon and following an Event of Default, the Bank, at its 
option, may exercise any and all rights and remedies it has under this 
Note, the other Credit Documents and under applicable law, including, 
without limitation, the right to charge and collect interest on the 
principal portion of the amounts outstanding hereunder at the Default 
Rate. Upon and following an Event of Default hereunder, the Bank may 
proceed to protect and enforce the Bank's rights hereunder and/or 
applicable law by action at law, in equity, or other appropriate 
proceeding, including, without limitation, an action for specific 
performance to enforce or aid in the enforcement of any provision 
contained herein or in any other Credit Document. 

2. Remedies Cumulative; No Waiver. The remedies hereunder and under the 
other Credit Documents are cumulative and concurrent, and are not 
exclusive of any other remedies available to the Bank. No failure or 
delay on the part of the Bank in the exercise of any right, power, 
remedy or privilege shall operate as a waiver thereof, nor shall any 
single or partial exercise of any right, power, remedy or privilege 
preclude any other or further exercise thereof, or the exercise of any 
other right, power, remedy or privilege.

C.Miscellaneous.

1. Governing Law. This Note shall be construed in accordance with and 
governed by the substantive laws of the State of New Jersey without 
reference to conflict of laws principles. 

2. Amendment; Waiver. No amendment of this Note, and no waiver of any 
one or more of the provisions hereof shall be effective unless set forth 
in writing and signed by the Borrower and the Bank. 

3. Successors and Assigns. This Note (i) shall be binding upon the 
undersigned and the Bank, their respective successors and permitted 
assigns, and (ii) shall inure to the benefit of the undersigned and the 
Bank and, their respective successors and permitted assigns; provided, 
however, that none of the undersigned may assign its rights or 
obligations hereunder or any interest herein without the prior written 
consent of the Bank, and any such assignment or attempted assignment by 
any of the undersigned shall be void and of no effect with respect to 
the Bank. 

4. Severability. The illegality or unenforceability of any provision of 
this Note or any instrument or agreement required hereunder shall not in 
any way affect or impair the legality or enforceability of the remaining 
provisions of this Note or any instrument or agreement required 
hereunder. In lieu of any illegal or unenforceable provision in this 
Note, there shall be added automatically as part of this Note a legal 
and enforceable provision as similar in terms to such illegal or 
unenforceable provision as may be possible.

5. Judicial Proceeding; Waiver. 

(a) THE UNDERSIGNED AGREE THAT ANY SUIT, ACTION OR PROCEEDING, WHETHER 
CLAIM OR COUNTERCLAIM, BROUGHT OR INSTITUTED BY THE BANK OR THE 
UNDERSIGNED OR ANY SUCCESSOR OR ASSIGN OF THE BANK OR THE UNDERSIGNED, 
ON OR WITH RESPECT TO THIS NOTE OR ANY OTHER CREDIT DOCUMENT OR THE 
DEALINGS OF THE PARTIES WITH RESPECT HERETO, OR THERETO, SHALL BE TRIED 
ONLY BY A COURT AND NOT BY A JURY. 

(b) THE BANK AND THE UNDERSIGNED EACH HEREBY KNOWINGLY, VOLUNTARILY AND 
INTENTIONALLY WAIVE ANY RIGHT TO A TRIAL BY JURY IN ANY SUCH SUIT, 
ACTION OR PROCEEDING. FURTHER, THE UNDERSIGNED WAIVE ANY RIGHT IT MAY 
HAVE TO CLAIM OR RECOVER, IN ANY SUCH SUIT, ACTION OR PROCEEDING, ANY 
SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES 
OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES. 

(c) THE UNDERSIGNED ACKNOWLEDGE AND AGREE THAT THIS SECTION IS A 
SPECIFIC AND MATERIAL ASPECT OF THIS NOTE AND THAT THE BANK WOULD NOT 
EXTEND CREDIT TO THE UNDERSIGNED IF THE WAIVERS SET FORTH IN THIS 
SECTION WERE NOT A PART OF THIS NOTE.

IN WITNESS WHEREOF, the undersigned have duly executed and delivered to 
the Bank this Note as of the day and year first above written.


WITNESS/ATTEST:           TOTAL-TEL USA COMMUNICATIONS, INC.


By:-----------------------By:--------------------------
   Name:                                 Name:
   Title:                                Title:

   Address:----------------------

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

   Telecopier:-------------------

WITNESS/ATTEST:           TOTAL-TEL, INC.


By:-----------------------By:--------------------------
   Name:                                 Name:
   Title:                                Title:

   Address:----------------------

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

   Telecopier:-------------------

Telecopier:_____________________


WITNESS/ATTEST:           TOTAL-TEL USA, INC.


By:-----------------------By:--------------------------
   Name:                                 Name:
   Title:                                Title:

   Address:----------------------

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

   Telecopier:-------------------

EXHIBIT B
Notice of Borrowing Under
Equipment Facility 
Borrower: ------------------------------------

Date of Borrowing: ---------------------------

Amount Requested: $---------------------------

The Borrower hereby notifies the Bank that it requires a borrowing 
("Borrowing") in the form of an Equipment Loan under the Equipment 
Facility and Revolving Credit Agreement dated as of August --, 1996 
(together with any amendments or modifications thereto in effect from 
time to time, the "Credit Agreement") established for the Borrowers 
thereunder in the amount set forth above. The Borrowing will be 
deposited in the Borrower's Account No. -----------------------. In 
order to induce the Bank to fund such Borrowing, the Borrower hereby 
affirms the following:


1. The representations and warranties contained in the Credit Agreement 
are correct on and as of the date of this Notice of Borrowing.

2. No Event of Default (as defined in the Credit Agreement), and no 
event which, with the giving of notice, passage of time, or both, would 
become an Event of Default, has occurred and is continuing.

3. There has been no adverse change in the condition, financial or 
otherwise, of any of the Borrowers since the date of the Credit 
Agreement.

4. All of the Credit Documents (as defined in the Credit Agreement) 
remain in full force and effect.

5. Attached hereto is a true and correct copy of [invoice/bill of sale] 
rendered by the vendor in connection with the acquisition of the 
equipment to be financed with the proceeds of the Borrowing. Said 
[invoice/bill of sale] accurately states the total consideration to be 
paid for such equipment, which is $------------ . Also attached is a 
true and complete description of said equipment and the location or 
proposed location thereof.

Date: ----------------------, 19 

[RELEVANT BORROWER] 

By:----------------------------
                       Name:
Title: 

EXHIBIT C

REVOLVING CREDIT NOTE


$4,000,000.00                                        August ----, 1996

                                                          , New Jersey


FOR VALUE RECEIVED, and intending to be legally bound hereby, the 
undersigned, jointly, severally and unconditionally to pay to the order 
of SUMMIT BANK (the "Bank"), the principal amount of all advances that 
are now or may hereafter be made under and pursuant to the Revolving 
Credit Facility established under the Credit Agreement (as defined 
below) and that are then outstanding, together with accrued, unpaid 
interest thereon and any unpaid costs and expenses payable hereunder, on 
May 31, 1997. 


A. Terms of Note.

1. Interest Payments. The principal amount of each Revolving Credit Loan 
(as defined in the Credit Agreement) evidenced by this note (together 
with any attachments hereto and any amendments and modifications hereto 
in effect from time to time, this "Note") shall bear interest at the 
rates set forth in the Credit Agreement and accrued interest shall be 
due and payable by the undersigned in accordance with the provisions 
thereof.

2. Computation of Interest. Interest hereunder shall be computed daily 
on the basis of a year of 360 days for the actual number of days 
elapsed. If the due date for any payment of principal is extended by 
operation of law, interests shall be payable for such extended time.

3. Payment Terms. All payments made hereunder shall be made on or before 
10:00 a.m. on the due date thereof, in immediately available funds and 
in lawful currency of the United States of America and free and clear 
of, and without deduction or withholding for, any taxes or other 
payments. Payments shall be deemed made when delivered to the Bank at 
its offices set forth in this Note or at such other office of the Bank 
as the Bank shall notify the undersigned of in writing.

4. Incorporation by Reference. This Note is the Revolving Credit Note 
referred to in that certain Equipment Facility and Revolving Credit 
Agreement, dated as of August ----, 1996, between the Bank and the 
undersigned (together with any amendments and modifications thereto in 
effect from time to time, the "Credit Agreement") and is subject to the 
terms and conditions thereof, which terms and conditions are 
incorporated herein, including, without limitation, terms pertaining to 
definitions, representations, warranties, covenants, events of default 
and remedies. Any capitalized term used herein without definition shall 
have the definition contained in the Credit Agreement.

5. Bank Records of Advance. The Bank may enter in its business records 
the date and the amount of each advance of a Revolving Credit Loan, each 
conversion from one interest rate basis to another and each payment made 
pursuant to this Note and the Credit Agreement. The Bank's records of 
such advance, conversion or payment shall, in the absence of manifest 
error, be conclusively binding upon the undersigned. In the event the 
Bank gives notice or renders a statement by mailing such notice or 
statement to the undersigned, concerning any such advance, conversion or 
payment, or the amount of principal and interest due on this Note, the 
undersigned agree that, unless the Bank receives a written notification 
of exceptions to such a statement within 10 calendar days after such 
statement or notice is mailed, the statement or notice shall be an 
account stated, correct and acceptable and binding upon the undersigned.
 
6. Late Charge. If any payment hereunder is not paid in full when the 
same is due, the Bank may collect from the undersigned a fee on such 
unpaid amount equal to 5 percent (5%) of such amount; provided that no 
such fee shall be imposed if such payment is received by the Bank within 
- --- days of the due date thereof.

7. Default Rate. At the Bank's option, interest will be assessed on any 
principal which remains unpaid at the maturity of this Note, whether by 
acceleration or otherwise, or upon and following any Event of Default, 
at a rate which is 400 basis points (4%) higher than the rate otherwise 
charged with respect thereto (the "Default Rate"), provided that at no 
time shall the Default Rate exceed the highest rate of interest allowed 
by law. Such Default Rate of interest shall also be charged on the 
amounts owed by the undersigned to the Bank pursuant to any judgments 
entered in favor of Bank in respect of this Note or any other Credit 
Document.


B. Remedies.

1. Generally. Upon and following an Event of Default, the Bank, at its 
option, may exercise any and all rights and remedies it has under this 
Note, the other Credit Documents and under applicable law, including, 
without limitation, the right to charge and collect interest on the 
principal portion of the amounts outstanding hereunder at the Default 
Rate. Upon and following an Event of Default, the Bank may proceed to 
protect and enforce the Bank's rights under any Credit Document and/or 
under applicable law by action at law, in equity, or other appropriate 
proceeding, including, without limitation, an action for specific 
performance to enforce or aid in the enforcement of any provision 
contained herein or in any other Credit Document. 

2. Remedies Cumulative; No Waiver. The remedies hereunder and under the 
other Credit Documents are cumulative and concurrent, and are not 
exclusive of any other remedies available to the Bank. No failure or 
delay on the part of the Bank in the exercise of any right, power, 
remedy or privilege shall operate as a waiver thereof, nor shall any 
single or partial exercise of any right, power, remedy or privilege 
preclude any other or further exercise thereof, or the exercise of any 
other right, power, remedy or privilege.

C. Miscellaneous.

1. Governing Law. This Note shall be construed in accordance with and 
governed by the substantive laws of the State of New Jersey without 
reference to conflict of laws principles. 

2. Amendment; Waiver. No amendment of this Note, and no waiver of any 
one or more of the provisions hereof shall be effective unless set forth 
in writing and signed by the Bank and the undersigned. 

3. Successors and Assigns. This Note (i) shall be binding upon the 
undersigned and the Bank, their respective successors and permitted 
assigns, and (ii) shall inure to the benefit of the undersigned and the 
Bank and their respective successors and permitted assigns; provided, 
however, that none of the undersigned may assign its rights or 
obligations hereunder or any interest herein without the prior written 
consent of the Bank, and any such assignment or attempted assignment by 
any of the undersigned shall be void and of no effect with respect to 
the Bank. 

4. Severability. The illegality or unenforceability of any provision of 
this Note or any instrument or agreement required hereunder shall not in 
any way affect or impair the legality or enforceability of the remaining 
provisions of this Note or any instrument or agreement required 
hereunder. In lieu of any illegal or unenforceable provision in this 
Note, there shall be added automatically as part of this Note a legal 
and enforceable provision as similar in terms to such illegal or 
unenforceable provision as may be possible.

5. Judicial Proceeding; Waivers. 

(a) THE UNDERSIGNED AGREE THAT ANY SUIT, ACTION OR PROCEEDING, WHETHER 
CLAIM OR COUNTERCLAIM, BROUGHT OR INSTITUTED BY THE BANK OR THE 
UNDERSIGNED OR ANY SUCCESSOR OR ASSIGN OF THE BANK OR THE UNDERSIGNED, 
ON OR WITH RESPECT TO THIS NOTE OR ANY OTHER CREDIT DOCUMENT OR THE 
DEALINGS OF THE PARTIES WITH RESPECT HERETO, OR THERETO, SHALL BE TRIED 
ONLY BY A COURT AND NOT BY A JURY. 

(b) THE BANK AND THE UNDERSIGNED EACH HEREBY KNOWINGLY, VOLUNTARILY AND 
INTENTIONALLY WAIVE ANY RIGHT TO A TRIAL BY JURY IN ANY SUCH SUIT, 
ACTION OR PROCEEDING. FURTHER, THE UNDERSIGNED WAIVE ANY RIGHT IT MAY 
HAVE TO CLAIM OR RECOVER, IN ANY SUCH SUIT, ACTION OR PROCEEDING, ANY 
SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES 
OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES. 

(c) THE UNDERSIGNED ACKNOWLEDGE AND AGREE THAT THIS SECTION IS A 
SPECIFIC AND MATERIAL ASPECT OF THIS NOTE AND THAT THE BANK WOULD NOT 
EXTEND CREDIT TO THE UNDERSIGNED IF THE WAIVERS SET FORTH IN THIS 
SECTION WERE NOT A PART OF THIS NOTE.


IN WITNESS WHEREOF, the undersigned have duly executed and delivered to 
the Bank this Note as of the date first above written.


WITNESS/ATTEST:             TOTAL-TEL USA COMMUNICATIONS, INC.



By:------------------------ By:-----------------------------
   Name:                       Name:
   Title:                      Title:

                            Address:------------------------

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

                            Telecopier:---------------------




WITNESS/ATTEST:             TOTAL-TEL, INC.


By:------------------------ By:-----------------------------
   Name:                       Name:
   Title:                      Title:

                            Address:------------------------

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

                            Telecopier:---------------------


WITNESS/ATTEST:             TOTAL-TEL USA, INC.


By:------------------------ By:-----------------------------
   Name:                       Name:
   Title:                      Title:

                            Address:------------------------

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

                            Telecopier:---------------------



EXHIBIT D
Notice of Borrowing Under
Revolving Credit

Borrower: ------------------------------------

Date of Borrowing: ---------------------------

Amount Requested: $---------------------------

Interest Rate Basis: Prime/LIBOR 

Interest Period: 1/2/3 Month[s] 


The Borrower hereby notifies the Bank that it requires a borrowing 
("Borrowing") in the form of a Revolving Credit Loan under the Equipment 
Facility and Revolving Credit Agreement dated as of August ---, 1996 
(together with any amendments or modifications thereto in effect from 
time to time, the "Credit Agreement") established for the Borrowers 
thereunder in the amount set forth above. The Borrowing will be 
deposited in the Borrower's Account No. -----------------------. In 
order to induce the Bank to fund such Borrowing, the Borrower hereby 
affirms the following:


1. The representations and warranties contained in the Credit Agreement 
are correct on and as of the date of this Notice of Borrowing.

2. No Event of Default (as defined in the Credit Agreement), and no 
event which, with the giving of notice, passage of time, or both, would 
become an Event of Default, has occurred and is continuing.

3. There has been no adverse change in the condition, financial or 
otherwise, of any of the Borrowers since the date of the Credit 
Agreement.

4. All of the Credit Documents (as defined in the Credit Agreement) 
remain in full force and effect.

5. Use of Borrowing will be: 


Date: ---------------------, 19 

[RELEVANT BORROWER] 


By:-------------------------
                       Name:
Title: 

EXHIBIT E

CLOSING CHECKLIST

SUMMIT BANK ( the "Bank")
EQUIPMENT FACILITY AND REVOLVING CREDIT AGREEMENT
with
TOTAL-TEL USA COMMUNICATIONS, INC.
TOTAL-TEL, INC.,
and
TOTAL-TEL USA, INC.
as "Borrowers"
and
TOTAL-TEL SOUTHWEST, INC.
TOTAL-TEL CARRIER SERVICES, INC.
and
TOTAL-TEL SERVICES, INC.
as "Subsidiary Guarantors"

August ----, 1996



 1. Equipment Facility and Revolving Credit Agreement

 2. Equipment Facility/Term Note 

 3. Revolving Credit Note

 4. Security Agreement of Borrowers and Subsidiary Guarantors

 5. UCC-1 Financing Statements against Borrowers and Subsidiary 
Guarantors (state and local in NJ, NY and FLA)

 6. Guaranty and Suretyship Agreement of Subsidiary Guarantors

 7. Guaranty and Suretyship Agreement of Borrowers

 8. Certificate of Authority and Incumbency from Secretary of each 
Borrower, which shall have attached as exhibits:

a) Certificate of Incorporation
b) By-laws 
c) Authorizing Resolution of Board of Directors

 9. Certificates of Good Standing for each Borrower in New Jersey

10. Certificates of Qualification to do business as a foreign 
corporation in New York and Florida, as appropriate

11. Certificate of Authority from Secretary of each Subsidiary 
Guarantor, which shall have attached as exhibits:

a) Certificate of Incorporation
b) By-laws 
c) Authorizing Resolution of Board of Directors
d) Shareholders' Consent 

12. Certificates of Good Standing for each Subsidiary Guarantor in New 
Jersey

13. UCC, Tax Lien and Judgment Searches against each Borrower and 
Subsidiary Guarantor in all appropriate jurisdictions

14. Landlord Consent and Waivers for each landlord of premises in which 
equipment is located

15. Opinion of Counsel to Borrowers and Subsidiary Guarantors

16. Evidence of Requisite Insurance

17. Currently due financial statements [if any]

18. Reliance letter from Borrowers' certified public accountant 
regarding audited annual statements 

EXHIBIT F


COMPLIANCE CERTIFICATE OF TOTAL-TEL USA COMMUNICATIONS, INC.

FOR THE FISCAL YEAR ENDING ------------------------ 19 --- OR

FOR THE FISCAL QUARTER ENDING --------------------- 19 ---

This Compliance Certificate, signed by the chief financial officer of 
TOTAL-TEL USA COMMUNICATIONS, INC. (the "Company"), is delivered to the 
Bank pursuant to Section 7.02 of the Equipment Facility and Revolving 
Credit Agreement (the "Credit Agreement") dated as of August ---, 1996.

The undersigned certificates that he/she is authorized to execute this 
Compliance Certificate on behalf of the Company and hereby certifies on 
behalf of the Company as follows:

(1) all representations and warranties set forth in the Credit Agreement 
and in any other Credit Document (as defined in the Credit Agreement) 
remain true and correct;

(2) none of the covenants in the Credit Agreement or in any of the other 
Credit Documents has been breached; 

(3) no event has occurred which, alone, or with the giving of notice or 
the passage of time, or both, would constitute an Event of Default under 
the Credit Agreement or under any of the other Credit Documents. No 
material adverse change has occurred in the financial condition of any 
of the Borrowers; and

(4) attached hereto is the computation of the financial covenants set 
forth in Sections [ ---, ---, --- and ] of the Credit Agreement, 
together with the calculation of each significant component necessary to 
determine compliance with such covenants.

The foregoing representations concerning the Company's financial 
condition are made to the Bank with the understanding that the Bank will 
rely on these representations in making credit decisions with respect to 
the Credit Agreement.

TOTAL-TEL      USA 


COMMUNICATIONS, INC.


By:---------------------------
                                 Name:
                                 Title:

ANNEX I

SUBSIDIARIES OF 

TOTAL-TEL USA COMMUNICATIONS, INC.




Total-Tel, Inc.

Total-Tel USA, Inc.

Total-Tel Southeast, Inc.

Total-Tel Carrier Services, Inc.

Total-Tel Services, Inc.



ANNEX I (cont.)

PENDING LITIGATION



ANNEX I (cont.)

EXISTING INDEBTEDNESS



ANNEX I (cont.)

PERMITTED EXISTING LIENS



$10,000,000.00

EQUIPMENT FACILITY AND REVOLVING CREDIT AGREEMENT


By and Between


SUMMIT BANK,
as Bank


and


TOTAL-TEL USA COMMUNICATIONS, INC.,

TOTAL-TEL, INC.,

and

TOTAL-TEL USA, INC.
as Borrowers






Dated as of August -----, 1996



(Original Document Name = 1168)


BORROWER GUARANTY AND SURETYSHIP AGREEMENT


This BORROWER AND SURETYSHIP AGREEMENT, dated as of August --, 1996 
(together with all modifications and amendments hereto in effect from 
time to time, this Guaranty) is made by TOTAL-TEL USA COMMUNICATIONS, 
INC., a -------------- corporation (Total-Tel Comm), TOTAL-TEL, INC., a 
- ---------------- corporation, and TOTAL-TEL USA, INC., a ---------------
- ---- corporation (each a Guarantor and collectively the Guarantors), in 
favor of SUMMIT BANK, a banking corporation organized under the laws of 
the State of New Jersey (the Bank).

BACKGROUND

The Guarantors are the Borrowers, on a joint and several basis, under 
and pursuant to that certain Equipment Facility and Revolving Credit 
Agreement, dated even date herewith, with the Bank (such agreement, 
together with any amendments, modifications, renewal or extensions 
thereof, the Credit Agreement) and to induce the Bank to make the credit 
accommodations available to each Guarantor thereunder and to make 
additional loans, extensions of credit or other financial accommodations 
to the Obligors (as defined below) now or in the future, and to further 
secure the observance, payment, and performance of the Obligations (as 
defined below) by each of the Guarantors and other Obligors, and with 
full knowledge that the Bank would not make said loans, extensions of 
credit, or financial accommodations without this Guaranty, which shall 
be a contract of suretyship, each Guarantor unconditionally, and 
intending to be legally bound hereby, agrees as follows:

A. Obligations Guarantied. Each Guarantor, jointly and severally, 
hereby guaranties the full, prompt, and unconditional payment of the 
Obligations (as defined below), when and as the same shall become due, 
whether at the stated maturity date, by acceleration, or otherwise, and 
the full, prompt, and unconditional performance of each and every term 
and condition of every covenant and agreement to be kept and performed 
by any of them and/or to any other Obligor under the Credit Agreement 
and each other Credit Document (as defined below). This Guaranty is a 
primary obligation of each Guarantor and shall be a continuing 
inexhaustible Guaranty without limitation as to amount or duration and 
may not be revoked by any Guarantor except by notice in writing by such 
Guarantor to the Bank and received by the Bank at least 30 days prior to 
the date set for such revocation. No such notice shall affect such 
Guarantor's liability under this Guaranty for any loan, extension of 
credit, or other financial accommodation made to or committed to be made 
to any of them and/or to any other Obligor by the Bank occurring prior 
to the effective date of the revocation, regardless of whether such loan 
or extension of credit was made before or after notice of revocation. 

B. Definitions. As used herein, the following terms shall have the 
following meanings:

1. Collateral. The term Collateral means all of the "Collateral" as 
such term is defined in that certain Security Agreement of the Guarantor 
any Subsidiary Guarantor in favor of the Bank, dated as of even date 
herewith (hereinafter, the Security Agreement) and any other property of 
any Guarantor, any Subsidiary Guarantor and/or other Obligor, now or 
hereafter in the possession of the Bank, in any capacity whatsoever 
including, but not limited to, any balance or share of any deposit, 
trust or agency account and all property and assets of any Guarantor, 
Subsidiary Guarantor and/or other Obligor now or hereafter subject to a 
security agreement, pledge, mortgage, assignment or other document or 
agreement granting the Bank a security interest therein or lien or 
encumbrance thereon.

2. Credit Documents. The term Credit Documents means this Guaranty, the 
Credit Agreement, the Security Agreement, each "Credit Document" 
referenced therein, and all other credit accommodations, notes, loan 
agreements, guarantees, security agreements, mortgages, instruments, 
pledge agreements, assignments, acceptance agreements, commitments, 
facilities, reimbursement agreements and any other agreements, documents 
and instruments, now or hereafter existing, creating, evidencing, 
guarantying, securing or relating to any or all of the Obligations, 
together with all amendments, modifications, renewals, or extensions 
thereof.

3. Obligations. The term Obligations means any and all obligations and 
indebtedness of every kind and description of any Guarantor or of any 
other Obligor owed to the Bank (including, without limitation, all such 
obligations and indebtedness arising under the Credit Agreement and the 
other Credit Documents and any amendments, modifications, extensions, 
supplements or renewals of any of the foregoing) whether primary or 
secondary, direct or indirect, absolute or contingent, sole, joint or 
several, secured or unsecured, due or to become due, contractual or 
tortious, arising by operation of law or otherwise, or now or hereafter 
existing, whether incurred by a Guarantor or any other Obligor as 
principal, surety, endorser, guarantor, accommodation party or 
otherwise, including, without limitation, principal, interest and fees 
including, without limitation, late fees and expenses, including, 
without limitation, attorneys' fees and costs and/or allocated fees and 
costs of the Bank's in-house legal counsel.

4. Obligor. The term Obligor means each Guarantor, each Subsidiary 
Guarantor and each and every maker, endorser, guarantor, and surety of 
or for the Obligations.

5. Subsidiary Guarantors. The term Subsidiary Guarantors means, 
collectively, Total-Tel Southeast, Inc., Total-Tel Carrier Services, 
Inc. and Total-Tel Services, Inc., each a wholly owned subsidiary of 
Total-Tel Comm.

C. Representations and Warranties; Covenants. Each Guarantor covenants, 
represents and warrants as of the date hereof and at all times hereafter 
until the Obligations are fully paid and performed, and any commitments 
to make loans, extensions of credit, or other financial accommodations 
to any Obligor have been terminated, as follows:

1. Execution of the Guaranty. This Guaranty and any other Credit 
Document to which any Guarantor is a party have been duly executed and 
delivered to the Bank by each Guarantor. Execution, delivery and 
performance of this Guaranty and any other Credit Document to which any 
Guarantor is a party will not (i) violate any of such Guarantor's 
organizational documents, any provision of law, any order of any court, 
agency, or instrumentality of government, or any provision of any 
indenture, agreement, or other instrument to which it is a party or by 
which it or any of its properties is bound; (ii) result in the creation 
or imposition of any lien, charge, or encumbrance of any nature, other 
than the liens created by the Credit Documents; or (iii) require any 
authorization, consent, approval, license, exemption of, or filing or 
registration with, any court or governmental authority.

2. Obligations of the Guarantor. This Guaranty and any other Credit 
Document to which any Guarantor is a party are the legal, valid, and 
binding obligations of each Guarantor, enforceable against it in 
accordance with their terms, except as the same may be limited by 
bankruptcy, insolvency, reorganization, or other laws or equitable 
principles relating to or affecting the enforcement of creditors' rights 
generally. Each Guarantor is solvent, is able to pay its debts as they 
become due and has capital sufficient to carry on its business and all 
businesses in which it is about to engage, and now owns property having 
a value both at fair valuation and at present fair salable value greater 
than the amount required to pay its debts. No Guarantor will be 
rendered insolvent by the execution and delivery of this Guaranty or any 
of the other documents executed in connection with this Guaranty or by 
the transactions contemplated hereunder or thereunder. Total-Tel, Inc. 
Total-Tel USA, Inc. and the Subsidiary Guarantors are each the wholly 
owned subsidiaries of Total-Tel Comm and the business and operations of 
such corporations are related and have a common business purpose. To 
permit the uninterrupted and continuous operations of such common 
economic enterprise, such corporations now require and will from time to 
time hereafter require funds for general business purposes. 
Accordingly, the proceeds of advances under the Credit Agreement will 
provide material direct and indirect benefits to each Guarantor, 
regardless of which corporation receives part or all of the proceeds of 
such advances.

D. No Limitation of Liability. Without incurring responsibility to any 
Guarantor and without impairing or releasing the obligations of any 
Guarantor to the Bank, the Bank may, at any time, and from time to time, 
without the consent of, or notice to any Guarantor, upon any terms or 
conditions, and in whole or in part:

1. Payment Terms. Change the manner, place, or terms of payment, and/or 
change or extend the time for payment, or renew or alter, any of the 
Obligations, any security therefor or any of the Credit Documents 
evidencing same, and the Guaranty herein made shall apply to the 
Obligations and the Credit Documents as so changed, extended, renewed, 
or altered;

2. Sale of Property. Sell, exchange, release, surrender, realize upon, 
or otherwise deal with in any manner and in any order, any property by 
whomsoever at any time pledged, mortgaged, or in which a security 
interest is given to secure, or howsoever securing, the Obligations;

3. Failure to Exercise Rights. Exercise or refrain from exercising any 
rights against any Guarantor or any other Obligor or against any 
Collateral for the Obligations or otherwise act or refrain from acting;

4. Settlement of Obligations. Settle or compromise any Obligations, 
dispose of any Collateral therefor, with or without consideration, or 
settle or compromise any liability incurred directly or indirectly in 
respect thereof or hereof, and subordinate the payment of all or any 
part thereof to the payment of any Obligations; 

5. Application of Funds. Apply any sums by whomsoever paid or howsoever 
realized to any Obligations;

6. Release of Obligations. Add, release, settle, modify, or discharge 
the obligation of any Obligor or any other party who is in any way 
obligated for any of the Obligations; 

7. Additional Security. Accept any additional security for the 
Obligations in any order deemed appropriate by the Bank; and/or 

8. Any Other Action. Take any other action which might constitute or 
defense available to, or a discharge of, any Obligor (including any 
Guarantor), in respect of the Obligations.

The invalidity, irregularity, or unenforceability of all or any part of 
the Obligations or any Credit Document or any agreement or instrument 
relating thereto, or the lack of validity, enforceability, perfection, 
impairment or loss of any liens or security interests granted in 
connection therewith, whether caused by any action or inaction of the 
Bank or otherwise, shall not affect, impair, or be a defense to any 
Guarantor's obligations under this Guaranty.

E. Waiver of Subrogation. Each Guarantor irrevocably waives any present 
or future right to which it is or becomes entitled to be subrogated to 
the Bank's rights against any other Guarantor or Obligor or to seek 
contribution, reimbursement, indemnification, payment or the like from 
any other Guarantor or Obligor on account of this Guaranty or any other 
Credit Document. If, notwithstanding such waiver, any funds or property 
shall be paid or transferred to a Guarantor on account of such 
subrogation, indemnification, or contribution at any time when all of 
the Obligations have not been paid in full, such Guarantor shall hold 
such funds and/or property in trust for the Bank and shall segregate 
such funds and/or property from other funds of such Guarantor and shall 
forthwith pay over or deliver to the Bank such funds and/or property for 
application by the Bank to the Obligations, whether matured or 
unmatured, in accordance with the terms of the Credit Documents.

F. Events of Default and Remedies. The occurrence of an "Event of 
Default" under any Credit Document shall constitute an Event of Default 
hereunder. Upon and following an Event of Default, the Bank may proceed 
to protect and enforce the Bank's rights hereunder and/or under 
applicable law by action at law, in equity or other appropriate 
proceeding including, without limitation, an action for specific 
performance to enforce or aid in the enforcement of any provision 
contained herein or in any other Credit Document.

G. Continuation of Guaranty. 

1. Settlements. Settlement of any claim by the Bank against any 
Guarantor or other Obligor, whether in any proceeding or not, and 
whether voluntary or involuntary, shall not reduce the amount due under 
the terms of this Guaranty except to the extent of the amount actually 
paid by a Guarantor or any other Obligor and legally retained by the 
Bank in connection with the settlement.

2. Indemnification Upon Recision. If, after receipt of any payment of 
all or any part of the Obligations or the obligations of any Guarantor 
to the Bank, the Bank is compelled or agrees, for settlement purposes, 
to surrender such payment to any person or entity for any reason 
(including, without limitation, a determination that such payment is 
void or voidable as a preference or fraudulent conveyance, an 
impermissible setoff, or a diversion of trust funds), then this Guaranty 
and the other Credit Documents shall continue in full force and effect 
or be reinstated, as the case may be, and the Guarantors shall be liable 
for, and shall indemnify, defend and hold harmless the Bank with respect 
to the full amount so surrendered. The provisions of this Section shall 
survive the termination of this Guaranty and the other Credit Documents 
and shall be and remain effective notwithstanding the payment of the 
Obligations, the cancellation of the Guaranty or any other Credit 
Document, the release of any security interest, lien or encumbrance 
securing the Obligations, the cancellation of the Guaranty or any other 
Credit Document or any other action which the Bank may have taken in 
reliance upon its receipt of such payment. Any cancellation of the 
Guaranty, release of any encumbrance, security interest or lien or other 
such action shall be deemed to have been conditioned upon any payment of 
the Obligations having become final and irrevocable. 

H. Miscellaneous. 

1. Notices. Notices and communications under this Guaranty shall be 
given in the manner prescribed in the Credit Agreement.

2. Costs, Expenses and Professional Fees. Whether or not the 
transactions contemplated by the Credit Documents are fully consummated, 
the Guarantors shall promptly pay (or reimburse, as the Bank may elect) 
all costs and expenses which the Bank has incurred or may hereafter 
incur in connection with the negotiation, preparation, reproduction, 
interpretation, perfection, administration and enforcement of this 
Guaranty, the collection of all amounts due under this Guaranty, and all 
amendments, modifications, consents or waivers, if any, to this 
Guaranty. Such costs and expenses shall include, without limitation, 
the fees and disbursements of counsel to the Bank (including the Bank's 
in-house counsel). The Guarantors' reimbursement obligations under this 
Section shall survive any termination of the Credit Documents.

3. Governing Law. This Guaranty shall be construed in accordance with 
and governed by the substantive laws of the State of New Jersey without 
reference to conflict of laws principles. 

4. Integration, Amendment. This Guaranty and the other Credit Documents 
constitute the sole agreement of the parties with respect to the subject 
matter hereof and thereof and supersede all oral negotiations and prior 
writings with respect to the subject matter hereof and thereof. No 
amendment of this Guaranty, and no waiver of any one or more of the 
provisions hereof shall be effective unless set forth in writing and 
signed by each Guarantor and the Bank.

5. Successors and Assigns. This Guaranty (i) shall be binding upon each 
Guarantor and the Bank and their respective successors and permitted 
assigns, and (ii) shall inure to the benefit of each Guarantor and the 
Bank and their respective successors and permitted assigns; provided, 
however, that no Guarantor may assign its interests or obligations 
hereunder without the prior written consent of the Bank, and any such 
assignment or attempted assignment by a Guarantor shall be void and of 
no effect with respect to the Bank. 

6. Severability and Consistency. The illegality or unenforceability of 
any provision of this Guaranty or any instrument or agreement required 
hereunder shall not in any way affect or impair the legality or 
enforceability of the remaining provisions of this Guaranty or any 
instrument or agreement required hereunder. The Credit Documents are 
intended to be consistent. However, in the event of any inconsistencies 
among any of the Credit Documents, such inconsistency shall not affect 
the validity or enforceability of each Credit Document. The Guarantors 
agree that in the event of any inconsistency or ambiguity in any of the 
Credit Documents, the Credit Documents shall not be construed against 
any one party but shall be interpreted consistent with the Bank's 
policies and procedures. 

7. Consent to Jurisdiction and Service of Process. Each Guarantor 
irrevocably appoints each and every corporate officer of such Guarantor 
as its attorneys upon whom may be served, by regular or certified mail 
at the address set forth in this Guaranty, any notice, process or 
pleading in any action or proceeding against it arising out of or in 
connection with this Guaranty or any of the other Credit Documents. 
Each Guarantor hereby consents that any action or proceeding against it 
may be commenced and maintained in any court within the State of New 
Jersey or in the United States District Court for the District of New 
Jersey by service of process on any such officer. Each Guarantor 
further agrees that such courts of the State of New Jersey and the 
United States District Court for the District of New Jersey shall have 
jurisdiction with respect to the subject matter hereof and the person of 
such Guarantor and all Collateral for the Obligations. Notwithstanding 
the foregoing, each Guarantor agrees that any action brought by such 
Guarantor shall be commenced and maintained only in a court in the 
federal judicial district or county in which the Bank has its principal 
place of business in New Jersey. 

8. Headings. The headings of sections and paragraphs have been included 
herein for convenience only and shall not be considered in interpreting 
this Guaranty. 

9. Judicial Proceeding; Waivers.

 a. EACH PARTY TO THIS GUARANTY AGREES THAT ANY SUIT, ACTION OR 
PROCEEDING WHETHER CLAIM OR COUNTERCLAIM, BROUGHT OR INSTITUTED BY ANY 
PARTY HERETO OR ANY SUCCESSOR OR ASSIGN OF ANY PARTY, ON OR WITH RESPECT 
TO THIS GUARANTY OR ANY OF THE OTHER CREDIT DOCUMENTS OR THE DEALINGS OF 
THE PARTIES WITH RESPECT HERETO, OR THERETO, SHALL BE TRIED ONLY BY A 
COURT AND NOT BY A JURY. 

 b. EACH GUARANTOR AND THE BANK HEREBY KNOWINGLY, VOLUNTARILY AND 
INTENTIONALLY WAIVE ANY RIGHT TO A TRIAL BY JURY IN ANY SUCH SUIT, 
ACTION OR PROCEEDING. FURTHER, EACH PARTY WAIVES ANY RIGHT IT MAY HAVE 
TO CLAIM OR RECOVER, IN ANY SUCH SUIT, ACTION OR PROCEEDING, ANY 
SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES 
OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES. 

 c. EACH GUARANTOR ACKNOWLEDGES AND AGREES THAT THIS SECTION IS A 
SPECIFIC AND MATERIAL ASPECT OF THIS GUARANTY AND THAT THE BANK WOULD 
NOT EXTEND CREDIT TO ANY GUARANTOR OR OTHER OBLIGOR IF THE WAIVERS SET 
FORTH IN THIS SECTION WERE NOT A PART OF THIS GUARANTY. EACH GUARANTOR 
HEREBY WAIVES PRESENTMENT, NOTICE OF DISHONOR AND PROTEST OF ALL 
INSTRUMENTS INCLUDED IN OR EVIDENCING THE OBLIGATIONS OR THE COLLATERAL, 
IF ANY, AND ALL OTHER NOTICES AND DEMANDS WHATSOEVER, WHETHER OR NOT 
RELATING TO SUCH INSTRUMENTS.

IN WITNESS WHEREOF, this Guaranty has been duly executed and delivered 
to the Bank by each Guarantor on the day and year first above written.

                               TOTAL-TEL USA COMMUNICATIONS, INC.
WITNESS OR ATTEST:


By:--------------------------- By:------------------------------
   Name:                          Name:
   Title:                         Title:

                               TOTAL-TEL, INC.
WITNESS OR ATTEST:


By:--------------------------- By:------------------------------
   Name:                          Name:
   Title:                         Title:

                               TOTAL-TEL USA, INC.
WITNESS OR ATTEST:


By:--------------------------- By:------------------------------
   Name:                          Name:
   Title:                         Title:

ACKNOWLEDGED AND ACCEPTED BY:
SUMMIT BANK


By:------------------------
   Name:
   Title:

(Original Document Name = 1169)


SUBSIDIARY GUARANTY AND SURETYSHIP AGREEMENT


This SUBSIDIARY GUARANTY AND SURETYSHIP AGREEMENT, dated as of August --
, 1996 (together with all modifications and amendments hereto in effect 
from time to time, this Guaranty) is made by TOTAL-TEL SOUTHEAST, INC., 
a corporation, TOTAL-TEL CARRIER SERVICES, INC., a corporation and 
TOTAL-TEL SERVICES, INC., a corporation (each a Guarantor and 
collectively the Guarantors), in favor of SUMMIT BANK, a banking 
corporation organized under the laws of the State of New Jersey (the 
Bank).

BACKGROUND

To induce the Bank to make loans, extensions of credit or other 
financial accommodations to TOTAL-TEL USA COMMUNICATIONS, INC. (Total-
Tel Comm), TOTAL-TEL, INC. and TOTAL-TEL USA, INC. (each a Borrower and 
collectively the Borrowers), (including, without limitation, any such 
credit accommodation provided pursuant to that certain Equipment 
Facility and Revolving Credit Agreement, dated even date herewith, by 
and among the Borrowers and the Bank, such agreement, together with any 
amendments, modifications, renewal or extensions thereof, the Credit 
Agreement) now or in the future, to secure the observance, payment, and 
performance of the Obligations (as defined below) and with full 
knowledge that the Bank would not make said loans, extensions of credit, 
or financial accommodations without this Guaranty which shall be a 
contract of suretyship, each Guarantor unconditionally, and intending to 
be legally bound hereby, agrees as follows:

A. Obligations Guarantied. Each Guarantor, jointly and severally, hereby 
guaranties the full, prompt, and unconditional payment of the 
Obligations (as defined below), when and as the same shall become due, 
whether at the stated maturity date, by acceleration, or otherwise, and 
the full, prompt, and unconditional performance of each and every term 
and condition of every covenant and agreement to be kept and performed 
by any Borrower and any other Obligor under the Credit Agreement and 
each other Credit Document (as defined below). This Guaranty is a 
primary obligation of each Guarantor and shall be a continuing 
inexhaustible Guaranty without limitation as to amount or duration and 
may not be revoked by any Guarantor except by notice in writing by such 
Guarantor to the Bank and received by the Bank at least 30 days prior to 
the date set for such revocation. No such notice shall affect such 
Guarantor's liability under this Guaranty for any loan, extension of 
credit, or other financial accommodation made to or committed to be made 
to any Borrower or any other Obligor by the Bank occurring prior to the 
effective date of the revocation, regardless of whether such loan or 
extension of credit was made before or after notice of revocation. 

B. Definitions. As used herein, the following terms shall have the 
following meanings:


1. Collateral. The term Collateral means all of the "Collateral" (as 
such term is defined in that certain Security Agreement of the Borrowers 
and Guarantors in favor of the Bank, dated as of even date herewith 
hereinafter, the Security Agreement) and any other property of any 
Borrower, Guarantor and/or other Obligor, now or hereafter in the 
possession of the Bank, in any capacity whatsoever including, but not 
limited to, any balance or share of any deposit, trust or agency account 
and all property and assets of any Borrower, Guarantor and/or other 
Obligor now or hereafter subject to a security agreement, pledge, 
mortgage, assignment or other document or agreement granting the Bank a 
security interest therein or lien or encumbrance thereon.

2. Credit Documents. The term Credit Documents means this Guaranty, the 
Credit Agreement, the Security Agreement, each "Credit Document" 
referenced therein, and all other credit accommodations, notes, loan 
agreements, guarantees, security agreements, mortgages, instruments, 
pledge agreements, assignments, acceptance agreements, commitments, 
facilities, reimbursement agreements and any other agreements, documents 
and instruments, now or hereafter existing, creating, evidencing, 
guarantying, securing or relating to any or all of the Obligations, 
together with all amendments, modifications, renewals, or extensions 
thereof.

3. Obligations. The term Obligations means any and all obligations and 
indebtedness of every kind and description of any Borrower or of any 
other Obligor owed to the Bank (including, without limitation, all such 
obligations and indebtedness arising under the Credit Agreement and the 
other Credit Documents and any amendments, modifications, extensions, 
supplements or renewals of any of the foregoing) whether primary or 
secondary, direct or indirect, absolute or contingent, sole, joint or 
several, secured or unsecured, due or to become due, contractual or 
tortious, arising by operation of law or otherwise, or now or hereafter 
existing, whether incurred by a Borrower or any other Obligor as 
principal, surety, endorser, guarantor, accommodation party or 
otherwise, including, without limitation, principal, interest and fees 
including, without limitation, late fees and expenses, including, 
without limitation, attorneys' fees and costs and/or allocated fees and 
costs of the Bank's in-house legal counsel.

4. Obligor. The term Obligor means each Borrower and each and every 
maker, endorser, guarantor, and surety, including, without limitation, 
each Guarantor, of or for the Obligations.

C. Representations and Warranties; Covenants. Each Guarantor covenants, 
represents and warrants as of the date hereof and at all times hereafter 
until the Obligations are fully paid and performed, and any commitments 
to make loans, extensions of credit, or other financial accommodations 
to any Borrower have been terminated, as follows:

1. Organization, Powers, etc. Each Guarantor is duly organized, validly 
existing and in good standing under the laws of the State of its 
organization. Each Guarantor is authorized to do business in every 
jurisdiction wherein its ownership of property or conduct of business 
legally requires such authorization; has the power and authority to own 
its properties and assets and to carry on its business as it is now 
being conducted and as now contemplated; and has the power and authority 
to execute, deliver and perform all of its obligations under this 
Guaranty and any other Credit Document to which it is a party.

2. Execution of the Guaranty. This Guaranty and any other Credit 
Document to which any Guarantor is a party have been duly executed and 
delivered to the Bank by each Guarantor. Execution, delivery and 
performance of this Guaranty and any other Credit Document to which any 
Guarantor is a party will not (i) violate any of such Guarantor's 
organizational documents, any provision of law, any order of any court, 
agency, or instrumentality of government, or any provision of any 
indenture, agreement, or other instrument to which it is a party or by 
which it or any of its properties is bound; (ii) result in the creation 
or imposition of any lien, charge, or encumbrance of any nature, other 
than the liens created by the Credit Documents; or (iii) require any 
authorization, consent, approval, license, exemption of, or filing or 
registration with, any court or governmental authority.

3. Obligations of the Guarantor. This Guaranty and any other Credit 
Document to which any Guarantor is a party are the legal, valid, and 
binding obligations of each Guarantor, enforceable against it in 
accordance with their terms, except as the same may be limited by 
bankruptcy, insolvency, reorganization, or other laws or equitable 
principles relating to or affecting the enforcement of creditors' rights 
generally. Each Guarantor is solvent, is able to pay its debts as they 
become due and has capital sufficient to carry on its business and all 
businesses in which it is about to engage, and now owns property having 
a value both at fair valuation and at present fair salable value greater 
than the amount required to pay its debts. No Guarantor will be rendered 
insolvent by the execution and delivery of this Guaranty or any of the 
other documents executed in connection with this Guaranty or by the 
transactions contemplated hereunder or thereunder. Each Guarantor is the 
wholly owned subsidiary of Total-Tel Comm and the business and 
operations of the Guarantors and the Borrowers are related and have a 
common business purpose. To permit the uninterrupted and continuous 
operations of such common economic enterprise, such corporations now 
require and will from time to time hereafter require funds for general 
business purposes. Accordingly, the proceeds of advances under the 
Credit Agreement will provide material direct and indirect benefits to 
each Guarantor, regardless of which corporation receives part or all of 
the proceeds of such advances.

4. Books and Records. Each Guarantor shall keep and maintain complete 
and accurate books and records in accordance with generally accepted 
accounting principles (GAAP) consistently applied, reflecting all of its 
financial affairs. Each Guarantor shall permit representatives of the 
Bank to examine and audit such Guarantor's books and records and to 
inspect its facilities and properties at reasonable times and upon 
reasonable notice. Each Guarantor shall promptly notify the Bank of any 
Event of Default, adverse litigation and/or a material adverse change in 
its financial condition. 

5. Taxes and Other Charges. Each Guarantor shall prepare and timely file 
all federal, state and local tax returns required to be filed by it and 
shall submit to the Bank a copy of its federal tax return within fifteen 
(15) day after filing same with the Internal Revenue Service. 

6. Obligations under Loan Agreement. Each Guarantor represents and 
warrants that it has received and has had an opportunity to review the 
Credit Agreement and each of the Credit Documents executed in connection 
therewith. Each Guarantor covenants and agrees that it shall perform and 
observe all of the terms, covenants and agreements set forth in the 
Credit Agreement on its part to be performed or observed or that the 
Borrower has agreed to cause the Guarantors to perform or observe.

D. No Limitation of Liability. Without incurring responsibility to any 
Guarantor and without impairing or releasing the obligations of any 
Guarantor to the Bank, the Bank may, at any time, and from time to time, 
without the consent of, or notice to any Guarantor, upon any terms or 
conditions, and in whole or in part:

1. Payment Terms. Change the manner, place, or terms of payment, and/or 
change or extend the time for payment, or renew or alter, any of the 
Obligations, any security therefor or any of the Credit Documents 
evidencing same, and the Guaranty herein made shall apply to the 
Obligations and the Credit Documents as so changed, extended, renewed, 
or altered;

2. Sale of Property. Sell, exchange, release, surrender, realize upon, 
or otherwise deal with in any manner and in any order, any property by 
whomsoever at any time pledged, mortgaged, or in which a security 
interest is given to secure, or howsoever securing, the Obligations;

3. Failure to Exercise Rights. Exercise or refrain from exercising any 
rights against any Borrower or any other Obligor (including any 
Guarantor) or against any Collateral for the Obligations or otherwise 
act or refrain from acting;

4. Settlement of Obligations. Settle or compromise any Obligations, 
dispose of any Collateral therefor, with or without consideration, or 
settle or compromise any liability incurred directly or indirectly in 
respect thereof or hereof, and subordinate the payment of all or any 
part thereof to the payment of any Obligations; 

5. Application of Funds. Apply any sums by whomsoever paid or howsoever 
realized to any Obligations;

6. Release of Obligations. Add, release, settle, modify, or discharge 
the obligation of any Obligor or any other party who is in any way 
obligated for any of the Obligations; 

7. Additional Security. Accept any additional security for the 
Obligations in any order deemed appropriate by the Bank; and/or 

8. Any Other Action. Take any other action which might constitute or 
defense available to, or a discharge of, any Borrower or any other 
Obligor (including any Guarantor), in respect of the Obligations.

The invalidity, irregularity, or unenforceability of all or any part of 
the Obligations or any Credit Document or any agreement or instrument 
relating thereto, or the lack of validity, enforceability, perfection, 
impairment or loss of any liens or security interests granted in 
connection therewith, whether caused by any action or inaction of the 
Bank or otherwise, shall not affect, impair, or be a defense to any 
Guarantor's obligations under this Guaranty.

E. Waiver of Subrogation. Each Guarantor irrevocably waives any present 
or future right to which it is or becomes entitled to be subrogated to 
the Bank's rights against any Borrower or any other Obligor or to seek 
contribution, reimbursement, indemnification, payment or the like from 
any Borrower or any other Obligor on account of this Guaranty or any 
other Credit Document. If, notwithstanding such waiver, any funds or 
property shall be paid or transferred to a Guarantor on account of such 
subrogation, indemnification, or contribution at any time when all of 
the Obligations have not been paid in full, such Guarantor shall hold 
such funds and/or property in trust for the Bank and shall segregate 
such funds and/or property from other funds of such Guarantor and shall 
forthwith pay over or deliver to the Bank such funds and/or property for 
application by the Bank to the Obligations, whether matured or 
unmatured, in accordance with the terms of the Credit Documents.

F. Events of Default. The occurrence of an "Event of Default" under any 
Credit Document shall constitute an Event of Default hereunder.

G. Remedies.

1. Acceleration of Obligations; Default Rate; Other Remedies. Upon and 
following an Event of Default (other than the commencement by any 
Obligor of any bankruptcy, reorganization, debt arrangement, or other 
case or proceeding under the United States Bankruptcy Code or under any 
similar foreign, federal, state, or local statute, or any dissolution or 
liquidation proceeding, or the making by any Obligor of a general 
assignment for the benefit of creditors, or the taking of any action for 
the purpose of effecting any of the foregoing, or the involuntary 
commencement against any Obligor of any bankruptcy, reorganization, debt 
arrangement, or other case or proceeding under the United States 
Bankruptcy Code or under any similar foreign, federal, state or local 
statute, or any dissolution or liquidation proceeding against or in 
respect of any Obligor or the entry of an order for relief in any such 
proceeding (herein referred to as a Bankruptcy Event)) at the Bank's 
option, all Obligations shall immediately become due and payable in 
full, all without protest, presentment, demand or further notice of any 
kind to any Guarantor or other Obligor, all of which are expressly 
waived. Upon and following a Bankruptcy Event, immediately and 
automatically, all Obligations shall become due and payable in full, all 
without protest, presentment, demand or further notice of any kind to 
any Guarantor or any other Obligor, all of which are expressly waived. 
Upon and following an Event of Default, the Bank may, at its option, 
exercise any and all rights and remedies it has under this Guaranty, any 
other Credit Document and/or applicable law, including, without 
limitation, the right to charge and collect interest on the principal 
portion of the Obligations at a rate equal to the lesser of: (i) the 
highest rate of interest set forth in the Credit Documents, or (ii) the 
highest rate of interest allowed by law, such rate of interest to apply 
to the Obligations, at the Bank's option, after an Event of Default, 
maturity, whether by acceleration or otherwise, and after the entry of a 
judgment in favor of the Bank with respect to any or all of the 
Obligations. Upon and following an Event of Default, the Bank may 
proceed to protect and enforce the Bank's rights hereunder and/or under 
applicable law by action at law, in equity or other appropriate 
proceeding including, without limitation, an action for specific 
performance to enforce or aid in the enforcement of any provision 
contained herein or in any other Credit Document.

2. Right of Set-off. If any of the Obligations shall be due and payable 
or any one or more Events of Default shall have occurred, whether or not 
the Bank shall have made any demand under this Guaranty, and regardless 
of the adequacy of any Collateral for the Obligations or other means of 
obtaining repayment of the Obligations, the Bank shall have the right, 
without notice to any Guarantor or to any other Obligor, and is 
specifically authorized hereby to apply toward and set-off against and 
apply to the then unpaid balance of the Obligations any items or funds 
of any Guarantor held by the Bank, any and all deposits (whether general 
or special, time or demand, matured or unmatured) or any other property 
of any Guarantor, including, without limitation, securities and/or 
certificates of deposit, now or hereafter maintained by any Guarantor 
for its own account with the Bank, and any other indebtedness at any 
time held or owing by the Bank to or for the credit or the account of 
any Guarantor, even if effecting such set-off results in a loss or 
reduction of interest or the imposition of a penalty applicable to the 
early withdrawal of time deposits. For such purpose, the Bank shall 
have, and each Guarantor hereby grants to the Bank, a first lien on and 
security interest in such deposits, property, funds and accounts and the 
proceeds thereof. 

3. Remedies Cumulative; No Waiver. The rights, powers, remedies and 
privileges of the Bank provided in this Guaranty and the other Credit 
Documents are cumulative and not exclusive of any right, power, remedy 
or privilege provided by law or equity. No failure or delay on the part 
of the Bank in the exercise of any right, power, remedy or privilege 
shall operate as a waiver thereof, nor shall any single or partial 
exercise preclude any other or further exercise thereof, or the exercise 
of any other right, power, remedy or privilege. The liabilities of the 
Guarantors hereunder shall be joint and several and the Bank may, in its 
sole and absolute discretion, enforce any such liability against any 
Guarantor or all of the Guarantors without affecting or impairing the 
enforcement of the liabilities hereunder against any other Guarantor or 
all Guarantors, as the case may be.

H. Continuation of Guaranty. 

1. Settlements. Settlement of any claim by the Bank against any 
Borrower, whether in any proceeding or not, and whether voluntary or 
involuntary, shall not reduce the amount due under the terms of this 
Guaranty except to the extent of the amount actually paid by a Borrower 
or any other Obligor and legally retained by the Bank in connection with 
the settlement.

2. Indemnification Upon Recision. If, after receipt of any payment of 
all or any part of the Obligations or the obligations of any Guarantor 
to the Bank, the Bank is compelled or agrees, for settlement purposes, 
to surrender such payment to any person or entity for any reason 
(including, without limitation, a determination that such payment is 
void or voidable as a preference or fraudulent conveyance, an 
impermissible setoff, or a diversion of trust funds), then this Guaranty 
and the other Credit Documents shall continue in full force and effect 
or be reinstated, as the case may be, and the Guarantors shall be liable 
for, and shall indemnify, defend and hold harmless the Bank with respect 
to the full amount so surrendered. The provisions of this Section shall 
survive the termination of this Guaranty and the other Credit Documents 
and shall be and remain effective notwithstanding the payment of the 
Obligations, the cancellation of the Guaranty or any other Credit 
Document, the release of any security interest, lien or encumbrance 
securing the Obligations, the cancellation of the Guaranty or any other 
Credit Document or any other action which the Bank may have taken in 
reliance upon its receipt of such payment. Any cancellation of the 
Guaranty, release of any encumbrance, security interest or lien or other 
such action shall be deemed to have been conditioned upon any payment of 
the Obligations having become final and irrevocable. 

I. Miscellaneous. 

1. Notices. Notices and communications under this Guaranty shall be in 
writing and shall be given by either (i) hand-delivery, (ii) first class 
mail (postage prepaid), (iii) reliable overnight commercial courier 
(charges prepaid), or (iv) telecopy, to the addresses and telecopy 
numbers set forth in this Guaranty. Notice given by telecopy shall be 
deemed to have been given and received when sent. Notice by overnight 
courier shall be deemed to have been given and received on the date 
scheduled for delivery. Notice by mail shall be deemed to have been 
given and received 3 calendar days after the date first deposited in the 
United States Mail. Notice by hand delivery shall be deemed to have been 
given and received upon delivery. A party may change its address and/or 
telecopier number by giving written notice to the other party as 
specified herein. 

2. Costs, Expenses and Professional Fees. Whether or not the 
transactions contemplated by the Credit Documents are fully consummated, 
the Guarantors shall promptly pay (or reimburse, as the Bank may elect) 
all costs and expenses which the Bank has incurred or may hereafter 
incur in connection with the negotiation, preparation, reproduction, 
interpretation, perfection, administration and enforcement of this 
Guaranty, the collection of all amounts due under this Guaranty, and all 
amendments, modifications, consents or waivers, if any, to this 
Guaranty. Such costs and expenses shall include, without limitation, the 
fees and disbursements of counsel to the Bank (including the Bank's in-
house counsel). The Guarantors' reimbursement obligations under this 
Section shall survive any termination of the Credit Documents.

3. Governing Law. This Guaranty shall be construed in accordance with 
and governed by the substantive laws of the State of New Jersey without 
reference to conflict of laws principles. 

4. Integration, Amendment. This Guaranty and the other Credit Documents 
constitute the sole agreement of the parties with respect to the subject 
matter hereof and thereof and supersede all oral negotiations and prior 
writings with respect to the subject matter hereof and thereof. No 
amendment of this Guaranty, and no waiver of any one or more of the 
provisions hereof shall be effective unless set forth in writing and 
signed by each Guarantor and the Bank.

5. Successors and Assigns. This Guaranty (i) shall be binding upon each 
Guarantor and the Bank and their respective successors and permitted 
assigns, and (ii) shall inure to the benefit of each Guarantor and the 
Bank and their respective successors and permitted assigns; provided, 
however, that no Guarantor may assign its interests or obligations 
hereunder without the prior written consent of the Bank, and any such 
assignment or attempted assignment by a Guarantor shall be void and of 
no effect with respect to the Bank. 

6. Sale, Assignment or Participations. The Bank may from time to time 
sell or assign, in whole or in part, or grant participations in some or 
all of the Credit Documents and/or the obligations evidenced thereby. 
The holder of any such sale, assignment or participation, if the 
applicable agreement between the Bank and such holder so provides, (i) 
shall be entitled to all of the rights, obligations and benefits of the 
Bank and (ii) shall be deemed to hold and may exercise the rights of 
set-off or banker's lien with respect to any and all obligations of such 
holder against any Guarantor, in each case as fully as though each such 
Guarantor were directly indebted to such holder. The Bank may, in its 
sole discretion, give notice to the Guarantors of such sale, assignment 
or participation; however, the failure to give such notice shall not 
affect any of the Bank's or such holder's rights hereunder. Each 
Guarantor authorizes the Bank to provide information concerning such 
Guarantor to any prospective purchaser, assignee or participant.

7. Severability and Consistency. The illegality or unenforceability of 
any provision of this Guaranty or any instrument or agreement required 
hereunder shall not in any way affect or impair the legality or 
enforceability of the remaining provisions of this Guaranty or any 
instrument or agreement required hereunder. The Credit Documents are 
intended to be consistent. However, in the event of any inconsistencies 
among any of the Credit Documents, such inconsistency shall not affect 
the validity or enforceability of each Credit Document. The Guarantors 
agree that in the event of any inconsistency or ambiguity in any of the 
Credit Documents, the Credit Documents shall not be construed against 
any one party but shall be interpreted consistent with the Bank's 
policies and procedures. 

8. Consent to Jurisdiction and Service of Process. Each Guarantor 
irrevocably appoints each and every corporate officer of such Guarantor 
as its attorneys upon whom may be served, by regular or certified mail 
at the address set forth in this Guaranty, any notice, process or 
pleading in any action or proceeding against it arising out of or in 
connection with this Guaranty or any of the other Credit Documents. Each 
Guarantor hereby consents that any action or proceeding against it may 
be commenced and maintained in any court within the State of New Jersey 
or in the United States District Court for the District of New Jersey by 
service of process on any such officer. Each Guarantor further agrees 
that such courts of the State of New Jersey and the United States 
District Court for the District of New Jersey shall have jurisdiction 
with respect to the subject matter hereof and the person of such 
Guarantor and all Collateral for the Obligations. Notwithstanding the 
foregoing, each Guarantor agrees that any action brought by such 
Guarantor shall be commenced and maintained only in a court in the 
federal judicial district or county in which the Bank has its principal 
place of business in New Jersey. 

9. Headings. The headings of sections and paragraphs have been included 
herein for convenience only and shall not be considered in interpreting 
this Guaranty. 

10. Judicial Proceeding; Waivers.

 a. EACH PARTY TO THIS GUARANTY AGREES THAT ANY SUIT, ACTION OR 
PROCEEDING WHETHER CLAIM OR COUNTERCLAIM, BROUGHT OR INSTITUTED BY ANY 
PARTY HERETO OR ANY SUCCESSOR OR ASSIGN OF ANY PARTY, ON OR WITH RESPECT 
TO THIS GUARANTY OR ANY OF THE OTHER CREDIT DOCUMENTS OR THE DEALINGS OF 
THE PARTIES WITH RESPECT HERETO, OR THERETO, SHALL BE TRIED ONLY BY A 
COURT AND NOT BY A JURY. 

 b. EACH GUARANTOR AND THE BANK HEREBY KNOWINGLY, VOLUNTARILY AND 
INTENTIONALLY WAIVE ANY RIGHT TO A TRIAL BY JURY IN ANY SUCH SUIT, 
ACTION OR PROCEEDING. FURTHER, EACH PARTY WAIVES ANY RIGHT IT MAY HAVE 
TO CLAIM OR RECOVER, IN ANY SUCH SUIT, ACTION OR PROCEEDING, ANY 
SPECIAL, EXEMPLARY, PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES 
OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES. 

 c. EACH GUARANTOR ACKNOWLEDGES AND AGREES THAT THIS SECTION IS A 
SPECIFIC AND MATERIAL ASPECT OF THIS GUARANTY AND THAT THE BANK WOULD 
NOT EXTEND CREDIT TO ANY BORROWER OR OTHER OBLIGOR IF THE WAIVERS SET 
FORTH IN THIS SECTION WERE NOT A PART OF THIS GUARANTY. EACH GUARANTOR 
HEREBY WAIVES PRESENTMENT, NOTICE OF DISHONOR AND PROTEST OF ALL 
INSTRUMENTS INCLUDED IN OR EVIDENCING THE OBLIGATIONS OR THE COLLATERAL, 
IF ANY, AND ALL OTHER NOTICES AND DEMANDS WHATSOEVER, WHETHER OR NOT 
RELATING TO SUCH INSTRUMENTS.

IN WITNESS WHEREOF, this Guaranty has been duly executed and delivered 
to the Bank by each Guarantor on the day and year first above written.


                               TOTAL-TEL SOUTHEAST, INC.
WITNESS OR ATTEST:


By:--------------------------- By:------------------------------
   Name:                          Name:
   Title:                         Title:

                                  Address:----------------------

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

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

                                  Telecopier:-------------------


                               TOTAL-TEL CARRIER SERVICES, INC.
WITNESS OR ATTEST:


By:--------------------------- By:------------------------------ 
   Name:                          Name:
   Title:                         Title:

                                  Address:----------------------

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

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

                                  Telecopier:-------------------



                               TOTAL-TEL SERVICES, INC.
WITNESS OR ATTEST:


By:--------------------------- By:------------------------------ 
   Name:                          Name:
   Title:                         Title:

                                  Address:----------------------

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

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

                                  Telecopier:-------------------



ACKNOWLEDGED AND ACCEPTED BY:
SUMMIT BANK



By:------------------------
   Name:
   Title:

   Address:-----------------

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

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

   Telecopier:--------------





Total-Tel USA
Communications, Inc.
and Subsidiaries

Consolidated Financial Statements for the
Years Ended January 31, 1997, 1996 and 1995, and
Independent Auditors' Report



INDEPENDENT AUDITORS' REPORT

Board of Directors and Shareholders
Total-Tel USA Communications, Inc.
Little Falls, New Jersey

We have audited the accompanying consolidated balance sheets of Total-
Tel USA Communications, Inc. and subsidiaries as of January 31, 1997 and 
1996, and the related consolidated statements of earnings, shareholders' 
equity, and cash flows for each of the three years in the period ended 
January 31, 1997. Our audits also included the financial statement 
schedule listed in the index at item 14(a)(2). These financial 
statements and financial statement schedule are the responsibility of 
the Company's management. Our responsibility is to express an opinion on 
these financial statements and financial statement schedule 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, such consolidated financial statements present fairly, 
in all material respects, the financial position of Total-Tel USA 
Communications, Inc. and subsidiaries as of January 31, 1997 and 1996, 
and the results of their operations and their cash flows for each of the 
three years in the period ended January 31, 1997 in conformity with 
generally accepted accounting principles. Also, in our opinion, such 
financial statement schedule, when considered in relation to the basic 
consolidated financial statements taken as a whole, presents fairly, in 
all material respects the information set forth therein.

Deloitte & Touche LLP
New York, NY
April 24, 1997



<TABLE>
<CAPTION>

TOTAL-TEL USA COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
JANUARY 31, 1997 AND 1996

ASSETS                                                                              1997               1996

<S>                                                                              <C>                <C>
CURRENT ASSETS:
Cash and cash equivalents                                                        $2,589,187         $3,177,138
Investments available for sale                                                    1,010,594            966,935
Trade accounts receivable (net of allowance for doubtful accounts 
of $1,053,670 and $831,538 in 1997 and 1996, respectively)                       13,933,652          8,741,918
Notes receivable                                                                    163,706             27,000
Deferred income taxes                                                               263,600            314,600
Prepaid expenses and other current assets                                           583,223            392,974
                                                                                -----------        -----------
Total current assets                                                             18,543,962         13,620,565
                                                                                -----------        -----------
PROPERTY AND EQUIPMENT, NET                                                      11,065,689          6,011,005
                                                                                -----------        -----------
OTHER ASSETS: 
Notes receivable                                                                     86,383             90,281
Deferred line installation costs (net of accumulated amortization
of $283,801 and $796,170 in 1997 and 1996, respectively)                            281,392            247,019
Other assets                                                                        516,635            426,164
                                                                                -----------        -----------
Total other assets                                                                  884,410            763,464
                                                                                -----------        -----------
                                                                                $30,494,061        $20,395,034
                                                                                ===========        ===========

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES: 
Accounts payable                                                                $10,222,260         $6,604,459
Other current and accrued liabilities                                             2,222,141          1,775,256
Salaries and wages payable                                                          613,477            441,516
                                                                                -----------        -----------
Total current liabilities                                                        13,057,878          8,821,231
                                                                                -----------        -----------
OTHER LONG-TERM LIABILITIES                                                         259,220            313,742
                                                                                -----------        -----------
LONG-TERM DEBT                                                                    2,940,000                 --
                                                                                -----------        -----------
DEFERRED INCOME TAXES                                                               850,301            560,481
                                                                                -----------        -----------
COMMITMENTS AND CONTINGENCIES (Note G) 

SHAREHOLDERS' EQUITY:
Common stock, par value $.05 per share; authorized 20,000,000 and 
5,000,000 shares in 1997 and 1996, respectively, issued
3,755,840 and 3,737,612 shares in 1997 and 1996, respectively                       187,792             93,440
Additional paid-in capital                                                        3,572,026          3,600,105
Retained earnings                                                                11,178,467          8,590,329
                                                                                -----------        -----------
                                                                                 14,938,285         12,283,874

Treasury stock - at cost - 810,510 shares                                        (1,547,251)        (1,547,251)
Receivable from shareholder                                                        (100,000)          (100,000)
Unrealized gain on available for sale securities                                     95,628             62,957
                                                                                -----------        -----------
Total shareholders' equity                                                       13,386,662         10,699,580
                                                                                -----------        -----------
                                                                                $30,494,061        $20,395,034
                                                                                ===========        ===========

See notes to consolidated financial statements.

</TABLE>



<TABLE>
<CAPTION>
TOTAL-TEL USA COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS
YEARS ENDED JANUARY 31, 1997, 1996 and 1995

                                                               1997                1996                1995

<S>                                                         <C>                 <C>                 <C>
NET SALES                                                   $89,325,921         $49,873,477         $29,816,632
                                                            -----------         -----------         -----------
COSTS AND EXPENSES: 
Cost of sales                                                66,829,283          34,854,000          20,852,638
Selling, general and administrative                          18,361,053          12,710,495           7,410,758
                                                            -----------         -----------         -----------
Total costs and expenses                                     85,190,336          47,564,495          28,263,396
                                                            -----------         -----------         -----------
OPERATING INCOME                                              4,135,585           2,308,982           1,553,236
                                                            -----------         -----------         -----------
OTHER INCOME (EXPENSE): 
Interest income                                                 141,181             166,170             146,465
Gain on sale of real estate                                     --                   --                  48,570
Other income                                                     50,920              36,091              50,353
Interest expense                                                (68,348)             (3,854)             (3,112)
                                                            -----------         -----------         -----------
Total other income                                              123,753             198,407             242,276
                                                            -----------         -----------         -----------
EARNINGS BEFORE INCOME TAXES                                  4,259,338           2,507,389           1,795,512

INCOME TAX PROVISION                                          1,671,200             952,800             695,982
                                                            -----------         -----------         -----------
NET EARNINGS                                                 $2,588,138          $1,554,589          $1,099,530
                                                            ===========         ===========         ===========
EARNINGS PER COMMON AND COMMON
EQUIVALENT SHARE                                                  $0.75               $0.47               $0.34
                                                                  =====               =====               =====

See notes to consolidated financial statements.

</TABLE>



<TABLE>
<CAPTION>

TOTAL-TEL USA COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                                                                          Unrealized
                                                                                                          Gain (Loss)
                                                    Additional                              Receivable    Available
                                         Common      Paid-In      Retained     Treasury       From         for Sale
                                         Stock       Capital      Earnings      Stock      Shareholder    Securities     Total

<S>                                    <C>        <C>          <C>          <C>             <C>             <C>      <C>
BALANCE AT JANUARY 31, 1994              $86,088   $1,371,632   $8,143,777  ($1,584,687)    ($100,000)       $ --     $7,916,810

Unrealized gain on available for sale
securities at February 1, 1995              --           --           --           --            --          70,211       70,211

Unrealized loss on available for 
sale securities                             --           --           --           --            --         (43,034)     (43,034)
Exercise of employee stock options           562       48,715         --           --            --            --         49,277

Common stock dividend                      6,590    2,200,977   (2,207,567)        --            --            --           --
Net earnings                                --           --      1,099,530         --            --            --      1,099,530
                                     -----------  -----------  -----------  -----------   -----------   -----------  -----------
BALANCE AT JANUARY 31, 1995               93,240    3,621,324    7,035,740   (1,584,687)     (100,000)       27,177    9,092,794

Unrealized gain on available for 
sale securities                             --           --           --           --            --          35,780       35,780

Exercise of employee stock option            200       15,727         --           --            --                       15,927

Issuance of employee stock grants           --        (36,946)        --         37,436          --            --            490

Net earnings                                --           --      1,554,589         --            --            --      1,554,589
                                     -----------  -----------  -----------  -----------   -----------   -----------  -----------
BALANCE AT JANUARY 31, 1996               93,440    3,600,105    8,590,329   (1,547,251)     (100,000)       62,957   10,699,580

Unrealized gain on available for 
sale securities                             --           --           --           --            --          32,671       32,671

Exercise of employee stock options           681       65,592         --           --            --            --         66,273

Stock split                               93,671      (93,671)        --           --            --            --           --

Net earnings                                --           --      2,588,138         --            --            --      2,588,138
                                     -----------  -----------  -----------  -----------   -----------   -----------  -----------
BALANCE AT JANUARY 31, 1997             $187,792   $3,572,026  $11,178,467  ($1,547,251)    ($100,000)      $95,628  $13,386,662
                                     ===========  ===========  ===========  ===========   ===========   ===========  ===========

See notes to consolidated financial statements.

</TABLE>



<TABLE>
<CAPTION>

TOTAL-TEL USA COMMUNICATIONS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JANUARY 31, 1997, 1996 AND 1995
                                                             1997           1996           1995

<S>                                                        <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net earnings                                                $2,588,138     $1,554,589     $1,099,530
Adjustments to reconcile net earnings to net cash
provided by operating activities:
Depreciation and amortization                                1,381,931      1,026,102        663,149
Provision for doubtful accounts                                950,495        820,131        391,656
Noncash compensation expense                                    57,219         68,815         49,602
Gain on sale of real estate                                         --             --        (48,570)
Deferred income taxes                                          340,820        139,800         53,000
Change in assets and liabilities:
(Increase) decrease in assets:
Trade accounts receivable                                   (6,142,229)    (3,622,415)    (3,217,529)
Prepaid expenses and other current assets                     (190,249)        27,335        (22,296)
Other assets                                                   (90,471)       (53,499)        11,416
Increase (decrease) in liabilities:
Accounts payable                                             3,617,801      2,483,618      1,874,974
Other current and accrued liabilities and
salaries and wages payable                                     561,627        738,956        659,873
Other long-term liabilities                                    (54,522)       202,928        110,814
                                                          ------------   ------------   ------------
Net cash provided by operating activities                    3,020,560      3,386,360      1,625,619
                                                          ------------   ------------   ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
Collections on notes receivable                                     --        628,792        125,447
Proceeds from sales and maturities of short-term
investments available for sale                                 973,141      1,600,963      1,705,893
Purchase of investments available for sale                    (984,129)      (581,517)    (1,147,416)
Purchases of property and equipment                         (6,397,259)    (3,027,719)    (2,268,339)
Proceeds from sale of fixed assets                              53,759             --             --
Payments for deferred line installation costs                 (127,488)      (111,283)      (111,327)
Issuance of notes to employees                                (136,706)      (115,000)       (50,000)
Collection on notes receivable from employees                    3,898         32,500         50,000
                                                          ------------   ------------   ------------
Net cash used in investing activities                       (6,614,784)    (1,573,264)    (1,695,742)
                                                          ------------   ------------   ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Stock options exercised                                         66,273         15,927         49,277
Bank borrowings                                              2,000,000             --             --
Additional borrowings                                          940,000            490             --
                                                          ------------   ------------   ------------
Net cash provided by financing activities                    3,006,273         16,417         49,277
                                                          ------------   ------------   ------------

NET (DECREASE) INCREASE IN CASH AND CASH
EQUIVALENTS                                                   (587,951)     1,829,513        (20,846)

CASH AND CASH EQUIVALENTS,
BEGINNING OF YEAR                                            3,177,138      1,347,625      1,368,471
                                                          ------------   ------------   ------------

CASH AND CASH EQUIVALENTS, END OF YEAR                      $2,589,187     $3,177,138     $1,347,625
                                                          ============   ============   ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
INFORMATION:
Cash paid during the year for:
Interest                                                       $64,761         $3,854         $3,112

Income taxes                                                $1,511,149       $560,000       $573,000

NONCASH ITEMS:
Unrealized gain on available for sale securities               $32,671        $35,780        $27,177

Fair market value of stock dividend, 131,795 shares
granted at $16.75 per share                                       $ --           $ --     $2,207,567

See notes to consolidated financial statements.

</TABLE>




TOTAL-TEL USA COMMUNICATIONS, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

A. NATURE OF OPERATIONS

Total-Tel USA Communications, Inc. ("Total-Tel") with its wholly-owned 
subsidiaries Total-Tel, Inc. Total-Tel USA, Inc., Total-Tel Southeast 
Inc., Total-Tel Carrier Services, Inc., Total-Tel Sarasota, Inc., and 
Total-Tel Services (collectively, the "Company") operates as a switch 
based resale common carrier providing twenty-four hour, seven day a 
week, domestic and international long distance telecommunications 
service to customers throughout the United States. The Company's 
principal customers are primarily businesses and more recently other 
common carriers.

B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation - The consolidated financial statements 
include the accounts of Total-Tel USA Communications, Inc. and its 
subsidiaries, all of which are wholly-owned. All intercompany 
transactions and balances have been eliminated in the consolidated 
financial statements.

Property and Equipment - Property and equipment are stated at cost. 
Depreciation and amortization is being provided by use of the straight-
line method over the estimated useful lives of the related assets. 
Leasehold improvements are amortized over the shorter of the term of the 
lease or the useful lives of the asset.

The estimated useful lives of the principal classes of assets are as 
follows:

Classification                                Years

Machinery and equipment                      5 - 10
Office furniture, fixtures and equipment     7 - 10
Vehicles                                      3 - 5
Leasehold improvements                       2 - 10
Computer equipment and software               5 - 7

In 1996, the Company adopted Statement of Financial Accounting Standards 
No. 121, "Accounting for the Impairment of Long-Lived Assets and for 
Long-Lived Assets to Be Disposed of." Based on the provisions of the 
statement, the Company determined that no provision for impairment of 
the carrying cost of its machinery and equipment, or other long-lived 
assets, was necessary.

Deferred Line Installation Costs - The Company defers charges from other 
common carriers which cover the cost of installing telephone 
transmission facilities (lines). Amortization of these costs is provided 
using the straight-line method over the estimated life (five years) of 
the lines.

Use of Estimates - The Company's financial statements include the use of 
estimates and assumptions which have been developed by management based 
on available facts and information. Actual results could differ from 
those estimates.

Concentrations of Credit Risk - The Company sells its telecommunications 
services and products to customers operating primarily in the north 
eastern region of the United States. The Company performs ongoing credit 
evaluations of its customers as it generally does not require 
collateral. Allowances are maintained for potential credit losses and 
such losses have been within management's expectations.

Sales by Category - The Company's operations are conducted within one 
business segment, the providing of long distance telecommunications to 
business customers (retail) and other carriers (wholesale). Sales by 
category for the fiscal years ended January 31, 1997, 1996 and 1995 are 
as follows:

                      1997            1996            1995

Retail            $57,896,644     $46,289,295     $29,816,632
Wholesale          31,429,277       3,584,182          -- 
                  -----------     -----------     -----------
                  $89,325,921     $49,873,477     $29,816,632
                  ===========     ===========     ===========

Earnings per Common and Common Equivalent Share - Earnings per share 
were computed by dividing the net earnings by the weighted average 
number of shares outstanding during each year. The weighted average 
number of shares includes the number of outstanding common shares plus 
the assumed exercise of dilutive outstanding common stock options using 
the treasury stock method.

Stock Split - On July 1, 1996, the Company distributed 1,873,420 of 
common stock in connection with a 2 for 1 stock split of all outstanding 
shares as of June 15, 1996. All per share and number of shares data have 
been restated to reflect this stock split.

Cash and Cash Equivalents - The Company considers all highly liquid 
investments purchased with an original maturity of three months or less 
to be cash equivalents. Cash and cash equivalents consist of cash on 
hand, demand deposits and money market accounts.

Reclassifications - Certain reclassifications have been made to prior 
year financial statements to conform to classifications used in the 
current year.

New Accounting Pronouncements - In 1997, the Financial Accounting 
Standards Board issued Statement of Financial Accountings Standards No. 
128, "Earnings per Share," which is effective for financial statements 
ending after December 15, 1997. This statement supersedes Accounting 
Principles Board Opinion No. 15 and replaces the presentation of primary 
EPS with a presentation of basic EPS. It also requires dual presentation 
of basic and diluted EPS on the face of the income statement for all 
entities with complex capital structures, and provides guidance on other 
computational changes. Had the provisions of the statement been 
effective for the current year, the following pro forma EPS amounts 
would have been disclosed:

Basic EPS:             $0.88
                       =====
Diluted EPS:           $0.75
                       =====



C.INVESTMENT SECURITIES

<TABLE>
<CAPTION>
Investments available for sale consist of:

                                   1997                                                     1996
                              Gross Unrealized                Market                    Gross Unrealized                Market
                    Cost           Gain          Loss         Value           Cost           Gain           Loss         Value

<S>              <C>               <C>           <C>        <C>            <C>           <C>             <C>          <C>
Municipal 
bonds and
notes             $477,227          $1,887        $--         $479,114       $582,063     $  --            $6,296       $575,767 
Mutual 
funds              277,299          10,260         --          287,559        272,794         742            --          273,536 
Common                --              --           --             --             --          --              --             -- 
stock               70,700         173,221         --          243,921          7,121      10,511            --          117,632 
                  --------        --------        ---       ----------       --------    --------          ------       --------
                  $825,226        $185,368        $--       $1,010,594       $861,978    $111,253          $6,296       $966,935
                  ========        ========        ===       ==========       ========    ========          ======       ========

</TABLE>


<TABLE>
<CAPTION>

Maturity dates of municipal bonds and notes as of January 31, 1997 are as follows:

Maturing Within                                  Cost                Market Value
<S>                                           <C>                     <C>
1 year                                         $426,793                $428,486
After 1 year through 5 years                     50,434                  50,628
                                               --------                --------
                                               $477,227                $479,114
                                               ========                ========

</TABLE>



<TABLE>
<CAPTION>

D. PROPERTY AND EQUIPMENT

Property and equipment consists of:
                                                     1997               1996
<S>                                             <C>                <C>
Machinery and equipment                          $7,243,651         $7,814,911
Office furniture, fixtures and equipment          1,257,440          1,070,249
Leasehold improvements                              305,812            343,004
Vehicles                                            152,583            147,698
Computer equipment and software                   2,420,830          1,704,239
Leasehold improvements in progress                  260,578              -- 
Machinery and equipment in progress               3,585,205              -- 
                                                -----------        -----------
                                                 15,226,099         11,080,101

Less accumulated depreciation and amortization    4,160,410          5,069,096
                                                -----------        -----------
                                                $11,065,689         $6,011,005
                                                ===========        ===========

Depreciation and amortization expense related to property and 
equipment for the years ended January 31, 1997, 1996 and 1995 was 
$1,288,816, $940,853 and $580,414, respectively.

</TABLE>



E. SALE OF REAL ESTATE HELD FOR INVESTMENT

In 1985, the Company sold approximately 13 acres of land to two 
unrelated individuals for $580,000. Payment was received in cash of 
$120,000 and a $460,000 first purchase money note and mortgage, which 
was subsequently paid. The Company used the installment method to 
report the gain on the sale, which amounted to $469,519. For the 
fiscal year ended January 31, 1995, the Company recognized a gain of 
$48,570.

F. INCOME TAXES

The provision for income taxes includes the following:

                                    1997         1996        1995
Federal: 
Current                         $1,078,000     $663,000    $518,000 
Deferred                           249,700       95,400     (13,000) 
State income taxes: 
Current                            278,000      150,000     124,982 
Deferred                            65,500       44,400      66,000 
                               -----------    ---------   ---------
                                $1,671,200     $952,800    $695,982
                               ===========    =========   =========


<TABLE>
<CAPTION>

Deferred income taxes reflect the net tax effects of temporary 
differences between the carrying amounts of assets and liabilities for 
financial reporting purposes and the amounts used for income tax 
purposes. The income tax effects of significant items comprising the 
Company's net deferred tax liability are as follows:

                                                1997                     1996
                                              Current    Long-term     Current      Long-term
<S>                                         <C>         <C>         <C>             <C>
Deferred tax assets:
Allowance for doubtful accounts              $196,800    $           $ 217,600       $ -- 
Accrued compensation expense                   66,800                   97,000         -- 
Unamortized lease incentive                      --       103,500         --        125,100 
                                            ---------   ---------    ---------   ----------
Total deferred tax assets                     263,600     103,500      314,600      125,100 
                                            ---------   ---------    ---------   ----------

Deferred tax liabilities: 
Difference between book and tax basis
of property and equipment                        --        890,181)       --       (643,581) 
Unrealized gains on securities
available for sale                               --        (63,620)       --        (42,000) 
                                             --------    ---------     --------   ---------
Total deferred tax liabilities                   --       (953,801)       --       (685,581) 
                                             --------    ---------     --------   ---------
Net deferred tax asset (liability)           $263,600    $(850,301)    $314,600   $(560,481) 
                                             ========    =========     ========   =========

</TABLE>


<TABLE>
<CAPTION>
A reconciliation from the U.S. statutory tax rate of 34% to the effective tax rate for 
income taxes on the consolidated statements of earnings is as follows:

                                                      1997           1996            1995
<S>                                              <C>              <C>             <C>
Computed expense at statutory rates               $1,448,000       $852,500        $610,000
(Reductions) increase in taxes resulting from: 
Tax-exempt interest income                           (16,000)       (23,200)        (21,900) 
State taxes, net of federal income tax benefit       227,000        128,300         126,000 
Other                                                 12,200         (4,800)        (18,118) 
                                                  ----------       --------        --------
Actual expense                                    $1,671,200       $952,800        $695,982
                                                  ==========       ========        ========

</TABLE>

G. LEASE COMMITMENTS

The Company rents various facilities under lease agreements classified 
as operating leases. Several of the underlying agreements contains 
certain incentives eliminating payments at the inception of the lease. 
Lease incentives are amortized on a straight-line basis over the 
entire lease term. Under terms of these leases, the Company is 
required to pay its proportionate share of increases in real estate 
taxes, operating expenses and other related costs.

In 1993, the Company leased warehouse space in Belleville, New Jersey 
from a partnership in which two of the partners are directors and 
major shareholders. During the fiscal years ended January 31, 1997, 
1996 and 1995, the Company paid rent of $59,760, $59,670 and $49,101, 
respectively to the partnership. The annual rent for this premise is 
$58,560 for the first three years and $63,885 for years four and five 
and is included in the table of minimum rentals shown below.

In 1995, the Company entered into a second modification of its lease 
for additional office space at its existing facility in Little Falls, 
New Jersey. This agreement extended the original lease to August 14, 
2002. The annual rental on the additional space is $121,707 annually 
for months 7-48 and $138,154 thereafter. In 1997, the Company entered 
into a third modification of its lease for approximately 16,640 square 
feet of additional office space at its existing facility in Little 
Falls, New Jersey. The commencement date of the modification is 
expected to be July 1, 1997. The annual rental on the additional space 
will be $357,760 per annum from July 1, 1997 through February 14, 
1998, $366,800 per annum from February 15, 1998 through August 14, 
2000 and $382,720 per annum from August 15, 2000 through August 14, 
2002.

In 1996, a subsidiary of the Company entered into a lease for 
approximately 2,300 square feet of office space in New York City, New 
York at an annual rental of approximately $75,900. The lease 
commencement date is February 1, 1997 and is for sixty three months. 
The lease requires the payment of the tenant's proportionate share of 
operating expenses and real estate tax increases over the base year. 

Also in 1996, the Company entered into a lease for approximately 8,300 
square feet of space at 40 Rector Street, New York City, New York to 
be used for a second switching facility. The term of the lease is for 
fifteen years and ten months from the date of commencement which is 
estimated to be February 1, 1998. Rental payments are $133,184 per 
annum for the first five years after commencement, $166,480 per annum 
for the next five years and $183,128 per annum for the next five years 
and ten months. The lease requires the payment of the tenant's 
proportional share of operating expenses and real estate tax increase 
over the base year. 

Future minimum annual rentals on these leases as of January 31, 1997 
are as follows:

Year Ending
January 31,

1998                   $1,011,970 
1999                    1,179,483 
2000                    1,088,400 
2001                    1,112,489 
2002                    1,112,489 
2003 and thereafter     2,174,974 
                       ----------
                       $7,679,805 
                       ==========

Rental expense for the years ended January 31, 1997, 1996 and 1995 was 
approximately $626,600, $517,600 and $310,550, respectively. 

H. EMPLOYEE BENEFIT PLANS

The Company has established a savings incentive plan for substantially 
all employees of the Company which is qualified under section 401(k) 
of the Internal Revenue Code. The savings plan provides for 
contributions to an independent trustee by both the Company and its 
participating employees. Under the plan, employees may contribute up 
to 15% of their pretax base pay and the Company had made matching 
contributions equal to 25% of the first 6% of participant 
contributions. On January 1, 1996, the Company increased its matching 
contribution to 50% of the first 6% of participant contributions. 
Participants vest immediately in their own contributions and over a 
period of six years for the Company's contributions. Company 
contributions were approximately $111,000, $41,000 and $25,000 for the 
years ended January 31, 1997, 1996 and 1995, respectively.

I. STOCK OPTION PLAN

The Company has two stock option plans authorizing the granting of 
either "Incentive Stock Options" or "Nonqualified Stock Options." The 
1987 Stock Option Plan provides for the acquiring of an aggregate of 
not more than 664,900 shares of the Company's common stock reserved 
for issuance under the Plan. The 1996 Stock Option Plan, which was 
approved by the shareholders and adopted by the Company on October 10, 
1996, provides for the acquiring of an aggregate of not more than 
300,000 shares.

Incentive Stock Options granted pursuant to the Plans must have an 
exercise price equal to the fair market value of the Company's Common 
Stock at the time the option is granted, except that the price shall 
be at least 110 percent of the fair market value where the option is 
granted to an employee who owns more than 10 percent of the combined 
voting power of all classes of the Company's voting stock. 
Nonqualified Stock Options granted pursuant to the Plans must have an 
exercise price equal to at least 50 percent of the fair market value 
of the Company's Common Stock at the time the option is granted. 
Incentive Stock Options may be granted only to employees. Nonqualified 
Stock Options may be granted to employees as well as directors, 
independent contractors and agents, as determined by the Board of 
Directors. All options available to be granted under the 1987 and 1996 
Plans must be granted by September 1, 1997 and October 10, 2006, 
respectively.

Outstanding options under the 1987 Plan are as follows:

                                          Number           Option
                                        of Shares          Price

Outstanding February 1, 1994             500,500       $1.03 -- 2.73
Granted                                  183,900       $6.00 -- 9.63
Exercised                                (24,750)      $        1.99
Canceled                                 (24,750)      $1.03 -- 1.99
                                         -------
Outstanding January 31, 1995             634,900       $1.03 -- 9.63
Granted                                   33,000       $7.99 -- 8.63
Exercised                                 (8,000)      $        1.99
Canceled                                 (17,000)      $        8.75
                                         -------
Outstanding January 31, 1996             642,900       $1.03 -- 9.63
Granted                                   22,000       $        9.50
Exercised                                (18,228)      $1.99 -- 6.57
Canceled                                    --               -- 
                                         -------
Outstanding January 31, 1997             646,672       $1.03 -- 9.63
                                         =======       -------------
Exercisable January 31, 1997             623,172       $1.03 -- 9.63
                                         =======       =============
Available for grant-- January 31, 1997      --  
                                         =======

There were no outstanding options under the 1996 Plan at January 31, 
1997. Compensation expense related to the nonqualified stock options 
was $57,219, $68,815 and $49,602 for the years ended January 31, 1997, 
1996 and 1995, respectively.

The Company has adopted the disclosure-only provision of Statement of 
Financial Accounting Standards No. 123, "Accounting for Stock-Based 
Compensation." Had compensation cost for the Company's two stock 
option plans been determined based on the fair value at the grant date 
for awards in the fiscal years ended January 31, 1997 and 1996, 
consistent with the provisions of SFAS No. 123, the Company's net 
earnings and earnings per share would have been reduced to the pro 
forma amounts indicated below:

                                      1997            1996

Net earnings -- as reported       $2,588,138      $1,554,589
Net earnings -- pro forma          2,536,789       1,481,221

Earnings per share -- as reported       0.75            0.47
Earnings per share -- pro forma         0.74            0.45

The assumption regarding the stock options issued to executives in 
fiscal 1997 was that 100% of such options vested in fiscal 1996 rather 
than 1/4 as required by the Plan, since 1/4 of 1994 and 1995 would 
have vested in 1996.

The fair value of each option grant is estimated based on the date of 
grant using the Black-Scholes option-pricing model with the following 
weighted-average assumptions used for grants in fiscal 1996 and 1997: 
dividend yield of 0.00%; expected volatility of 33.00%; risk-free 
interest rate of 6.72%; and expected lives of 5 years.



J. NOTES RECEIVABLE

In 1990, the Company sold the net assets of its manufacturing division 
for approximately $1,418,000 in cash and a promissory note of 
approximately $877,000.

The promissory note was payable over a period of five years. The 
unpaid principal balance and accrued interest was paid on May 8, 1995.

K. NOTES RECEIVABLE FROM SHAREHOLDER

In 1993, the Company made a $25,000 noninterest bearing, unsecured 
loan to an executive employee and shareholder of the Company. In 1995, 
the Company made two additional unsecured loans to the same employee, 
$55,000 and $60,000, with interest at the prime rate published in the 
Wall Street Journal, and 9% per annum, respectively. In 1996, the 
three notes, together with unpaid interest, were combined into one 
note with a principal balance of $117,281. The note bears interest at 
8% per annum and is payable in semi-monthly installments for seven and 
one half-years, commencing February 7, 1996. At January 31, 1997, 
$3,898 of this note has been repaid.

In 1993, the Company made a separate $100,000 unsecured loan to the 
above mentioned employee for the purchase of Company common stock. 
This note, which is shown as a reduction in shareholder's equity, 
bears interest at the prime rate published in the Wall Street Journal. 
Interest payments are due monthly and the principal balance 
(originally due April 1, 1995 and extended to December 31, 1996) was 
extended during the current year to December 31, 1997.

L. CONTINGENCIES

The Company is a defendant in two law suits. The first suit, filed by 
one of its customers for alleged breach of contract, seeks 
compensatory and punitive damages of $1,300,000. The second suit, 
filed by a former employee for alleged breach of contract, seeks 
compensatory and punitive damages of $1,900,000. The Company believes 
that the suits are completely without merit and intends to vigorously 
defend them.

M. LONG-TERM DEBT

Long-term debt consists of the following at January 31, 1997:

Loan from bank                     $2,000,000
Purchase commitment                   940,000
                                   ----------
                                   $2,940,000
                                   ==========

On August 23, 1996, the Company entered into an Equipment Facility and 
Revolving Credit Agreement (the "Facility") with a major New Jersey 
bank. This Facility provides the Company with an unsecured line of 
credit of $4,000,000 and $6,000,000 for the purchase of machinery and 
equipment, primarily switching equipment, and is secured by the 
Company's machinery and equipment.

The Company has currently drawn down $2,000,000 of the $6,000,000 and 
has the ability and intent to convert this to a term loan.

The Company has utilized $100,000 of the unsecured line of credit for 
the issuance of a letter of credit.

The $940,000 purchase commitment is part of the purchase of a new 
switch. It is the Company's intention to pay off the commitment by 
drawing down from the equipment Facility and then converting the 
drawdowns to a term loan.

The interest rate for borrowings under the Facility is at the bank's 
prime rate or, at the Company's option, 225 basis points above the 
LIBOR rate. The Company is currently paying 7.75% on the $2,000,000 
drawdown.

The facility requires the Company to meet certain covenants. Among the 
covenants contained in the Facility are ratios and balances as to 
minimum tangible net worth, current ratio, debt to net worth and fixed 
charge coverage(all as defined). Other covenants include the level of 
capital expenditures, acquisitions of capital stock, the incurrence of 
new long-term indebtedness (as defined), and new liens on assets, as 
well as the maintenance of certain other ratios. At January 31, 1997, 
the Company was in compliance with all covenants of the facility.

N. QUARTERLY FINANCIAL INFORMATION (Unaudited)


<TABLE>
<CAPTION>

Amounts in thousands except per share data.

                                       April 30,     July 31,     October 31,    January 31,
                                         1994         1994            1994         1995

<S>                                   <C>           <C>            <C>          <C>
Revenues                               $5,414        $6,741         $8,297       $ 9,365 
Operating income                          232           324            427           570 
Net earnings                              167           203            307           423
Net earnings per common share            0.05          0.06           0.10          0.13

                                      April 30,     July 31,     October 31,    January 31,
                                        1995         1995            1995         1996

Revenues                              $10,516       $11,620        $13,454       $14,283 
Operating income                          569           410            948           382 
Net earnings                              366           246            594           349 
Net earnings per common share            0.11          0.09           0.18          0.09 

                                      April 30,     July 31,     October 31,    January 31,
                                        1996         1996            1996         1997

Revenues                              $17,370       $23,118        $23,948       $24,890
Operating income                          807         1,251          1,311           767 
Net earnings                              503           781            810           494 
Net earnings per common share            0.15          0.23           0.23          0.14

                                                             ******

</TABLE>



<TABLE>
<CAPTION>

TOTAL-TEL USA COMMUNICATIONS, INC. AND SUBSIDIARIES

SCHEDULE II-- VALUATION AND QUALIFYING ACCOUNTS
(CONSOLIDATED)
- ----------------------------------------------------------------------------------------------------------
Column A                          Column B            Column C          Column D        Column E
 
                                                Additions
                                      ----------------------------
                                                                 Charged to
                                Balance at     Charged to         Other                           Balance
                                 Beginning      Cost and         Accounts-       Deductions-     at End of
Description                      of Period      Expenses         Describe          Describe       Period
<S>                              <C>           <C>               <C>            <C>           <C>
YEAR ENDED JANUARY 31, 
1997:
Reserves and allowances
deducted from asset accounts: 
Allowance for uncollectible
accounts                          $831,538      $950,495           $--             $728,363      $1,053,670 

YEAR ENDED JANUARY 31, 
1996:
Reserves and allowances
deducted from asset accounts: 
Allowance for uncollectible
accounts                          $492,235      $820,131           $--             $480,828        $831,538 

YEAR ENDED JANUARY 31, 
1995:
Reserves and allowances
deducted from asset accounts: 
Allowance for uncollectible
accounts                          $294,009      $391,656           $--             $193,430       (1)$492,235 

(1) Uncollectible accounts written off, net of recoveries.

</TABLE>
TotTel10K.edg    PAGE 20




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>

TOTAL-TEL USA COMMUNICATIONS, INC.

Exhibit 27 - FINANCIAL DATA SCHEDULE

THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION 
EXTRACTED FROM THE CONSOLIDATED BALANCE SHEET AS OF 
JULY 31, 1997 AND THE CONSOLIDATED STATEMENT OF 
OPERATIONS FOR SIX MONTHS ENDED JULY 31, 1997 
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH 
FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                                             <C>
<PERIOD-TYPE>                                    6-MOS
<FISCAL-YEAR-END>                          JAN-31-1997
<PERIOD-END>                               JUL-31-1996
<CASH>                                       2,589,187
<SECURITIES>                                 1,010,594
<RECEIVABLES>                               14,987,322
<ALLOWANCES>                                 1,053,670
<INVENTORY>                                          0
<CURRENT-ASSETS>                            18,543,962
<PP&E>                                      15,226,099
<DEPRECIATION>                               4,160,410
<TOTAL-ASSETS>                              30,494,061
<CURRENT-LIABILITIES>                       13,057,878
<BONDS>                                      2,940,000
<COMMON>                                       187,792
                                0
                                          0
<OTHER-SE>                                  13,198,870
<TOTAL-LIABILITY-AND-EQUITY>                30,494,061
<SALES>                                     89,325,921
<TOTAL-REVENUES>                            89,518,022
<CGS>                                       66,829,283
<TOTAL-COSTS>                               66,829,283
<OTHER-EXPENSES>                            17,420,558
<LOSS-PROVISION>                               950,495
<INTEREST-EXPENSE>                              68,348
<INCOME-PRETAX>                              4,135,585
<INCOME-TAX>                                 1,671,200
<INCOME-CONTINUING>                          2,588,138
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 2,588,138
<EPS-PRIMARY>                                     0.75
<EPS-DILUTED>                                     0.75
        



</TABLE>


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