TALK COM
S-4, 2000-07-07
RADIOTELEPHONE COMMUNICATIONS
Previous: ROBSHAM EINAR PAUL, SC 13D, 2000-07-07
Next: TALK COM, S-4, EX-3.2(I), 2000-07-07





     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JULY 7, 2000.
                                                       REGISTRATION NO. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               ----------------
                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                          THE SECURITIES ACT OF 1933
                               ----------------
                                 TALK.COM INC.
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
<TABLE>
<CAPTION>
<S>                                              <C>                            <C>
             DELAWARE                            4812                           23-2827736
 (STATE OR OTHER JURISDICTION OF     (PRIMARY STANDARD INDUSTRIAL    (I.R.S. EMPLOYER IDENTIFICATION
  INCORPORATION OR ORGANIZATION)      CLASSIFICATION CODE NUMBER)                 NUMBER)
</TABLE>

                               ----------------
                     12020 SUNRISE VALLEY DRIVE, SUITE 250
                            RESTON, VIRGINIA 20191
                                (703) 391-7500
              (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
       INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                               ----------------
                             ALOYSIUS T. LAWN, IV
                          GENERAL COUNSEL AND SECRETARY
                                 TALK.COM INC.
                                 6805 ROUTE 202
                         NEW HOPE, PENNSYLVANIA 18938
                                 (215) 862-1500
           (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                  INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                               ----------------
                       COPIES OF ALL COMMUNICATIONS TO:
<TABLE>
<S>                                              <C>
       PHILIP A. HABER, ESQ.                          MICHAEL S. MULLMAN, ESQ.
     KELLEY DRYE & WARREN LLP                    BLANK ROME TENZER GREENBLATT LLP
          101 PARK AVENUE                              405 LEXINGTON AVENUE
     NEW YORK, NEW YORK 10178                        NEW YORK, NEW YORK 10174
          (212) 808-7800                                  (212) 885-5000
</TABLE>
                               ----------------
     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: AS SOON AS
PRACTICABLE  AFTER THIS  REGISTRATION  STATEMENT BECOMES EFFECTIVE AND ALL OTHER
CONDITIONS   UNDER  THE  MERGER   AGREEMENT   (DESCRIBED   IN  THE  JOINT  PROXY
STATEMENT/PROSPECTUS HEREIN) ARE SATISFIED OR WAIVED.
     If the  securities  being  registered  on this  form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. / /
     If this form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. / /
     If this form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. / /
                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
===============================================================================================================================
                                                                     PROPOSED MAXIMUM    PROPOSED MAXIMUM
             TITLE OF EACH CLASS                  AMOUNT TO BE        OFFERING PRICE    AGGREGATE OFFERING       AMOUNT OF
       OF SECURITIES TO BE REGISTERED              REGISTERED            PER UNIT              PRICE         REGISTRATION FEES
-------------------------------------------------------------------------------------------------------------------------------
<S>                                          <C>                    <C>                <C>                  <C>
Common stock, par value $.01 per share (1)   14,285,700 shares(2)     Not applicable   $2,112,000(3)        $ 557.57(4)
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
(1)  Includes the associated rights to purchase one  three-hundredth  of a share
     of Series A Junior  Participating  Preferred  Stock,  which  initially  are
     attached to and trade with the common stock of the registrant.  No separate
     consideration will be received for the rights.
(2)  The maximum number of shares of the  registrant's  common stock issuable in
     connection with the merger in exchange for shares of the acquired company's
     common stock,  based on (i) the number of shares of the acquired  company's
     common  stock  outstanding  on June 30,  2000,  including  shares  issuable
     pursuant to certain  exercisable  options and warrants  (25,000,000 shares)
     and (ii) the exchange ratio to be applied in the merger (0.571428 shares of
     registrant's  common stock for each share of the acquired  company's common
     stock).
(3)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule  457(f)(2)  under the  Securities  Act,  based on the book
     value as of April  30,  2000 of the  common  stock  to be  acquired  by the
     registrant  in the  merger,  for  which  there is no  market.
(4)  A fee of $900.00 was previously  paid in connection with the initial filing
     of the  joint  proxy  statement/prospectus  included  in this  Registration
     Statement.  Therefore, pursuant to Rule 457(b) under the Securities Act, no
     additional amount is being paid herewith.
     THE REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES  ACT OF 1933 OR UNTIL THIS  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
================================================================================
<PAGE>

                               [GRAPHIC OMITTED]


                        JOINT PROXY STATEMENT/PROSPECTUS


                               [GRAPHIC OMITTED]


               YOUR VOTE ON OUR PROPOSED MERGER IS VERY IMPORTANT!


To the Stockholders of Talk.com Inc. and Access One Communications Corp.:

     Talk.com and Access One have agreed to combine in a merger. We believe this
merger   will   create  a   stronger   competitor   in  the   rapidly   changing
telecommunications  industry.  Accordingly,  we believe  that this  merger  will
benefit  the  stockholders  of both  companies,  and we ask for your  support in
voting for the merger proposals at our meetings.

     In the merger,  Access One  stockholders  will  receive  0.571428  Talk.com
shares for every  Access One share,  and Access One will  become a wholly  owned
subsidiary of Talk.com. Talk.com will issue approximately 12.2 million shares of
its common stock, and options and warrants to purchase approximately 2.1 million
additional  shares of its common  stock,  to holders of Access One stock,  stock
options and warrants. After completion of the merger, these new Talk.com shares,
options  and  warrants  will  represent  approximately  18.3% of the  shares  of
Talk.com common stock that will then be outstanding.  Talk.com stockholders will
continue to own their existing shares.

     Talk.com  common  stock is listed on the Nasdaq  National  Market under the
symbol "TALK."

     Information  about the  merger  and the other  items to be voted on at your
company's meeting is contained in this joint proxy  statement/prospectus  and in
the merger  agreement  attached  as Annex A. WE URGE YOU TO READ THIS  MATERIAL,
INCLUDING THE SECTION ENTITLED "RISK FACTORS" BEGINNING ON PAGE 16.

     The boards of directors of both  Talk.com and Access One believe the merger
is advisable,  fair and in the best interests of their respective  stockholders,
have  unanimously  approved  the merger  and  recommend  that  their  respective
stockholders  vote  FOR  the  merger  proposal  as  described  in  the  attached
materials.  We cannot  complete  the  merger  unless  the  stockholders  of both
companies approve the respective proposals relating to the merger.

     Your vote is important,  regardless of the number of shares you own. Please
vote as soon as possible to make sure that your shares are  represented  at your
company's  stockholder  meeting. You may cast your vote by proxy or in person at
your  company's  stockholder  meeting.  To grant your proxy to vote your shares,
complete and return the enclosed  proxy card. If you complete the enclosed proxy
card without indicating how you want to vote, then your proxy will be counted as
a vote in favor of the merger.


Very truly yours,



Gabriel Battista                        Elizabeth Stallings
Chief Executive Officer                 President
Talk.com Inc.                           Access One Communications Corp.

     NEITHER THE  SECURITIES AND EXCHANGE  COMMISSION  NOR ANY STATE  SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THE MERGER  DESCRIBED IN THIS JOINT PROXY
STATEMENT/PROSPECTUS  OR THE  SHARES OF  TALK.COM  COMMON  STOCK TO BE ISSUED IN
CONNECTION   WITH   THE   MERGER,    OR   DETERMINED   IF   THIS   JOINT   PROXY
STATEMENT/PROSPECTUS IS ACCURATE OR ADEQUATE. ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.

     This joint proxy  statement/prospectus  is dated July 7, 2000, and is first
being mailed to stockholders on or about July 10, 2000.

<PAGE>

                                 TALK.COM INC.
                           12020 SUNRISE VALLEY DRIVE
                            RESTON, VIRGINIA 20191

                               ----------------
                   NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON AUGUST 9, 2000

                               ----------------
To the stockholders of Talk.com Inc.:

     NOTICE IS HEREBY  GIVEN that the  annual  meeting  of the  stockholders  of
Talk.com Inc. will be held on Wednesday,  August 9, 2000 at the Sheraton  Reston
Hotel, 11810 Sunrise Valley Drive, Reston,  Virginia 20191, at 10:00 a.m., local
time, for the following purposes:

     1.   To  consider  and vote upon a proposal  to  approve  the  issuance  of
          Talk.com common stock under an Agreement and Plan of Merger,  dated as
          of March 24, 2000, as amended,  among  Talk.com,  Aladdin  Acquisition
          Corp.,  a wholly  owned  subsidiary  of  Talk.com  that was created to
          complete  the  merger,  and Access One  Communications  Corp.,  and to
          approve all other transactions described in the merger agreement;

     2.   To consider and vote upon a proposal to elect two  directors for terms
          of three  years,  or until  their  successors  have been  elected  and
          qualified;

     3.   To  consider  and vote upon a proposal  to ratify and approve the 2000
          Long-Term Incentive Plan;

     4.   To  consider  and vote upon a  proposal  to  ratify  and  approve  the
          appointment  of BDO Seidman LLP as the  independent  certified  public
          accountants for Talk.com; and

     5.   To transact  such other  business as may  properly be presented at the
          meeting and at any adjournments or postponements thereof.

     The board of  directors of Talk.com has fixed the close of business on June
30, 2000 as the record date for the purpose of determining  stockholders who are
entitled to notice of and to vote at the annual meeting and any  adjournments or
postponements thereof.

     A list of Talk.com stockholders entitled to vote at the annual meeting will
be available for inspection  during regular business hours at Talk.com's  office
at 12020 Sunrise Valley Drive, Reston,  Virginia 20191, for a period of ten days
prior to the annual meeting.

     Under  Delaware  law,  holders  of  Talk.com  common  stock  will  not have
appraisal rights in connection with the merger.

     AFTER CAREFUL CONSIDERATION, THE BOARD OF DIRECTORS OF TALK.COM UNANIMOUSLY
RECOMMENDS THAT STOCKHOLDERS VOTE FOR EACH OF THE PROPOSALS DESCRIBED ABOVE.

                                        By order of the Board of Directors,



                                        Aloysius T. Lawn, IV
                                        Secretary

Reston, Virginia
July 7, 2000

     PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY AND RETURN IT PROMPTLY IN
THE ENVELOPE PROVIDED, WHETHER OR NOT YOU PLAN TO ATTEND THE ANNUAL MEETING.

<PAGE>

                        ACCESS ONE COMMUNICATIONS CORP.
                               3427 NW 55TH STREET
                        FORT LAUDERDALE, FLORIDA 33309

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

                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON AUGUST 9, 2000

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

To the stockholders of Access One Communications Corp.:

     NOTICE IS HEREBY GIVEN that a special meeting of the stockholders of Access
One  Communications  Corp.  will be held on  Wednesday,  August  9,  2000 at the
Sheraton Reston Hotel,  11810 Sunrise Valley Drive,  Reston,  Virginia 20191, at
11:30 a.m., local time, for the following purposes:

     1.   To consider and vote upon a proposal to approve the Agreement and Plan
          of Merger,  dated as of March 24, 2000, as amended,  among Access One,
          Talk.com  Inc.  and  Aladdin   Acquisition   Corp.  Under  the  merger
          agreement,  each outstanding  share of Access One common stock will be
          converted into 0.571428  shares of Talk.com  common stock,  and Access
          One will become a wholly owned subsidiary of Talk.com; and

     2.   To transact  such other  business as may  properly be presented at the
          meeting and at any adjournments or postponements thereof.

     The board of  directors  of Access One has fixed the close of  business  on
June 30, 2000 as the record date for the purpose of determining stockholders who
are  entitled  to  notice  of and  to  vote  at  the  special  meeting  and  any
adjournments or postponements thereof.

     Approval  of the  merger  agreement  requires  the  affirmative  vote  of a
majority of the votes cast on this  proposal at the meeting by holders of Access
One common stock. As of the record date, there were 19,242,102  shares of Access
One common  stock  outstanding.  Each of those shares is entitled to one vote in
person or by proxy  with  respect  to each  matter to be voted on by  holders of
Access One common  stock at the special  meeting.  The holders of  approximately
67.7% of the  outstanding  shares of common  stock of Access One have  agreed to
vote in favor of the merger,  and therefore  approval of the merger agreement is
assured.

     Under New Jersey  law,  holders  of Access  One common  stock will not have
appraisal rights in connection with the merger.

     AFTER  CAREFUL  CONSIDERATION,   THE  BOARD  OF  DIRECTORS  OF  ACCESS  ONE
UNANIMOUSLY  RECOMMENDS  THAT  STOCKHOLDERS  VOTE  FOR  APPROVAL  OF THE  MERGER
AGREEMENT.

   PLEASE DO NOT SEND ANY STOCK CERTIFICATES AT THIS TIME.

                                        By order of the Board of Directors,



                                        Wesly Minella,
                                        Secretary


Fort Lauderdale, Florida
July 7, 2000

     PLEASE COMPLETE, DATE AND SIGN THE ENCLOSED PROXY AND RETURN IT PROMPTLY IN
THE ENVELOPE PROVIDED, WHETHER OR NOT YOU PLAN TO ATTEND THE SPECIAL MEETING. IF
YOU ATTEND THE MEETING,  YOU MAY VOTE YOUR SHARES IN PERSON IF YOU WISH, EVEN IF
YOU PREVIOUSLY RETURNED OR GRANTED YOUR PROXY.
<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                              PAGE
                                                                                             -----
<S>                                                                                          <C>
I. THE MERGER ............................................................................     1
QUESTIONS AND ANSWERS ABOUT THE MERGER ...................................................     1
SUMMARY ..................................................................................     4
   The Companies .........................................................................     4
   The Merger ............................................................................     5
   Recommendations of the Talk.com Board and the Access One Board on the Merger ..........     5
   Opinion of Financial Advisor ..........................................................     5
   Interests of Officers and Directors of Access One in the Merger .......................     5
   Conversion of Access One Stock Options and Warrants ...................................     6
   Ownership of Talk.com After the Merger ................................................     6
   Conditions to the Completion of the Merger ............................................     6
   Regulatory Approvals ..................................................................     7
   Termination of the Merger Agreement ...................................................     7
   Termination Fee .......................................................................     8
   Voting Agreement ......................................................................     8
   Indemnification and Escrow Agreements .................................................     8
   Services Agreement ....................................................................     9
   Material Federal Income Tax Consequences of the Merger ................................     9
   Listing of Talk.com Common Stock ......................................................     9
   Stockholder Votes Required ............................................................     9
   Ownership of Shares by Directors and Officers .........................................     9
   Appraisal Rights ......................................................................    10
   Accounting Treatment of the Merger ....................................................    10
   Other Talk.com Annual Meeting Proposals ...............................................    10
   Comparative Per Share Market Price Information ........................................    10
   Cash Dividend Policies ................................................................    11
   Comparative Per Share Information .....................................................    12
   Selected Historical Consolidated Financial Data .......................................    13
   Unaudited Pro Forma Condensed Consolidated Selected Financial Data ....................    14
RISK FACTORS .............................................................................    16
THE TALK.COM ANNUAL MEETING ..............................................................    29
THE ACCESS ONE SPECIAL MEETING ...........................................................    32
THE MERGER ...............................................................................    34
   Background of the Merger ..............................................................    34
   Talk.com's Reasons for the Merger; Recommendation of Talk.com's Board of Directors ....    36
   Access One's Reasons for the Merger; Recommendation of Access One's Board of Directors.    39
   Opinion of Financial Advisor to Talk.com ..............................................    41
   Material Federal Income Tax Consequences of the Merger ................................    48
   Regulatory Review Relating to the Merger ..............................................    50
   Appraisal Rights ......................................................................    51
   Resale of Talk.com Common Stock .......................................................    51
   Accounting Treatment ..................................................................    51
   Interests of Access One Officers and Directors in the Merger ..........................    52
   Indemnification; Directors' and Officers' Insurance ...................................    52
THE MERGER AGREEMENT AND RELATED AGREEMENTS ..............................................    53
   The Merger ............................................................................    53
   Timing of Closing .....................................................................    53
   Conversion of Access One Common Stock .................................................    53
   Conversion of Access One Stock Options and Warrants ...................................    53
   Exchange Agent ........................................................................    54
   Representations and Warranties ........................................................    54
</TABLE>

                                        i
<PAGE>

<TABLE>
<CAPTION>
                                                                                             PAGE
                                                                                             ----
<S>                                                                                          <C>
   Covenants .............................................................................    55
   Conditions to the Completion of the Merger ............................................    57
   Termination of the Merger Agreement ...................................................    58
   Amendments and Waivers ................................................................    59
   Voting Agreement ......................................................................    59
   Indemnification and Escrow Agreements .................................................    59
   Services Agreement ....................................................................    60
DIRECTORS AND EXECUTIVE OFFICERS OF TALK.COM AFTER THE MERGER ............................    60
II. FINANCIAL INFORMATION ................................................................    62
   Talk.com Unaudited Pro Forma Consolidated Financial Information .......................    62
   Talk.com Business .....................................................................    67
   Access One Selected Consolidated Financial Data .......................................    69
   Access One Management's Discussion and Analysis of Financial Condition and Results of
    Operations ...........................................................................    70
   Access One Business ...................................................................    74
   Access One Management .................................................................    88
   Executive Compensation ................................................................    89
   Access One Principal Stockholders .....................................................    89
III. CERTAIN LEGAL INFORMATION ...........................................................    90
   Comparison of Access One and Talk.com Stockholder Rights ..............................    90
   Summary of Material Differences Between Current Rights of Access One and Talk.com
    Stockholders and the Rights Access One Stockholders Will Have As Talk.com
    Stockholders Following the Merger ....................................................    91
   Description of Talk.com Capital Stock .................................................    92
   Description of Access One Capital Stock ...............................................    94
   Legal Matters .........................................................................    95
   Experts ...............................................................................    95
IV. OTHER TALK.COM ANNUAL MEETING PROPOSALS ..............................................    96
   Proposal 2 -- Election of Directors ...................................................    96
   Executive Compensation ................................................................    98
   Performance Graph .....................................................................   103
   Proposal 3 -- Approval of the 2000 Long Term Incentive Plan ...........................   103
   Proposal 4 -- Ratification of Independent Certified Public Accountants ................   107
   Principal Stockholders of Talk.com ....................................................   108
V. ADDITIONAL INFORMATION FOR STOCKHOLDERS ...............................................   110
   Stockholder Proposals for 2001 Annual Meeting of Talk.com Stockholders ................   110
   Where You Can Find More Information ...................................................   110
INDEX TO ACCESS ONE FINANCIAL STATEMENTS .................................................   F-1
INDEX TO OMNICALL FINANCIAL STATEMENTS ...................................................   F-23
ANNEXES
Agreement and Plan of Merger, dated as of March 24, 2000, by and among Talk.com Inc.,
 Aladdin Acquisition Corp. and Access One Communications Corp., and Amendment to
 Agreement and Plan of Merger, dated as of June 29, 2000 .................................   Annex A
Voting Agreement, dated as of March 24, 2000, by and among Talk.com Inc., Aladdin
Acquisition  Corp., Access One Communications Corp. and the other signatories identified
on the signature  pages thereto ..........................................................   Annex B
Indemnification Agreement, dated March 24, 2000, by and among Talk.com Inc. and Access One
 Communications Corp. ....................................................................   Annex C
Form of Escrow Agreement by and among Talk.com Inc., Aladdin Acquisition Corp., Access One
 Communications Corp., Kenneth G. Baritz and the Escrow Agent ............................   Annex D
Fairness Opinion of Bear, Stearns & Co. Inc. .............................................   Annex E
</TABLE>

                                       ii
<PAGE>

                                 I. THE MERGER

                     QUESTIONS AND ANSWERS ABOUT THE MERGER

       Q:     WHY ARE TALK.COM AND ACCESS ONE PROPOSING TO MERGE?

       A:     The boards of Talk.com and Access One believe that  combining  the
              businesses  of both  companies  will result in a stronger and more
              competitive   company  capable  of  achieving   greater  financial
              strength,  operational  efficiencies,  earnings  power and  growth
              potential  than either  company  would have on its own. The merger
              will add Access One's  resources and expertise in providing  local
              telecommunications  services to Talk.com's resources and expertise
              in providing long distance services.  The combination will further
              Talk.com's  recently  announced strategy of offering bundled local
              and long distance  telecommunications services to new and existing
              customers.  The merger will allow  Access  One's  stockholders  to
              obtain liquidity with respect to their stock and to participate in
              the growth of a leading  provider of  telecommunications  services
              through an e-commerce platform.

       Q:     DO  THE  COMPANIES   RECOMMEND  VOTING  IN  FAVOR  OF  THE  MERGER
              AGREEMENT?

       A:     Yes. The board of directors of Talk.com  unanimously  approved the
              merger and recommends that its  stockholders  vote in favor of the
              issuance of  additional  shares  under the merger  agreement.  The
              board of directors of Access One  unanimously  approved the merger
              and recommends that its  stockholders  vote in favor of the merger
              agreement.

       Q:     WHAT WILL STOCKHOLDERS RECEIVE WHEN THE MERGER IS COMPLETED?

       A:     If you own Access  One common  stock,  you will  receive  0.571428
              shares  of  Talk.com  common  stock for each  share of Access  One
              common stock.  Only whole shares of Talk.com  common stock will be
              issued.  Holders  of Access One common  stock  will  receive  cash
              instead of any fractional  interest in a share of Talk.com  common
              stock. If you own Talk.com  common stock,  your shares will remain
              outstanding after the merger.

       Q:     WHAT WILL BE THE NAME OF THE COMBINED COMPANY?

       A:     The name of the combined  company will be Talk.com Inc. Access One
              will become a wholly owned  subsidiary  of Talk.com as a result of
              the merger.

       Q:     WHO WILL MANAGE THE COMBINED COMPANY?

       A:     Gabriel Battista,  currently  Chairman and Chief Executive Officer
              of Talk.com,  will be the Chairman and Chief Executive  Officer of
              the combined company.  Kenneth G. Baritz, who prior to the date of
              the merger  agreement was Chairman and Chief Executive  Officer of
              Access  One,  has joined  Talk.com  as  President  and will be the
              President  of the  combined  company.  He is  also  required  as a
              condition  to the  merger to be elected a  director  of  Talk.com.
              Kevin  Griffo,  who prior to the date of the merger  agreement was
              President  and Chief  Operating  Officer of Access One, has joined
              Talk.com as  Executive  Vice  President - Local  Services and will
              hold that  position in the  combined  company.  All other  current
              executive  officers of Talk.com will continue to serve in the same
              capacities as executive officers of the combined company.

       Q:     WHEN WILL THE MERGER BE COMPLETED?

       A:     Talk.com and Access One are working to complete the merger  during
              the  third  quarter  of this  year,  subject  to  stockholder  and
              regulatory approvals.

       Q:     WHAT  ARE  THE TAX  CONSEQUENCES  OF THE  MERGER  FOR  ACCESS  ONE
              STOCKHOLDERS?

       A:     Access One  stockholders  who exchange  their shares of Access One
              common  stock for shares of  Talk.com  common  stock in the merger
              will not recognize any gain or loss on the exchange for


                                      1
<PAGE>

              United States  federal  income tax purposes,  except to the extent
              that  they  receive  any  cash  in lieu of  fractional  shares  of
              Talk.com   common  stock.   The  merger  will  not  have  any  tax
              consequences  for Talk.com  stockholders.  YOU SHOULD CONSULT YOUR
              OWN TAX ADVISOR FOR A FULL  UNDERSTANDING  OF THE TAX CONSEQUENCES
              OF THE MERGER.


       Q:     WHEN  AND  WHERE  ARE THE  TALK.COM  AND  ACCESS  ONE  STOCKHOLDER
              MEETINGS?


       A:     The Talk.com annual meeting will be held at 10:00 a.m. local time,
              on Wednesday,  August 9, 2000 at the Sheraton Reston Hotel,  11810
              Sunrise Valley Drive, Reston, Virginia 20191.

              The Access One special  meeting  will be held at 11:30 a.m.  local
              time, on Wednesday,  August 9, 2000 at the Sheraton  Reston Hotel,
              11810 Sunrise Valley Drive, Reston, Virginia 20191.


       Q:     WHO CAN VOTE?


       A:     All  record  holders  of  Talk.com  common  stock at the  close of
              business on June 30, 2000 can vote at the Talk.com annual meeting.

              All record  holders  of Access  One  common  stock at the close of
              business  on June  30,  2000 can vote at the  Access  One  special
              meeting.


       Q:     HOW DO I VOTE?


       A:     You may cast  your  vote by mail,  by  proxy,  or in person at the
              meeting. To cast your vote by mail, complete,  date, sign and mail
              the  enclosed  proxy  card  in  the  enclosed,   postage  pre-paid
              envelope. Votes cast by mail must be received prior to the vote at
              the meeting in order to be counted.

              When you cast your vote  using the proxy  card,  you also  appoint
              members of your company's management as your  representatives,  or
              proxies, at the meeting. They will vote your shares at the meeting
              in accordance with your instructions on the proxy card.

              You may also  vote in  person  at the  meeting.  If you hold  your
              shares in street name,  then you must contact your broker or other
              nominee  and  request  a legal  proxy  to vote  in  person  at the
              meeting.

       Q:     WHAT HAPPENS IF I DO NOT INDICATE MY  PREFERENCE  FOR OR AGAINST A
              PARTICULAR PROPOSAL?

       A:     If you submit a proxy without  specifying  the manner in which you
              would like your shares to be voted on a particular proposal,  your
              shares will be voted FOR that proposal.

       Q:     IF MY  SHARES  ARE HELD IN  "STREET  NAME" BY MY  BROKER,  WILL MY
              BROKER VOTE MY SHARES FOR ME?

       A:     If you do not provide your broker with instructions on how to vote
              your "street  name" shares on a particular  proposal,  your broker
              may not be permitted to vote them on that proposal. Therefore, you
              should be sure to provide your broker with  specific  instructions
              on how to vote your shares on each proposal presented.

       Q:     WHAT IF I VOTE AND THEN CHANGE MY MIND?

       A:     You  can  revoke  your  proxy  by  writing  to  your  company,  by
              submitting  a new proxy with a later date by mail or by  attending
              the meeting and casting  your vote in person.  Your last vote will
              be the vote that is counted.

       Q:     WHAT DOES IT MEAN IF I GET MORE THAN ONE PROXY CARD?

       A:     It means you have multiple  accounts at the transfer  agent and/or
              with stockbrokers. Please sign and return all the proxy cards that
              you receive in order to ensure that all of your shares are voted.

       Q:     SHOULD STOCK CERTIFICATES BE SENT IN WITH THE ENCLOSED PROXY CARD?

       A:     No. If the merger is completed,  Access One  stockholders  will be
              sent   instructions   for   exchanging   their  Access  One  stock
              certificates for Talk.com stock certificates.  Do not send in your
              certificates until you receive the instructions.

                                        2
<PAGE>

       Q:     WHO CAN HELP ANSWER OTHER QUESTIONS?

       A:     If you have  additional  questions  about the  merger,  you should
              contact:

TALK.COM STOCKHOLDERS:

Ms. Ruth Abeshaus
Director of Investor and Public Relations
Talk.com Inc.
6805 Route 202
New Hope, Pennsylvania 18938
Telephone: (215) 862-1500

ACCESS ONE STOCKHOLDERS:

Ms. Elizabeth Stallings
President and Treasurer
Access One Communications Corp.
12001 Science Drive, Suite 130
Orlando, Florida 32826
Telephone: (407) 313-1300

                                        3
<PAGE>

                                     SUMMARY

     This  summary  highlights  selected   information  from  this  joint  proxy
statement/prospectus  and  may  not  contain  all of  the  information  that  is
important  to you.  To  understand  the  merger  fully  and for a more  complete
description  of the legal  terms of the merger,  you should  read this  document
carefully  as well as the  documents  to which we refer you.  See "Where You Can
Find  More   Information"  on  page  110.  We  have  indicated  page  references
parenthetically  to direct you to a more complete  description  of the topics in
this summary.

THE COMPANIES

           Talk.com Inc.
           12020 Sunrise Valley Drive
           Reston, Virginia 20191
           (703) 391-7500
           http://www.talk.com

     Talk.com Inc., a Delaware  corporation,  through its subsidiaries  provides
telecommunications services to residential and business customers throughout the
United  States,  primarily  to  residential  consumers  through  its  e-commerce
platform. The e-commerce platform is built around Talk.com's advanced online and
web-enabled customer care, billing and information systems.

     Talk.com's  telecommunications  service  offerings  include  long  distance
outbound service,  inbound toll-free service and dedicated private line services
for data.  Talk.com announced late last year that, in light of recent regulatory
developments,  it was planning a strategic  initiative to expand its product mix
by offering  local  telecommunications  service  bundled with its long  distance
service.  The proposed merger with Access One  Communications  Corp.  provides a
significant  opportunity  to implement  this new strategy.  Talk.com has already
commenced  offering local service in the  southeastern  United States and in New
York State.  Talk.com believes that it has an opportunity to capture  additional
market share and  accelerate  future  growth  through its offerings of local and
bundled local and long distance telecommunications services.

     Talk.com  markets  its   telecommunications   services   primarily  through
marketing  agreements with various  partners and on the Internet through its web
site. In connection  with its rollout of local  services,  Talk.com  anticipates
that its marketing and promotional  expenditures will continue to increase on an
absolute  basis and as a  percentage  of  revenue  during the  remainder  of the
current year. In addition,  Talk.com  expects to continue to expend  significant
marketing  dollars under its agreement with America  Online,  Inc.,  which gives
Talk.com the exclusive  right, at least until June 2001, to market long distance
telecommunications  services through AOL's online service. Talk.com also intends
to seek new  marketing  partnerships  and to utilize new  marketing  channels to
extend its local and long distance services and other product offerings into new
and expanded markets.

           Access One Communications Corp.
           3427 NW 55th Street
           Fort Lauderdale, Florida 33309
           (954) 714-0000/(888) 988-6988
           http://www.accessone.cc

     Access One Communications Corp., a New Jersey corporation, is a competitive
local  exchange  carrier  that  offers a bundled  package of  telecommunications
products,   including   local   and   long   distance   telephone,    voicemail,
teleconferencing,  Internet access and other enhanced and value-added  services.
Access One focuses its  principal  marketing  efforts on small and  medium-sized
businesses  having  fewer than 10 local access lines in any one location and has
recently commenced marketing its services to residential customers. Access One's
strategy is to expand its customer base by being


                                        4
<PAGE>

more flexible,  innovative  and responsive to the needs of its target  customers
than the regional  Bell  operating  companies and the  first-tier  interexchange
carriers, which have historically concentrated their sales and marketing efforts
on   residential   and  large  business   customers.   Access  One  attempts  to
differentiate   itself  by  providing  an  integrated,   customized  package  of
telecommunications services on a single bill and responsive customer service.

     Access One and its  subsidiaries  currently  sell local  telecommunications
services in Florida, Kentucky, Alabama, Georgia, Louisiana,  Mississippi,  North
Carolina,  South Carolina and Tennessee,  through BellSouth  Telecommunications,
Inc. and Sprint-Florida  Incorporated,  incumbent local exchange  carriers,  and
long distance services through Frontier  Communications of the West, Inc. Access
One  also  has  agreements  with  Premiere  Communications,  Inc.  and  Premiere
Technologies  Company  to  provide  enhanced  services,  such as voice  mail and
calling card products.

     Both Talk.com and Access One maintain web sites, the addresses of which are
shown above.  The  information  contained on those web sites is not part of this
joint proxy statement/prospectus, and should not be relied on in connection with
the matters presented here.

THE MERGER (SEE PAGE 34)

     The merger  agreement  provides  that Aladdin  Acquisition  Corp.,  a newly
formed,  wholly owned  subsidiary  of Talk.com,  will merge with and into Access
One. As a result of the merger, Access One will become a wholly owned subsidiary
of Talk.com.  Talk.com will issue 0.571428  shares of Talk.com  common stock for
every share of Access One common  stock.  It will also issue new Talk.com  stock
options and warrants in place of existing Access One stock options and warrants,
based on the same ratio.

     The full text of the merger  agreement is attached as Annex A to this joint
proxy statement/prospectus. The merger agreement is the principal legal document
that governs the terms of the merger and we encourage  you to read it along with
this document.

RECOMMENDATIONS  OF  THE  TALK.COM  BOARD AND THE ACCESS ONE BOARD ON THE MERGER
(SEE PAGES 36-41)

     The Talk.com  board  believes that the merger is advisable,  fair to and in
the best  interests  of  Talk.com  stockholders  and  recommends  that  Talk.com
stockholders  vote FOR  approval of the issuance of  additional  stock under the
merger agreement.

     The Access One board believes that the merger is advisable,  fair to and in
the best interests of Access One  stockholders  and  recommends  that Access One
stockholders vote FOR approval of the merger agreement.

OPINION OF FINANCIAL ADVISOR (SEE PAGE 41)

     Bear,  Stearns & Co.  Inc.  is acting as  Talk.com's  financial  advisor in
connection with the merger.  It has delivered to the Talk.com board of directors
a written  opinion  that, as of March 24, 2000,  the exchange  ratio of 0.571428
Talk.com  shares for each Access One share was fair,  from a financial  point of
view, to the  stockholders of Talk.com.  The full text of the written opinion of
Bear Stearns is attached as Annex E. The fairness  opinion  describes  important
exceptions,  assumptions and limitations and should be read carefully and in its
entirety.  BEAR  STEARNS'  OPINION  IS  DIRECTED  TO THE BOARD OF  DIRECTORS  OF
TALK.COM AND DOES NOT  RECOMMEND  HOW TALK.COM  STOCKHOLDERS  SHOULD VOTE ON THE
ISSUANCE OF ADDITIONAL SHARES UNDER THE MERGER.

INTERESTS OF OFFICERS AND DIRECTORS OF ACCESS ONE IN THE MERGER (SEE PAGE 52)

     When you consider the  recommendation of the Access One board that you vote
in favor of the merger,  you should be aware that a number of its  officers  and
directors have interests in the


                                        5
<PAGE>

merger that are in addition to the  interests  of  Talk.com's  and Access  One's
stockholders.   Two  of  Access  One's  executive  officers  have  entered  into
employment  agreements  with  Talk.com  under which they have  become  executive
officers of Talk.com and have received options to purchase Talk.com common stock
and other  benefits.  One of those  executive  officers  is also  required to be
elected as a director of Talk.com as a condition to completion of the merger.

     The vesting  schedule of all options  issued to officers  and  directors of
Access One under  Access  One's  stock  option  plans will  accelerate  upon the
consummation  of  the  merger.   These  options  will  become  fully  vested  on
consummation of the merger.  Holders of these options will receive in the merger
equivalent  options to purchase Talk.com common stock, which will be immediately
exercisable.  However,  these  holders will not be  permitted  to sell  Talk.com
common stock  obtained  upon  exercise of those options until one year after the
merger or, if earlier,  the respective  dates on which their original Access One
options would have vested. In addition, a promissory note in favor of a director
of Access One in the original principal amount of $3 million,  made by OmniCall,
Inc., a wholly owned  subsidiary of Access One, will become  immediately due and
payable  upon the  consummation  of the  merger,  and will be  repaid in full by
Talk.com.

CONVERSION OF ACCESS ONE STOCK OPTIONS AND WARRANTS (SEE PAGE 53)

     Outstanding options and warrants to purchase Access One common stock, other
than  the  warrants  held by MCG  Finance  Corporation,  will  automatically  be
converted  into  equivalent  options and  warrants to purchase  Talk.com  common
stock,  based on the share  exchange  ratio in the merger of 0.571428  shares of
Talk.com  common  stock  for each  share of Access  One  common  stock.  MCG has
separately  agreed to exchange its  warrants in the merger,  on the basis of the
same exchange  ratio,  for  approximately  1.2 million shares of Talk.com common
stock.  MCG will  therefore be treated as though it had  exercised  its warrants
immediately before the merger. Under a consulting  agreement with Talk.com,  MCG
will also receive a warrant to purchase 300,000 shares of Talk.com common stock.

OWNERSHIP OF TALK.COM AFTER THE MERGER

     In the merger, Talk.com will issue approximately 12.2 million shares of its
common  stock,  based on the  number  of  shares  of  Access  One  common  stock
outstanding  on June 30,  2000,  to Access One  stockholders  and to MCG Finance
Corporation,  a holder of Access One warrants. In addition,  Talk.com will issue
options and warrants to purchase  approximately 2.1 million additional shares of
its common stock in  replacement  of  outstanding  Access One stock  options and
other Access One warrants,  and will grant a warrant to purchase  300,000 shares
of Talk.com common stock to MCG under a consulting agreement.  The new shares of
Talk.com  common  stock,  including  shares  issuable  under the new options and
warrants,  represent  approximately 22.2% of the currently  outstanding Talk.com
common stock,  and will  represent  approximately  18.3% of the Talk.com  common
stock that will be outstanding after the merger.

CONDITIONS TO THE COMPLETION OF THE MERGER (SEE PAGE 57)

     Talk.com  and Access One will not  complete  the merger  unless a number of
conditions are satisfied or waived by them. These conditions include:

       o      approvals by the Talk.com and Access One stockholders;
       o      expiration  or   termination  of  the  waiting  period  under  the
              Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976, which has
              already   occurred   before   the   date  of  this   joint   proxy
              statement/prospectus;
       o      receipt of other necessary approvals from regulatory authorities;
       o      absence of any law or court order prohibiting the merger;

                                        6
<PAGE>

       o      absence of an imposition by any regulatory  authority of any order
              or  other  provision  that  would   effectively  limit  Talk.com's
              ownership,  control or  operation  of Access One and its  business
              after the merger; and
       o      receipt by Access  One of an  opinion  of counsel  that the merger
              will qualify as a tax-free reorganization.

REGULATORY APPROVALS (SEE PAGE 50)

     Completion  of the  merger  will  not  occur  until  after  receipt  of all
necessary  regulatory  approvals and consents.  The FCC and several state public
utility commissions have jurisdiction to review and/or approve the merger. As of
the date of this joint proxy statement/prospectus, the FCC and a majority of the
states from which Access One derives  substantial local intrastate revenues have
completed their review or approval, as applicable, of the merger.

     Under the  Hart-Scott-Rodino  Antitrust  Improvements Act of 1976, Talk.com
and Access One filed  information with the Department of Justice and the Federal
Trade Commission.  On April 18, 2000, the Federal Trade Commission granted early
termination  of the  waiting  period  under the act.  However,  both  regulatory
agencies  retain the  authority  to challenge  the merger on  antitrust  grounds
before or after the merger is completed.

TERMINATION OF THE MERGER AGREEMENT (SEE PAGE 58)

     The  merger  agreement  may be  terminated  by mutual  written  consent  of
Talk.com and Access One. The merger  agreement  may also be terminated by either
Talk.com or Access One if:

   o the merger has not become  effective by March 23, 2001,  and the failure to
     complete the merger by that date is not due to the action or failure to act
     of the party seeking to terminate;
   o a closing  condition of the  terminating  party is not  satisfied  due to a
     breach of any  representation,  warranty or covenant of the other party and
     the breach is not cured  within 30 days after  notice is  delivered  by the
     terminating  party,  except  neither party may terminate the merger on this
     basis  if it is in  material  breach  of any of  its  own  representations,
     warranties or covenants in the merger agreement;
   o the  Talk.com  stockholders or the Access One stockholders fail to give the
     necessary approval of the merger or related transactions; or

     The merger agreement may also be terminated by Talk.com if:

   o the  Access  One  board  enters  into  an  agreement  with  respect  to  an
     alternative acquisition proposal;
   o the  Access  One  board  withdraws  its  recommendation  to  the Access One
     stockholders in favor of the approval of the merger;
   o the Access One board, after receiving an alternative  acquisition proposal,
     fails to confirm publicly its  recommendation of the merger within ten days
     after Talk.com requests that a public confirmation be made; or
   o Access One or its  representatives,  except as explicitly  permitted in the
     merger  agreement,   solicit,   negotiate  or  enter  into  an  alternative
     acquisition proposal.

     The board of directors of Access One may  withdraw  its  recommendation  in
favor of the merger in response to a superior  acquisition proposal if the board
determines in good faith that the failure to withdraw the  recommendation  would
violate the board's fiduciary duty to its  stockholders.  The Access One special
meeting will be held even if Access One receives a superior acquisition proposal
from a third  party and the board will still  submit the merger  agreement  to a
vote of Access One's  stockholders  for  approval.  As of the date of this joint
proxy statement/prospectus, no such proposal has been received.


                                        7
<PAGE>

TERMINATION FEE (SEE PAGE 58)

     Access One has agreed to pay  Talk.com a  termination  fee of $6 million in
cash if:

   o Talk.com terminates the merger agreement because Access One has committed a
     material breach of any of its  representations,  warranties or covenants in
     the  merger  agreement  and the  breach is not cured  within 30 days  after
     notice is delivered by Talk.com;
   o Talk.com  terminates  the merger  agreement  because  the Access One board:
     enters  into  an  agreement  with  respect  to an  alternative  acquisition
     proposal;  withdraws its  recommendation  in favor of the merger;  or after
     receiving an alternative  acquisition  proposal,  fails to confirm publicly
     its  recommendation  of the merger within ten days after Talk.com  requests
     that a public confirmation be made; or
   o Talk.com  terminates  the  merger  agreement  because  Access  One  or  its
     representatives solicit, negotiate or enter into an alternative acquisition
     proposal that is inconsistent with the merger agreement.

     Talk.com  has agreed to pay Access One a  termination  fee of $6 million in
cash if  Access  One  terminates  the  merger  agreement  because  Talk.com  has
committed  a  material  breach  of  any of its  representations,  warranties  or
covenants  in the merger  agreement  and the breach is not cured  within 30 days
after notice is delivered by Access One.

VOTING AGREEMENT (SEE PAGE 59)

     Talk.com and Access One entered into a voting agreement with the holders of
approximately  13.0 million shares of Access One common stock, or  approximately
67.7% of the outstanding  Access One common stock.  Under the voting  agreement,
these  holders  agreed to vote any shares of Access One common stock they own in
favor of the merger and related  transactions  and against any proposal  made in
opposition  to  consummation  of the  merger.  These  holders  also  granted  an
irrevocable proxy to Talk.com and designated individuals to vote their shares in
such  manner.  The full text of the voting  agreement  is attached as Annex B to
this joint proxy  statement/prospectus.  We encourage  you to read it along with
this document.

INDEMNIFICATION AND ESCROW AGREEMENTS (SEE PAGE 59)

     Under the indemnification  agreement,  Access One, prior to the merger, and
its  stockholders,  for a period of one year after the  merger,  have  agreed to
indemnify  Talk.com  against  losses in excess of $1 million  resulting from any
breach of the  representations,  warranties,  covenants and agreements of Access
One contained in the merger agreement.  At the time of the merger,  Talk.com and
Access One will enter into an escrow  agreement  under which 10% of the stock of
Talk.com issued to stockholders of Access One in the merger will be deposited in
escrow in order to secure the  obligations  of Access  One and its  stockholders
that may arise  under  these  indemnification  provisions.  Talk.com's  right to
indemnification is limited to amounts that can be satisfied from the proceeds of
shares of Talk.com common stock held in escrow.  The escrow agent is required to
distribute all remaining  escrowed shares to the former Access One  stockholders
one year  after the  merger,  except for any shares  withheld  to cover  pending
claims for indemnification.

     Talk.com has agreed in the  indemnification  agreement to indemnify  Access
One's  stockholders for a period of one year after the merger against any losses
resulting from a breach of Talk.com's representations, warranties, covenants and
agreements contained in the merger agreement.

     The full  text of the  indemnification  agreement  and the full text of the
form of the escrow agreement are attached as Annexes C and D to this joint proxy
statement/prospectus. We encourage you to read them along with this document.


                                        8
<PAGE>

SERVICES AGREEMENT (SEE PAGE 60)

     Access One has entered  into a services  agreement  with  Talk.com  Holding
Corp., Inc., a subsidiary of Talk.com,  for an initial term of five years. Under
the agreement,  Access One will provide telephone  exchange  services,  exchange
access services,  and administrative  support services to Talk.com for resale to
its customers.  Access One will have a right to terminate the services agreement
if the merger is not completed by March 23, 2001, other than by reason of action
or inaction on the part of Access One. If such termination occurs, Talk.com will
have the right to continue to use the services  provided under the agreement for
a  transition  period  of up to 180  days.  In  addition,  if the  merger is not
completed by that date for reasons that are  attributable  to action or inaction
on the part of Access One,  then  Access One has agreed to provide the  services
required by the  services  agreement,  for the  balance of the initial  contract
term,  at rates  equal to the direct  incremental  cost to it of  obtaining  and
providing those services.

MATERIAL FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER (SEE PAGE 48)

     An Access One stockholder's  receipt of Talk.com common stock in the merger
generally will be tax-free for United States  federal income tax purposes.  This
tax treatment may not apply to all Access One  stockholders.  You should consult
your own tax advisor for a full  understanding  of the tax  consequences  of the
merger.

LISTING OF TALK.COM COMMON STOCK

     The shares of  Talk.com  common  stock to be issued in the  merger  will be
listed on the Nasdaq National Market under the ticker symbol "TALK."

STOCKHOLDER VOTES REQUIRED

     Approval of the  issuance of  additional  Talk.com  common  stock under the
merger  agreement  requires the affirmative vote of a majority of the votes cast
on that proposal at the Talk.com annual meeting.

     Approval of the merger  agreement by the Access One  stockholders  requires
the  affirmative  vote of a majority  of the votes cast on that  proposal at the
Access  One  special  meeting.  Under  the  voting  agreement,  the  holders  of
approximately 67.7% of the outstanding common stock of Access One have agreed to
vote in favor of the merger agreement.

OWNERSHIP OF SHARES BY DIRECTORS AND OFFICERS

     As  of  April  26,  2000,   Talk.com   directors  and  executive   officers
beneficially  owned  approximately  1,767,000  shares of Talk.com  common stock,
including  shares  issuable  under  outstanding   stock  options,   representing
approximately 2.5% of the outstanding shares.  Each of Talk.com's  directors and
executive  officers  intends to vote at the Talk.com  annual meeting in favor of
approval of the issuance of additional shares of Talk.com common stock under the
merger agreement.

     As  of  May  15,  2000,  Access  One's  directors  and  executive  officers
beneficially owned 8,228,139 shares of Access One common stock, including shares
issuable  under  outstanding  options and warrants,  representing  approximately
39.1% of the outstanding shares of Access One common stock. Each of Access One's
directors and  executive  officers who owns any Access One stock intends to vote
at the  Access One  special  meeting to  approve  the merger  agreement  and the
merger.


                                        9
<PAGE>

APPRAISAL RIGHTS

     Under  Delaware  law,  the holders of Talk.com  common  stock will not have
appraisal rights in connection with the merger.

     Under New Jersey  law,  holders  of Access  One common  stock will not have
appraisal rights in connection with the merger.

ACCOUNTING TREATMENT OF THE MERGER (SEE PAGE 51)

     The merger,  for  accounting  and  financial  reporting  purposes,  will be
accounted for using the purchase  method of accounting.  The purchase  method of
accounting allows the companies to be treated as if the combination  occurred on
the closing  date.  When the merger is complete,  Talk.com will include the fair
value of the assets and  liabilities  of Access One in  Talk.com's  consolidated
balance  sheet and will  include  income of Access One after the closing date in
Talk.com's consolidated statement of income.

OTHER TALK.COM ANNUAL MEETING PROPOSALS (SEE PAGES 29-31 AND 96-109)

     At the Talk.com annual meeting,  in addition to approval of the issuance of
Talk.com common stock under the merger agreement, Talk.com is asking you to:

     o elect two directors to the Talk.com board of directors;

     o approve the Talk.com 2000 Long-Term Incentive Plan;

     o approve the appointment of Talk.com's independent accountants; and

     o conduct other business if properly presented.

     The  election of Mr. Baritz as a director of Talk.com is a condition to the
merger.  If  Mr.  Baritz  is  not  elected  a  director,  the merger will not be
completed.  In  addition,  completion of the merger is a condition to Mr. Baritz
becoming  a director of Talk.com. If for any reason the merger is not completed,
Mr. Baritz will not serve as a director of Talk.com.

     The Talk.com board of directors  recommends  that you vote FOR the election
of  directors,  FOR  approval  of the 2000  Long-Term  Incentive  Plan,  and FOR
approval of the appointment of Talk.com's independent accountants.

COMPARATIVE PER SHARE MARKET PRICE INFORMATION

     Talk.com  common  stock is quoted on the Nasdaq  National  Market under the
symbol "TALK."  Access One is a privately held company,  and its common stock is
not traded or quoted in any public market.


                                       10
<PAGE>

     The following table shows, for the calendar  quarters  indicated,  based on
published  financial sources,  the high and low closing sale prices of shares of
Talk.com common stock on the Nasdaq National Market:


<TABLE>
<CAPTION>
                                           TALK.COM COMMON STOCK
                                          ------------------------
                                             HIGH          LOW
                                          ----------   -----------
<S>                                       <C>          <C>
1998
  First Quarter ......................    $     30      $  19 1/4
  Second Quarter .....................    $ 24 5/16     $ 13 9/16
  Third Quarter ......................    $  19 3/8     $  9 1/16
  Fourth Quarter .....................    $  19 3/8     $ 4 23/32
1999
  First Quarter ......................    $  19 5/8     $  8 1/16
  Second Quarter .....................    $  14 1/4     $   9 7/8
  Third Quarter ......................    $12 29/32     $ 8 11/16
  Fourth Quarter .....................    $18 15/16     $  11 1/8
2000
  First Quarter ......................    $  20 1/8     $13 11/16
  Second Quarter .....................    $ 15 7/16     $ 5 23/32

</TABLE>

     On July 6, 2000, the most recent  practicable  date before the date of this
joint proxy statement/prospectus, Talk.com common stock closed at $6 1/16.

     The following table presents:

   o the last  reported  sale price of one share of Talk.com  common  stock,  as
     reported on the Nasdaq  National  Market,  on March 24, 2000, the last full
     trading day prior to the public announcement of the proposed merger, and on
     July 6, 2000, the last day for which that  information  could be calculated
     prior to the date of this document, and

   o the market value of one share of Access One common  stock on an  equivalent
     per share basis as if the merger had been  completed on March 24, 2000, the
     last full  trading  day prior to the public  announcement  of the  proposed
     merger,  and on July 6, 2000, the last day for which that information could
     be calculated prior to the date of this document.  The equivalent price per
     share data for Access One common stock has been  determined by  multiplying
     the last reported sale price of one share of Talk.com  common stock on each
     of these dates by the exchange ratio in the merger.

<TABLE>
<CAPTION>
                                CLOSING PRICE OF     EQUIVALENT PRICE PER SHARE OF
DATE                         TALK.COM COMMON STOCK      ACCESS ONE COMMON STOCK
--------------------------- ----------------------- ------------------------------
<S>                                <C>                          <C>
   March 24, 2000 .........        $ 14.5625                    $ 8.32
   July 6, 2000 ...........        $  6.0625                    $ 3.46

</TABLE>

     You are urged to obtain current market quotations for Talk.com common stock
before making a decision with respect to the merger.

CASH DIVIDEND POLICIES

     Talk.com  has never  declared  or paid any cash  dividends  on its  capital
stock.  Talk.com  currently intends to retain all available funds for use in the
operation and expansion of its business and does not anticipate  paying any cash
dividends  in the  foreseeable  future.  Access One has not declared or paid any
cash dividends on its capital stock.


                                       11
<PAGE>

COMPARATIVE PER SHARE INFORMATION

     The following tables present  unaudited  historical and pro forma per share
data that reflect the completion of the merger based upon the historical and pro
forma financial statements of Talk.com and Access One included elsewhere in this
joint proxy  statement/prospectus or incorporated by reference.  You should read
the data  presented  below together with the  historical  financial  statements,
including  applicable notes, and the unaudited pro forma condensed  consolidated
financial data.

     The average number of common shares  outstanding  used in  calculating  pro
forma net income  per common  share from  continuing  operations  is  calculated
assuming  that the  estimated  number of shares of Talk.com  common  stock to be
issued  in the  merger  were  outstanding  from  the  beginning  of the  periods
presented.
Access One pro forma  equivalent  amounts  are  calculated  by  multiplying  the
respective  Talk.com pro forma  consolidated  per share  amounts by the exchange
ratio of 0.571428.


<TABLE>
<CAPTION>
                                                 AS OF AND FOR THE             AS OF AND FOR THE
                                                 THREE MONTHS ENDED               YEAR ENDED
                 TALK.COM                          MARCH 31, 2000              DECEMBER 31, 1999
-----------------------------------------   ----------------------------   -------------------------
                                             HISTORICAL      PRO FORMA      HISTORICAL     PRO FORMA
                                            ------------   -------------   ------------   ----------
<S>                                         <C>            <C>             <C>            <C>
Income from continuing operations per
  common share -- Basic .................      $ 0.20         $ 0.07          $ 0.94        $ 0.30
Income from continuing operations per
  common share -- Diluted ...............      $ 0.20         $ 0.06          $ 0.90        $ 0.28
Cash dividends per common share .........         N/A            N/A             N/A           N/A
Book value per common share .............      $ 0.91         $ 3.13          $ 0.62
</TABLE>

<TABLE>
<CAPTION>
                                                AS OF AND FOR THE             AS OF AND FOR THE
                                                THREE MONTHS ENDED                YEAR ENDED
               ACCESS ONE                        JANUARY 31, 2000              OCTOBER 31, 1999
----------------------------------------   ----------------------------   --------------------------
                                                            PRO FORMA                     PRO FORMA
                                            HISTORICAL      EQUIVALENT     HISTORICAL     EQUIVALENT
                                           ------------   -------------   ------------   -----------
<S>                                        <C>            <C>             <C>            <C>
Income (loss) from continuing operations
  per common share -- Basic ............     ($  0.14)        $ 0.04        ($  0.39)       $  0.17
Income (loss) from continuing operations
  per common share -- Diluted ..........     ($  0.14)        $ 0.03        ($  0.39)          0.16
Cash dividend per common share .........         N/A            N/A             N/A            N/A
Book value per common share ............      $  0.16         $ 1.79        ($  0.42)
</TABLE>


                                       12
<PAGE>

SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA

     The  following  financial  information  is  provided  to assist you in your
analysis of the financial  aspects of the merger.  The Talk.com  information  is
derived  from the  audited  financial  statements  of Talk.com as of and for the
fiscal  years ended  December  31, 1995  through  1999,  and from the  unaudited
financial  statements of Talk.com as of and for the three months ended March 31,
1999 and 2000.  The  information  presented here is only a summary and should be
read in conjunction with the historical  financial  statements and related notes
contained in the annual and quarterly  reports of Talk.com and other information
that has been filed with the SEC and is  incorporated by reference in this joint
proxy  statement/prospectus.  See "Where You Can Find More Information" to learn
where you can obtain copies of this other information.

     The Access One information is derived from the audited financial statements
of Access One as of and for the fiscal years ended  October 31,  1997,  1998 and
1999, and the unaudited financial statements of Access One as of and for the six
months ended April 30, 1999 and 2000. The  information  presented here is only a
summary  and  should  be read  in  conjunction  with  the  historical  financial
statements   and  related  notes   contained   elsewhere  in  this  joint  proxy
statement/prospectus.

Talk.com Selected Historical Consolidated Financial Data

<TABLE>
<CAPTION>
                                   AS OF AND FOR THE THREE
                                   MONTHS ENDED MARCH 31,                  AS OF AND FOR THE YEAR ENDED DECEMBER 31,
                                 --------------------------- ---------------------------------------------------------------------
                                      2000          1999          1999          1998          1997          1996          1995
                                 ------------- ------------- ------------- ------------- ------------- ------------- -------------
                                                             (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                <C>          <C>           <C>           <C>           <C>           <C>           <C>
TALK.COM CONDENSED
CONSOLIDATED STATEMENT OF
OPERATIONS DATA:
 Sales .........................   $ 156,059    $  110,572     $ 516,548    $  448,600     $ 304,768     $ 232,424     $ 180,102
 Operating income (loss) .......      13,683        12,355        59,555      (256,873)      (85,051)       21,788        17,701
 Income (loss) before
   extraordinary gain (1) ......      13,380        12,334        57,699      (308,436)      (20,945)       20,168        10,819
 Net income (loss) (1) .........   $  13,380    $   31,331     $  78,929    $ (221,326)    $ (20,945)    $  20,168     $  10,819
 Income (loss) before
   extraordinary gain per
   share -- Basic (1) ..........   $    0.20    $     0.21     $    0.94    $    (5.20)    $   (0.33)    $    0.38     $    0.34
 Net income (loss) per share
   -- Basic (1) ................   $    0.20    $     0.53     $    1.29    $    (3.73)    $   (0.33)    $    0.38     $    0.34
 Income (loss) before
   extraordinary gain per
   share -- Diluted (1) ........   $    0.20    $     0.20     $    0.90    $    (5.20)    $   (0.33)    $    0.35     $    0.32
 Net income (loss) per share
   --Diluted (1) ...............   $    0.20    $     0.50     $    1.23    $    (3.73)    $   (0.33)    $    0.35     $    0.32
TALK.COM CONDENSED
CONSOLIDATED BALANCE SHEET
DATA:
 Total assets ..................   $ 232,036    $  148,501     $ 215,008    $  272,560     $ 814,891     $ 257,008     $  71,388
 Convertible debt ..............      84,950        94,285        84,985       242,387       500,000            --            --
 Total stockholders' equity
   (deficit) ...................      59,780       (68,867)       40,103      (136,785)      222,828       230,720        41,314

</TABLE>

----------------------
(1) For the period  ended  September  19,  1995,  Talk.com  Holding  Corp.,  the
    predecessor  corporation to Talk.com,  elected to report as an S corporation
    for federal and state income tax purposes.  Accordingly,  the  predecessor's
    stockholders  included their respective shares of Talk.com's  taxable income
    in their individual  income tax returns.  The pro forma income taxes reflect
    the taxes that would have been  accrued if Talk.com had elected to report as
    a C corporation.


                                       13
<PAGE>

Access One Selected Historical Consolidated Financial Data

<TABLE>
<CAPTION>
                                                     AS OF AND FOR THE SIX                 AS OF AND FOR THE
                                                     MONTHS ENDED APRIL 30,              YEAR ENDED OCTOBER 31,
                                                   --------------------------   ----------------------------------------
                                                       2000           1999          1999           1998          1997
                                                   ------------   -----------   ------------   -----------   -----------
                                                                              (IN THOUSANDS)
<S>                                                  <C>           <C>           <C>            <C>           <C>
ACCESS ONE CONDENSED CONSOLIDATED
STATEMENT OF OPERATIONS DATA:
  Sales ........................................     $ 18,688      $  5,376       $ 15,413      $  5,811       $   479
  Operating loss ...............................       (2,690)       (1,776)        (3,613)       (3,387)         (142)
  Net loss .....................................     $ (3,282)     $ (2,297)      $ (4,994)     $ (4,761)      $  (158)
  Net loss per share -- Basic and Diluted.......     $  (0.18)     $  (0.17)      $  (0.39)     $  (0.41)      $ (0.05)
ACCESS ONE CONDENSED CONSOLIDATEDBALANCE SHEET DATA:
  Total assets .................................     $ 26,657                     $  6,287      $  3,885       $ 4,110
  Long-term debt (1) ...........................       16,691                        6,837           181           410
  Total stockholders' equity (deficit) (2) .....        2,112                       (5,356)         (496)        2,097
</TABLE>
----------------------
(1) See  Notes  to  the   Consolidated   Financial   Statements  of  Access  One
    incorporated  elsewhere in this  document for an  explanation  of borrowings
    under the MCG  credit  facility  and a  discussion  of the  other  long-term
    borrowings.

(2)  See  Notes  to  the  Consolidated   Financial   Statements  of  Access  One
  incorporated elsewhere in this document.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED SELECTED FINANCIAL DATA

     The following  unaudited pro forma  condensed  selected  financial data are
derived from the unaudited pro forma consolidated  balance sheet as of March 31,
2000 and the unaudited pro forma  consolidated  statements of operations for the
three  months  ended  March  31,  2000 and the year  ended  December  31,  1999,
presented elsewhere in this joint proxy statement/prospectus.

     The unaudited pro forma consolidated balance sheet as of March 31, 2000 was
prepared by combining  the balance sheet at March 31, 2000 for Talk.com with the
balance sheet of January 31, 2000 for Access One, giving effect to the merger as
though it had been  completed  on March 31,  2000 and  utilizing  the  shares of
Access One common stock outstanding as of January 31, 2000.

     The unaudited pro forma consolidated  statement of operations for the three
months  ended  March  31,  2000  was  prepared  by  combining  the  consolidated
statements of  operations  for the three months ended March 31, 2000 and January
31, 2000 for Talk.com and Access One,  respectively,  and the period  November 1
through November 29, 1999 for OmniCall, Inc. OmniCall was acquired by Access One
on November 29, 1999 by issuing  6,439,776  shares of Access One's common stock,
accounting for it under the purchase  method of accounting,  with its operations
included in the Access One consolidated  financial  statements from November 30,
1999. The unaudited pro forma consolidated  statement of operations for the year
ended December 31, 1999 was prepared by combining the consolidated statements of
operations:  (1) for the year ended December 31, 1999 for Talk.com,  (2) for the
year ended  October 31,  1999 for Access One and (3) for the periods  January 1,
1999 to November  29, 1999 and November 30, 1999 to December 31, 1999 (for which
OmniCall  adopted a new basis of  accounting  arising  from its  acquisition  by
Access  One) for  OmniCall,  giving  effect to the  mergers  as though  they had
occurred on January 1, 1999.

     The pro forma consolidated financial statements do not purport to represent
what the results of operations or financial  position of Talk.com would actually
have been if the mergers and related  transactions had, in fact, occurred on the
dates indicated  above, nor do they purport to project the results of operations
or  financial  position  of  Talk.com  for any future  period or as of any date,
respectively.

                                       14
<PAGE>


<TABLE>
<CAPTION>
                                                                                                                 PRO FORMA
                                      TALK.COM      ACCESS ONE                                                  CONSOLIDATED
                                    FOR THE YEAR   FOR THE YEAR     OMNICALL        OMNICALL                    FOR THE YEAR
                                        ENDED          ENDED      JANUARY 1 TO   NOVEMBER 30 TO                    ENDED
                                    DECEMBER 31,    OCTOBER 31,   NOVEMBER 29,    DECEMBER 31,     PRO FORMA    DECEMBER 31,
                                        1999           1999           1999           1999(1)      ADJUSTMENTS       1999
                                   -------------- -------------- -------------- ---------------- ------------- -------------
                                                           (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                  <C>             <C>            <C>              <C>           <C>           <C>
TALK.COM CONDENSED PRO
FORMA CONSOLIDATED
STATEMENT OF OPERATIONS
DATA:
 Sales ...........................   $ 516,548       $ 15,413       $ 12,745         $1,416        $      --     $ 546,122
 Operating income (loss) .........      59,555         (3,613)        (8,209)          (428)         (21,963)       25,342
 Income (loss) before
  extraordinary item .............      57,699         (4,994)        (8,458)        $ (479)         (21,963)       21,805
 Income (loss) before
  extraordinary item per
  share -- Basic .................   $    0.94       $  (0.39)                                                   $    0.30
 Income (loss) before
  extraordinary item per
  share -- Diluted ...............   $    0.90       $  (0.39)                                                   $    0.28

</TABLE>
----------------------
(1) Reflects  operations  from November 30, 1999 to December 31, 1999, for which
    period  OmniCall  adopted  a  new  basis  of  accounting  arising  from  its
    acquisition by Access One.

<TABLE>
<CAPTION>
                                                                                                             PRO FORMA
                                                TALK.COM       ACCESS ONE                                  CONSOLIDATED
                                             AS OF AND FOR   AS OF AND FOR                                 AS OF AND FOR
                                               THE THREE       THE THREE        OMNICALL                     THE THREE
                                              MONTHS ENDED    MONTHS ENDED   NOVEMBER 1 TO                 MONTHS ENDED
                                               MARCH 31,      JANUARY 31,     NOVEMBER 29,    PRO FORMA      MARCH 31,
                                                  2000            2000          1999(1)      ADJUSTMENTS       2000
                                            --------------- --------------- --------------- ------------- --------------
                                                              (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                            <C>             <C>              <C>           <C>           <C>
TALK.COM CONDENSED PRO FORMA
CONSOLIDATED STATEMENT OF OPERATIONS
DATA:
 Sales ....................................    $ 156,059       $  8,463         $1,446        $      --     $ 165,968
 Operating income (loss) ..................       13,683         (2,420)          (633)          (5,252)        5,378
 Net income (loss) ........................       13,380         (2,320)          (687)          (5,252)        5,121
 Net income (loss) per share
   -- Basic ...............................    $    0.20       $  (0.13)                                    $    0.07
 Net income (loss) per share
   -- Diluted .............................    $    0.20       $  (0.13)                                    $    0.06
TALK.COM CONDENSED PRO FORMA
CONSOLIDATED BALANCE SHEET DATA:
 Total assets .............................    $ 232,036       $ 25,278                       $ 184,421     $ 441,735
 Long-term debt ...........................       84,950         14,262                         (14,262)       84,950
 Total stockholders' equity (deficit) .....       59,780          3,031                         196,950       259,761

</TABLE>

----------------------
(1) To reflect  OmniCall's  results of operations for the period from November 1
    through  November 29, 1999, during  which Access One  did  not own OmniCall.


                                       15
<PAGE>

                                  RISK FACTORS

     You should carefully  consider the following risks, which are not listed in
order of priority, in addition to those factors discussed in the documents which
Talk.com has filed with the SEC which we have  incorporated  into this document,
and the other  information  contained in this joint proxy  statement/prospectus,
before voting on the merger proposals.

THE MARKET VALUE OF THE TALK.COM SHARES RECEIVED IN THE MERGER WILL FLUCTUATE.

     The  share  exchange  ratio in the  merger is fixed.  This  means  that the
exchange  ratio will not be adjusted to reflect  changes in the market  value of
Talk.com  common  stock.  The  market  value  of  Talk.com  common  stock at the
effective  time of the  merger may vary  significantly  from the price as of the
date  the  merger  agreement  was  executed,   the  date  of  this  joint  proxy
statement/prospectus  or the dates on which Talk.com and Access One stockholders
vote on the  merger.  For  example,  during the  approximately  12 month  period
beginning on July 1, 1999 and ending on July 6, 2000, the most recent  practical
date prior to the mailing of this joint proxy statement/prospectus,  the closing
prices of Talk.com  common stock on the Nasdaq National Market ranged from a low
of $5 23/32 to a high of $20 1/8 and ended that period at $6 1/16.  See "Summary
-- Comparative Per Share Market Price Information" for more detailed share price
information.

     These variations may result from a number of factors, including:

     o    market  perception  of the  synergies  expected  to be achieved by the
          merger,

     o    changes in the business, operations or prospects of Talk.com or Access
          One,

     o    changes in price competition for local and long distance services,

     o    levels of attrition in the number of customers,

     o    developments with respect to the combined company's new local services
          and bundled local and long distance services initiative,

     o    changes in government policy, regulation and enforcement,

     o    developments in the combined company's relationship with AOL,

     o    developments  with respect to the marketing of local and long distance
          services  under the  combined  company's  agreements  with its various
          marketing partners,

     o    the  operating  and  stock  price   performance  of  other  comparable
          companies,

     o    market assessments of the likelihood that the merger will be completed
          and the timing of the merger, and

     o    general market and economic conditions.

     In   particular,   the   stock   prices   for   many   companies   in   the
telecommunications  sector have  experienced wide  fluctuations  that have often
been  unrelated to the operating  performance  of such  companies.  Talk.com has
been, and is likely to continue to be, subject to such fluctuations.  Past stock
performance is not an indication of future market performance.

     The merger may not be completed as currently  contemplated  by Talk.com and
Access One  immediately  following  the  Talk.com  and  Access  One  stockholder
meetings.  Regulatory or other  factors  could lead to delays in completing  the
merger.  At the time of their  respective  stockholder  meetings,  Talk.com  and
Access One  stockholders  will not know the exact value of the  Talk.com  common
stock that will be issued in connection with the merger.

     Talk.com and Access One urge you to obtain  current  market  quotations  of
Talk.com common stock.  Neither Talk.com nor Access One can assure you as to the
market price of Talk.com common stock at any time.


                                       16
<PAGE>

WE MAY BE UNABLE TO SUCCESSFULLY INTEGRATE OUR OPERATIONS.

     The merger  involves the  integration of two companies that have previously
operated  independently.  If Talk.com is unable to successfully integrate Access
One into  Talk.com's  operations,  Talk.com may not be able to realize  expected
operating and cost efficiencies,  revenue growth and technological  development.
The  integration  of  Talk.com  and  Access One is subject to a number of risks,
including risks that:

     o    The  integration  could divert  management's  attention from the daily
          operations of the combined company;

     o    The  integration  of Talk.com  and Access One's  management,  computer
          systems, operating systems, services and product lines may take longer
          or cost more than expected, including integrating Access One's billing
          and data systems into Talk.com's billing, data and e-commerce systems;

     o    Talk.com  may lose  some of its  existing  marketing  partners  or key
          employees; and

     o    Talk.com  may be unable to retain  Access One's  customers,  strategic
          partners or key employees.

     Neither Talk.com nor Access One can assure you that there will be no delays
or difficulties in the transition process.

FAILURE  TO  COMPLETE  THE  MERGER  COULD HURT TALK.COM'S STOCK PRICE AND FUTURE
OPERATIONS.

     If the merger is not completed for any reason,  Talk.com and Access One may
be subject to a number of material risks, including the following:

     o    Talk.com and Access One may be required to pay the other a termination
          fee,

     o    Talk.com  and Access One would not receive the  benefits  arising from
          the merger,

     o    the  services  agreement  may  be  terminated  if  the  merger  is not
          completed within one year of the date of the merger agreement, and

     o    the price of Talk.com  common stock may decline to the extent that the
          current  market  price of  Talk.com  common  stock  reflects  a market
          assumption that the merger will be completed.

THE   COMBINED   COMPANY  WILL  INCUR  SIGNIFICANT  MERGER-RELATED  CHARGES  AND
INTEGRATION COSTS.

     The  combined  company  will incur  merger-related  costs such as financial
advisory,  legal and  accounting  fees and financial  printing and other related
charges.

     Additional  unanticipated  costs  may be  incurred  in the  integration  of
Talk.com and Access One.

OFFICERS AND DIRECTORS OF ACCESS ONE MAY HAVE POTENTIAL CONFLICTS OF INTEREST.

     Certain  directors and officers of Access One have  interests in the merger
that are in addition to the  interests  of Access One  stockholders.  Kenneth G.
Baritz has resigned his posts as Chairman and Chief Executive  Officer of Access
One to become  President of Talk.com.  It is also a condition to the merger that
Mr. Baritz be elected a member of the Talk.com  board of  directors,  and he has
accordingly been nominated for election at the annual meeting.  However, he will
not become a director if the merger is not completed.  Kevin Griffo  resigned as
President and Chief  Operating  Officer of Access One to become  Executive  Vice
President  -- Local  Services,  of Talk.com.  Each of Messrs.  Baritz and Griffo
entered into an employment  agreement with Talk.com and was granted an option to
purchase  1,300,000  shares of Talk.com  common  stock at an  exercise  price of
$13.69,  the market  price of Talk.com  common stock at the close of business on
the date  preceding the date of grant.  The merger will also result in immediate
acceleration  of the  vesting  schedule  of all  options  held by  officers  and
directors of Access One and in the  acceleration  and  repayment of debt owed by
Access One to one of its directors.  After completion of the merger, Mr. Baritz,
who will then be the


                                       17
<PAGE>

President and a director of Talk.com,  will serve under the escrow  agreement as
the representative of the former  stockholders of Access One with respect to any
claims  by  Talk.com  of a  breach  by  Access  One of its  representations  and
warranties under the merger  agreement.  It is the intention of the parties that
if the merger is not completed for any reason, then the employment agreements of
Messrs.  Baritz and Griffo with Talk.com will be terminated and they will return
to their former positions at Access One.

ACCESS  ONE  STOCKHOLDERS  COULD  LOSE A  PORTION  OF THE  TALK.COM  STOCK TO BE
DISTRIBUTED TO THEM.

     Under the  merger  agreement,  10% of all  shares of  Talk.com  stock to be
issued in the  merger  must be placed in an escrow at the  closing of the merger
instead of being distributed to the stockholders of Access One. Under a separate
indemnification  agreement,  Talk.com  is  entitled  to be  indemnified  against
breaches of the representations,  warranties, agreements and covenants of Access
One  contained in the merger  agreement,  to the extent that  Talk.com's  losses
suffered or  sustained  within one year of the  closing of the merger  exceed $1
million  and  written  notice  of such  losses is  delivered  prior to the first
anniversary  of the closing of the merger.  Access One and the  stockholders  of
Access  One are not liable for such  losses to the  extent  that they  cannot be
satisfied  from the  proceeds of Talk.com  stock held in escrow.  If Talk.com is
found to have valid claims for indemnification  exceeding $1 million, it will be
entitled to recover under the indemnity  agreement only by return of some or all
of the  shares  of  Talk.com  held in the  escrow.  Under  the  terms  of  these
agreements, Kenneth G. Baritz, the former Chief Executive Officer of Access One,
will be authorized to defend and to settle any claims  asserted by Talk.com,  on
behalf of all of the former  stockholders of Access One. As a result, the former
Access One stockholders  could lose all or a portion of the Talk.com stock to be
placed into  escrow.  See "The Merger  Agreement --  Indemnification  and Escrow
Agreements."

STOCKHOLDERS  OF ACCESS ONE MAY BE PREVENTED  FROM SELLING THEIR  TALK.COM STOCK
RECEIVED IN THE MERGER FOR A PERIOD FOLLOWING THE MERGER.

     Although  all  Talk.com  stock  received  in the merger  will be listed for
trading on Nasdaq,  under the merger  agreement,  the stockholders of Access One
may not sell any of the Talk.com  stock received in the merger until the earlier
of 90 days after  completion  of the merger or October 31, 2000.  As a result of
this  provision,  stockholders of Access One may be prevented from selling their
Talk.com  stock during that period,  and could lose an  opportunity  to obtain a
favorable market price for that stock. See "The Merger Agreement -- Covenants --
Restriction on Resale of Securities Received in the Merger."

THE MERGER IS EXPECTED TO CAUSE DILUTION TO HISTORICAL TALK.COM EARNINGS.

     The merger and the  transactions  contemplated by the merger  agreement are
expected to have a dilutive effect on historical  earnings per share of Talk.com
due to the additional  Talk.com  shares that will be issued in the merger.  On a
historical basis for Talk.com,  diluted earnings before  extraordinary  gain per
share were $0.90 for the year ended December 31, 1999, as compared to $0.28 on a
pro forma basis for the combined company.  The pro forma figure does not include
costs associated with or benefits anticipated from the merger, such as synergies
and related cost savings,  transaction costs,  merger-related costs, integration
costs or restructuring charges. See "Financial Information -- Talk.com Unaudited
Pro Forma Consolidated Financial Information" for additional pro forma financial
information for the combined company after the merger.

FUTURE SALES OF TALK.COM'S  COMMON STOCK BY STOCKHOLDERS  COULD ADVERSELY AFFECT
TALK.COM'S STOCK PRICE.

     An aggregate of approximately  12.2 million shares of Talk.com common stock
will be issued in connection  with the merger.  These  shares,  other than those
owned by affiliates of Talk.com and Access One, will be freely  tradeable in the
market  upon the  earlier of (a) 90 days  following  the  effective  time of the
merger or (b) October 31, 2000. In addition, Talk.com will issue approximately


                                       18
<PAGE>

2.1 million  options and warrants to acquire  Talk.com  common stock in exchange
for options,  warrants or other rights to acquire Access One common stock. Sales
of a substantial  number of shares of Talk.com common stock issued in the merger
could adversely affect the market price of Talk.com common stock.

     Future  sales of  substantial  amounts of  Talk.com's  common  stock  could
adversely affect the market price of its common stock. As of April 26, 2000, AOL
beneficially  owned  6,843,356  shares of  Talk.com's  common  stock,  including
2,721,984  shares that it can acquire by exercise of Talk.com  warrants  that it
holds.  Talk.com's  agreements with AOL permit AOL to sell these shares, if they
elect  to do  so,  at any  time.  Mr.  Paul  Rosenberg  last  reported  that  he
beneficially  owned  5,759,985  shares of  Talk.com  common  stock.  Other large
stockholders  and the  numbers  of  Talk.com  common  stock of which  they  last
reported ownership include Massachusetts Financial Services Company -- 7,160,400
shares,  Legg Mason, Inc. -- 5,997,900 shares, and Geocapital,  LLC -- 3,743,825
shares.  A  decision  by any of  these  persons  to  sell  all or a  significant
percentage of their shares could  adversely  affect the market price of Talk.com
common stock.

     As of April 26, 2000, Talk.com's officers and directors  beneficially owned
1,756,957  shares.  In addition,  as of such date,  there were 3,850,100  shares
reserved  for  issuance  upon the  conversion  of Talk.com  outstanding  4- 1/2%
Convertible Subordinated Notes due 2002 and Talk.com 5% Convertible Subordinated
Notes due 2004.  Sales of  substantial  amounts of Talk.com  common stock in the
public  market,  or the  perception  that such sales could occur,  may adversely
affect the market price of Talk.com common stock.

THE MERGER MAY NOT BE TREATED AS A TAX FREE REORGANIZATION.

     The merger is intended to be treated as a reorganization within the meaning
of Section  368(a) of the Internal  Revenue Code and  generally  tax free to the
stockholders of Access One. It is a condition to the obligation of Access One to
consummate  the merger  that it receives  an opinion  from its counsel  that the
merger will be treated as a tax-free  reorganization.  In rendering its opinion,
counsel to Access One will rely upon certain  representations  of Access One and
Talk.com, made as of the closing date of the merger. If such representations are
untrue,   incorrect  or  incomplete,   the  merger  may  not  be  treated  as  a
reorganization  within the  meaning of Section  368(a) of the  Internal  Revenue
Code,  and the  receipt  in the merger by Access One  stockholders  of  Talk.com
common stock may be taxable.

ACCESS ONE HAS EXPERIENCED  SIGNIFICANT  OPERATING LOSSES, WHICH COULD ADVERSELY
AFFECT THE COMBINED COMPANY'S PERFORMANCE.

     Access  One has  incurred  significant  operating  losses in the past.  The
combined  company  can give no  assurance  that  the  acquired  business  can be
operated  profitably.  Continued  significant  operating  losses of the acquired
business could adversely  affect the revenues and  profitability of the combined
company.

THE COMBINED COMPANY'S BUSINESS STRATEGY,  INTENDED TO CAPTURE ADDITIONAL MARKET
SHARE AND ACCELERATE FUTURE GROWTH, MAY NOT SUCCEED.

     Talk.com  believes that it has an opportunity to capture  additional market
share and  accelerate  future growth  through its offerings of local and bundled
local and long distance  telecommunications  services.  In connection  with this
perceived  opportunity,  Talk.com has recently revised its business strategy. In
this  regard,   Talk.com   anticipates   that  its  marketing  and   promotional
expenditures  will continue to increase on an absolute basis and as a percentage
of revenue  during the  remainder of the year 2000.  Talk.com  also  anticipates
continuing  to  spend  significant  marketing  dollars  with  AOL.  Accordingly,
Talk.com  believes  that the  projected  increase in marketing  and  advertising
expenditures will significantly reduce the combined company's earnings in 2000.

     Talk.com  expects to  recognize  efficiencies  in the future and to benefit
from better  marketing  opportunities  and product  offerings as a result of the
merger.  However,  Talk.com  cannot  assure you that the  combined  company will
succeed in capturing and retaining additional market share,


                                       19
<PAGE>

accelerating future growth and integrating the product offerings of Talk.com and
Access One. If the combined  company does not succeed in achieving  these goals,
it may have a material adverse effect on its business,  financial  condition and
results of  operation  and the price of its common  stock.  Even if the combined
company does  achieve  these goals,  there is a risk that the  increased  market
share and  accelerated  future growth could be accompanied  by material  adverse
effects on the combined  company's  business,  financial  condition,  results of
operation and on the price of its common stock.

THE  COMBINED  COMPANY'S  BUSINESS  WILL DEPEND TO A  SIGNIFICANT  EXTENT ON ITS
ABILITY TO OBTAIN  ACCESS TO ELEMENTS OF INCUMBENT  LOCAL  TELEPHONE  COMPANIES'
NETWORKS.  A SIGNIFICANT  REDUCTION IN THE AVAILABILITY OR FUNCTIONALITY OF SUCH
COMBINATIONS OF UNBUNDLED  NETWORK  ELEMENTS COULD ADVERSELY AFFECT THE COMBINED
COMPANY'S REVENUES AND PROFITABILITY.

     The success of the  combined  company's  strategy to offer local  telephone
service and bundled local and long  distance  service will depend on its ability
to obtain access to elements of traditional local telephone companies' networks.
On November 5, 1999,  the FCC released an order  establishing  that  traditional
incumbent local exchange  carriers  nationwide must offer to competitors,  in an
individual  or  combined  form,  a series of  unbundled  network  elements  that
comprise the most important facilities, features, functions, and capabilities of
an  incumbent  local  carrier's  network.  The price at which such  elements are
offered must correspond to the forward-looking cost of providing these elements.
When offered in the combination known as the unbundled network element platform,
or UNE-P,  these piece-parts  include the loop and switching  elements needed to
provide local telephone  service to a customer.  The FCC is presently  reviewing
whether to expand or further restrict the availability of UNE-P.

     In providing local telephone service using UNE-P, Talk.com must rely on the
availability of network  elements from incumbent local telephone  carriers.  The
continued ability to obtain those network elements in the configuration known as
UNE-P depends on FCC and state regulatory  rulings that require  incumbent local
telephone  carriers to make UNE-P  available  to  carriers.  If those rules were
modified or eliminated,  the ability to provide local service to customers using
UNE-P could be materially  adversely affected.  Notably,  although Talk.com does
not  expect  adverse  changes,  the FCC has  been  asked  by  several  incumbent
telephone  companies to reconsider its order directing them to provide UNE-P. In
addition,  incumbent telephone companies have appealed the FCC's order requiring
that circuit  switching be made available as an unbundled  network element,  and
that such network  elements be combined in a UNE-P  fashion,  and have asked the
federal appeals court to set aside the FCC's order.

     Changes in the cost of the network  elements that comprise UNE-P also could
materially  adversely  affect the  viability  of using  UNE-P to  provide  local
service.  The United States Court of Appeals for the Eighth Circuit is currently
considering  challenges to the pricing  methodology  established  by the FCC for
setting the rates paid by  competitive  carriers to  incumbent  local  telephone
carriers for leasing  network  elements.  If the court rejects the FCC's pricing
methodology and that methodology  ultimately is replaced with a methodology that
imposes  higher rates for network  elements,  the economic  efficiency  of UNE-P
would  suffer.  Similarly,  state  commissions  have the authority to review and
modify the prices paid for unbundled  network  elements,  and a state commission
decision  to change the prices of the local loop and  switching  elements  could
materially affect Talk.com's  ability to use UNE-P to provide local service.  In
addition,  state  commissions  currently are implementing FCC rules that require
incumbent  telephone  companies to file rates for UNE-Ps that are  deaveraged by
geographic  density zone. Such geographic rate deaveraging could result in rates
which make use of UNE-P  unattractive  or  uneconomic  in less dense  geographic
areas.

AN ADVERSE CHANGE IN TALK.COM'S RELATIONSHIP WITH AOL COULD HARM ITS BUSINESS.

     Talk.com's  business  currently  depends to a  substantial  extent upon its
agreements and  relationship  with AOL.  Approximately  91.4% of Talk.com's 1.64
million customers as of March 31, 2000 were obtained under Talk.com's  agreement
with AOL.  Beginning in the second quarter of 2000, there has been a significant
reduction in the principal marketing opportunity provided to Talk.com by


                                       20
<PAGE>

AOL, which has resulted in a decline in gross additions of new online customers.
Talk.com  expects  that this  decline  will be  reflected in a decline in online
sales in the second quarter.  However, all of Talk.com's marketing channels with
AOL  remain  in  place.  Nevertheless,  Talk.com  cannot  assure  you  that  its
arrangement  with  AOL  will  be  profitable  for  the  combined  company  on  a
quarter-to-quarter  basis  or that  its  current  experience  with  its AOL long
distance  business  is a  fair  indication  of the  future  results  of its  AOL
relationship.  Talk.com's  agreement with AOL gives Talk.com the exclusive right
to market long distance service over AOL until June 2003. However, as of June 30
of each year  beginning in 2000, AOL can terminate  this  exclusivity  and allow
others to market long distance  telephone  services to AOL subscribers.  AOL did
not elect to terminate long distance exclusivity on June 30, 2000, and therefore
the exclusivity period for long distance will continue through at least June 30,
2001.  AOL did  notify  Talk.com  that a  similar  exclusive  arrangement  as to
wireless services would terminate on July 1, 2000,  although Talk.com's right to
offer wireless services to AOL customers will continue on a non-exclusive basis.
Talk.com  does  not  believe  that the loss of  exclusivity  as to the  wireless
services will have a material impact on its business.  Talk.com currently cannot
predict the impact on its  business if AOL elects to terminate  Talk.com's  long
distance exclusivity before June 30, 2003.

THE  COMBINED  COMPANY  MAY  HAVE  SIGNIFICANT   REIMBURSEMENT   AND  REPURCHASE
OBLIGATIONS UNDER THE INVESTMENT AGREEMENT WITH AOL.

     Under the terms of the investment  agreement with AOL,  Talk.com has agreed
to  reimburse  AOL for losses AOL may incur on the sale,  during the period from
June 1, 1999 through September 30, 2000, of any of the 4,121,372 Talk.com shares
it acquired in January 1999. The maximum amount Talk.com might have to pay under
this  agreement  for such stock sales is  approximately  $54 million  plus AOL's
reasonable  expenses incurred in connection with the sale, but the actual amount
will depend on the prices at which AOL sells the stock.  For  example,  assuming
AOL  were  to sell  all of its  shares  subject  to the  Talk.com  reimbursement
obligation at the closing price of Talk.com common stock as of July 5, 2000, the
most  recent   practical   date  prior  to  the  mailing  of  this  joint  proxy
statement/prospectus,  the  reimbursement  amount would be  approximately  $50.8
million.  Talk.com has the option of issuing a six-month 10% note payable to AOL
to satisfy the reimbursement  amount or other amounts payable on exercise of its
first refusal rights.

     Talk.com also agreed that when the long distance  exclusivity  period under
its marketing  agreement with AOL ends,  which will not be before June 30, 2001,
AOL could require Talk.com to buy back the warrants to purchase  Talk.com common
stock held by AOL. The maximum  amount that  Talk.com  might have to pay for the
AOL warrants is $36.3 million,  which Talk.com can pay with shares of its common
stock or with cash.  Under  circumstances  described  in  Talk.com's  investment
agreement with AOL,  Talk.com has the right to pay a portion of this amount with
a promissory note.

     To secure its obligations under the investment agreement with AOL, Talk.com
has pledged the stock of its  subsidiaries,  including its  principal  operating
company,  Talk.com Holding Corp., and has agreed to fund an escrow account of up
to $35  million  from 50% of the  proceeds of any debt  financing,  other than a
bank,  receivable  or other  asset based  financing  of up to $50  million.  The
exercise by AOL of its rights under  Talk.com's  investment  agreement  with AOL
could have a  significant  effect on the combined  company's  cash  position and
could hinder the combined  company's  ability to fund its operations as it might
otherwise have done had they not exercised.  In addition, the existence of these
AOL rights  could  hamper the  combined  company's  ability to raise  additional
capital.

THE  COMBINED  COMPANY  MAY  BE  UNABLE TO SUCCESSFULLY INTEGRATE ITS MANAGEMENT
TEAM.

     Five of the  members of senior  management,  including  Messrs.  Baritz and
Griffo,  have  joined  Talk.com  during  the  past 18  months.  There  can be no
assurance  that  senior  management  will  function  together  effectively  as a
management  team.  The failure to  function  effectively  together  could have a
material  adverse effect on the ability of the combined company to implement its
growth strategy as well as on its business,  financial  condition and results of
operations.


                                       21
<PAGE>

THE FAILURE OF THE COMBINED  COMPANY TO ATTRACT AND RETAIN A SIGNIFICANT  NUMBER
OF QUALIFIED  PERSONNEL  MAY PREVENT THE COMBINED  COMPANY  FROM  ACHIEVING  ITS
GOALS.

     In order to implement its newly stated strategy and achieve its goals,  the
combined  company  will  need to  attract  and  retain a  significant  number of
qualified management, marketing,  engineering,  programming, sales and technical
personnel.  Talk.com  cannot be sure that it will be able to  attract  or retain
qualified  personnel.  The loss of the services of qualified  personnel,  or the
inability to attract,  retain and  motivate  qualified  personnel,  could have a
material adverse effect on the combined company's business,  financial condition
and results of  operations.  Talk.com does not have "key man" life  insurance on
any of its officers or directors.

THE COMBINED COMPANY MAY NOT BE ABLE TO MANAGE ITS GROWTH SUCCESSFULLY.

     The  expansion  and  development  of the combined  company's  business will
depend upon, among other things, its ability to:

     o    evaluate markets,

     o    obtain any required government authorizations,

     o    interconnect  to, and  colocate  with,  facilities  owned by incumbent
          local exchange carriers, and

     o    obtain  unbundled  network  elements and  wholesale  services from the
          incumbent local exchange carriers on reasonable terms.

     These must all be accomplished  in a timely manner,  at reasonable cost and
on satisfactory terms and conditions. Talk.com's growth has placed, and Talk.com
anticipates  in the  future  will  place,  a  significant  strain on  Talk.com's
administrative,  operational  and financial  resources.  The combined  company's
ability to manage its growth successfully will require the combined company to:

     o    enhance its operational, management, financial and information systems
          and controls, and

     o    hire and retain qualified sales, marketing, administrative,  operating
          and technical personnel.

     Talk.com cannot assure you that the combined company will be able to do so.
The combined  company's  inability to manage its growth effectively could have a
material  adverse  effect on its business,  results of operations  and financial
condition.

THE COMBINED  COMPANY MAY NOT BE ABLE TO OBTAIN THE ADDITIONAL  CAPITAL REQUIRED
TO FULLY IMPLEMENT ITS BUSINESS PLAN.

     If adequate funds are not available to the combined company or available to
it on  satisfactory  terms,  it may be  required to limit its service or product
development  activities or other  operations,  or otherwise  modify its business
strategy.  There can be no assurance  that the combined  company will be able to
obtain these necessary funds from its own operations. If the combined company is
required to seek third party  financing,  there can be no  assurance  that third
party  financing  will be  available  in amounts or on terms  acceptable  to the
combined  company,  if at all.  In  addition,  if funds are raised  through  the
incurrence of debt,  the combined  company's  operations and finances may become
subject to  restrictions.  If the combined  company obtains  additional funds by
selling  any of its equity  securities,  the  percentage  ownership  of Talk.com
stockholders will be reduced,  stockholders may experience  additional dilution,
or the equity  securities may have rights,  preferences or privileges  senior to
the common stock.

IF THE COMBINED COMPANY DOES NOT CONTINUALLY  ADAPT TO TECHNOLOGICAL  CHANGE, IT
COULD LOSE CUSTOMERS AND MARKET SHARE.

     The telecommunications industry is characterized by:

     o rapid technological change,

     o frequent new service introductions,

                                       22
<PAGE>

     o intense competition on pricing, and

     o evolving industry standards.

     The combined company's inability to anticipate these changes and to respond
quickly by offering services that meet or compete with these evolving  standards
could negatively affect its chances for success.  There can be no assurance that
the  combined  company  will have  sufficient  resources  to make the  necessary
investments or to introduce new services that would satisfy an expanded range of
customer  needs.  Any failure by the combined  company to obtain new  technology
could cause the combined  company to lose  customers  and market share and could
hamper the combined company's ability to attract new customers.

COMPETITION  IN THE  TELECOMMUNICATIONS  INDUSTRY IS INTENSE,  AND THE  COMBINED
COMPANY MAY NOT BE ABLE TO COMPETE SUCCESSFULLY.

     The telecommunications  industry is highly competitive.  Major participants
in the industry  regularly  introduce  new services  and  marketing  activities.
Competition  in the long  distance  business  is based  upon  pricing,  customer
service,  billing  services and perceived  quality.  Talk.com  competes  against
numerous  telecommunications  companies that offer essentially the same services
as they do. Several of Talk.com's  competitors are substantially larger and have
greater  financial,  technical and marketing  resources  than Talk.com does. The
combined  company's  success will depend upon  Talk.com's  continued  ability to
provide high quality,  high value services at prices generally competitive with,
or lower than, those charged by Talk.com's competitors.

     The major carriers have targeted  price plans at  residential  customers --
Talk.com's primary target market under its various marketing  agreements and its
internet  offering -- with  significantly  simplified  rate  structures and with
bundles of wireless  services and local services with long  distance,  which may
lower  overall  long  distance  prices.  Competition  is fierce for the small to
medium-sized  businesses that Talk.com also serves.  Additional pricing pressure
may also  come  from the  introduction  of new  technologies,  such as  internet
telephony,  which seek to provide voice  communications  at a cost below that of
traditional circuit-switched long distance service. Reductions in prices charged
by competitors may have a material  adverse effect on the combined  company.  In
addition,  the ability of competitors to develop online billing and  information
systems that are  comparable to Talk.com's  systems may have a material  adverse
effect on the combined company.

     Consolidation  and  alliances  across  geographic  regions  and in the long
distance market and across industry segments may also intensify competition from
significantly larger, well-capitalized carriers.

     Allegedly to combat "slamming," the unauthorized conversion of a customer's
preselected  telecommunications  carrier,  many  local  exchange  carriers  have
initiated "PIC freeze"  programs that, once selected by the customer,  require a
customer  seeking to change long distance  carriers to contact the local carrier
directly  instead of having the long distance  carrier contact the local carrier
on  the  customer's   behalf.   Many  local  carriers  have  imposed  burdensome
requirements on customers  seeking to lift PIC freezes and change carriers,  and
thereby made it difficult for customers to switch to the combined company's long
distance  service.  Such activities could have an adverse effect on the combined
company.

     The entry of the Bell operating companies into the long distance market may
further heighten competition. Under the Telecommunications Act of 1996, the Bell
operating  companies  were  authorized  to provide  long  distance  service that
originates  outside their traditional  services areas, and may gain authority to
provide  long  distance  service  that  originates  within  their  region  after
satisfying  certain market  opening  conditions.  While  currently only one Bell
operating  company,  Bell Atlantic,  has entered the long distance  market,  SBC
Communications,  Inc.  recently obtained FCC approval to enter the long distance
market in  Texas,  and a number of others  have  made  proposals  to offer  such
services.  Bell operating  company entry into the long distance market means new
competition from  well-capitalized,  well-known companies that have the capacity
to "bundle"  other  services,  such as local and  wireless  telephone  services,
internet access and cable  television,  with long distance  telephone  services.
While the Telecommunications Act includes certain safeguards against


                                       23
<PAGE>

anti-competitive  conduct by the Bell operating  companies,  it is impossible to
predict  whether  such  safeguards  will be adequate or what effect such conduct
would have on the combined  company.  Because of the Bell  operating  companies'
name recognition in their existing markets,  the established  relationships that
they have with their existing local service customers, and their ability to take
advantage of those relationships,  as well as the possibility of interpretations
of the Telecommunications Act favorable to the Bell operating companies,  it may
be more  difficult for other  providers of long distance  services,  such as the
combined company, to compete.

     There can be no assurance that the combined company will be able to compete
successfully.

CUSTOMER ATTRITION COULD HARM THE COMBINED COMPANY'S FINANCIAL PERFORMANCE.

     Purchasers  of  Talk.com's  long  distance  services  are not  obligated to
purchase  any  minimum  amount  of  Talk.com's  services,  and  can  stop  using
Talk.com's service at any time and without penalty. Talk.com's customers may not
continue  to buy their long  distance  telephone  service  through  Talk.com  or
through independent carriers and marketing companies that purchase services from
Talk.com.  If a  significant  portion of  Talk.com  customers  were to decide to
purchase long distance service from other long distance service  providers,  the
combined  company's  operating results could be harmed. A high level of customer
attrition is common in the long  distance  industry,  and  Talk.com's  financial
results are affected by this  attrition.  Attrition is attributable to a variety
of factors, including Talk.com's termination of customers for nonpayment and the
initiatives of existing and new competitors  who, to attract new customers,  may
implement national advertising  campaigns,  utilize telemarketing  programs, and
provide cash payments and other forms of incentives.

THE COMBINED  COMPANY'S USE OF DIRECT CHANNELS AND INDEPENDENT  CARRIERS TO SELL
SOME OF ITS SERVICES MAY EXPOSE IT TO LIABILITY.

     Talk.com conducts its sales and marketing efforts both online,  through its
various partners and its own web site, as well as through traditional  channels,
such  as  direct  mail,   telemarketing,   independent  carriers  and  partition
arrangements.  Generally,  these  independent  carriers and marketing  companies
(which are called  partitions)  purchase services from Talk.com and resell these
services under non-exclusive agreements with Talk.com. Such partitions no longer
comprise a majority  of  Talk.com's  business  as they once did.  Provisions  in
Talk.com's  agreements with these independent  carriers and marketing  companies
require  them to  comply  with  federal  and  state  statutes  and  regulations,
including those regulating telemarketing.  Because they are independent carriers
and marketing  companies,  however,  Talk.com  cannot control their  activities.
Talk.com  also cannot  predict the extent of their  compliance  with  applicable
regulations.  Federal and state regulatory  authorities have, in the past, tried
to hold  Talk.com  liable  for  activities  of these  independent  carriers  and
marketing companies. There can be no assurance that the use of these independent
carriers and marketing companies will not subject the combined company to future
liabilities.  Similarly,  there  can be no  assurance  that  the  use of  direct
channels,  including  telemarketing,  will not subject the  combined  company to
future liabilities.

AN ADVERSE  CHANGE IN THE  COMBINED  COMPANY'S  RELATIONSHIPS  WITH THIRD  PARTY
CARRIERS, INCLUDING BELLSOUTH, COULD HARM ITS BUSINESS.

     Talk.com and Access One obtain  services  from  various  long  distance and
local carriers of telecommunications services for their own network services and
their reselling operations. If carriers choose not to enter into agreements with
the combined company,  terminate  existing  contracts with the combined company,
reduce the level or type of telecommunication  services they offer, or refuse to
negotiate cost reductions to meet competitive  prices,  it could have a material
adverse  effect on the combined  company's  financial  condition  and results of
operations.

INTERRUPTIONS  IN  OPERATING  THE  COMBINED  COMPANY'S  NETWORK OR DAMAGE TO THE
NETWORK  COULD  HAVE AN  ADVERSE  EFFECT  ON THE  COMBINED  COMPANY'S  FINANCIAL
CONDITION AND RESULTS OF OPERATIONS.

     Talk.com provides services over its own  telecommunications  network, using
its own  switches,  to  approximately  95% of the lines  using  Talk.com's  long
distance  services.  Operation as a switch-based  provider  subjects Talk.com to
risk of significant interruption in its ability to provide services if its


                                       24
<PAGE>

facilities such as switching equipment or connections to transmission facilities
were damaged by fire or other natural  disaster.  To the extent that Talk.com is
principally  responsible  for providing its  customers  with  telecommunications
services, interruption or failure to provide these services may subject Talk.com
to claims  from  customers  who are  damaged as a result of an  interruption  or
failure.  Interruptions or other difficulties in operating its own network could
have a material adverse effect on the combined company's financial condition and
results of operations.

THE COMBINED  COMPANY COULD CONTINUE TO BE HAMPERED IN ITS ABILITY TO SWITCH NEW
CUSTOMERS QUICKLY TO ITS SERVICE.

     The success of  Talk.com's  business  depends,  in part,  on its ability to
establish  telephone service promptly after receiving an order.  Restrictions on
marketing  telecommunications  services  are  becoming  stricter  in the wake of
widespread  consumer  complaints  throughout the industry about the unauthorized
conversion of a customer's preselected  telecommunications  carrier. Federal and
state legislation and rulings by the FCC have made the transfer of new customers
to new long distance  service more difficult.  In addition,  many local exchange
carriers have offered their customers programs that require customers seeking to
change long distance  carriers to contact the local carrier  directly instead of
having the long distance  carrier  contact the local  carrier on the  customer's
behalf.   Although  these  restrictions  were  designed  to  avoid  unauthorized
transfers of telephone service,  they have the effect of making it difficult for
customers to switch their long  distance  service  carrier.  Although the FCC is
engaged in  rule-making  proceedings  that could modify the rules  governing the
offering,  implementing and lifting of these restrictions,  Talk.com can provide
no assurance that those rules will be adopted, or that if adopted, any new rules
would benefit the combined company.

THE COMBINED COMPANY'S NEED TO COMPLY WITH EXTENSIVE GOVERNMENT REGULATION COULD
INCREASE ITS COSTS AND SLOW ITS GROWTH.

     Talk.com's  networks and the provision of  telecommunications  services are
subject to significant regulation at the federal, state and local levels. Delays
in receiving  required  regulatory  approvals,  or the  enactment of new adverse
regulation or regulatory  requirements,  may slow the combined  company's growth
and have a material adverse effect upon the combined company.

     The FCC exercises jurisdiction over Talk.com with respect to interstate and
international  services.  Talk.com  must  obtain,  and has  obtained,  prior FCC
authorization for installation and operation of international facilities and the
provision, including by resale, of international long distance services.

     Additionally,  Talk.com has filed publicly  available  documents  detailing
Talk.com's  services,  equipment and pricing,  also known as "tariffs," with the
FCC for both international and domestic  long-distance service. In April of this
year, the D.C. Circuit upheld a 1996 FCC mandate that competitive interstate and
international  long distance carriers  eliminate the filing of such tariffs with
the agency.  Pending appeal and FCC  implementation of this mandate,  the ruling
may materially  adversely affect the combined company's  operations by requiring
that it enforce its standard  terms,  conditions  and pricing for interstate and
international  telecommunications  service  offerings  through  means other than
tariffs.

     State regulatory  commissions  exercise  jurisdiction over Talk.com because
Talk.com also provides  intrastate  services.  Talk.com is authorized to provide
intrastate  telecommunications  services in the states in which it is  currently
operational.  Talk.com  may be required to obtain  additional  state  regulatory
authorizations, if and when Talk.com seeks to build its own network segments, or
if and when it may provide new regulated intrastate telecommunications offerings
not  covered  by  its  existing   authorizations.   Local  authorities  regulate
Talk.com's access to municipal rights-of-way.  Numerous local regulations,  such
as  building  codes  and  licensing,  also  apply to  activities  that  Talk.com
undertakes in constructing or expanding its network.  These  regulations vary by
location.

     Restrictions on the marketing of  telecommunications  services are becoming
stricter in the wake of widespread consumer  complaints  throughout the industry
about  "slamming" -- the  unauthorized  conversion  of a customer's  preselected
telecommunications carrier -- and "cramming" -- the


                                       25
<PAGE>

unauthorized   provision  of   additional   telecommunications   services.   The
constraints of federal and state  regulation,  as well as increased FCC, FTC and
state  enforcement  attention,  could  limit the scope  and the  success  of the
combined  company's and its  partitions'  marketing  efforts and subject them to
enforcement action.

     The FCC has tentatively  concluded that "electronic  signatures" may not be
used to obtain  letters of  authorization  from  customers  to switch  carriers.
Numerous  parties have asked the FCC to reconsider its view, and its decision is
not final.  However,  if such a decision were to become final, such action would
have an  adverse  affect  on  Talk.com,  since  Talk.com  relies  on  electronic
signatures for the Internet-based  orders that account for a significant portion
of its current sales. Similar restrictions on the use of electronic  signatures,
if  imposed  by state  regulators  or  legislators,  could  also have an adverse
impact.

     Regulators  at both the  federal and state  level  require  Talk.com to pay
various fees and  assessments,  file periodic  reports,  and comply with various
rules  regarding  the contents of  Talk.com's  bills,  protection  of subscriber
privacy and similar matters on an ongoing basis.

     Talk.com  cannot  assure  you that the  state  commissions  will  grant all
necessary  required  authorizations for the merger or refrain from taking action
against  Talk.com if the  combined  company is found to have  provided  services
without  obtaining  the  necessary  authorizations,  or to have  violated  other
requirements  of their rules and orders.  Regulators  or others could  challenge
Talk.com's  compliance with applicable rules and orders.  These challenges could
cause Talk.com to incur substantial legal and administrative expenses.

     Many states impose  various  reporting  requirements  and/or  require prior
approval   for   transfers   of  control  of   certified   carriers,   corporate
reorganizations,  acquisitions of telecommunications operations,  assignments of
carrier  assets,   including  subscriber  bases,  carrier  stock  offerings  and
incurrence  by carriers of  significant  debt  obligations.  Such  reporting and
approval  requirements  could have a  material  adverse  effect on the  combined
company's  business  with respect to the current  merger or future  transactions
subject to such regulations.

DEREGULATION OF THE TELECOMMUNICATIONS BUSINESS INVOLVES UNCERTAINTIES,  AND THE
RESOLUTION OF THESE  UNCERTAINTIES COULD ADVERSELY AFFECT THE COMBINED COMPANY'S
BUSINESS.

     The Telecommunications  Act provides for a significant  deregulation of the
domestic telecommunications  industry, including the long distance industry. The
Telecommunications  Act remains  subject to judicial  review and  additional FCC
rulemaking, and thus it is difficult to predict what effect the legislation will
have on the combined company and the combined  company's  operations.  There are
currently many regulatory actions underway and being contemplated by federal and
state authorities regarding  interconnection pricing and other issues that could
result   in   significant   changes   to   the   business   conditions   in  the
telecommunications  industry. Talk.com cannot assure you that these changes will
not have a material adverse effect upon the combined company.

THE COMBINED  COMPANY'S  ABILITY TO USE TALK.COM'S OR ACCESS ONE'S NET OPERATING
LOSS CARRYFORWARDS MAY BE LIMITED.

     As of December 31, 1999, Talk.com had federal income tax net operating loss
carryforwards  of  approximately  $183  million,  which begin to expire in 2012.
Under Section 382 of the Internal Revenue Code,  generally,  a company's ability
to use its net operating loss  carryforwards  to reduce its future tax liability
is limited if, within a three year period,  an ownership change of more than 50%
occurs. A more than 50% cumulative  change in ownership of Talk.com  occurred on
October 26, 1999,  resulting in annual  limitations of approximately $61 million
on the utilization of net operating loss  carryforwards  as of that date.  While
the  merger,  by  itself,  will not  affect  this  limitation,  there  can be no
assurance that  Talk.com's net operating loss  carryforwards  as of December 31,
1999 or any subsequently generated net operating losses, if any, will not become
subject to  subsequent  limitations.  In addition,  Access One has net operating
loss  carryforwards.  The extent to which the  combined  company  may use Access
One's net operating loss carryforwards to reduce the combined company's


                                       26
<PAGE>

future tax  liability  may be  limited.  As a result of these  limitations,  the
future tax  liability of the  combined  company may be greater than the combined
tax liabilities of Talk.com and Access One in the absence of the merger.

"ANTI-TAKEOVER"  PROVISIONS  MAY  MAKE IT MORE  DIFFICULT  FOR A THIRD  PARTY TO
ACQUIRE CONTROL OF THE COMBINED COMPANY,  EVEN IF THE CHANGE IN CONTROL WOULD BE
BENEFICIAL TO STOCKHOLDERS.

     Talk.com is a Delaware  corporation.  Anti-takeover  provisions in Delaware
law and  Talk.com's  charter and bylaws could make it more difficult for a third
party to  acquire  control  of the  combined  company.  These  provisions  could
adversely  affect the market price of  Talk.com's  common stock and could reduce
the amount that stockholders  might receive if the combined company is sold. For
example,  Talk.com's  charter  provides that  Talk.com's  board of directors may
issue  preferred stock without  shareholder  approval.  In addition,  Talk.com's
certificate of incorporation  provides for a classified  board,  with each board
member serving a staggered  three-year term.  Talk.com has a stockholders rights
plan designed to deter  coercive  takeover  tactics and prevent an acquirer from
gaining control of Talk.com.  These "anti-takeover"  provisions may make it more
difficult for a third party to acquire control of the combined company,  even if
the change in control would be beneficial to stockholders.

TALK.COM  HAS  NEVER  PAID  CASH  DIVIDENDS  ON ITS  COMMON  STOCK  AND DOES NOT
ANTICIPATE PAYING CASH DIVIDENDS IN THE FORESEEABLE FUTURE.

     Talk.com  has never paid cash  dividends  on its common  stock and does not
anticipate paying cash dividends in the foreseeable future.

                INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

     The statements contained in this Joint Proxy  Statement/Prospectus that are
not historical facts are  "forward-looking  statements" (as such term is defined
in  the  Private  Securities  Litigation  Reform  Act  of  1995),  which  can be
identified  by the  use  of  forward-looking  terminology  such  as  "believes,"
"expects,"  "may," "will,"  "should" or "anticipates" or the negative thereof or
other  variations  thereon  or  comparable  terminology,  or by  discussions  of
strategy that involve risks and uncertainties. Management of Talk.com and Access
One wish to caution the reader that the  forward-looking  statements referred to
above and contained in this Joint Proxy  Statement/Prospectus  regarding matters
that are not  historical  facts involve  predictions.  No assurance can be given
that the future  results will be achieved as actual events or results may differ
materially  as a result of risks  facing  Talk.com  and Access  One.  Such risks
include, but are not limited to, those associated with:

     o changes in general economic and business conditions

     o changes in the telecommunications industry

     o changes in applicable federal and state regulations

     o intense  competition,  including  competition  from larger companies with
       greater resources

     o intense price competition

     o level of attrition in the number of customers

     o rapid technological change

     o changes in product and service offerings

     o Talk.com's  and  Access  One's  limited  operating  history as a combined
       company

     o integration of the two companies after the merger

     o success  of  the  combined  company's  new  local  services  and  bundled
       local and long distance services initiative


                                       27
<PAGE>

     o management of rapid growth

     o dependence  on  important  marketing  relationships  such  as  Talk.com's
       relationship with AOL

     o dependence on third party carriers

     o dependence on complex information systems

     o service interruptions resulting from fire and other natural disasters

     o changes in government policy, regulation and enforcement

     o other risks described above in "Risk Factors."

     Any one or more of these risks, alone or in combination, could cause actual
results to vary  materially  from the future  results  indicated,  expressed  or
implied in such forward-looking statements.


                                       28
<PAGE>

                           THE TALK.COM ANNUAL MEETING


DATE, TIME AND PLACE

     The Talk.com  annual meeting will be held on Wednesday,  August 9, 2000, at
10:00 a.m. local time, at the Sheraton Reston Hotel, 11810 Sunrise Valley Drive,
Reston, Virginia 20191.

PURPOSE OF THE TALK.COM ANNUAL MEETING

     At the Talk.com annual  meeting,  you will be asked to approve the issuance
of shares of Talk.com common stock in connection  with the merger.  The Talk.com
board  determined  that the merger and the issuance of shares of common stock in
connection  therewith are advisable and are fair to and in the best interests of
Talk.com  stockholders.  The board has unanimously approved the merger agreement
and the merger.

     Talk.com's  common stock is listed on the Nasdaq National Market.  Nasdaq's
rules require stockholder approval when an acquisition will involve the issuance
of new shares of a listed  class of common  stock  amounting to more than 20% of
the  outstanding  common  stock.  The new  shares to be  issued  in the  merger,
including those underlying options and warrants to be issued in the merger, will
amount to more than 20% of the shares of Talk.com common stock now outstanding.

     In addition to the approval of additional stock, you will also be asked to:
(1) elect two directors to the board of directors for three-year  terms,  (2) to
ratify and  approve the 2000  Long-Term  Incentive  Plan,  and (3) to ratify and
approve the designation of BDO Seidman LLP as its independent  certified  public
accountants.

     The board of directors recommends that stockholders vote:

     o FOR  the  issuance  of shares of Talk.com common stock in connection with
       the merger,

     o FOR the election of two directors,

     o FOR  the  proposal  to  ratify  and  approve the 2000 Long-Term Incentive
       Plan, and

     o FOR  the proposal to ratify and  approve the  designation  of BDO Seidman
       LLP as the independent certified public accountants for Talk.com.

RECORD DATE; STOCK ENTITLED TO VOTE; QUORUM

     Only holders of record of Talk.com common stock at the close of business on
June 30,  2000,  the record  date,  will  receive  notice of and can vote at the
Talk.com  annual  meeting.  On the record  date,  65,824,578  shares of Talk.com
common stock were issued and outstanding and held by  approximately  396 holders
of record.

     A quorum must be present to vote on the  proposals  presented at the annual
meeting.  A majority of the issued and  outstanding  Talk.com shares entitled to
vote  establishes a quorum.  If present,  even shares that are  abstaining  from
voting at the annual meeting will be counted towards the quorum. Abstentions and
broker non-votes count as present for establishing a quorum. You are entitled to
one vote per share held at the Talk.com annual meeting.

VOTES REQUIRED

     Approval  of the  issuance  of  Talk.com  common  stock  under  the  merger
agreement  requires the affirmative vote of a majority of the votes cast on this
proposal at the annual meeting in person or by proxy.

     The  nominees  in each class for  election  as  directors  who  receive the
greatest number of votes cast at the annual  meeting,  assuming that a quorum is
present,  will be elected as directors.  A withheld vote on any nominee will not
affect the voting results.


                                       29
<PAGE>

     Approval of the proposal to ratify and approve the 2000 Long-Term Incentive
Plan  requires  the  affirmative  vote of a  majority  of the votes cast on this
proposal at the annual meeting in person or by proxy.

     With respect to the proposal to ratify and approve the  designation  of BDO
Seidman LLP as independent  certified public accountants,  approval will require
the affirmative vote of a majority of the shares present and entitled to vote at
the annual meeting in person or by proxy.

VOTING BY TALK.COM DIRECTORS AND EXECUTIVE OFFICERS

     At the close of  business  on the  record  date,  directors  and  executive
officers of Talk.com  and their  affiliates  owned and were  entitled to vote an
aggregate  of  approximately  308,000  shares of Talk.com  common  stock,  which
represented   approximately   0.5%  of  the  shares  of  Talk.com  common  stock
outstanding on that date.  Every director and executive  officer of Talk.com has
indicated  his or her  present  intention  to vote,  or cause to be  voted,  the
Talk.com common stock owned by him or her for approval of the issuance of shares
of  Talk.com  common  stock in  connection  with the  merger,  and for any other
proposals properly presented at the meeting.

VOTING OF PROXIES

     All shares of  Talk.com  common  stock  represented  by  properly  executed
proxies  received in time for the Talk.com  annual  meeting will be voted at the
Talk.com  annual  meeting  in the  manner  specified  in the  proxies.  Properly
executed proxies that do not contain voting instructions will be voted:


     o    FOR  approval of the  issuance of shares of Talk.com  common  stock in
          connection with the merger,

     o    FOR the  election  of two  directors  to the  board  of  directors  of
          Talk.com,

     o    FOR the  proposal to ratify and approve the 2000  Long-Term  Incentive
          Plan,

     o    FOR the proposal to ratify and approve the  designation of BDO Seidman
          LLP as the independent certified public accountants for Talk.com, and


     o    FOR giving  discretion to the proxies to vote upon such other business
          as may properly come before the meeting,  including any adjournment or
          postponement thereof.

     With  respect to each  proposal,  other than the  approval  of  independent
certified public  accountants,  an abstention will not affect the outcome of the
vote.

     In the absence of specific  instructions  from customers,  brokers who hold
shares of  Talk.com  common  stock in street name for  beneficial  owners may be
prohibited from giving a proxy to vote those customers' shares.  These non-voted
shares are referred to as "broker  non-votes."  Broker  non-votes are counted as
present only for  purposes of  determining  whether a quorum is present.  Broker
non-votes do not affect the outcome of the vote on any proposal.

     Adjournments may be made for the purpose of soliciting  additional proxies.
Any adjournment may be made by approval of the holders of shares  representing a
majority of the votes present in person or by proxy at the meeting.  A quorum is
not needed for an  adjournment.  No  announcement  is needed for an  adjournment
other than an  announcement  made at the meeting.  Talk.com  does not  currently
intend to seek an adjournment of the meeting.

HOW TO VOTE BY PROXY

     Complete,  sign,  date and return the  enclosed  proxy card in the enclosed
envelope.  Proxies must be received by Talk.com  prior to the date of the annual
meeting.


                                       30
<PAGE>

REVOCABILITY OF PROXIES

     You may revoke a proxy at any time  before the  annual  meeting.  To revoke
your proxy, you must file a duly executed revocation of proxy with the Secretary
of  Talk.com.  Then you must  submit  a new  duly  executed  proxy by mail or by
appearing at the annual meeting and voting in person. Attendance at the Talk.com
annual meeting will not constitute  revocation of a proxy. If you hold shares in
the name of your broker,  bank,  or other  nominee,  then you must bring a legal
proxy from your broker, bank or other nominee to the meeting to vote in person.

DEADLINE FOR VOTING BY PROXY

     Votes  cast by mail must be  received  prior to the  annual  meeting  to be
counted. Revocations must be received before the annual meeting to be effective.

SOLICITATION OF PROXIES

     Talk.com  will  bear  the  cost of the  solicitation  of  proxies  from its
stockholders.  Proxies will be  solicited  on behalf of the board of  directors.
Directors,   officers  and   employees  may  solicit   proxies.   No  additional
compensation will be paid for the solicitations  made by directors,  officers or
employees. Talk.com has hired Corporate Investor Communications,  Inc. to assist
in the distribution  and solicitation of proxies.  Talk.com will pay that firm a
fee of $5,000, plus reasonable expenses, for these services.

     Talk.com will make arrangements with brokerage houses and other custodians,
nominees and  fiduciaries  for the forwarding of  solicitation  materials to the
beneficial  owners  of stock  held of  record  by such  persons.  Talk.com  will
reimburse custodians,  nominees and fiduciaries for any reasonable out-of-pocket
expenses.


                                       31
<PAGE>

                         THE ACCESS ONE SPECIAL MEETING

DATE, TIME AND PLACE

     The Access One special  meeting will be held on Wednesday,  August 9, 2000,
at 11:30 a.m., at the Sheraton Reston Hotel, 11810 Sunrise Valley Drive, Reston,
Virginia 20191.

PURPOSE OF THE ACCESS ONE SPECIAL MEETING

     At the Access One special meeting,  you will be asked to approve the merger
agreement.  The Access One board has determined that the merger is advisable and
fair to and in the best  interests  of Access  One  stockholders.  The board has
unanimously  approved the merger  agreement and unanimously  recommends that you
vote FOR approval of the merger agreement.

RECORD DATE; STOCK ENTITLED TO VOTE; QUORUM

     Only  holders of record of Access One common stock at the close of business
on June 30, 2000,  the record date, are entitled to notice of and to vote at the
Access One special meeting. On the record date,  19,242,102 shares of Access One
common stock were issued and outstanding and were held by 707 holders of record.
A majority of the shares of Access One common stock issued and  outstanding  and
entitled to vote on the record date must be represented in person or by proxy at
the  Access  One  special  meeting  for a quorum to be  present to vote upon the
proposal to adopt the merger agreement. Abstentions and broker "non-votes" count
as present  for  establishing  a quorum.  Holders of record of Access One common
stock on the  record  date are  entitled  to one vote per  share at the  special
meeting.

VOTES REQUIRED

     Approval  of the  merger  agreement  requires  the  affirmative  vote  of a
majority of the votes cast by Access One  stockholders  in person or by proxy at
the  special  meeting.  Abstentions  and  broker  "non-votes"  do not effect the
outcome of the vote.

VOTING AGREEMENT; VOTING BY ACCESS ONE DIRECTORS AND EXECUTIVE OFFICERS

     Under a Voting Agreement dated as of March 24, 2000,  stockholders  holding
an aggregate of  approximately  13.0 million  shares of Access One common stock,
comprising  approximately  67.7% of the outstanding  common stock of Access One,
have agreed to vote their  shares in favor of approval of the merger  agreement,
the merger and any matter that could  reasonably be expected to  facilitate  the
merger,  and to vote their shares  against any proposal  made in  opposition  to
consummation of the merger.

     At the close of  business  on the  record  date,  directors  and  executive
officers  of Access One and their  affiliates  owned and were  entitled  to vote
6,963,973  shares of Access One common stock,  which  represented  approximately
36.2% of the shares of Access One common stock  outstanding on that date. All of
these  directors  and  executive  officers  of Access One have signed the Voting
Agreement and therefore have agreed to vote their shares in favor of approval of
the merger agreement.

VOTING OF PROXIES

     All shares of Access One common  stock  represented  by  properly  executed
proxies received in time for the Access One special meeting will be voted at the
Access One special  meeting in the manner  specified  in the  proxies.  Properly
executed proxies that do not contain voting instructions will be voted:

     o    FOR approval of the merger agreement; and

     o    FOR giving  discretion to the proxies to vote upon such other business
          as may properly come before the meeting,  including any adjournment or
          postponement thereof.


                                       32
<PAGE>

     Only shares  affirmatively  voted for approval of the merger agreement will
be counted as  favorable  votes.  In the absence of specific  instructions  from
customers,  brokers who hold shares of Access One in street name for  beneficial
owners may be prohibited  from giving a proxy to vote those  customers'  shares.
These non-voted shares are referred to as "broker  non-votes."  Broker non-votes
are counted as present for purposes of determining  whether a quorum is present.
Broker non-votes do not affect the outcome of the vote on any proposal.

     We do not expect  that any matter  other than the  proposal  to approve the
merger  agreement  will be brought  before the Access One special  meeting.  If,
however, the Access One board properly presents other matters, the persons named
as proxies will vote in accordance with their judgment.

     Adjournments may be made for the purpose of soliciting  additional proxies.
Any adjournment may be made by approval of the holders of shares  representing a
majority of the votes present in person or by proxy at the meeting.  A quorum is
not needed for an  adjournment.  No  announcement  is needed for an  adjournment
other than the announcement  made at the meeting.  Access One does not currently
intend to seek an adjournment of the meeting.

HOW TO VOTE BY PROXY

     Complete,  sign,  date and return the  enclosed  proxy card in the enclosed
envelope.  Proxies  must be  received  by  Access  One  prior to the date of the
special meeting.

REVOCABILITY OF PROXIES

     You may revoke a proxy at any time  before the special  meeting.  To revoke
your proxy, you must file a duly executed  revocation of proxy with the clerk of
Access  One.  Then you  must  submit  a new  duly  executed  proxy by mail or by
appearing at the special meeting and voting in person.  Attendance at the Access
One special  meeting  will not  constitute  revocation  of a proxy.  If you hold
shares in the name of your broker, bank or other nominee,  then you must bring a
legal proxy from your broker,  bank or other  nominee to the meeting in order to
vote in person.

SOLICITATION OF PROXIES

     Access  One will  bear the cost of the  solicitation  of  proxies  from its
stockholders.  Proxies will be  solicited  on behalf of the board of  directors.
Directors,   officers  and   employees  may  solicit   proxies.   No  additional
compensation will be paid for the solicitations  made by directors,  officers or
employees.  Access One will make  arrangements  with brokerage  houses and other
custodians,   nominees  and  fiduciaries  for  the  forwarding  of  solicitation
materials  to the  beneficial  owners of stock  held of record by such  persons.
Access  One will  reimburse  custodians,  nominees  and  fiduciaries  for  their
reasonable out-of-pocket expenses.


                                       33
<PAGE>

                                   THE MERGER

BACKGROUND OF THE MERGER

     As part of each  company's  strategy  of  enhancing  stockholder  value and
improving its  competitive  position within its industry  segment,  Talk.com and
Access One have regularly considered acquisition  opportunities,  joint ventures
and other  partnerships  and  strategic  alliances.  During  the course of 1999,
management  of Talk.com  developed a strategy to broaden and diversify the group
of marketing  partners with which Talk.com has relationships and to increase its
product offerings. In particular, in late 1999, management of Talk.com developed
a plan to introduce and market bundled local and long distance telephone service
to residential and small business  customers in selected markets on a nationwide
basis.

     On November 5, 1999, the FCC issued an order  requiring  traditional  local
telephone  companies to offer to competitors the separate  facilities,  features
and other  components of their networks that those  competitors need in order to
provide  local  telephone  service  to  customers.   The  combination  of  these
facilities,  features and  components  is referred to in the  telecommunications
industry as an unbundled  network  element  platform,  or "UNE-P." See "Talk.com
Business - Recent  Regulatory and Other  Developments."  Talk.com  believes that
this change in FCC regulations  created an enhanced  opportunity for Talk.com to
build or  acquire  local  telephone  service  capabilities  that it can offer to
customers on a cost effective  basis alone or in  combination  with its existing
long distance service.

     At a regularly  scheduled  meeting of the board of directors of Talk.com on
February 7, 2000,  Gabriel  Battista,  President,  Chairman and Chief  Executive
Officer of Talk.com,  discussed in detail with the board Talk.com's  strategy to
diversify its marketing channels and introduce new products, including providing
local  services.   These  discussions   focussed  in  particular  on  Talk.com's
opportunities  to offer  bundled  local  telephone  service  with its core  long
distance product.

     On February 14, 2000, Edward B. Meyercord III, the Executive Vice President
-- Chief Financial Officer and Treasurer of Talk.com,  contacted Bear, Stearns &
Co. Inc. to discuss Talk.com's business strategy.  Bear Stearns suggested to Mr.
Meyercord  that  Access  One,  a  competitive   local   exchange   carrier  with
telecommunications  interconnections  in nine  states in the  BellSouth  region,
might  favor a  strategic  alliance or other  combination  with a long  distance
carrier.  Based on this information,  Mr. Meyercord contacted Kenneth G. Baritz,
then the  Chairman  and Chief  Executive  Officer  of Access  One,  to discuss a
possible  combination  of the two  companies  that  would  allow them to offer a
combined package of local and long distance telecommunications services.

     On February 17, 2000, Messrs. Meyercord and Baritz met in Orlando, Florida,
to discuss the  advisability  and terms of a possible  merger or other  business
combination.  Later that day, Sung Cho, Director, Corporate Finance, and Jeffrey
Earhart, an employee of Talk.com, met in Orlando with Elizabeth Stallings,  then
the Treasurer of Access One, and Jack Allen,  Director of Information Systems of
Access One, to discuss their respective business operations.

     On February 18,  2000,  Messrs.  Meyercord,  Cho and Earhart met in Orlando
with Kevin Griffo, then the President and Chief Operating Officer of Access One,
David Rodrigue,  Director of Customer Service of Access One, Messrs.  Baritz and
Allen,  and Ms.  Stallings to discuss  significant  aspects of their  respective
businesses and operations  and the  advantages and  disadvantages  of a possible
combination of the two companies.

     On February 22,  2000,  the board of directors of Access One held a special
meeting to consider  the  proposed  business  combination  and the future of the
company.  At the meeting,  Kenneth Baritz,  Kevin Griffo and William Rogers were
present,  as  well  as  Steve  Tunney  of MCG  Finance  Corporation.  The  board
considered and discussed,  among other things,  the strategic,  operational  and
financial benefits of the proposed combination. See "-- Access One's Reasons for
the  Merger;  Recommendation  of the Access One Board of  Directors."  The board
voted to approve the proposed  merger and authorized Mr. Baritz and other senior
officers to finalize the  documentation and to take all necessary or appropriate
actions to complete the merger.


                                       34
<PAGE>

     On February 23 and February 24, 2000,  Messrs.  Meyercord and Cho, with the
assistance  of Talk.com's  legal  counsel,  prepared a  preliminary  acquisition
proposal,  which was sent to Mr.  Baritz on  February  24,  2000.  The  proposal
suggested  a  stock-for-stock  merger in which  each  share of Access One common
stock would be exchanged for Talk.com common stock.

     On February 25, 2000, Mr. Meyercord contacted Bear Stearns and retained the
firm  as  Talk.com's   financial   advisor  in  connection   with  the  proposed
acquisition.  Also on that day, Aloysius T. Lawn IV, Executive Vice President --
General  Counsel and Secretary of Talk.com,  discussed with Mr. Baritz in detail
the business, financial and legal due diligence that Talk.com planned to conduct
with respect to Access One.

     On February 29, 2000, Gregory Wood, the Chief Information  Officer, and Ben
Serzo,  Director,   Computer  Operations  of  Talk.com,   visited  Access  One's
facilities in Orlando, Florida and discussed significant aspects of Access One's
business  operations  with Messrs.  Baritz,  Griffo,  Allen and Rodrigue and Ms.
Stallings.  Also on that same day,  Mr. Cho met in  Washington,  DC, with Salman
Tajuddin, of MCG Finance Corporation, to discuss MCG's loan facility with Access
One and other financial aspects of Access One's business.

     On  March  1,  2000,  Mr.  Cho  and  representatives of Bear Stearns met in
Orlando,   Florida,  with  Messrs.  Baritz,  Griffo,  Allen,  Rodrigue  and  Ms.
Stallings  to  conduct  a  due  diligence  review  of  Access One's business and
operations.  The  next  day,  Messrs. Meyercord and Cho met in Orlando, Florida,
with  Messrs. Baritz and Griffo and Ms. Stallings to review financial aspects of
Access  One's  business.  On  March  7,  2000,  Mr.  Lawn discussed the proposed
structure and terms of the merger with Mr. Baritz by telephone.

     On  March  8,  2000,  Mr. Battista and Messrs. Meyercord and Cho met in New
Hope,  Pennsylvania, with Messrs. Baritz and Griffo to discuss strategic aspects
of  the  proposed  combination. Mr. Lawn also participated in a portion of these
conversations  relating  to the structure and terms of the merger. An additional
meeting  on  this subject was held on March 10, 2000 in New Hope between Messrs.
Meyercord  and Cho on behalf of Talk.com and Messrs. Baritz and Griffo on behalf
of Access One.

     On March 14, 2000,  Messrs.  Battista,  Meyercord,  Cho and George  Vinall,
Executive  Vice President -- Business  Development  of Talk.com,  held a further
meeting with Messrs.  Baritz and Griffo in Reston,  Virginia to review strategic
and  financial  aspects  of  the  proposed   combination,   including  potential
synergies, cost savings and other factors affecting the decision to merge.

     During the period from March 15 to March 20, 2000, Messrs. Meyercord, Lawn,
Cho and Baritz and  representatives  of Bear  Stearns held  numerous  telephonic
discussions  and  in  person  meetings  in  New  Hope,   Pennsylvania  and  Fort
Lauderdale,  Florida to discuss the terms of the  proposed  merger and to review
business and financial due diligence materials.  During this period,  members of
the board of directors of Talk.com  were advised by telephone of the progress of
the discussions on the proposed merger.

     On March  20,  2000,  the board of  directors  of  Talk.com  held a special
meeting to consider the proposed terms of the merger.  Mr. Battista  presented a
detailed review of the underlying strategy and terms of the proposed merger with
Access One. The board  considered and discussed,  among other things,  strategic
and financial  aspects of the proposed  combination,  the proposed  terms of the
merger,  and  results of the  business,  financial  and legal due  diligence  by
members of Talk.com management and their financial and legal advisors. The board
then authorized Talk.com's management to complete the discussion and negotiation
of the terms of the proposed merger and to present to the Board a final proposal
for  approval.  Mr.  Battista  introduced  Mr.  Baritz to the Talk.com  board of
directors.  Mr. Baritz  discussed in detail the historical and current  business
and operations of Access One and his own background and experience.

     During  the  period  from  March 21 to March 24,  2000,  Messrs.  Battista,
Meyercord and Lawn, together with Talk.com's financial and legal advisors,  held
numerous  meetings and  discussions  with  Messrs.  Baritz and Griffo and Access
One's  legal  advisors  with  respect to the terms of the merger  agreement  and
related documentation.


                                       35
<PAGE>

     On March  24,  2000,  the board of  directors  of  Talk.com  held a special
meeting by conference telephone. At that meeting, all board members were present
except  Mr.  Fowler,  as well as  members of senior  management  and  Talk.com's
financial and legal advisers.  Members of Talk.com's senior management discussed
their views regarding the proposed combination and the strategic and operational
benefits which could result from the combination. See "-- Talk.com's Reasons for
the Merger;  Recommendation of the Talk.com Board of Directors." Representatives
of Bear Stearns  reviewed the financial  analysis  that they had performed  with
respect to the proposed  merger and the  strategic,  operational  and  financial
aspects  of the  merger.  Bear  Stearns  also  delivered  to the  board its oral
opinion,  later confirmed in writing,  that the exchange ratio in the merger was
fair, from a financial point of view, to the  stockholders of Talk.com.  See "--
Opinion of Financial  Advisor to Talk.com."  Following  these  presentations,  a
discussion  ensued  concerning the terms of the merger as set forth in the final
drafts of the  merger  agreement  and  related  documentation  presented  at the
meeting.  The board  voted to approve the  proposed  merger and  authorized  Mr.
Battista  and other  officers to take all  necessary or  appropriate  actions to
complete the merger. After the board meeting was adjourned,  Talk.com and Access
One signed the merger agreement and related documents.

     The following day, on March 25, 2000,  Mr. Fowler  discussed the merger and
the terms and conditions of the final merger agreement and related  documents at
length with members of Talk.com's  senior  management.  Mr. Fowler and the other
members of the board subsequently  signed a unanimous consent of directors dated
as of March 24, 2000,  approving  and  ratifying  the merger  agreement  and the
related documents, the merger, and the issuance of additional of Talk.com common
stock under the merger agreement.

     The members of the board of directors of Access One  subsequently  signed a
unanimous  consent  dated as of March 24,  2000,  approving  and  ratifying  the
merger, the merger agreement and the related documents.

TALK.COM'S  REASONS  FOR  THE  MERGER;  RECOMMENDATION  OF  TALK.COM'S  BOARD OF
DIRECTORS


     The   telecommunications   industry  is   constantly   growing  and  highly
competitive.  Technological advancements and regulatory changes have prompted an
increase in mergers, acquisitions and consolidations.  These events have created
entities  that are capable of  providing a full range of products  and  services
both in domestic and international markets.

     Talk.com currently uses its own telecommunications network, One Better Net,
to provide long distance services to its customers.  As discussed above, in late
1999 and early 2000, Talk.com adopted a new strategy to offer a package of local
and long distance  telephone service to residential and small business customers
in selected markets on a nationwide basis. To provide this integrated package of
local and long  distance  telecommunications  services,  Talk.com  plans to take
advantage of recent legal and regulatory  rulings that enable  companies to gain
access to the individual  components of the traditional  local telephone service
provider's networks.

     To achieve its goal of entering the local carrier arena,  toward the end of
1999 Talk.com announced that it would commence leasing local lines for resale in
an effort to expand the  portfolio of  telecommunications  services to small and
medium-sized businesses. In addition,  Talk.com has begun offering local calling
service to its customers this year. One effective  method for Talk.com to branch
into the local carrier market is through the  acquisition  of established  local
carriers.  Talk.com  believes  that a  non-facilities  based  competitive  local
exchange  carrier  that offers a package of local  telecommunications  products,
such as Access One, is an  appropriate  local  carrier to acquire as a basis for
expanding its own local service capabilities.

     Access One has substantial experience in providing local telecommunications
services  throughout the southeastern part of the United States.  Talk.com plans
to  take   advantage   of   Access   One's   experience   in   providing   local
telecommunications services to develop and market throughout the nation combined
"all distance"  packages of local and long distance  services to residential and
small business consumers.


                                       36
<PAGE>

     By merging  with  Access  One,  Talk.com  expects  to  acquire an  expanded
capacity to provide  local  calling to its customers and to increase the variety
of  telecommunications  services  provided to its  customers.  Access One offers
local and long distance telephone,  voice-mail,  teleconferencing,  Internet and
other  enhanced  and  value-added   services.   In  the  opinion  of  Talk.com's
management,  the  combination of Access One's  capabilities  in providing  local
telecommunication  services  with  Talk.com's  marketing  strengths,  core  long
distance  offerings  and  on-line  services  will  create  a more  comprehensive
telecommunications  services company with more choices for Talk.com's customers.
Talk.com  believes  that offering  bundled local and long distance  service will
result in decreased  "churn," or frequency with which its customers change their
long distance service to another carrier.

     Talk.com  believes  that the merger will enable it to achieve its strategic
objectives.   In  particular,   Talk.com  believes  that  Access  One's  current
arrangements  with  BellSouth  with  respect to UNE-P,  entered into in February
2000,  will enable  Access One to provide  local service to its customers in the
future  at prices  significantly  lower  than it has paid in the past.  Talk.com
estimates,  based on the  number  of  Access  One  customers  and  assuming  the
conversion  to UNE-P,  that  these  cost  savings  may  amount to  approximately
$700,000 per month,  which,  after the merger is completed,  should increase the
anticipated  gross profit of the combined company in providing local service and
bundled and local and long distance  service to its  customers.  However,  these
estimates  are  based  on  Access  One's  limited  experience  under  these  new
arrangements, and Talk.com cannot assure you that such cost savings or increased
gross  profit will in fact be  realized  or, if  realized,  that they will be as
significant in amount as is currently anticipated.

     In  reaching  its  decision  to  approve  the merger  and to  recommend  to
stockholders the issuance of additional Talk.com common stock in the merger, the
Talk.com  board  consulted  with  senior  management  and  financial  and  legal
advisors. The board also independently  considered a number of factors including
the following:

     o    the complementary nature of the two companies' products and services;

     o    the fact that  Talk.com's  stockholders  will have the  opportunity to
          participate in the potential for diversified and enhanced growth after
          the merger;

     o    the fact that the combination would create an enhanced opportunity for
          Talk.com  to sell  bundled  local and long  distance  services  in the
          BellSouth region and nationally;

     o    the  possibility  that bundled local and long distance  services would
          reduce  the  frequency   with  which   Talk.com's   customers   change
          long-distance  carriers,  or  "churn,"  and would  reduce  selling and
          marketing costs;

     o    the possibility that the incremental  revenues and higher gross profit
          resulting from the  combination and from an improved cost structure at
          Access One would provide a higher return on the marketing  investments
          required to attract new customers;

     o    the  likelihood  that Access One's  expertise can be exported to other
          regional Bell operating company territories;

     o    the possibility of combining Talk.com's  successful marketing platform
          with Access One's ability to profitably re-sell local services;

     o    the  potential  of Access  One to  enhance  Talk.com's  public  market
          perception  and  result  in an  increased  valuation  of the  combined
          company;

     o    the  possibility  that bundled local and long distance  services would
          significantly  increase  Talk.com's  average  revenue per customer and
          provide other opportunities for revenue growth;

     o    the fact that Access One covers nine  states in the  BellSouth  region
          and is the largest  provider of  unbundled  network  element  platform
          local services in the southeastern United States;

     o    the  strategic  and  financial  alternatives  available to Access One,
          including remaining an independent company;


                                       37
<PAGE>

     o    the Bear Stearns financial presentation to the board of Talk.com;

     o    the Bear  Stearns  opinion  that the  exchange  ratio is fair,  from a
          financial point of view, to the stockholders of Talk.com;

     o    the  terms  and   conditions  of  the  merger   agreement,   including
          termination fees and closing conditions;

     o    the agreement by Access One stockholders representing more than 50% of
          the  outstanding  common  stock of Access  One to vote in favor of the
          merger; and

     o    the  qualification of the merger as a tax-free  transaction for United
          States federal income tax purposes  (except for any tax resulting from
          cash received by Access One stockholders  for fractional  interests in
          shares of Talk.com common stock).

     The Talk.com  board also reviewed with senior  management and its legal and
financial  advisors  a number of  additional  factors  relevant  to the  merger,
including:

     o    historical   information   concerning   Talk.com's  and  Access  One's
          respective   businesses,    financial   performance   and   condition,
          operations, technology, management and competitive position;

     o    Talk.com's view as to the financial  condition,  results of operations
          and  businesses  of  Talk.com  and Access One before and after  giving
          effect to the merger, based on management's due diligence;

     o    the  changing  regulatory  environment  with regard to UNE-P and other
          aspects of Talk.com's and Access One's businesses;

     o    reports from  management and legal advisors as to the results of their
          due diligence investigation of Access One and its operations; and

     o    current  financial market  conditions and historical market prices and
          trading information with regard to Talk.com's common stock.

     The Talk.com board also identified and considered the following potentially
negative factors in its deliberations concerning the merger:

     o    the risk that key  benefits of each  company's  products  and services
          cannot be integrated  into a unified  product line  delivering all the
          capabilities of both companies;

     o    the  risk  that  the  integration  of the  two  companies'  respective
          operations  and employees  might not occur in a timely manner and that
          the  operations  of  the  two  companies  might  not  be  successfully
          integrated;

     o    the risk that,  despite  the  efforts  of the  combined  company,  key
          technical and management  personnel  might not remain  employed by the
          combined company;

     o    the substantial  charges to be incurred in connection with the merger,
          including costs of integrating the businesses and transaction expenses
          arising from the merger;

     o    the risk that the potential benefits sought in the merger might not be
          fully realized; and

     o    the other risks described  under the caption "Risk Factors"  presented
          earlier in this joint proxy statement/prospectus.

     The  information  and  factors  considered  by the  Talk.com  board are not
intended to be  exhaustive  but include all material  factors  considered by the
Talk.com board. In view of the variety of factors  considered in connection with
its evaluation of the merger, the Talk.com board did not find it practicable to,
and did not,  quantify  or  otherwise  assign  relative  weight to the  specific
factors  considered  in reaching  its  determination.  In  addition,  individual
members of the  Talk.com  board may have  given  different  weight to  different
factors.


                                       38
<PAGE>

     After careful consideration, the Talk.com board unanimously determined that
the  terms of the  merger  agreement  are fair to and in the best  interests  of
Talk.com  and its  stockholders,  and  approved  the  merger,  the  issuance  of
additional  Talk.com common stock under the merger  agreement,  and the terms of
the merger  agreement  and related  documents.  The Talk.com  board  unanimously
recommends  that you vote FOR the issuance of additional  Talk.com  common stock
under the merger agreement.

ACCESS  ONE'S  REASONS  FOR  THE MERGER; RECOMMENDATION OF ACCESS ONE'S BOARD OF
DIRECTORS

     The   telecommunications   industry  is   constantly   growing  and  highly
competitive.  Technological advancements and regulatory changes have prompted an
increase in mergers, acquisitions and consolidations.  These events have created
entities  that are capable of  providing a full range of products  and  services
both in domestic and international markets.

     Access One currently provides local  telecommunication  services throughout
the southeastern part of the United States.  Access One has built a platform for
such services with an excess capacity and Talk.com has a large customer base and
is  in  search  of  such  excess  capacity.  Talk.com  currently  uses  its  own
telecommunications network, One Better Net, to provide long distance services to
its  customers.  To provide  an  integrated  package of local and long  distance
telecommunications  services,  Talk.com  plans to take advantage of recent legal
and  regulatory  rulings that enable  companies to gain access to the individual
components of the traditional local telephone service provider's networks.

     Access One believes that the telecommunications industry is moving toward a
bundled  product  where  unlimited  local,  vertical  features and long distance
services will be billed by one vendor,  at one rate,  through a single  invoice.
Access One could achieve its goal of offering a bundled  product by merging with
an  established  long distance  carrier.  Access One believes that a competitive
long distance carrier that offers a package of telecommunications products, such
as Talk.com,  is an appropriate  long distance  carrier to merge with as a basis
for expanding its own telecommunications service capabilities.

     Talk.com   has   substantial   experience   in  providing   long   distance
telecommunications  services  throughout the United States.  Access One plans to
take   advantage  of   Talk.com's   experience   in  providing   long   distance
telecommunications services to develop and market throughout the nation combined
"all distance"  packages of local and long distance  services to residential and
small business consumers.

     By merging  with  Talk.com,  Access One  expects to provide  long  distance
calling to its  customers  and to  increase  the  variety of  telecommunications
services  provided to its customers.  Talk.com  offers long distance  telephone,
teleconferencing and other enhanced and value-added  services. In the opinion of
Access  One's  management,   the  combination  of  Access  One's  services  with
Talk.com's  on-line billing  services and marketing  arrangements  will create a
more  comprehensive  telecommunications  services  company with more choices for
Access One's  customers.  Access One believes  that,  over time, the merger will
lead to a significant  reduction in operating costs and capital expenditures and
enable it to efficiently achieve its strategic objectives.  The combined company
would have greater access to capital  markets to finance future growth,  at more
favorable  rates,  than  Access  One would  have on its own.  In  addition,  the
combined company would have more flexibility to accomplish  future  acquisitions
with equity rather than debt.

     In reaching  its decision to approve the merger  agreement  and the merger,
and to recommend  that the  stockholders  approve the merger  agreement  and the
merger, the Access One board consulted with senior management and advisors.  The
board also independently considered a number of factors including the following:

     o    the complementary nature of the two companies' products and services;

     o    the fact that Access One's  stockholders  will have the opportunity to
          participate in the potential for diversified and enhanced growth after
          the merger;

                                       39
<PAGE>

     o    the fact that  Access  One's  stockholders  would  gain  liquidity  by
          receiving  publicly  traded common stock of Talk.com in place of their
          Access One common stock, which is not publicly traded;

     o    the fact that the  combination  would create an  opportunity to create
          and sell bundled  local and long  distance  services in the  BellSouth
          region and nationally;

     o    the possibility that the incremental  revenues and higher gross profit
          resulting  from the  combination  will provide a higher  return on the
          marketing investments required to attract new customers;

     o    the operational and administrative cost savings that would result from
          the merger with Talk.com;

     o    the fact that the merger will bring together the complementary assets,
          resources and expertise of the two companies,  which should enable the
          consolidated  company to effectively  compete in the rapidly  changing
          telecommunications markets;

     o    the  potential  ability of Access One to utilize  Talk.com's  existing
          marketing relationships and internet capabilities to accelerate sales;

     o    the  potential  of Access  One to  enhance  Talk.com's  public  market
          perception  and  result  in an  increased  valuation  of the  combined
          company;

     o    the  possibility of  significantly  increasing the average revenue per
          customer by combining local services with long distance services;

     o    the  likelihood  that bundled local and long distance  services  would
          significantly increase revenue opportunities, would reduce selling and
          marketing  costs,  and may reduce the frequency with which  Talk.com's
          customers change long-distance carriers;

     o    the  qualification  of the merger as a tax-free  transaction  for U.S.
          federal  income tax purposes  (except for any tax resulting  from cash
          received by Access One stockholders for fractional interests in shares
          of Talk.com common stock).

     The Access One board also  reviewed  with senior  management  and legal and
financial  advisors  a number of  additional  factors  relevant  to the  merger,
including:

     o    historical   information   concerning   Talk.com's  and  Access  One's
          respective   businesses,    financial   performance   and   condition,
          operations, technology, management and competitive position;

     o    current  financial market  conditions and historical market prices and
          trading information with regard to Talk.com's common stock.

     The  Access  One  board  also   identified  and  considered  the  following
potentially negative factors in its deliberations concerning the merger:

     o    the risk that key  benefits of each  company's  products  and services
          cannot be integrated  into a unified  product line  delivering all the
          capabilities of both companies;

     o    the  risk  that  the  integration  of the  two  companies'  respective
          operations  and employees  might not occur in a timely manner and that
          the  operations  of  the  two  companies  might  not  be  successfully
          integrated;

     o    the risk that,  despite  the  efforts  of the  combined  company,  key
          technical and management  personnel  might not remain  employed by the
          combined company;

     o    the substantial  charges to be incurred in connection with the merger,
          including costs of integrating the businesses and transaction expenses
          arising from the merger;

     o    the risk that  potential  benefits  sought in the merger  might not be
          fully realized; and

                                       40
<PAGE>

     o    the other risks described  under the caption "Risk Factors"  presented
          earlier in this joint proxy statement/prospectus.

     The  information  and  factors  considered  by the  Access One board is not
intended to be exhaustive  but includes all material  factors  considered by the
Access One board.  In view of the variety of factors  considered  in  connection
with  its  evaluation  of the  merger,  the  Access  One  board  did not find it
practicable to, and did not, quantify or otherwise assign relative weight to the
specific  factors  considered  in  reaching  its  determination.   In  addition,
individual  members of the Access One board may have given  different  weight to
different factors.

     After careful consideration, the Access One board determined that the terms
of the merger  agreement are fair to and in the best interests of Access One and
its stockholders.  As a result,  the board approved the merger agreement and the
merger. The Access One board recommends that you vote FOR approval of the merger
agreement and the merger.

OPINION OF FINANCIAL ADVISOR TO TALK.COM

OVERVIEW

     Talk.com  retained  Bear  Stearns  to  act  as  its  financial  advisor  in
connection with the merger.  Bear Stearns  delivered its oral opinion,  on March
24, 2000, to the Talk.com  board of directors to the effect that, and based upon
and subject to the  assumptions  made, the exchange ratio pursuant to the merger
was fair,  from a  financial  point of view,  to holders  of shares of  Talk.com
common  stock.  Bear  Stearns'  oral opinion was  subsequently  confirmed by its
written opinion dated March 24, 2000.

     The full text of Bear  Stearns'  written  opinion is attached as Annex E to
this joint  proxy  statement/prospectus.  Holders of Talk.com  common  stock are
urged to read the Bear Stearns  opinion  carefully in its  entirety,  especially
with regard to the assumptions made and matters  considered by Bear Stearns,  as
well as the limitations on the information considered and analysis presented.

THE BEAR  STEARNS  OPINION WAS  PREPARED FOR THE BENEFIT AND USE OF THE TALK.COM
BOARD OF DIRECTORS AND ADDRESSES  ONLY THE FAIRNESS,  FROM A FINANCIAL  POINT OF
VIEW,  OF THE  EXCHANGE  RATIO  PURSUANT  TO THE  MERGER TO HOLDERS OF SHARES OF
TALK.COM  COMMON  STOCK  AS OF THE DATE OF THE  OPINION.  THE  OPINION  DOES NOT
ADDRESS ANY OTHER ASPECT OF THE MERGER,  DOES NOT CONSTITUTE A RECOMMENDATION TO
THE  TALK.COM  BOARD OF  DIRECTORS  IN  CONNECTION  WITH THE MERGER AND DOES NOT
CONSTITUTE A RECOMMENDATION  TO ANY HOLDER OF TALK.COM COMMON STOCK AS TO HOW TO
VOTE AT THE TALK.COM ANNUAL MEETING. BEAR STEARNS DID NOT EXPRESS ANY OPINION AS
TO TALK.COM'S  UNDERLYING BUSINESS DECISION TO PURSUE THE MERGER OR THE PRICE OR
RANGE OF PRICES AT WHICH  TALK.COM  COMMON  STOCK  MAY TRADE  SUBSEQUENT  TO THE
ANNOUNCEMENT OF THE MERGER.

     The  exchange  ratio  and  the  terms  of the  merger  were  determined  by
arm's-length  negotiations between Talk.com and Access One and were not based on
any  recommendation by Bear Stearns.  Talk.com did not impose any limitations on
Bear Stearns with respect to the investigation  made or the procedures  followed
by Bear Stearns in rendering its opinion.

In arriving at its opinion, Bear Stearns, among other things:

     o    reviewed the merger agreement;

     o    reviewed  Talk.com's  recent  filings with the Securities and Exchange
          Commission;

     o    reviewed Access One's (i) audited financial  statements for the fiscal
          years ended  October 31,  1997,  October 31, 1998 and October 31, 1999
          and (ii) interim unaudited  financial  statements  through January 31,
          2000;

     o    reviewed  certain  operating  and  financial  information  related  to
          Talk.com's  business and  prospects on a standalone  basis,  including
          certain projections for the ten year period through December 31, 2009,
          prepared and provided to Bear Stearns by Talk.com's management;


                                       41
<PAGE>

     o    reviewed certain operating and financial information related to Access
          One's  business  and  prospects on a  standalone  basis,  prepared and
          provided  to Bear  Stearns by Access  One's  management,  and  certain
          projections for the ten year period through December 31, 2009 relating
          to Access One,  prepared and  provided to Bear  Stearns by  Talk.com's
          management;

     o    reviewed certain estimates of revenue  enhancements,  cost savings and
          other  combination  benefits  expected  to  result  from  the  merger,
          prepared and provided to Bear Stearns by Talk.com's management;

     o    met with  certain  members  of  Talk.com's  and  Access  One's  senior
          management to discuss each company's respective business,  operations,
          historical  and projected  financial  results and future  prospects as
          well as certain  estimates of revenue  enhancements,  cost savings and
          other combination benefits for the combined company expected to result
          from the merger;

     o    reviewed the historical prices,  trading multiples and trading volumes
          of the shares of Talk.com common stock;

     o    reviewed publicly  available  financial data, stock market performance
          data and trading  multiples  of  companies  which we deemed  generally
          comparable to Talk.com and Access One;

     o    reviewed  the  terms of  recent  precedent  mergers  and  acquisitions
          involving companies which Bear Stearns deemed generally  comparable to
          Access One;

     o    performed  discounted cash flow analyses  relating to each of Talk.com
          and Access One on a standalone  basis and also on a pro forma combined
          basis,   both  including  and  excluding  the  estimated   combination
          benefits; and

     o    reviewed the pro forma  financial  results,  financial  condition  and
          capitalization  of Talk.com on a pro forma basis giving  effect to the
          merger.

     Bear Stearns relied upon, without  independent  verification,  the accuracy
and completeness of the financial and other information provided by Talk.com and
Access One,  including  without  limitation  certain  projections  and estimated
combination  benefits  expected to result from the merger.  With respect to such
projections  and  estimated  combination  benefits  that could be achieved  upon
consummation  of the merger,  Bear Stearns assumed that they had been reasonably
prepared  on  bases  reflecting  the  best  currently  available  estimates  and
judgments  of the  senior  managements  of  Talk.com  and  Access  One as to the
expected  future  performance of Talk.com and Access One, as well as of Talk.com
on a pro  forma  basis  giving  effect  to the  merger.  Bear  Stearns  did  not
independently  verify or assess  any such  information  or the  projections  and
combination  benefits  provided,  and  Bear  Stearns  further  relied  upon  the
assurances of the senior  managements  of Talk.com and Access One that they were
unaware of any facts that would make the  information  provided to Bear  Stearns
incomplete or misleading. Bear Stearns did not perform or obtain any independent
appraisal of the assets or  liabilities  of Talk.com or Access One, nor was Bear
Stearns  furnished with any such appraisals.  In addition,  Bear Stearns assumed
that the Merger will qualify as a tax-free  "reorganization"  within the meaning
of Section 368(a) of the Internal Revenue Code.

     The  preparation of a fairness  opinion is a complex  process that involves
various  determinations  as to the most  appropriate  and  relevant  methods  of
financial  analysis  and the  application  of those  methods  to the  particular
circumstances.  Therefore, a fairness opinion is not necessarily  susceptible to
partial analysis or summary description. Bear Stearns believes that its analyses
must be  considered as a whole and that  selecting  portions of its analyses and
the factors  considered,  without  considering  all of the analyses and factors,
could create a misleading or incomplete  view of the  processes  underlying  its
opinion. In arriving at its opinion,  Bear Stearns did not assign any particular
weight to any analysis or factor  considered by it, but rather made  qualitative
judgments  based upon its  experience  in  providing  such  opinions and on then
existing economic,  monetary, market and other conditions as to the significance
of each  analysis and factor.  In its  analyses,  Bear  Stearns,  at  Talk.com's
direction and with Talk.com's consent, made numerous assumptions with respect to
industry  performance,  general business  conditions and other matters,  many of
which are beyond the control of Talk.com, Access


                                       42
<PAGE>

One or Bear Stearns. Any assumed estimates implicitly contained in Bear Stearns'
opinion  or  relied  upon by Bear  Stearns  in  rendering  its  opinion  are not
necessarily  reflective  of actual  values or  predictive  of future  results or
values.  Any estimates  relating to the value of a business or securities do not
purport to be appraisals or necessarily reflect the prices at which companies or
securities may actually be sold.

     The Talk.com  board of  directors  retained  Bear  Stearns  based upon Bear
Stearns'   qualifications,   experience  and  expertise.   Bear  Stearns  is  an
internationally  recognized  investment  banking  firm  which,  as  part  of its
investment  banking business,  regularly engages in the evaluation of businesses
and their  securities in connection  with mergers and  acquisitions,  negotiated
underwritings,  competitive bids, secondary distributions of listed and unlisted
securities,  private  placements and valuations for estate,  corporate and other
purposes.  Bear Stearns has previously rendered investment banking and financial
advisory  services  to  Talk.com  and has  received  fees  for  rendering  these
services.  In addition to acting as Talk.com's  advisor in  connection  with the
merger,  Bear Stearns has  previously  been retained by  Talk.com's  predecessor
company,  Tel-Save  Holdings,  Inc., as an  underwriter  in connection  with its
offering of $300  million of 4.5%  convertible  subordinated  notes in September
1997. In the ordinary  course of its business,  Bear Stearns may actively  trade
the  equity  and/or  debt  securities  of  Talk.com  for its own  account or for
accounts of its customers and, accordingly,  Bear Stearns may at any time hold a
long or short position in such securities.

     Pursuant to the terms of the engagement  letter  between  Talk.com and Bear
Stearns dated March 24, 2000,  Talk.com agreed to pay to Bear Stearns (i) a cash
fee of $750,000 upon the delivery by Bear Stearns of a fairness opinion and (ii)
a cash fee payable upon  consummation of the merger (less any fees paid pursuant
to (i)  above)  equal to the higher of (a) 0.8% of the total  transaction  value
upon consummation of the merger or (b) $2,000,000.

     In  addition,  Talk.com  has  agreed  to  reimburse  Bear  Stearns  for all
reasonable  out-of-pocket expenses incurred by it in connection with the merger,
including the reasonable fees and  disbursements of its legal counsel.  Talk.com
also has agreed to  indemnify  Bear  Stearns  against  specific  liabilities  in
connection  with  its  engagement,   including  liabilities  under  the  federal
securities laws.

Summary of Analyses

     The following is a summary of the material  financial analyses presented by
Bear  Stearns to the Talk.com  board of directors on March 24, 2000.  Certain of
these summaries of financial analyses include  information  presented in tabular
format.  In  order to  fully  understand  the  financial  analyses  used by Bear
Stearns,  the tables must be read together  with the text of each  summary.  The
tables alone do not represent a complete description of the financial analyses.



                                       43
<PAGE>

     SUMMARY VALUATION ANALYSIS.  Bear Stearns reviewed the aggregate equity and
enterprise values of Access One based on Talk.com's closing stock price on March
23, 2000. In addition, Bear Stearns analyzed the implied multiples of enterprise
value to local access lines as of February  29,  2000,  last quarter  annualized
revenues  and EBITDA  (which is a company's  earnings  before  interest,  taxes,
depreciation  and  amortization),  as well as projected  revenues and  projected
EBITDA for the fiscal years ended December 31, 2000 and December 31, 2001.  Such
analyses are summarized in the table below:

                           SUMMARY VALUATION ANALYSIS

<TABLE>
<CAPTION>
                                                             AT MARKET
                                                           AS OF 3/23/00
                                                          --------------
<S>                                                       <C>
            VALUATION
            TALK.COM STOCK PRICE ......................    $   13.69
            GROSS EQUITY VALUE ........................    $   195.5
            NET EQUITY VALUE ..........................        191.0
            ENTERPRISE VALUE ..........................        209.2
            ENTERPRISE VALUE/REVENUE
            LAST QUARTER ANNUALIZED ...................         6.2x
            2000E (1) .................................         4.2x
            2001P (1) .................................         2.5x
            ENTERPRISE VALUE/EBITDA
            LAST QUARTER ANNUALIZED ...................           NM
            2000E (1) .................................        36.9x
            2001P (1) .................................        14.3x
            ENTERPRISE VALUE/ACCESS LINES (2) .........   $  3,680.8
</TABLE>

---------------------
(1) CALENDAR YEAR ENDING DECEMBER 31ST.
(2) AS OF FEBRUARY 29, 2000.

     ANALYSIS OF SELECTED  PRECEDENT  M&A  TRANSACTIONS.  Bear Stearns  reviewed
selected  precedent  mergers and  acquisitions  involving  companies  that, like
Access One, provide local  telecommunications  services. Bear Stearns noted that
most precedent  transactions  involving such companies are not directly relevant
for the purpose of  comparison  to the merger,  as such  precedent  transactions
were,  among  other  things,  (i)  considerably  larger in size and (ii)  mainly
involved  facilities  based operators.  However,  Bear Stearns did make a direct
comparison of the merger to the acquisitions of ATX Telecommunications  Services
by CoreComm  Limited and Ovation  Communications  Inc. by McLeodUSA Inc.,  which
were  announced  on March 10,  2000 and  January 11,  1999,  respectively.  Bear
Stearns also compared the merger to a universe of  acquisitions  involving Rural
Local Exchange Carriers  ("RLECs") and a universe of transactions  involving the
purchase of local access  lines.  The table below  summarizes  certain  relevant
statistics from these analyses:

                       PRECEDENT M&A TRANSACTION ANALYSIS

<TABLE>
<CAPTION>
                                                                                     TRANSACTION
                                                                     TRANSACTION     VALUE/LAST
                                                                        VALUE/         QUARTER
          DATE              TARGET      ACQUIROR     TRANSACTION        ACCESS       ANNUALIZED
       ANNOUNCED             NAME         NAME          VALUE           LINES          REVENUE
-----------------------   ---------   -----------   -------------   -------------   ------------
<S>                       <C>         <C>           <C>             <C>             <C>
         3/10/00             ATX        CoreComm      $  910.7          $9,107      6.1x
         1/11/99           Ovation     McLeodUSA         402.5           8,831      7.9x

       Selected RLEC
     Transactions (1)                                                   $3,939       NA
  Selected Access Line
      Purchases (2)                                                      3,000       NM
</TABLE>

---------------------
(1) A universe of 40 acquisitions of RLECs.
(2) A universe of 17 access lines purchases (mostly rural access lines).

                                       44
<PAGE>

     Bear Stearns  noted that  neither the  ATX/CoreComm  and  Ovation/McLeodUSA
transactions  nor the RLEC and access line  transactions  are  identical  to the
merger.  Bear Stearns noted further that the analysis of precedent  transactions
necessarily involves complex considerations and judgments concerning differences
in  financial  and  operating  characteristics  and  other  factors  that  would
necessarily  affect the  acquisition  value of Access One versus the acquisition
value  of any  other  comparable  company  in  general  and ATX and  Ovation  in
particular.

     DISCOUNTED CASH FLOW ANALYSIS.  Bear Stearns performed discounted cash flow
analyses to determine a range of estimated  per share equity values for Talk.com
and  estimated  total  equity  value for Access One on a  standalone  basis.  In
addition,  Bear Stearns  performed  discounted cash flow analyses to determine a
range of  estimated  per share  equity  values for Talk.com on a pro forma basis
giving effect to the merger.

   Talk.com Standalone  Discounted Cash Flow Analyses.  Bear Stearns performed a
   discounted  cash flow analysis of the  after-tax  cash flows of Talk.com on a
   standalone basis for the ten year period beginning January 1, 2000 and ending
   December 31, 2009. Bear Stearns calculated a terminal value for Talk.com on a
   standalone basis by applying to projected EBITDA in 2009 a range of multiples
   of 6.0x to  8.0x.  Bear  Stearns  determined  that  such  range  of  terminal
   multiples  was  appropriate  for  valuing  Talk.com  based on (i) the implied
   perpetual  growth rates of free cash flow derived from such  multiples,  (ii)
   Bear  Stearns'  review  of   small-capitalization   long  distance  companies
   generally  comparable to Talk.com and (iii) Bear Stearns' overall  experience
   in valuing  growth-oriented  companies.  Bear Stearns chose weighted  average
   costs of  capital  ("WACC")  ranging  from  14.0% to 16.0%  based on  several
   judgements by Bear Stearns  regarding  factors such as (i) inherent  business
   risk of  Talk.com,  (ii)  the  weighted  average,  unlevered  equity  beta of
   companies  comparable to Talk.com and (iii)  estimates of Talk.com's  cost of
   debt and prospective capital structure.

     The  discounted  cash flow  analyses  of  Talk.com  on a  standalone  basis
generated the following range of per share discounted cash flow equity values:

               TALK.COM STANDALONE DISCOUNTED CASH FLOW ANALYSIS

<TABLE>
<CAPTION>
                    EBITDA EXIT MULTIPLE IN 2009
               ---------------------------------------
    WACC           6.0X          7.0X          8.0X
------------   -----------   -----------   -----------
<S>             <C>           <C>           <C>
  14.0%         $  32.54      $  35.31      $  38.09
  15.0%            30.44         32.98         35.52
  16.0%            28.51         30.84         33.18

</TABLE>

     Bear Stearns compared the following  historical trading prices for Talk.com
common  stock to the Talk.com per share  discounted  cash flow equity  values as
outlined in the table above.

                            TALK.COM STOCK PRICE DATA

<TABLE>
<S>                                                    <C>
            CLOSING STOCK PRICE ON 3/23/00 .........    $13.69
            5-DAY AVERAGE ..........................     14.15
            10-DAY AVERAGE .........................     14.42
            20-DAY AVERAGE .........................     15.09
            PAST YEAR HIGH CLOSING PRICE ...........     20.13
            PAST YEAR LOW CLOSING PRICE ............      8.69

</TABLE>

     Access One Standalone Discounted Cash Flow Analyses. Bear Stearns performed
discounted  cash flow  analyses on the  after-tax  cash flows of Access One on a
standalone basis. After-tax cash flows for the ten-year period beginning January
1, 2000 and ending on December 31, 2009 were  calculated  as after-tax  earnings
before depreciation and amortization less changes in working capital and capital
expenditures.  Bear  Stearns  calculated  a  terminal  value for Access One on a
standalone basis by applying to projected EBITDA in 2009 a range of multiples of
7.0x to 9.0x. Bear Stearns  determined that such range of terminal multiples was
appropriate for valuing Access One based on (i) the


                                       45
<PAGE>

implied  perpetual  growth rates of free cash flow derived from such  multiples,
(ii) Bear Stearns' review of  telecommunications  companies generally comparable
to  Access  One  and  (iii)  Bear   Stearns'   overall   experience  in  valuing
growth-oriented  companies. Bear Stearns chose weighted average costs of capital
ranging from 15.0% to 17.0% based on several assumptions  regarding factors such
as the (i) inherent  business  risk of Access One,  (ii) the  weighted  average,
unlevered equity beta of companies  comparable to Access One and (iii) estimates
of Access One's cost of debt and prospective capital structure.

     Bear Stearns'  discounted  cash flow analyses of Access One on a standalone
basis generated the following range of equity values:

            ACCESS ONE STANDALONE DISCOUNTED CASH FLOW ANALYSIS (1)

<TABLE>
<CAPTION>
                    EBITDA EXIT MULTIPLE IN 2009
               ---------------------------------------
    WACC           7.0X          8.0X          9.0X
------------   -----------   -----------   -----------
<S>             <C>           <C>           <C>
  15.0%         $  456.6      $  498.7      $  540.9
  16.0%            422.3         460.9         499.5
  17.0%            390.9         426.3         461.8
</TABLE>

---------------------
(1) EXCLUDES IMPACT OF PROJECTED COMBINATION BENEFITS.

     Talk.com Pro Forma  Discounted Cash Flow Analyses.  Bear Stearns  performed
discounted cash flow analyses of the after-tax cash flows of Talk.com and Access
One on a pro forma  combined  basis  giving  effect to the merger.  Bear Stearns
based its  analyses on the Talk.com  and Access One  projections,  both with and
without certain estimated  combination  benefits,  prepared and provided to Bear
Stearns by Talk's  management  based on  extensive  guidance  from Access  One's
management.

     The  resulting  ranges of per share  discounted  cash flow equity values of
Talk.com  on  a  pro  forma  basis,  both  including  and  excluding   estimated
combination benefits, are outlined in the table below:

               TALK.COM PRO FORMA DISCOUNTED CASH FLOW ANALYSIS

<TABLE>
<CAPTION>
          WITHOUT COMBINATION BENEFITS                      WITH COMBINATION BENEFITS
------------------------------------------------- ----------------------------------------------
                EBITDA EXIT MULTIPLE IN 2009(2)                EBITDA EXIT MULTIPLE IN 2009(2)
              -----------------------------------            -----------------------------------
                 7.0X/       8.0X/       9.0X/                  7.0X/       8.0X/       9.0X/
   WACC(1)        6.0X        7.0X        8.0X      WACC(1)      6.0X        7.0X        8.0X
------------- ----------- ----------- ----------- ---------- ----------- ----------- -----------
<S>            <C>         <C>         <C>         <C>        <C>         <C>         <C>
   15%/14%     $  32.87    $  35.63    $  38.39    15%/14%    $  37.48    $  40.78    $  44.09
   16%/15%        30.70       33.23       35.76    16%/15%       34.94       37.97       41.00
   17%/16%        28.72       31.04       33.36    17%/16%       32.61       35.39       38.17
</TABLE>

---------------------
(1)  Represents the estimated WACC for Access One and Talk.com, respectively

(2)  Represents  the estimated  multiples of EBITDA for Access One and Talk.com,
     respectively

     Bear  Stearns then  calculated  the premium or discount of such implied pro
forma per share discounted cash flow equity values to Talk.com's  standalone per
share  discounted  cash flow  equity  values  under  the  various  scenarios  as
described above:

            PREMIUM / (DISCOUNT) RELATIVE TO TALK.COM'S STANDALONE
                      PER SHARE DISCOUNTED CASH FLOW VALUE

<TABLE>
<CAPTION>
          WITHOUT COMBINATION BENEFITS                          WITH COMBINATION BENEFITS
-------------------------------------------------   -------------------------------------------------
                     EBITDA EXIT MULTIPLE IN                           EBITDA EXIT MULTIPLE IN
                             2009(2)                                           2009(2)
                ---------------------------------                ------------------------------------
                  7.0X/       8.0X/       9.0X/                     7.0X/        8.0X/        9.0X/
   WACC(1)         6.0X        7.0X        8.0X       WACC(1)       6.0X         7.0X         8.0X
-------------   ---------   ---------   ---------   ----------   ----------   ----------   ----------
<S>             <C>         <C>         <C>         <C>          <C>          <C>          <C>
   15%/14%          1.0%        0.9%        0.8%     15%/14%         15.2%        15.5%        15.7%
   16%/15%          0.9         0.8         0.7      16%/15%         14.8         15.1         15.4
   17%/16%          0.7         0.6         0.6      17%/16%         14.4         14.7         15.0
</TABLE>

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

(1)  Represents the estimated WACC for Access One and Talk.com, respectively

(2)  Represents  the estimated  multiples of EBITDA for Access One and Talk.com,
     respectively

                                       46
<PAGE>

     ILLUSTRATIVE VALUE CREATION  ANALYSIS.  Bear Stearns calculated implied per
share equity values of Talk.com common stock on a pro forma basis,  based on (i)
a range of trading  multiples  of  estimated  2001  revenue  and (ii) a range of
estimated  combination  benefits.  Bear Stearns then compared such estimated pro
forma values to Talk.com's closing stock price of $13.69 on March 23, 2000. Bear
Stearns  calculated the pro forma equity market value of Talk.com by subtracting
total debt of both Talk.com and Access One from the implied pro forma enterprise
value and adding cash and cash equivalents. Bear Stearns then calculated the pro
forma per share  equity value of Talk.com by dividing  the  aggregate  pro forma
equity value by the number of fully diluted common shares of Talk.com that would
be outstanding based on the exchange ratio pursuant to the merger.

     The assumed  multiples of estimated 2001 revenue ranged from 1.00x to 3.00x
with a blended  mid-point  multiple of 1.30x,  which was based on (i) Talk.com's
current trading multiple of estimated 2001 revenue (i.e., 1.15x) and (ii) Access
One's implied multiple of 2001 revenue (i.e., 2.5x) based on the exchange ratio.
Bear Stearns analyzed the implied per share equity values of Talk.com against an
estimated range of annual revenue benefits expected to result from the merger of
$0.0  to  $150.0  million,  which  revenue  benefits  were  capitalized  at  the
respective multiples of 2001 revenue.  Bear Stearns noted that projected revenue
benefits  pursuant to the transaction  were estimated to be  approximately  $8.0
million, $77 million and $152.0 million in 2000, 2001 and 2002 respectively. The
range of  Talk.com  implied  pro forma per share  equity  values  based on these
multiples  and  estimated  annual  combination  benefits  are set  forth  in the
following table:

                   PRO FORMA EQUITY VALUE PER TALK.COM SHARE

<TABLE>
<CAPTION>
                                          2001 REVENUE MULTIPLE
     REVENUE       -------------------------------------------------------------------
    SYNERGIES         1.00X         1.15X         1.30X         2.15X         3.00X
----------------   -----------   -----------   -----------   -----------   -----------
<S>                 <C>           <C>           <C>           <C>           <C>
$   0.0             $  10.69      $  12.21      $  13.64      $  22.16      $  30.36
   37.5                11.12         12.70         14.19         23.05         31.56
   75.0                11.54         13.20         14.75         23.94         32.76
  112.5                11.97         13.69         15.30         24.82         33.96
  150.0                12.40         14.18         15.85         25.69         35.16

</TABLE>

     The following table sets forth the percentage premium of the implied values
in the table above to the closing  price of $13.69 of Talk.com  common  stock on
March 23, 2000:

                 PREMIUM TO TALK.COM STOCK PRICE OF $13.69 AS
                               OF MARCH 23, 2000

<TABLE>
<CAPTION>
                                            2001 REVENUE MULTIPLE
     REVENUE       -----------------------------------------------------------------------
    SYNERGIES          1.00X           1.15X           1.30X         2.15X        3.00X
----------------   -------------   -------------   ------------   ----------   -----------
<S>                    <C>             <C>             <C>            <C>          <C>
$   0.0                 (21.9)%         (10.8)%         (0.3)%        61.9%        121.8%
   37.5                 (18.8)          ( 7.2)           3.7          68.4         130.6
   75.0                 (15.7)          ( 3.6)           7.7          74.9         139.3
  112.5                 (12.5)            0.0           11.8          81.4         148.1
  150.0                 ( 9.4)            3.6           15.8          87.7         156.9

</TABLE>


                                       47
<PAGE>

     Bear Stearns  compared the range of multiples of estimated 2001 revenue for
Talk.com  on a pro forma basis  (i.e.,  1.00x - 3.00x) to trading  multiples  of
selected  emerging   telecommunications   companies,  which,  in  Bear  Stearns'
judgment,  were  generally  comparable to the  operations of Talk.com and Access
One. Such  multiples  were based on publicly  available  information,  including
estimates in published  third-party research reports.  Such comparable companies
and their respective multiples are set forth in the table below:

                          COMPARABLE TRADING MULTIPLES

<TABLE>
<CAPTION>
                                                  ENTERPRISE
                                                  VALUE/2001
EMERGING TELECOMMUNICATIONS COMPANIES              REVENUE
----------------------------------------------   -----------
<S>                                              <C>
  Z-Tel Technologies .........................        6.9x
  CTC Communications Group ...................        5.4
  CoreComm Ltd. ..............................         NA
  Mpower .....................................       10.8
  Network Plus ...............................        9.3
  Focal ......................................       12.6
  US LEC .....................................        4.5
  CapRock Communications .....................        4.5
</TABLE>

     Bear Stearns  noted that none of the  comparable  companies is identical to
Talk.com  or Access  One and  that,  accordingly,  any  analysis  of  comparable
companies  necessarily  involves complex  consideration and judgments concerning
differences  in financial and operating  characteristics  and other factors that
would necessarily  affect the relative trading values of Talk.com and Access One
versus the companies to which Talk.com and Access One were being compared.

MATERIAL FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

     The following  discussion  summarizes  the material  United States  federal
income tax consequences of the merger.  This discussion is based on the Internal
Revenue Code of 1986, as amended, applicable United States Treasury Regulations,
administrative  interpretations  and court decisions as in effect as of the date
of this joint proxy statement/prospectus, all of which may change, possibly with
retroactive effect.

     This  discussion  does not address all aspects of federal  income  taxation
that  may  be  important  to  an  Access  One   stockholder  in  light  of  that
stockholder's  particular  circumstances or to an Access One stockholder subject
to special rules, such as:

     o    a stockholder who is a foreign person;

     o    a financial institution or insurance company;

     o    a tax-exempt organization;

     o    a dealer or broker in securities;

     o    a  stockholder  that holds its  Access  One common  stock as part of a
          hedge,   appreciated   financial  position,   straddle  or  conversion
          transaction; or

     o    a stockholder who acquired its Access One common stock on the exercise
          of employee stock options or otherwise as compensation.

     In   addition,   no   information   is   provided   in  this  joint   proxy
statement/prospectus  with respect to the tax  consequences  of the merger under
any non-income tax or under any applicable foreign, state or local laws.

     Access One has received an opinion of Blank Rome Tenzer  Greenblatt LLP, as
special   tax   counsel,   dated   as  of  the   date   of  this   joint   proxy
statement/prospectus,  that the merger will be treated  for  federal  income tax
purposes  as a  reorganization  within  the  meaning  of  Section  368(a) of the
Internal  Revenue Code.  The opinion is filed as an exhibit to the  registration
statement of which this joint proxy statement/prospectus is a part. Talk.com and
Access One will each be a party to that


                                       48
<PAGE>

reorganization  within the  meaning of Section  368(b) of the  Internal  Revenue
Code.  It is a condition to the  obligation of Access One to complete the merger
that tax counsel confirm its opinion as of the closing date. Access One does not
intend to waive this condition.

     In delivering its opinion,  Blank Rome Tenzer Greenblatt LLP has relied on:
(1)  representations  and covenants  made by Talk.com and Access One,  including
those  contained in certificates of officers of Talk.com and Access One, and (2)
specified  assumptions,  including an assumption regarding the completion of the
merger in the manner  contemplated  by the merger  agreement.  In addition,  the
opinion of Blank Rome Tenzer  Greenblatt LLP has assumed,  and Blank Rome Tenzer
Greenblatt LLP's ability to provide the closing date opinion will depend on, the
absence of changes in existing  facts or in  applicable  law between the date of
this joint  proxy  statement/prospectus  and the closing  date.  If any of those
representations,  covenants  or  assumptions  is  inaccurate,  Blank Rome Tenzer
Greenblatt  LLP may not be able to provide the  required  closing  date  opinion
and/or the tax  consequences  of the merger could differ from those described in
the opinion  that Blank Rome Tenzer  Greenblatt  LLP has  delivered.  Blank Rome
Tenzer  Greenblatt  LLP's opinion neither binds the Internal Revenue Service nor
precludes  it or the courts  from  adopting a contrary  position.  Talk.com  and
Access One do not intend to obtain a ruling from the Internal Revenue Service on
the tax consequences of the merger.

     Based upon the opinion of Blank Rome Tenzer  Greenblatt  LLP, the following
will be the  material  United  States  federal  income tax  consequences  of the
merger:

     o    no gain or loss will be recognized  for federal income tax purposes by
          Talk.com,  Aladdin  Acquisition Corp. or Access One as a result of the
          merger;

     o    except as  described  below with  respect to cash  received in lieu of
          fractional  shares,  a holder  of Access  One  common  stock  will not
          recognize  gain or loss on the exchange of shares of Access One common
          stock for Talk.com common stock under the merger;

     o    a holder of Access  One  common  stock  who  receives  cash in lieu of
          Talk.com  fractional shares will be treated for tax purposes as having
          received such  fractional  shares and then as having  received cash in
          redemption  thereof.  Hence,  provided  the Access One common stock is
          held as a capital  asset, a holder will  generally  recognize  capital
          gains or losses  equal to the  difference  between  the amount of cash
          received  and  the  holder's  tax  basis  allocable  to  the  Talk.com
          fractional  shares. The gain or loss will be long term capital gain or
          loss if the  shares  of  Access  One  common  stock  were  held by the
          exchanging  Access One  stockholder for more than one year on the date
          of the closing;

     o    the  aggregate  tax basis of the Talk.com  common stock  received by a
          holder,  including any fractional share deemed  received,  will be the
          same as the  aggregate  tax  basis  of the  Access  One  common  stock
          exchanged therefor; and

     o    the  holding  period  of the  Talk.com  common  stock,  including  any
          fractional share deemed  received,  will include the holding period of
          the Access One common stock  surrendered  therefor,  provided that the
          shares of Access  One common  stock are held as capital  assets on the
          closing date of the merger.

     Under the Internal Revenue Code, a holder of Access One common stock may be
subject,  under  certain  circumstances,  to  information  reporting  and may be
subject  to backup  withholding  at a rate of 31% with  respect to the amount of
cash,  if any,  received in lieu of fractional  shares of Talk.com  common stock
pursuant to the merger,  unless the stockholder  provides proof of an applicable
exemption or a correct taxpayer  identification  number,  and otherwise complies
with  applicable  requirements  of the backup  withholding  rules.  Any  amounts
withheld under the backup withholding rules are not an additional tax and may be
refunded or credited against the stockholder's  United States federal income tax
liability,  provided  the  required  information  is  furnished  to the Internal
Revenue Service.

     THIS  DISCUSSION OF MATERIAL FEDERAL INCOME TAX CONSEQUENCES IS INTENDED TO
PROVIDE  ONLY  A  GENERAL SUMMARY, AND IS NOT A COMPLETE ANALYSIS OR DESCRIPTION
OF  ALL POTENTIAL FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER. THIS DISCUSSION
DOES NOT ADDRESS TAX CONSEQUENCES THAT MAY VARY WITH,


                                       49
<PAGE>

OR ARE CONTINGENT ON, INDIVIDUAL  CIRCUMSTANCES.  ACCORDINGLY,  WE STRONGLY URGE
EACH ACCESS ONE  STOCKHOLDER  TO CONSULT ITS OWN TAX  ADVISOR TO  DETERMINE  THE
PARTICULAR UNITED STATES FEDERAL,  STATE OR LOCAL OR FOREIGN INCOME OR OTHER TAX
CONSEQUENCES TO THE STOCKHOLDER OF THE MERGER.

REGULATORY REVIEW RELATING TO THE MERGER

     In order to  complete  the  merger,  Access One and its  subsidiaries  must
receive  authorization  from or be subject to review by various U.S. federal and
state   governmental   agencies.   As  of  the   date   of  this   joint   proxy
statement/prospectus,   the  FCC,   and  a  majority  of  those  states  in  the
southeastern  United  States  from  which a  substantial  portion  of the  local
intrastate  revenues  of  Access  One and its  subsidiaries  are  derived,  have
completed their review or approval,  as applicable,  of the merger. These states
include Alabama, Florida, Louisiana, Mississippi, North Carolina, South Carolina
and Tennessee. It is possible that one or more other state governmental agencies
will not provide the  requested  approvals or consents in a timely  manner or at
all or may seek,  as a condition  to any such  approvals  or  consents,  various
regulatory  concessions.  Receipt  of all  requisite  regulatory  approvals  and
consents by each of Talk.com and Access One is a condition to the obligations of
each of  Talk.com  and  Access One to  consummate  the  merger.  There can be no
assurance that all required  regulatory  approvals and consents will be obtained
within the time frame  contemplated by the merger  agreement,  on terms that are
satisfactory to the parties, or at all.

     Antitrust.   The   merger   is   subject   to  the   requirements   of  the
Hart-Scott-Rodino  Antitrust  Improvements  Act of  1976,  which  provides  that
certain  transactions  may not be  consummated  until required  information  and
materials  are  furnished to the  Antitrust  Division of the U.S.  Department of
Justice and the U.S. Federal Trade  Commission and the requisite  waiting period
has expired or has been terminated.  The required information and materials were
filed with the  Department of Justice and the Federal Trade  Commission on April
6,  2000.  On  April  18,  2000  the  Federal  Trade  Commission  granted  early
termination of the waiting period under the Act. However,  at any time before or
after the merger,  the Federal  Trade  Commission  or the  Department of Justice
could  take  actions  under the  antitrust  laws  with  respect  to the  merger,
including  seeking  to  enjoin   consummation  of  the  merger  or  seeking  the
divestiture  by Talk.com of all or part of the stock or assets of Access One, or
of other businesses  conducted by Talk.com.  In addition,  state governments and
private  parties may also seek to take action under  federal or state  antitrust
laws with respect to the merger.

     Other U.S. Federal and State Regulatory Approvals and Consents.  The merger
is subject to a number of other U.S. federal and state regulatory  approvals and
consents.  Both  Talk.com and Access One hold,  either  directly or  indirectly,
authority  from the FCC under Section 214 of the  Communications  Act of 1934 to
provide U.S. telecommunications  services, including facilities-based and resold
switched  international  and  domestic  long  distance  services,   among  other
services.  As a result,  the merger  required  prior  approval  of the FCC.  The
application  for approval of the merger was accorded  streamlined  review by the
FCC, and was granted on May 31, 2000.

     Talk.com  believes  that  under  current  United  States  law and policy as
articulated by the FCC, there are no foreign  ownership or other  considerations
that would cause the FCC to deny or specially  condition  the  applications  for
transfer of control of Access One's  authorizations  to  Talk.com.  Talk.com has
already secured a full complement of authorizations in its own right. No special
operational or other conditions,  other than those generally  applicable to such
authorizations, were attached by the FCC to such authorizations. The merger will
not result in any new  circumstances  that would  warrant the  imposition of any
such special operational or other conditions.

     With regard to the intrastate  telecommunications  operations of Access One
and Talk.com, some state public utility commissions will require application for
prior approval of the merger and others will require notification. The governing
legal  standards  vary from state to state,  but  approval  of or consent to the
merger  generally  requires  a showing  that it is  consistent  with the  public
interest,  convenience  and necessity.  As part of that  evaluation,  the public
utility  commissions  may  examine  the  impact  of  the  merger  on  intrastate
telecommunications  competition,  its effect on the  customers  and employees of
Access One,  Talk.com and other carriers  within their  jurisdiction,  and other
aspects  of  Talk.com's  and  Access  One's   businesses.   The  public  utility
commissions in some states have issued or


                                       50
<PAGE>

are currently expected to issue the requisite  approvals in a timely manner, and
such approvals are not expected to delay the completion of the merger.  However,
Talk.com  cannot assure you that all such  approvals  will be issued in a timely
manner, or that such approvals will be granted on terms that are satisfactory to
Talk.com.

     For a period of time  after the FCC or a state  public  utility  commission
approves of and  consents to the merger,  the  approvals  and  consents  will be
subject to judicial review upon appeal of a third party and  reconsideration  by
the FCC or public utility commission. Closing the merger during this time period
exposes Talk.com to the risk of reversal or modification of previously  obtained
approvals or consents.

APPRAISAL RIGHTS

     Under  Delaware  law,  holders  of  Talk.com  common  stock  will  not have
appraisal rights in connection with the merger.

     Under New Jersey  law,  holders  of Access  One common  stock will not have
appraisal rights in connection with the merger.

RESALE OF TALK.COM COMMON STOCK

     This joint  proxy  statement/prospectus  does not cover any  resales of the
Talk.com  common  stock to be  received by the  stockholders  of Access One upon
completion  of the merger.  No one is authorized to make use of this joint proxy
statement/prospectus in connection with any resale.

     All shares of Talk.com common stock received by Access One  stockholders in
the merger will be freely transferable, except that:

     o    shares of Talk.com common stock received by persons who are affiliates
          of Talk.com at the time of the Talk.com  annual  meeting or affiliates
          of Access  One at the time of the Access One  special  meeting  may be
          resold by them only in  transactions  permitted  by Rule 145 under the
          Securities Act or as otherwise permitted under the Securities Act, and

     o    the merger agreement  restricts the resale of Talk.com shares received
          by Access One  stockholders in the merger until the earlier of 90 days
          following the completion of the merger or October 31, 2000.

     Persons who are  considered  affiliates  of Access One for resale  purposes
generally include individuals or entities that control, are controlled by or are
under  common  control  with  Access One and  include  directors  and  executive
officers of Access One.

     Officers,  directors  and employees of Access One who hold Access One stock
options that are subject to accelerated  vesting upon the merger will receive in
the  merger  equivalent  Talk.com  stock  options,  which  will  be  immediately
exercisable.  However,  those persons will be prohibited  from selling  Talk.com
stock obtained upon exercise of those options until one year after completion of
the merger or, if earlier,  the respective  dates on which their original Access
One options would have vested.

ACCOUNTING TREATMENT

     Talk.com  will  account  for  the  merger  under  the  purchase  method  of
accounting, with Talk.com being the acquiror for accounting purposes.

     Under the purchase  method of  accounting,  the assets and  liabilities  of
Talk.com will be brought  forward at their net book values.  A new basis will be
established  for  Access  One's  assets  and  liabilities  and any excess of the
consideration  over the fair  value of  Access  One's  identifiable  assets  and
liabilities  will be  accounted  for as  goodwill.  The revenues and expenses of
Talk.com and Access One will be  consolidated  from the date of  consummation of
the merger.


                                       51
<PAGE>

INTERESTS OF ACCESS ONE OFFICERS AND DIRECTORS IN THE MERGER

     In considering the recommendations of the Talk.com board and the Access One
board  with  respect  to the  merger,  you  should be aware  that  officers  and
directors  of Access One may have  interests  in the merger  that are  different
from, or in addition to, their  interests as stockholders of Talk.com and Access
One.  The Talk.com  board and the Access One board were aware of such  interests
and  considered  them in approving  the merger  agreement  and the  transactions
contemplated by the merger agreement.

     The vesting  schedule of options issued to officers and directors of Access
One  under  Access  One's  1999  Stock  Option  Plan  will  accelerate  upon the
consummation  of the merger.  These  options  will become  fully vested upon the
consummation  of the merger.  Holders of these  options will receive  equivalent
options to purchase Talk.com common stock which will be immediately exercisable.
However,  those  holders  will not be permitted  to sell  Talk.com  common stock
obtained  upon  exercise of those options until one year after the merger or, if
earlier,  the respective  dates on which their original Access One options would
have vested.

     A promissory  note in the original  principal  amount of $3 million made by
OmniCall,  Inc., a wholly owned subsidiary of Access One, in favor of a director
of Access One, will become  immediately due and payable upon the consummation of
the merger, and will be repaid in full by Talk.com.

     On March 24, 2000,  Kenneth G. Baritz,  then  Chairman and Chief  Executive
Officer of Access One, and Kevin Griffo,  then President of Access One,  entered
into  three-year  employment  agreements  with  Talk.com,  resigned  from  their
positions as executive  officers of Access One, and became executive officers of
Talk.com. The board elected Elizabeth Stallings, the Treasurer of Access One, to
the  additional  office of President  of Access One. It is the  intention of the
parties that if the merger is not completed for any reason,  then the employment
agreements of Messrs.  Baritz and Griffo with  Talk.com  will be terminated  and
they will return to their former positions at Access One.

     Under his employment agreement,  Mr. Baritz was designated the President of
Talk.com.  He  will  receive  a base  salary  of  $300,000  per  year  and  will
participate in all benefit plans made available to Talk.com's  senior  executive
officers.

     Mr.  Griffo  was  designated  Executive  Vice President - Local Services of
Talk.com.  He  will  receive  a  base  salary  of  $250,000  per  year  and will
participate  in  all benefit plans made available to Talk.com's senior executive
officers.

     Each of  Messrs.  Baritz  and  Griffo  was  granted  an option to  purchase
1,300,000  shares of Talk.com  common stock at an exercise price of $13.69,  the
market  price of  Talk.com  common  stock at the close of  business  on the date
preceding  the date of grant.  The options will vest and become  exercisable  in
three equal annual  installments on the first, second and third anniversaries of
the date of grant,  except that they will  immediately  become  fully vested and
exercisable upon a change in control of Talk.com. The options will expire on the
tenth  anniversary of the date of grant.  Each of Messrs.  Baritz and Griffo has
also  agreed  not to  compete  with  Talk.com  for a period of 18  months  after
termination of his employment.

     After completion of the merger,  Mr. Baritz, who will then be the President
and a director  of  Talk.com,  will  serve  under the  escrow  agreement  as the
representative  of the former  stockholders  of Access  One with  respect to any
claims  by  Talk.com  of a  breach  by  Access  One of its  representations  and
warranties under the merger agreement.

INDEMNIFICATION; DIRECTORS' AND OFFICERS' INSURANCE

     The merger  agreement  provides  that Talk.com will refrain from taking any
action to alter or impair any indemnification  provisions  presently existing in
the  Access  One  certificate  of  incorporation  or  by-laws  with  respect  to
identified  matters  involving  officers  and  directors of Access One, and will
honor such obligations with respect to all such identified matters.


                                       52
<PAGE>

                  THE MERGER AGREEMENT AND RELATED AGREEMENTS

     This section is a summary of the material terms of the merger agreement,  a
copy of which is attached as Annex A to this document. The following description
does not purport to be complete  and is  qualified  by  reference  to the merger
agreement. We encourage you should to read the full text of the merger agreement
for details of the merger and the terms and conditions of the merger agreement.

THE MERGER

     When  the  merger  occurs,   Aladdin  Acquisition  Corp.,  a  wholly  owned
subsidiary of Talk.com  created for purposes of the merger,  will be merged with
and into Access One in accordance with the Delaware General  Corporation Law and
the New  Jersey  Business  Corporation  Act.  Access  One will be the  surviving
corporation of the merger and as a result will become a wholly owned  subsidiary
of Talk.com.

TIMING OF CLOSING

     The merger will become effective on the date we file certificates of merger
with the  Secretary of State of the State of Delaware and the Secretary of State
of the State of New Jersey, or at such later time as we may agree and specify in
the certificate of merger.  We plan to file the certificate of merger as soon as
practicable  after the  conditions  set forth in the merger  agreement have been
satisfied or waived.

CONVERSION OF ACCESS ONE COMMON STOCK

     At and as of the effective time of the merger,  each  outstanding  share of
Access One common  stock will be  converted  into  0.571428  shares of  Talk.com
common stock. As of the effective  time,  Access One shares will be canceled and
will  cease to exist and a holder of such  shares  will cease to have any rights
with respect to the shares except the right to receive the corresponding  number
of shares of  Talk.com  common  stock.  Talk.com  will not issue any  fractional
shares of its common stock in the merger.  Instead,  each Access One stockholder
otherwise  entitled to a fractional  share of Talk.com common stock will be paid
an amount in cash equal to such fraction of a share multiplied by $14.00.

     Talk.com  will  appoint an exchange  agent to handle the exchange of Access
One  common  stock in the  merger  for  Talk.com  common  stock.  Soon after the
effective  time of the merger,  the  exchange  agent will send to each holder of
Access One common  stock a letter of  transmittal  for use in the  exchange  and
instructions  explaining how to surrender  Access One stock  certificates to the
exchange agent. Holders of certificates representing shares of Access One common
stock that surrender their  certificates to the exchange agent,  together with a
properly completed letter of transmittal, will receive the appropriate number of
shares of Talk.com  common stock.  Holders of  unexchanged  shares of Access One
common   stock  will  not  be  entitled  to  receive  any   dividends  or  other
distributions  payable by Talk.com  after the effective time of the merger until
their  certificates are surrendered or, with respect to  uncertificated  shares,
until a properly  completed  letter of  transmittal is delivered to the exchange
agent.

CONVERSION OF ACCESS ONE STOCK OPTIONS AND WARRANTS

     Outstanding options and warrants to purchase Access One common stock, other
than warrants held by MCG Finance  Corporation,  will automatically be converted
into equivalent  options to purchase  Talk.com common stock,  based on the share
exchange  ratio in the merger of 0.571428  shares of Talk.com  common  stock for
each share of Access One common stock. MCG has separately agreed to exchange its
warrants  in  the  merger,  on  the  basis  of  the  same  exchange  ratio,  for
approximately 1.2 million shares of Talk.com common stock. MCG will therefore be
treated as though it had exercised its warrants  immediately  before the merger.
Under a consulting  agreement to be entered  into with  Talk.com,  MCG will also
receive a new warrant to purchase  300,000 shares of Talk.com common stock.  The
warrant will be  exercisable  at a price per share equal to the average  closing
price of Talk.com  common stock during the ten business days  preceding the date
of completion of the merger.


                                       53
<PAGE>

EXCHANGE AGENT

     First  City  Transfer  Company,   the  transfer  agent  and  registrar  for
Talk.com's  common  stock,  will act as exchange  agent in  connection  with the
merger.

REPRESENTATIONS AND WARRANTIES

     The merger agreement contains representations and warranties made by Access
One to Talk.com, including representations and warranties relating to:

     o    organization, standing and power,

     o    capitalization,

     o    absence  of  conflicts  between  organizational  documents,  laws  and
          agreements and the transactions under the merger agreement,

     o    power and  authority  to enter into and  consummate  the  transactions
          under the merger agreement,

     o    customers and suppliers,

     o    brokers' and finders' fees with respect to the merger,

     o    title to assets,

     o    subsidiaries and ownership of subsidiary stock,

     o    financial  statements and  incurrence of liabilities  since January 1,
          2000,

     o    conduct of business since January 1, 2000,

     o    compliance with applicable laws,

     o    tax matters,

     o    ownership and leasing of real property and other tangible assets,

     o    intellectual property,

     o    material contracts,

     o    insurance,

     o    litigation and liabilities,

     o    employees,

     o    employee benefits,

     o    environmental, health and safety matters,

     o    business relationships with stockholders and their affiliates,

     o    bank accounts, and

     o    accounting matters.

     The merger agreement also contains  representations  and warranties made by
Talk.com to Access One, including representations and warranties relating to:

     o    organization, standing and power,

     o    capitalization,

     o    absence  of  conflicts  between  organizational  documents,  laws  and
          agreements and the transactions under the merger agreement,

     o    the absence of voting agreements affecting the merger,

                                       54
<PAGE>

     o    power and  authority  to enter into and  consummate  the  transactions
          under the merger agreement,

     o    brokers' and finders' fees with respect to the merger,

     o    continuity of business, for federal income tax purposes,

     o    filings with the SEC,

     o    compliance with the listing requirements of Nasdaq,

     o    authorization  of shares of Talk.com  common stock to be issued in the
          merger,

     o    litigation, and

     o    absence of material  adverse effects since the date of the most recent
          report filed with the SEC.

     The  representations and warranties of Talk.com and Access One will survive
for a period of one year following the merger.

COVENANTS

     Each of Talk.com  and Access One has  undertaken  several  covenants in the
merger agreement. The following summarizes some of these covenants.

     Cooperation  Covenant.  Talk.com  and Access One will  cooperate  with each
other to take all actions and do all things  necessary  or  advisable  under the
merger  agreement  and  applicable  laws to  complete  the  merger and the other
transactions contemplated by the merger agreement.

     Conduct of business of Access One  pending  the  completion  of the merger.
Access One is required to conduct its business in the ordinary course consistent
with past practice until the effective time of the merger. In particular, Access
One has agreed that,  until the  completion  of the merger,  except as otherwise
permitted by the merger agreement or if Talk.com consents in writing, it and its
subsidiaries will not:

     o    sell,  lease,  transfer,  or assign  any of its  assets,  tangible  or
          intangible,  other than in the ordinary course of business  consistent
          with past practice;

     o    enter into any  agreement,  contract,  lease or license  (or series of
          related agreements,  contracts,  leases and licenses) either involving
          more than  $250,000 or other than in the  ordinary  course of business
          consistent with past practice;

     o    accelerate, terminate, modify or cancel any agreement, contract, lease
          or license  (or series of related  agreements,  contracts,  leases and
          licenses)  involving more than $250,000 to which any of Access One and
          its subsidiaries is a party or by which any of them is bound;

     o    make  any   capital   expenditure   (or  series  of  related   capital
          expenditures) either involving more than $250,000 or other than in the
          ordinary course of business consistent with past practice;

     o    make any capital investment in, any loan to, or any acquisition of the
          securities  or assets  of,  any other  person  (or  series of  related
          capital investments, loans or acquisitions) either involving more than
          $50,000 or other than in the  ordinary  course of business  consistent
          with past practice;

     o    issue any note, bond or other debt security or create,  incur,  assume
          or guarantee any indebtedness for borrowed money or capitalized  lease
          obligation  either  involving  more than $50,000 singly or $250,000 in
          the aggregate;

     o    delay  or  postpone   the  payment  of  accounts   payable  and  other
          liabilities  other than in the ordinary course of business  consistent
          with past practice;

     o    cancel, compromise,  waive or release any right or claim (or series of
          related rights and claims) either involving more than $50,000 or other
          than in the ordinary course of business consistent with past practice;


                                       55
<PAGE>

     o    grant any license or sublicense of any rights under or with respect to
          any intellectual property;

     o    other than as contemplated by the merger agreement,  make or authorize
          any change in the charter or bylaws of Access One or its subsidiaries;

     o    issue, sell or otherwise dispose of any of its capital stock, or grant
          any options, warrants or other rights to purchase or obtain (including
          upon conversion,  exchange or exercise) any of its capital stock, with
          specified exceptions;

     o    declare,  set aside or pay any dividend or made any distribution  with
          respect to its capital  stock  (whether in cash or in kind) or redeem,
          purchase or otherwise acquire any of its capital stock;

     o    experience any damage,  destruction or loss (whether or not covered by
          insurance) to its property which could have a material adverse effect;

     o    make any loan to, or enter into any other transaction with, any of its
          directors,  officers or employees other than in the ordinary course of
          business consistent with past practice;

     o    enter into any employment contract or collective bargaining agreement,
          written or oral, or modify the terms of any such existing  contract or
          agreement;

     o    grant any increase in the base  compensation  of any of its directors,
          officers or employees  other than in the  ordinary  course of business
          consistent with past practice;

     o    adopt,   amend,   modify  or  terminate  any  bonus,   profit-sharing,
          incentive,  severance or other plan,  contract or  commitment  for the
          benefit of any of its  directors,  officers or employees  (or take any
          such action with respect to any other employee benefit plan);

     o    make any other change in  employment  terms for any of its  directors,
          officers or employees  other than in the  ordinary  course of business
          consistent with past practice; or

     o    make or pledge to make any  charitable or other  capital  contribution
          other than in the  ordinary  course of business  consistent  with past
          practice.

     No Solicitation  of Alternative  Transactions by Access One. Access One and
its subsidiaries and their officers, directors,  employees and advisors will not
take  action to solicit or  encourage  an offer for an  alternative  acquisition
transaction involving Access One.

     Other  restricted  actions  include  engaging  in any  discussions  with or
furnishing any information to a potential  bidder, or knowingly taking any other
action designed to facilitate an alternative transaction.

     Access One must provide  Talk.com with notice of any unsolicited  offer and
must keep Talk.com reasonably informed of the status and details of any offer.

     Access One Board's  Covenant to Recommend.  The Access One board has agreed
to recommend  the approval and adoption of the merger  agreement to Access One's
stockholders.  The Access One board is  permitted  to withdraw or to modify this
recommendation  in a manner  adverse to Talk.com if,  before the time Access One
stockholder approval is obtained:

     o    the Access One board determines in good faith,  based on the advice of
          a  nationally   recognized  financial  advisor,  that  an  unsolicited
          acquisition proposal is superior to the merger and

     o    the  Access One board  determines  in good  faith,  based on a written
          opinion of outside legal counsel, that not taking any of these actions
          would  violate the Access One board's  fiduciary  duties to the Access
          One stockholders.

     Covenant to Hold Stockholder Meetings.  Talk.com and Access One have agreed
to  submit  their  respective  merger  proposals  to their  stockholders  at the
stockholder  meetings even if their boards of directors no longer recommend that
their stockholders approve the proposals.


                                       56
<PAGE>

     Restriction  on Resale of  Securities  Received  in the  Merger.  Under the
merger,  persons  who receive  shares of Talk.com  common  stock,  or  warrants,
options or other rights to purchase the shares, may not offer, sell, contract to
sell, pledge or otherwise dispose of any of those shares,  warrants,  options or
rights until the earlier of 90 days  following the effective time of the merger,
or October 31, 2000. The agreement also prohibits those persons from engaging in
short  sales,  granting  options,  or  engaging  in  other  hedging  or  similar
transactions  concerning those shares,  warrants,  options and rights during the
prescribed period.

     Other  Covenants.  The  merger agreement contains other mutual covenants of
the parties that are typical for a transaction similar to the merger.

CONDITIONS TO THE COMPLETION OF THE MERGER

     The  obligations  of  Talk.com  to  complete  the merger are subject to the
satisfaction or waiver of a number of conditions, including the following:

     o    approval  of  the   issuance  of  stock  in  the  merger  by  Talk.com
          stockholders,

     o    receipt  by each  party of  consents  or  approvals  from any  person,
          including any relevant  regulatory bodies,  required for completion of
          the merger,

     o    expiration   or   termination   of  the  waiting   period   under  the
          Hart-Scott-Rodino  Antitrust  Improvements  Act  of  1976,  which  has
          already    occurred    before   the   date   of   this   joint   proxy
          statement/prospectus,

     o    accuracy,   in  all   material   respects,   as  of   closing  of  the
          representations  and  warranties  made  by  Access  One in the  merger
          agreement,

     o    performance in all material  respects by Access One of the obligations
          required to be performed before or at the closing,

     o    absence of a legal prohibition on completion of the merger,

     o    absence of an imposition by any regulatory authority of any condition,
          requirement or restriction which:

          --   prohibits the completion of the merger,

          --   prohibits  Talk.com's ownership or operation of, or which compels
               Talk.com to dispossess,  all or any significant portion of Access
               One's business or assets resulting the merger,

          --   imposes  material  limitations  on the  ability  of  Talk.com  to
               acquire or hold or exercise  effectively  all rights with respect
               to the Access One shares it acquires in the merger, or

          --   imposes any limitation on the ability of Talk.com  effectively to
               control in any  material  respect the business or  operations  of
               Access One,

          o    receipt of satisfactory opinions of counsel to Access One,

          o    execution of the escrow agreement, and

          o    receipt of the  resignations  of all  directors  and  officers of
               Access One and its  subsidiaries  other than those  specified  by
               Talk.com.

     The  obligations  of Access One to  complete  the merger are subject to the
satisfaction or waiver of a number of conditions, including the following:

          o    approval of the merger by the Access One stockholders,

          o    receipt by each party of consents or  approvals  from any person,
               including any relevant regulatory bodies, required for completion
               of the merger,

          o    expiration  or  termination  of  the  waiting  period  under  the
               Hart-Scott-Rodino Antitrust Improvements Act of 1976,


                                       57
<PAGE>

          o    accuracy,  in  all  material  respects,  as  of  closing  of  the
               representations  and  warranties  made by  Talk.com in the merger
               agreement,

          o    performance   in  all  material   respects  by  Talk.com  of  the
               obligations required to be performed before or at closing,

          o    absence of a legal prohibition on completion of the merger,

          o    execution of the escrow agreement,

          o    payment and satisfaction by Talk.com of outstanding  indebtedness
               of Access One in an amount not exceeding $18 million,

          o    election of Kenneth G. Baritz as a director of Talk.com,

          o    receipt  of an  opinion  of counsel to Access One that the merger
               will qualify as a tax-free reorganization,

          o    receipt  of a  satisfactory  opinion  of the  general  counsel of
               Talk.com,

          o    approval  for the  listing on the Nasdaq  National  Market of the
               shares of Talk.com common stock to be issued in the merger, and

          o    absence  of  an  order   suspending  the   effectiveness  of  the
               registration  statement of which this  document is a part and the
               absence of any SEC  proceedings,  or threatened SEC  proceedings,
               for that purpose.

TERMINATION OF THE MERGER AGREEMENT

     The  merger  agreement  may be  terminated  by mutual  written  consent  of
Talk.com and Access One at any time before the merger is effective. In addition,
either  Talk.com or Access One can terminate the merger  agreement if the merger
has not become  effective  by March 23,  2001 and the  failure to  complete  the
merger by that  date is not due to the  action  or  failure  to act by the party
seeking to terminate.

     In addition,  Talk.com may terminate  the merger  agreement and abandon the
merger if:

          o    the Access  One board  enters  into an  agreement  concerning  an
               alternative acquisition proposal;

          o    the Access One board withdraws its  recommendation  to Access One
               stockholders to approve the merger proposal;

          o    the Access One board, after receipt of an alternative acquisition
               proposal, fails to confirm publicly, within ten days of a request
               by Talk.com for public confirmation, its recommendation to Access
               One stockholders that they adopt and approve the merger;

          o    Access One or any of its  representatives,  except as  explicitly
               permitted  in the  merger  agreement,  takes  any of the  actions
               proscribed in Section 5(h) of the merger agreement; or

          o    Access One breaches  any of its  representations,  warranties  or
               covenants under the merger  agreement and the breach is not cured
               within thirty days after  written  notice is given by Talk.com to
               Access One of the breach.

     If Talk.com  terminates the merger  agreement for any of the reasons listed
immediately  above,  Access One is required to pay Talk.com a termination fee of
$6 million in cash.  In  addition,  if the merger is not  completed by March 23,
2001 for  reasons  that are  attributable  to action or  inaction on the part of
Access One,  then Access One has agreed to provide the services  required by the
service agreement for the balance of the initial term of the agreement, at rates
equal to the direct  incremental  cost to it of obtaining  and  providing  those
services.

     Finally,  Access One may  terminate  the merger  agreement  and abandon the
merger if:

                                       58
<PAGE>

          o    Talk.com  breaches  any of  its  representations,  warranties  or
               covenants under the merger  agreement and the breach cannot be or
               is not cured within thirty days after written  notice is given by
               Access One to Talk.com of the breach.

AMENDMENTS AND WAIVERS

     Amendments. Any provision of the merger agreement may be amended before the
merger is  effective  if the  amendment is approved by the board of directors of
Talk.com  and Access  One.  After the  approval of the merger  agreement  by the
stockholders  of either  Talk.com or Access One, any amendment is subject to the
restrictions  contained in the Delaware General Corporation Law. No amendment is
valid  unless such  amendment is in writing and is signed by Talk.com and Access
One.

     Waiver. At any time before the merger is effective,  by a waiver in writing
and signed by the party  against whom the waiver is to be  effective,  any party
may waive  compliance with any of the agreements or conditions  contained in the
merger agreement. No waiver of any default, representation or breach of warranty
or covenant  under the merger  agreement  will extend to any part or  subsequent
default misrepresentation or breach of warranty or covenant.

VOTING AGREEMENT

     Talk.com  and  Access One have  entered  into a voting  agreement  with the
holders of  approximately  13.0 million  shares of Access One common  stock,  or
approximately  67.7% of the  outstanding  Access  One  common  stock.  Under the
agreement,  these  holders  have  agreed to vote any shares of Access One common
stock they may own in favor of the merger and related  transactions  and against
any proposal  made in opposition to  consummation  of the merger.  These holders
have also granted to Talk.com and  individuals  designated by it an  irrevocable
proxy to vote their shares in such manner.

INDEMNIFICATION AND ESCROW AGREEMENTS

     Under an indemnification  agreement dated March 24, 2000, Access One, prior
to the merger,  and the holders of Access One's common stock and of warrants and
options for its common  stock,  for a period of one year after the merger,  have
agreed to indemnify  Talk.com against  liabilities and losses resulting from the
breach by Access One of any of its  representations,  warranties  or  agreements
contained in the merger agreement. The indemnification is limited to liabilities
and losses of Talk.com  exceeding  $1,000,000 in the aggregate,  and which occur
and are claimed by  Talk.com  within one year after the merger with a maximum of
up to the value of the shares in escrow. In addition, Talk.com has agreed in the
indemnification agreement to indemnify the holders of Access One's common stock,
or warrants  or options for its common  stock,  against  liabilities  and losses
occurring within one year after the merger resulting from the breach by Talk.com
of any of its representations,  warranties or agreements contained in the merger
agreement.  The  indemnification  is limited to liabilities and losses of Access
One and such  holders  which occur and are claimed by them within one year after
the merger.

     The  obligations  of Access One and the  holders of its stock and  warrants
under the  indemnification  agreement will be secured by an escrow of 10% of the
total  amount  of common  stock and  warrants  to be issued by  Talk.com  in the
merger.  At the time the merger is effected,  Talk.com will deduct those amounts
from the distributions  that would otherwise be made to each of the stockholders
and warrantholders of Access One and will deposit those shares and warrants with
an  escrow  agent  under an  escrow  agreement  to be  signed at the time of the
merger.  Talk.com  will be  entitled  to look  only to the  stock  and  warrants
deposited in escrow to satisfy  obligations owed to it under the indemnification
agreement.  The stock and warrants held in the escrow will be distributed to the
former stockholders and warrantholders of Access One on the first anniversary of
the merger,  except to the extent that it is then subject to pending  claims for
indemnification  made by Talk.com.  Kenneth G. Baritz,  the former  Chairman and
Chief Executive Officer of Access One, will be entitled to defend and settle all
claims  brought by Talk.com  against the escrow,  on behalf of all of the former
Access One stockholders.


                                       59
<PAGE>

SERVICES AGREEMENT

     Access One entered into a Services  Agreement with Talk.com  Holding Corp.,
Inc., a subsidiary  of  Talk.com,  for an initial term of five years.  Under the
agreement,  Access One will provide telephone exchange services, exchange access
services,  and  administrative  support  services  to  Talk.com  for  resale  to
Talk.com's  customers,  for fees and  charges  at  various  rates  stated in the
agreement.  Access One has a right to terminate  the  services  agreement if the
merger is not  completed  by March 23,  2001  other  than by reason of action or
inaction on the part of Access One. If such  termination  occurs,  Talk.com will
have the right to continue to use the services  provided under the agreement for
a  transition  period  of up to 180  days.  In  addition,  if the  merger is not
completed by that date for reasons that are  attributable  to action or inaction
on the part of Access One,  then  Access One has agreed to provide the  services
required by the  service  agreement  for the balance of the initial  term of the
agreement,  at rates equal to the direct incremental cost to it of obtaining and
providing those services.

         DIRECTORS AND EXECUTIVE OFFICERS OF TALK.COM AFTER THE MERGER

     The following will be the directors and executive officers of Talk.com upon
completion  of the merger  (assuming,  in the case of Messrs.  Baritz and Marks,
that they are elected as directors at the annual  meeting,  and provided that it
is the  intention of the parties  that Messrs.  Baritz and Griffo will resign as
officers of Talk.com and return to Access One if the merger is not completed):

<TABLE>
<CAPTION>
NAME                                 AGE                        POSITION
----------------------------------- ----- ----------------------------------------------------
<S>                                 <C>   <C>
Gabriel Battista ..................  55   Chairman of the Board and Chief Executive Officer,
                                          and Director
Kenneth G. Baritz .................  44   President and Director
Mark S. Fowler ....................  57   Director
Arthur J. Marks ...................  55   Director
Ronald R. Thoma ...................  65   Director
Michael Ferzacca ..................  42   Executive Vice President -- Sales
Kevin Griffo ......................  40   Executive Vice President -- Local Services
Janet C. Kirschner ................  46   Controller
Aloysius T. Lawn, IV ..............  41   Executive Vice President -- General Counsel and
                                          Secretary
Edward B. Meyercord, III ..........  34   Executive Vice President -- Chief Financial Officer
                                          and Treasurer
George Vinall .....................  44   Executive Vice President -- Business Development
</TABLE>

     Gabriel  Battista  became  a  director and the Chairman of the Board, Chief
Executive  Officer  and  President  of  Talk.com  on  January  5, 1999. Prior to
joining  Talk.com,  Mr. Battista  served  as  Chief Executive Officer of Network
Solutions  Inc.,  an Internet domain name registration company. Prior to joining
Network  Solutions,  Mr.  Battista served from 1995 to 1996 as CEO and from 1991
to  1995 as President and Chief Operating Officer of Cable & Wireless, Inc., the
nation's  largest  telecommunications  provider  exclusively serving businesses.
His  career  also  includes  management  positions at US Sprint, GTE Telenet and
General  Electric  Information  Services. Mr. Battista also serves as a director
of  Axent  Technologies,  Inc.,  Capitol  College, Systems & Computer Technology
Corporation, Online Technologies Group, Inc. and ViaNet.works Incorporated.

     Kenneth  G.  Baritz  was Chairman and Chief Executive Officer of Access One
from  June,  1997, through March 24, 2000. On that date, Mr. Baritz entered into
an  employment  agreement  with Talk.com in connection with the merger, resigned
his  position  as  an  executive  officer  of Access One and became President of
Talk.com.  He remains a director of Access One. Prior to joining Access One, Mr.
Baritz   was   Chairman/or   Chief   Executive   Officer   of   AMNEX,  Inc.,  a
telecommunications  company,  from  January  1994  to March 1997, and a director
from  October 1992 through March 1997. Prior to joining AMNEX, Mr. Baritz served
from  1989  to  1993  as  a  Vice  President  of  Bear,  Stearns  & Co. Inc., an
investment-banking  firm.  Mr. Baritz currently serves on the boards of a number
of privately held companies.


                                       60
<PAGE>

     Mark  S.  Fowler has been a director of Talk.com since September 1999. From
1981  to  1987 he was the Chairman of the FCC. From 1987 to 1994, Mr. Fowler was
Senior  Communications  Counsel  at  Latham  & Watkins, a law firm. From 1991 to
1994,  he  was  the  founder,  Chairman  and  CEO  of PowerFone Holdings Inc., a
telecommunications  company.  In  1994, he founded and, until early 2000, served
as  Chairman  of  UniSite,  a  developer  of  antenna  sites for use by multiple
wireless  operators.  Mr. Fowler is also a founder and serves as Chairman of the
Board  of  Directors  of  AssureSat,  Inc.,  an  operator  of telecommunications
satellites,  and  is  a  director  of  Beasley Broadcasting Co., a publicly held
radio station broadcast group company.

     Arthur  J.  Marks has been a director of Talk.com since August 1999. He has
been  a  General  Partner  of New Enterprise Associates, a venture capital firm,
since  1984.  Mr.  Marks  serves as a director of three publicly traded software
companies,  Object  Design  Inc.,  Epicor  Software  Corp. and Progress Software
Corp., as well as a number of privately-held companies.

     Ronald  R.  Thoma  is  currently  a  business consultant, having retired in
early  2000 as an Executive Vice President of Crown Cork and Seal Company, Inc.,
a  manufacturer  of  packaging  products, where he had been employed since 1955.
Mr. Thoma has served as a director of Talk.com since 1995.

     Michael  Ferzacca  joined  Talk.com  in  January of 1999.  He was  formerly
Executive Vice President,  Sales and Marketing for Pacific  Gateway  Exchange (a
telecommunications  company)  before joining  Talk.com.  Prior to that time, Mr.
Ferzacca  served in various roles at Cable & Wireless USA, a  telecommunications
provider,  including  manager of the Alternative  Channels Division and Co-Chief
Operating Officer.

     Kevin Griffo was President and Chief  Operating  Officer of Access One from
January,  1998,  through  March  24,  2000.  On  that  date he  entered  into an
employment  agreement with Talk.com in connection with the merger,  resigned his
position  as an  executive  officer  of Access  One and  became  Executive  Vice
President -- Local  Services of  Talk.com.  He remains a director of Access One.
Prior to joining  Access One, Mr. Griffo was employed by AMNEX from January 1995
to December 1997,  holding various  positions  including Chief Operating Officer
and President of AMNEX's Telecommunications Division. Prior to joining AMNEX, he
was a southeastern regional Vice President for LDDS WorldCom from August 1992 to
December  1994.  In  such  capacity,   Mr.  Griffo  had  significant   operating
responsibility,  which included  responsibility  for operating sales offices and
hiring and supervising sales personnel.

     Janet  Kirschner  joined  Talk.com  in  November  1999.  Prior  to  joining
Talk.com,  Mrs.  Kirschner  spent 16 years in  corporate  accounting  with  Bell
Atlantic as a director  in senior  level  positions,  including  corporate  tax,
internal  auditing,  financial  systems  implementation  and business  controls.
Before  her tenure  with Bell  Atlantic,  she served six years as a manager  and
senior accountant for  PriceWaterhouseCoopers,  formerly Coopers & Lybrand. Mrs.
Kirschner is a certified public accountant.

     Aloysius T. Lawn, IV joined  Talk.com in January 1996 and currently  serves
as Executive Vice President -- General  Counsel and Secretary.  Prior to joining
Talk.com, from 1985 through 1995, Mr. Lawn was an attorney in private practice.

     Edward B. Meyercord,  III currently  serves as the Executive Vice President
-- Chief  Financial  Officer and  Treasurer of Talk.com.  He joined  Talk.com in
September of 1996 as the  Executive  Vice  President,  Marketing  and  Corporate
Development.  Prior to joining Talk.com,  Mr. Meyercord served as Vice President
in the Global  Telecommunications  Corporate  Finance Group at Salomon Brothers,
Inc.,  based in New York, and prior to his tenure at Salomon  Brothers he worked
in the corporate finance department at Paine Webber Incorporated.

     George  Vinall  joined  Talk.com  in  January  of  1999 as  Executive  Vice
President  --  Business  Development.  Prior to joining  Talk.com,  he served as
President  of  International   Protocol  LLC,  a  telecommunication   consulting
business,  as  General  Manager  of  Cable  &  Wireless  Internet  Exchange,  an
international  internet service  provider,  and as Vice President,  Regulatory &
Government  Affairs of Cable and Wireless  North America,  a  telecommunications
provider.


                                       61
<PAGE>

                           II. FINANCIAL INFORMATION

        TALK.COM UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

     The following  unaudited pro forma consolidated  financial  statements give
effect to the merger of  Talk.com  and Access One under the  purchase  method of
accounting.  These pro forma consolidated financial statements are presented for
illustrative  purposes only. The pro forma  adjustments are based upon available
information and certain assumptions that management believes are reasonable.

     Under  the  purchase  method  of  accounting,   tangible  and  identifiable
intangible  assets  acquired  and  liabilities  assumed  are  recorded  at their
estimated fair values.  The excess of the purchase  price,  including  estimated
fees and  expenses  related  to the  merger,  over the net  assets  acquired  is
classified  as  goodwill on the  accompanying  unaudited  proforma  consolidated
balance sheet. The estimated fair values and useful lives of assets acquired and
liabilities  assumed are based on a  preliminary  valuation  and purchase  price
allocation and are subject to final  adjustments  which may cause certain of the
intangibles to be amortized  over a shorter life than the goodwill  amortization
period of 10 years.

     The unaudited pro forma consolidated balance sheet as of March 31, 2000 was
prepared  by  combining  the  balance  sheet at March 31, 2000 for Talk with the
balance sheet of January 31, 2000 for Access One, giving effect to the merger as
though it had been  completed  on March 31,  2000 and  utilizing  the  shares of
Access One common stock outstanding at January 31, 2000.

     The unaudited pro forma consolidated  statement of operations for the three
months  ended  March  31,  2000  was  prepared  by  combining  the  consolidated
statements of  operations  for the three months ended March 31, 2000 and January
31, 2000 for Talk.com and Access One,  respectively,  and the period  November 1
through  November 29, 1999 for OmniCall.  OmniCall,  Inc. was acquired by Access
One on November  29, 1999 by issuing  6,439,776  shares of Access  One's  common
stock,  accounting  for it under  the  purchase  method of  accounting  with its
operations  included in the Access One  consolidated  financial  statements from
November 30, 1999. The unaudited pro forma consolidated  statement of operations
for the year ended December 31, 1999 was prepared by combining the  consolidated
statements of operations: (1) for the year ended December 31, 1999 for Talk.com,
(2) for the year ended  October  31, 1999 for Access One and (3) for the periods
January 1, 1999 to November  29, 1999 and November 30, 1999 to December 31, 1999
(for  which  OmniCall  adopted  a new  basis  of  accounting  arising  from  its
acquisition by Access One) for OmniCall,  giving effect to the mergers as though
they had occurred on January 1, 1999.

     The pro forma consolidated financial statements do not purport to represent
what the results of operations or financial  position of Talk.com would actually
have been if the mergers and related  transactions had, in fact, occurred on the
dates indicated  above, nor do they purport to project the results of operations
or  financial  position  of  Talk.com  for any future  period or as of any date,
respectively.

     The unaudited pro forma consolidated financial statements have been derived
from,  and  should  be  read  in  conjunction  with,  the  historical  financial
statements of Talk.com,  which are incorporated by reference in this joint proxy
statement/prospectus,  and of Access One and  OmniCall,  which are  contained in
this joint proxy statement/prospectus.


                                       62
<PAGE>

                UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
                                (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                                         PRO FORMA
                                                    TALK.COM       ACCESS ONE                           CONSOLIDATED
                                                       AT              AT                                    AT
                                                   MARCH 31,      JANUARY 31,         PRO FORMA          MARCH 31,
                                                      2000            2000           ADJUSTMENTS            2000
                                                 -------------   -------------   -------------------   -------------
<S>                                              <C>             <C>             <C>                   <C>
ASSETS
Current assets:
 Cash and cash equivalents ...................    $   88,440       $   1,226        $   (16,418)(c)     $   73,248
 Accounts receivable trade, net ..............        64,819           3,656                 --             68,475
 Advances to partitions and notes
   receivable ................................         2,798              --                 --              2,798
 Prepaid expenses and other current
   assets ....................................         4,669              66                 --              4,735
                                                  ----------       ---------        -----------         ----------
   Total current assets ......................       160,726           4,948            (16,418)           149,256
                                                  ----------       ---------        -----------         ----------
Property and equipment, net ..................        65,280           1,039                 --             66,319
Goodwill and other intangibles ...............         1,213          18,495            216,569 (a)        218,828
                                                                                                (c)
                                                                                        (17,449)(a)
Other assets .................................         4,817             796               (456)(c)         7,332
                                                                                          2,175 (d)
                                                 > ----------       ---------        -----------         ----------
                                                  $  232,036       $  25,278        $   184,421         $  441,735
                                                  ==========       =========        ===========         ==========
LIABILITIES, CONTINGENCIES AND
 STOCKHOLDERS' EQUITY
Current liabilities:
 Notes Payable ...............................    $       --       $     851        $      (851)(c)     $       --
 Accounts payable and accrued expenses:
 Trade and other .............................        45,895           4,889              3,000 (a)         53,784
 Partitions ..................................         1,788              --                 --              1,788
 Taxes and other .............................         8,109           2,015               (416)(b)          9,708
 Deferred revenue ............................            --             230                 --                230
                                                  ----------       ---------        -----------         ----------
   Total current liabilities .................        55,792           7,985              1,733             65,510
                                                  ----------       ---------        -----------         ----------
Convertible debt .............................        84,950              --                 --             84,950
Notes payable to related party, net of
 original issue discount .....................            --           2,237             (2,237)(c)             --
Long-term debt, less current portion .........            --          12,025            (11,804)(c)             --
                                                                                           (221)(b)
Deferred revenue .............................        19,150              --                 --             19,150
                                                  ----------       ---------        -----------         ----------
   Total liabilities .........................       159,892          22,247            (12,529)           169,610
                                                  ----------       ---------        -----------         ----------
Commitments and contingencies
 Contingent redemption value of
   common stock ..............................        12,364              --                 --             12,364
                                                  ----------       ---------        -----------         ----------
Stockholders' equity:
 Preferred stock .............................            --              --                 --                 --
 Common stock ................................           670              19                79  (a)             780
                                                                                            12  (b)
 Additional paid-in capital ..................       201,209          15,416           165,476  (a)         384,901
                                                                                           625  (b)
                                                                                         2,175  (d)
 Accumulated deficit .........................      (125,920)        (12,234)           12,234  (a)        (125,920)
 Treasury stock, at cost .....................       (16,179)           (170)           16,349  (a)              --
                                                  ----------       ---------      -------------          ----------
   Total stockholders' equity ................        59,780           3,031            196,950             259,761
                                                  ----------       ---------      -------------         ----------
                                                  $  232,036       $  25,278        $   184,421         $  441,735
                                                  ==========       =========      =============         ==========

</TABLE>


                                       63
<PAGE>

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

(a) The following presentation represents a preliminary allocation of the merger
    consideration  based on  management's  current  estimate.  The total  merger
    consideration of approximately $200.8 million is comprised of the following:
    the  issuance of 12.2  million  shares of Talk.com  common  stock  valued at
    $170.4 million, transaction costs estimated at $3.0 million, and issuance of
    stock  options and  warrants in exchange for Access One options and warrants
    valued at $27.4  million.  For  accounting  purposes,  the common  stock was
    valued at $14 per share  (the  average  price on the date of the  agreement,
    March 24, 2000).  Goodwill on the  acquisition  of $216.6  million after the
    write-off  of  Access  One  historical  goodwill  will  be  amortized  on  a
    straight-line basis over 10 years, and is computed as follows:

<TABLE>
<S>                                                         <C>         <C>
     Purchase price                                                      $  200.8
     Less:
        Fair value of identifiable assets
        acquired, net of liabilities assumed                 $   3.0

        Write-off of unamortized original
        issue discount and deferred financing costs (See
        note (c))                                              ( 2.0)

        Exercise of Access One
        warrants by MCG (See note (b))                           0.6

        Write-off of Access One
        historical goodwill                                    (17.4)      ( 15.8)
                                                             -------     --------
                                                                         $  216.6
                                                                         ========

</TABLE>

(b) Prior to the merger MCG Finance  Corporation,  Access One's primary  lender,
    has agreed to exchange its  2,057,889  Access One warrants in the merger for
    shares of Talk.com  common stock.  MCG will offset  against  unpaid  accrued
    interest the aggregate strike price under the warrants of $637,000, of which
    $416,000 will be offset against  unpaid  accrued  interest and the excess of
    $221,000 will be offset against the outstanding loan.

(c) Upon  the  closing  of  the  merger,  up to  $18  million  of  Access  One's
    indebtedness  will be repaid and $1.5 million of unamortized  original issue
    discount and $456,000 of deferred  financing  costs will be written off. The
    outstanding debt at January 31, 2000 was $15.1 million,  net of the original
    issue discount.

(d) On the closing date of the merger,  it is expected that Talk will enter into
    a three year consulting agreement with MCG and will issue to MCG warrants to
    purchase  300,000 shares of Talk.com common stock for a period of five years
    at the market price in effect on the closing  date.  Based on a market price
    of $9.00 per share,  which was in effect on May 15, 2000,  the fair value of
    the 300,000 warrants using the Black Scholes option model was  approximately
    $2.2 million.


                                       64
<PAGE>

           UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                   (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)

<TABLE>
<CAPTION>
                                        FOR THE YEAR ENDED
                                   ----------------------------
                                                                   OMNICALL
                                      TALK.COM      ACCESS ONE   JANUARY 1, TO
                                    DECEMBER 31,   OCTOBER 31,    NOVEMBER 29,
                                        1999           1999           1999
                                   -------------- ------------- ---------------
<S>                                <C>            <C>           <C>
Sales ............................    $516,548      $ 15,413       $ 12,745
Cost of sales ....................     317,278        12,178         11,821
                                      --------      --------       --------
Gross profit .....................     199,270         3,235            924
                                      --------      --------       --------
Operating expenses (income):
 General and administrative
   expenses ......................      40,213         6,848          7,790

 Promotional, marketing and
   advertising expenses ..........      96,264            --             --
 Depreciation and amortization           5,956            --            123

 Significant other charges
   (income) ......................      (2,718)           --          1,220
                                      --------      --------       --------
   Total operating expenses ......     139,715         6,848          9,133
                                      --------      --------       --------
Operating income (loss) ..........      59,555        (3,613)        (8,209)
 Interest income (expense), net           (793)       (1,166)          (255)
 Other income (expense), net .....      (1,063)         (215)             6
                                      --------      --------       --------
Income (loss) before
 extraordinary gain ..............    $ 57,699      $ (4,994)      $ (8,458)
                                      ========      ========       ========
Basic earnings per share:
 Income before extraordinary
   gain per share ................    $   0.94      $  (0.39)
                                      ========      ========
 Weighted average common
   shares outstanding ............      61,187        12,793
                                      ========      ========
Diluted earnings per share:
 Income before extraordinary
   gain per share ................    $   0.90      $  (0.39)
                                      ========      ========
 Weighted average common
   and common equivalent
   shares outstanding ............      64,415        12,793
                                      ========      ========

<CAPTION>
                                                                           PRO FORMA
                                                                          CONSOLIDATED
                                        OMNICALL                            FOR THE
                                    NOVEMBER 30, TO                        YEAR ENDED
                                      DECEMBER 31,        PRO FORMA       DECEMBER 31,
                                        1999(1)          ADJUSTMENTS          1999
                                   ----------------- ------------------- -------------
<S>                                <C>               <C>                 <C>
Sales ............................      $1,416          $        --        $546,122
Cost of sales ....................       1,120              3,569  (c)      345,966
                                        ------         ------------        --------
Gross profit .....................         296             (3,569)          200,156
                                        ------         ------------        --------
Operating expenses (income):
 General and administrative
   expenses ......................         521                725  (b)       50,520
                                                           (5,577) (c)
 Promotional, marketing and
   advertising expenses ..........          --                999  (c)       97,263
 Depreciation and amortization             203              1,009  (c)       28,529
                                                           21,657  (a)
                                                             (419) (a)
 Significant other charges
   (income) ......................          --                   --          (1,498)
                                        ------         ------------        --------
   Total operating expenses ......         724               18,394         174,814
                                        ------         ------------        --------
Operating income (loss) ..........        (428)             (21,963)         25,342
 Interest income (expense), net            (51)                  --          (2,265)
 Other income (expense), net .....          --                   --          (1,272)
                                        ------         ------------        --------
Income (loss) before
 extraordinary gain ..............      $ (479)         $   (21,963)       $ 21,805
                                        ======         ============        ========
Basic earnings per share:
 Income before extraordinary
   gain per share ................                                         $   0.30
                                                                           ========
 Weighted average common
   shares outstanding ............                                           73,355
                                                                           ========
Diluted earnings per share:
 Income before extraordinary
   gain per share ................                                         $   0.28
                                                                           ========
 Weighted average common
   and common equivalent
   shares outstanding ............                                           78,374
                                                                           ========

</TABLE>

---------------------
(1) Reflects  operations  from November 30, 1999 to December 31, 1999, for which
    period  OmniCall  adopted  a  new  basis  of  accounting  arising  from  its
    acquisition by Access One.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS FOR THE
YEAR ENDED DECEMBER 31, 1999

(a)  To amortize  $216.6 million of goodwill on the  acquisition  over a 10 year
     period and reverse amortization of Access One historical goodwill, which is
     included in (c) below.

(b)  To  expense  one  year of  consulting  fees  arising  from  the  consulting
     agreement entered into with MCG.

(c)  To  reclassify  certain  expenses of Access One and  OmniCall to conform to
     Talk.com financial statement presentation.


                                       65
<PAGE>

           UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                   (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)

<TABLE>
<CAPTION>

                                         FOR THE THREE MONTHS
                                                 ENDED                                                  PRO FORMA
                                       -------------------------                                      CONSOLIDATED
                                                                   OMNICALL (1)                       FOR THE THREE
                                         TALK.COM    ACCESS ONE   NOVEMBER 1 TO                       MONTHS ENDED
                                        MARCH 31,   JANUARY 31,    NOVEMBER 29,       PRO FORMA         MARCH 31,
                                           2000         2000           1999          ADJUSTMENTS          2000
                                       ----------- ------------- --------------- ------------------- --------------
<S>                                     <C>           <C>            <C>            <C>                 <C>
Sales ................................  $156,059      $ 8,463         $1,446         $      --          $165,968
Cost of sales ........................    91,691        6,195         1,174               468  (c)        99,528
                                        --------      -------         ------        ----------          --------
Gross profit .........................    64,368        2,268           272              (468)            66,440
                                        --------      -------         ------        ----------          --------
Operating expense (income):
 General and administrative
   expenses ..........................    12,178        4,688           349               181  (b)        15,688
                                                                                        (1,708) (c)
 Promotional, marketing and
   advertising expenses ..............    36,651           --           391                540  (c)       37,582
 Depreciation and amortization .......     1,856           --           165                700  (c)        7,792
                                                                                         5,414  (a)
                                                                                          (343) (a)
                                        --------      -------         ------        ----------          --------
   Total operating expenses ..........    50,685        4,688           905              4,784            61,062
                                        --------      -------         ------        ----------          --------
Operating income (loss) ..............    13,683       (2,420)         (633)            (5,252)            5,378
 Interest income (expense), net ......       290         (529)          (68)                --              (307)
 Other income (expense), net .........      (343)         629            14                 --               300
Income (loss) before provision for
 income taxes ........................    13,630       (2,320)         (687)            (5,252)            5,371
Provision for income taxes ...........       250           --            --                 --               250
                                        --------      -------         ------        ----------          --------
Net income (loss) ....................  $ 13,380     ($ 2,320)       ($ 687)        ($   5,252)         $  5,121
                                        ========      =======         ======        ==========          ========
Basic earnings per share:
   Net income per share ..............  $   0.20      $ (0.13)                                          $   0.07
                                        ========      =======                                           ========
   Weighted average common
    shares outstanding ...............    65,302       17,211                                             77,470
                                        ========      =======                                           ========
Diluted earnings per share:
   Net income per share ..............  $   0.20      $ (0.13)                                          $   0.06
                                        ========      =======                                           ========
   Weighted average common and
    common equivalent shares
    outstanding ......................    68,401       17,211                                             82,924
                                        ========      =======                                           ========

</TABLE>

---------------------
(1) To reflect  OmniCall's  results of operations  for the period Access did not
    own OmniCall during the three months ended January 31, 2000.

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS FOR THE
THREE MONTHS ENDED MARCH 31, 2000

(a)  To amortize  $216.6 million of goodwill on the  acquisition  over a 10 year
     period and reverse  amortization  of Access One  historical  goodwill.  The
     amounts shown reflect one quarter of amortization.

(b)  To expense  three months of  consulting  fees  arising from the  consulting
     agreement entered into with MCG.

(c)  To  reclassify  certain  expenses of Access One and  OmniCall to conform to
     Talk.com financial statement presentation.


                                       66
<PAGE>

                                TALK.COM BUSINESS

     Talk.com Inc. through its subsidiaries provides telecommunications services
to residential and business customers throughout the United States, primarily to
residential  consumers through its e-commerce platform.  The e-commerce platform
is built  around  Talk.com's  advanced  online and  web-enabled  customer  care,
billing and information systems.

     Talk.com's  telecommunications  service  offerings  include  long  distance
outbound service,  inbound toll-free service and dedicated private line services
for data.  Talk.com announced late last year that, in light of recent regulatory
developments,  it was planning a strategic  initiative to expand its product mix
by offering  local  telecommunications  service  bundled with its long  distance
service. The proposed merger with Access One provides a significant  opportunity
to implement this new strategy.  Talk.com has already  commenced  offering local
service  in the  southeastern  United  States  and in New York  State.  Talk.com
believes  that it has an  opportunity  to capture  additional  market  share and
accelerate  future  growth  through its offerings of local and bundled local and
long distance telecommunications services.

     Talk.com  markets  its   telecommunications   services   primarily  through
marketing  agreements with various  partners,  including  America Online,  Inc.,
Prodigy  Communications  Corporation,  Direct Merchants Bank, First USA Bank and
ETM Marketing,  and on the Internet through its web site. In connection with its
rollout  of  local  services,   Talk.com  anticipates  that  its  marketing  and
promotional expenditures will continue to increase on an absolute basis and as a
percentage  of revenue  during the  remainder of the current  year. In addition,
Talk.com expects to continue to expend  significant  marketing dollars under its
agreement  with AOL, which gives  Talk.com the exclusive  right,  at least until
June 2001, to market long  distance  telecommunications  services  through AOL's
online  service.  In  addition,  Talk.com  also  intends  to seek new  marketing
partnerships and to utilize new marketing  channels to extend its local and long
distance services and other product offerings into new and expanded markets.

     Talk.com  carries a majority of its customers' long distance calls over its
own network.  Talk.com's  network  includes Lucent  5ESS-2000  switches owned by
Talk.com located in selected areas throughout the United States.  The network is
further supported by agreements with major  interexchange  carriers that provide
interconnections   among  Talk.com's  switches  and  local  carriers'  switches,
origination  and termination of calls,  overflow  capacity,  international  long
distance  services and other  services that Talk.com  provides to its customers.
Talk.com  has also  developed  and  integrated  into its  network  sophisticated
information  and  billing  systems  that allow  Talk.com  to manage its  network
efficiently  and to provide its  customers  with high quality  customer care and
billing systems.

RECENT REGULATORY AND OTHER DEVELOPMENTS

     On  November  5,  1999,  the  FCC  released  an  order   establishing  that
traditional incumbent local exchange carriers,  or ILECs,  nationwide must offer
to competitors, in an individual or combined form, a series of unbundled network
elements that comprise the most important facilities,  features,  functions, and
capabilities of an incumbent local  carrier's  network.  The price at which such
elements are offered must  correspond to the  forward-looking  cost of providing
these elements.  When offered in the combination  known as the unbundled network
element platform,  or UNE-P,  these  piece-parts  include the loop and switching
elements  needed to provide  local  telephone  service to a  customer.  Although
incumbent  local exchange  carriers have a general  obligation to provide UNE-P,
the  obligation  is  limited in the  central  business  districts  of the top 50
metropolitan statistical areas of the nation. In such markets, the obligation to
provide UNE-P currently is limited to carriers serving  customers with less than
four  telephone  lines.  The FCC is  presently  reviewing  whether  to expand or
further restrict the availability of UNE-P.

     Talk.com plans to use UNE-P to provide local telephone service primarily to
residential and small business customers, and Talk.com expects that Access One's
experience in providing local telephone service will help facilitate  nationwide
delivery of this product.  Because  Talk.com plans to focus on  residential  and
small business  markets,  the  restriction on the UNE-P in the central  business
districts  of the top 50  metropolitan  statistical  areas  should have  minimal
impact on its plans.


                                       67
<PAGE>

     Providing  local  telephone  service  through  use of  UNE-P  will  provide
Talk.com with  significant  advantages.  Foremost,  UNE-P will allow Talk.com to
offer local telephone service to customers  located  virtually  anywhere without
deploying  costly local  network  facilities.  Talk.com will be able to minimize
current capital  expenditures  and at the same time maintain network and service
design flexibility for the next generation of telecommunications technology.

     In addition,  by providing  local telephone  service using UNE-P,  Talk.com
believes it can realize  significantly  higher  margins  than  competitors  that
provide  service by reselling the retail  services of incumbent  local carriers.
Talk.com  will not be required  to pay local  network  access fees to  incumbent
local  telephone  carriers in some  instances,  and Talk.com will be entitled to
collect local network access fees from other  companies for delivering  calls to
Talk.com's local telephone customers. Importantly, use of UNE-P also will enable
Talk.com  to control  the  underlying  network  platform  used to provide  local
telephone service, which will enable the company to create and deploy innovative
products and service applications.

     Talk.com's UNE-P deployment  strategy  presents several risks. In providing
local telephone  service using UNE-P,  Talk.com must rely on the availability of
network elements from incumbent local telephone carriers.  The continued ability
to obtain those network elements in the configuration  known as UNE-P depends on
FCC and state regulatory rulings that require incumbent local telephone carriers
to make UNE-P available to carriers. If those rules were modified or eliminated,
the  ability  to  provide  local  service  to  customers  using  UNE-P  could be
materially  adversely  affected.  Notably,  although  Talk.com  does not  expect
adverse changes, the FCC has been asked by several incumbent telephone companies
to reconsider its order directing them to provide UNE-P. In addition,  incumbent
telephone  companies have appealed the FCC's requirement that they provide UNE-P
to a federal appeals court, asking the court to overturn the FCC's decision.

     Changes in the cost of the network  elements that comprise UNE-P also could
materially  adversely  affect the  viability  of using  UNE-P to  provide  local
service.  The United States Court of Appeals for the Eighth Circuit is currently
considering  challenges to the pricing  methodology  established  by the FCC for
setting the rates paid by  competitive  carriers to  incumbent  local  telephone
carriers for leasing  network  elements.  If the court rejects the FCC's pricing
methodology and that methodology  ultimately is replaced with a methodology that
imposes  higher rates for network  elements,  the economic  efficiency  of UNE-P
would  suffer.  Similarly,  state  commissions  have the authority to review and
modify the prices paid for unbundled  network  elements,  and a state commission
decision  to change the prices of the local loop and  switching  elements  could
materially affect Talk.com's  ability to use UNE-P to provide local service.  In
addition,  state  commissions  currently are implementing FCC rules that require
incumbent  telephone  companies to file rates for UNE-Ps that are  deaveraged by
geographic  density zone. Such geographic rate deaveraging could result in rates
which make use of UNE-P  unattractive  or  uneconomic  in less dense  geographic
areas.

     However,  with these and other  considerations  in mind,  Talk.com believes
that UNE-P  will  provide it with a  cost-effective  means of adding  innovative
local service components to its existing long distance product offerings. Access
One's  operational  experience in providing local telephone  service will enable
Talk.com to begin an aggressive  national roll-out of local service using UNE-P,
providing  the company with a  significant  first-mover  advantage in delivering
integrated packages of local and long distance services to residential and small
business consumers.


                                       68
<PAGE>

                ACCESS ONE SELECTED CONSOLIDATED FINANCIAL DATA

     The following selected consolidated  financial data of Access One should be
read in  conjunction  with Access One  Management's  Discussion  and Analysis of
Financial  Condition  and Results of  Operations,  the  financial  statements of
Access One,  including the notes to those  financial  statements,  and the other
financial data of Access One included  elsewhere in this joint proxy  statement/
prospectus.  The  statement of  operations  data for the years ended October 31,
1999,  1998 and 1997 and the balance  sheet data at October 31, 1999 are derived
from Access One's financial statements which have been audited by Nussbaum Yates
& Wolpow,  P.C., Access One's independent public  accountants,  and are included
elsewhere in this joint proxy statement/prospectus. The statements of operations
data for the six months  ended  April 30, 2000 and 1999,  and the balance  sheet
data at April  30,  2000,  are  derived  from  Access  One's  unaudited  interim
financial    statements    included    elsewhere    in    this    joint    proxy
statement/prospectus.  Access One's  unaudited  financial  statements  have been
prepared on substantially the same basis as the audited  consolidated  financial
statements  and,  in  the  opinion  of  Access  One's  management,  include  all
adjustments,  consisting of normal recurring  adjustments,  necessary for a fair
presentation of the results of operations for these periods. You should be aware
that  historical  results are not  necessarily  indicative  of the results to be
expected in the  future,  and  results of interim  periods  are not  necessarily
indicative of results for the entire year.

<TABLE>
<CAPTION>
                                                                                                SIX MONTHS ENDED
                                                         YEAR ENDED OCTOBER 31,                    APRIL 30,
                                                ----------------------------------------   --------------------------
                                                    1997          1998          1999           1999          2000
                                                -----------   -----------   ------------   -----------   ------------
                                                                (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                               <C>          <C>           <C>            <C>           <C>
ACCESS ONE CONSOLIDATED STATEMENTS OF
 OPERATIONS DATA:
 Revenue ....................................     $   479      $  5,811       $ 15,413      $  5,376       $ 18,688
 Cost of revenues ...........................         366         5,045         12,178         4,699         11,618
                                                  -------      --------       --------      --------       --------
 Gross profit ...............................         113           766          3,235           677          7,070
 Operating expenses:
   Administrative ...........................         162         3,084          4,840         1,503          7,310
   Selling ..................................          70           726            999           671            844
   Depreciation and amortization ............          23           343          1,009           279          1,606
                                                  -------      --------       --------      --------       --------
    Total operating expenses ................         255         4,153          6,848         2,453          9,760
                                                  -------      --------       --------      --------       --------
 Operating loss .............................        (142)       (3,387)        (3,613)       (1,776)        (2,690)
   Interest expense, net ....................         (16)         (313)        (1,166)         (307)        (1,221)
   Other income (expense), net (1) ..........          --        (1,061)          (215)         (214)           629
                                                  -------      --------       --------      --------       --------
 Net loss ...................................     $  (158)     $ (4,761)      $ (4,994)     $ (2,297)      $ (3,282)
                                                  =======      ========       ========      ========       ========
 Net loss per share -- Basic and Diluted.....     $ (0.05)     $  (0.41)      $  (0.39)     $  (0.17)      $  (0.18)
                                                  =======      ========       ========      ========       ========
 Weighted average common shares
   outstanding -- Basic and Diluted .........       3,180        11,642         12,793        13,386         18,155
                                                  =======      ========       ========      ========       ========
</TABLE>

<TABLE>
<CAPTION>
                                                                AT OCTOBER 31,                   AT APRIL 30,
                                                    --------------------------------------   ---------------------
                                                      1997         1998           1999        1999        2000
                                                    --------   ------------   ------------   ------   ------------
                                                                            (IN THOUSANDS)
<S>                                                 <C>        <C>            <C>            <C>      <C>
ACCESS ONE CONSOLIDATED BALANCE SHEET
Working capital (deficit) .......................    $  480      $ (2,579)      $ (1,695)               $ (1,898)
Total assets ....................................     4,110         3,885          6,287                  26,657
Long-term debt (2) ..............................       410           181          6,837                  16,691
Total stockholders' equity (deficit)(1) .........     2,097          (496)        (5,356)                  2,112
</TABLE>

---------------------
(1) See Note 3 to  Consolidated  Financial  Statements for an explanation of the
    realized loss resulting from sales of securities.

(2) See Note 8 to  Consolidated  Financial  Statements  for an  explanation  for
    borrowings   under  MCG  credit  facility   agreement  and  other  long-term
    borrowings.


                                       69
<PAGE>

                ACCESS ONE MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The statements  contained herein which are not historical facts are forward
looking  statements  that involve  risks and  uncertainties,  including  but not
limited to,  risks  associated  with Access One's  future  growth and  operating
results,  technological  change,  competitive  and regulatory  factors and other
factors  described in the "Risk Factors." Actual results may vary  significantly
from such forward looking statements.

RESULTS OF OPERATIONS

Six Months Ended April 30, 2000 Compared to Six Months Ended April 30, 1999

     Revenues for the six months ended April 30, 2000 were $18,687,837  compared
to $5,376,196  for the six months ended April 30, 1999, an increase of 248%. The
increase in revenue is primarily  attributable to the following factors: (a) the
purchase of approximately 15,000 local access lines from e.spire  Communication,
Inc. in April of 1999, (b) the merger with  OmniCall,  Inc. in November of 1999,
resulting in an increase of  approximately  14,300 local access  lines,  (c) the
purchase of an  additional  2,000 local access lines from a competitor  in March
2000 and (d) internally generated growth through marketing efforts.

     Access One's gross profit for the  six-month  period  ending April 30, 2000
was  $7,069,937  compared to $676,602 in the  six-month  period ending April 30,
1999, an increase of 945%.  The gross profit  percentage  increased to 37.8% for
the  six-month  period ending April 30, 2000 compared to 12.6% for the six-month
period  ending  April 30,  1999.  The  increase in the gross  profit  amount was
primarily a result of the increased  revenue of Access One, and the  improvement
in the gross  percentage was primarily  attributable  to Access One's ability to
introduce and utilize the unbundled  network elements  platform,  or UNE-P, to a
majority of its customers,  which  resulted in a lower cost, and  consequently a
higher resultant gross margin.  Approximately  54,000 local access lines were on
UNE-P  pricing as of April 30, 2000  compared to zero local  access  lines as of
April 30, 1999.  Although Access One's gross profit has been  increasing,  there
can be no assurance that it will continue to increase.

     For  the  six  months   ended  April  30,   2000,   selling,   general  and
administrative expenses totaled $9,759,744,  an increase of 298% compared to the
six months ended April 30, 1999 when such expenses  amounted to $2,452,544.  The
expenses  for the six months  ended  April 30,  2000  increased  for a number of
reasons,  including:  (1) Access One merged with  OmniCall on November 29, 1999,
and, accordingly,  the selling,  general and administrative expenses of OmniCall
are included for the period from November 29, 1999 through  April 30, 2000,  but
were not part of the expenses of Access One for the  comparable six months ended
April 30, 1999, (2) Goodwill  amortization of $698,279  relating to the OmniCall
merger was recorded in the six month period ended April 30, 2000 with no similar
amortization  cost in the  comparable six month period ended April 30, 1999, (3)
Labor and related  payroll  taxes and fringe  benefit  costs,  customer  service
costs, and other operating  expenses increased in response to the need of Access
One to service a significantly  greater customer base in 2000 as compared to the
similar period in fiscal 1999.

     Interest  expense and loan fees for the six-months ended April 30, 2000 was
$1,220,989  compared to $306,778  for the six months  ended April 30,  1999,  an
increase of $914,211.  The increase is attributable to a significant increase in
average borrowings outstanding, and higher interest rates.

     During the six months ended April 30, 2000,  Access One exchanged,  with an
existing shareholder of Access One, 400,000 shares of eLEC Communications,  Inc.
which Access One acquired for 300,000  shares of Access One's own common  stock.
The  transaction  resulted  in  Access  One  recognizing  a gain on the  sale of
$628,720  and  the  recording  of  treasury   stock  of  $850,000.   Access  One
subsequently  issued  240,000  shares of its common  stock held in treasury as a
bonus  to  employees,   resulting  in  compensation  expense  of  $680,000.  The
transaction  was valued based on the quoted  market price of eLEC on the date of
the exchange. During the six months ended April 30, 1999, Access One sold 85,000
shares of eLEC stock for proceeds of $85,000 resulting in a loss of $214,675.


                                       70
<PAGE>

Year Ended October 31, 1999 Compared to Year Ended October 31, 1998

     Revenues  for fiscal  1999 were  $15,412,640  compared  to  $5,811,038  for
fiscal,  1998,  an increase  of 165%.  The  increase  in revenue  was  primarily
attributable  to the  purchase of  approximately  15,000 local access lines from
e.spire  Communications,  Inc. in April of 1999 and internally  generated growth
through marketing efforts.

     Access One's gross profit for fiscal 1999  increased by 323% to  $3,234,847
from  $765,524  in the  year  ended  October  31,  1998,  and the  gross  profit
percentage increased to 21.0% for fiscal 1999 compared to 13.2% for fiscal 1998.
The increase in the gross profit  amount was primarily a result of the increased
revenue of Access One, and the  improvement  in the gross profit  percentage was
primarily  attributable  to Access One's  ability to introduce and utilize UNE-P
pricing to a majority  of its  customers,  which  results in a lower  cost,  and
consequently a higher resultant gross margin.  Approximately 27,000 local access
lines were on UNE-P pricing as of October 31, 1999 compared to zero local access
lines as of October 31, 1998.

     Selling,  general and administrative expenses totaled $6,847,884 for fiscal
1999, an increase of 65% compared to fiscal 1998 when such expenses  amounted to
$4,152,988.  Fiscal  1999  expenses  reflect  amortization  expense of  $626,677
related to purchased  customer  accounts from  e.spire,  with no similar cost in
fiscal 1998.  Additionally,  labor and related  payroll taxes and fringe benefit
costs,  customer  service  costs,  and other  operating  expenses  increased  in
response to the need of Access One to service a significantly  greater  customer
base in fiscal 1999 as compared to fiscal 1998.

     Interest  expense and loan fees for fiscal 1999 was $1,166,462  compared to
$312,869  for fiscal  1998,  an increase of 273%.  The  increase  was  primarily
attributable to an increase in average borrowings and higher interest rates.

     During  fiscal 1999,  Access One sold 85,000 shares of eLEC for proceeds of
$85,000,  resulting in a loss of $214,625.  During fiscal 1998,  Access One sold
690,000  shares  of eLEC  for  proceeds  of  $1,373,125  resulting  in a loss of
$1,061,000.

Year Ended October 31, 1998 Compared to Year Ended October 31, 1997

     Revenues  for fiscal 1998 were  $5,811,038  compared to $479,516 for fiscal
1997,  an increase of 1,112%.  The increase in revenue was  attributable  to the
fact that fiscal 1997 contained  revenue for only two months,  since Access One,
which  had  been  inactive  during  that  year  prior  to  September,  commenced
operations that month with the acquisition of The Other Phone Company,  Inc., or
OPC, while fiscal 1998 contained a full year of revenue.

     Access  One's gross  profit for fiscal 1998  increased  by 576% to $765,524
from $113,273 in fiscal 1997, and the gross profit percentage decreased to 13.2%
for fiscal 1998  compared to 23.6% for fiscal  1997.  The  increase in the gross
profit amount was primarily a result of the increased revenue of Access One. The
decrease in gross profit  percentage was primarily  attributable to Access One's
mix of products in fiscal 1997 compared to fiscal 1998.

     Selling,  general and administrative expenses totaled $4,152,988 for fiscal
1998,  an increase of 1,529% from $254,999 for fiscal 1997.  Operating  expenses
for fiscal 1997  represent  only two months of such  expenses,  since Access One
commenced operations in September 1997 with the acquisition of OPC.

     Interest  expense  and loan fees for fiscal 1998 was  $312,869  compared to
$16,372 for fiscal 1997, an increase of 1,811%. The increase was attributable to
the increase in average borrowings,  and the fact that borrowings in fiscal 1998
were outstanding for a longer period.

     During the year ended October 31, 1998,  Access One sold 690,000  shares of
eLEC, for proceeds of $1,373,125, resulting in a loss of $1,061,000.

     Access One does not believe  that  inflation  had a  significant  impact on
Access One's revenues or operations.


                                       71
<PAGE>

LIQUIDITY, FINANCIAL AND CAPITAL RESOURCES

     This discussion of financial resources addresses the Statement of Financial
Position and the Statement of Cash Flows.

Financial Condition

     In fiscal  1999,  and for the first six months of fiscal  2000,  Access One
improved its liquidity and expanded its borrowing capability  substantially.  By
replacing its previous principal lender,  Receivables Funding Corporation with a
new lender,  MCG Finance  Corporation,  Access One has  increased  its borrowing
credit  line to  $15,000,000.  Access  One has used  acquisitions  to  provide a
significant   portion  of  its  growth.   The  source  of  financing  for  these
acquisitions  has been through  borrowings.  Consequently,  Access One is highly
leveraged, with a debt to equity ratio of 11.62 to 1.00 at April 30, 2000.

Operating Activities

     Operating activities have resulted in a use of cash in each of fiscal 1999,
1998 and 1997 and also in the six-month period ending April 30, 2000. Access One
has incurred substantial  operating losses which have been a major factor in the
aforementioned use of cash. As of April 30, 2000, Access One's cash position was
$1,500,585.

Investing Activities

     For the six months ended April 30, 2000,  investing  activities resulted in
the use of cash  of  $505,496.  For  fiscal  1999,  1998,  and  1997,  investing
activities  provided (used) cash of ($2,660,726),  $1,169,363 and  ($1,017,969),
respectively.  Significant  investing  activities  that resulted in uses of cash
were from business acquisitions, purchases of equipment, and purchases of Access
One's equity  securities.  Significant  investing  activities  that  resulted in
sources of cash were from the proceeds from the sale of eLEC common stock.

Financing Activities

     For the six months ended April 30, 2000,  and for fiscal  1999,  1998,  and
1997,  financing activities provided cash of $5,818,403,  $5,189,658,  $663,963,
and $1,162,271, respectively.  Significant financing activities that resulted in
sources of cash were from bank borrowings.

     In June, 1999, Access One terminated its receivables  financing arrangement
and loan  agreement  with  RFC,  which  provided  for  borrowing  under a credit
facility of up to $1.2 million.  Access One and each of its subsidiaries entered
into a new credit  facility  agreement with MCG, which provided for, among other
things, a term loan of $7.5 million which could be borrowed from time to time on
a senior secured basis.  In November,  1999,  Access One and MCG amended the MCG
credit  facility  to include  OmniCall  as party and to  increase  the term loan
arrangement to $15 million.  Access One is required to pay an origination fee of
$250,000, of which $125,000 is due in June, 2000, and the balance is due in June
2001. The maturity date of the Facility is June, 30, 2002.  Borrowings under the
MCG  credit  facility  may be  designated  by Access One and  subdivided  into a
maximum of three  portions.  The  outstanding  balance  under each portion bears
interest  at the  rate of  either  (i) the  prime  rate  plus 11% or (ii) at the
three-month  London  Interbank  Offered Rate, or LIBOR,  plus 9%. The applicable
rate  index for each  portion  may be  changed  periodically  by  Access  One in
accordance with the terms of the facility. Interest payable under the MCG credit
facility is  subdivided  into two  components,  current  interest,  and deferred
interest.  Current interest on each principal portion is due and payable monthly
only to the  extent of the  following  rates:  the prime rate plus 8%, or at the
LIBOR rate plus 6%, depending on the rate assigned to the related portion of the
loan.  Deferred interest  accrues,  calculated at 3%, and is payable in one lump
sum upon the occurrence of any of the following events (at the election of MCG):
(i) the maturity date, (ii) the date that all  obligations  under the MCG credit
facility  are paid in full and the related loan  documents  are  terminated,  or
(iii)  the  occurrence  of an  event  of  default.  Currently,  $15  million  is
outstanding under the MCG credit facility.


                                       72
<PAGE>

     The MCG credit  facility  also  contains  certain  financial  and operating
covenants,  including  minimum local access  lines,  minimum  revenues,  certain
specified ratios and other  limitations as defined therein.  Access One also has
granted MCG a security  interest  in all of its  personal  property  and assets,
whether then existing or subsequently acquired.

     In connection  with the MCG credit  facility,  MCG was granted  warrants to
purchase  1,657,889  shares  of Access  One  common  stock at $0.01  per  share,
exercisable  immediately through June 30, 2009. In connection with the amendment
to the MCG credit  facility,  MCG was granted warrants to purchase an additional
400,000  shares of Access  One  common  stock at $1.55  per  share,  exercisable
immediately through November 30, 2009.

     In October, 1999, OmniCall issued a promissory note to William M. Rogers in
the  principal  amount of $3  million,  which  principal  amount is  payable  in
quarterly  installments  of  $750,000  each  commencing  on January 31, 2001 and
continuing  until paid in full. Such  indebtedness  bears interest at a variable
percentage  rate equal to 100 basis points above the index of  SouthTrust  Bank,
N.A.'s 30-day LIBOR.  OmniCall's  obligations under such note are subordinate to
all of  Access  One's  and  its  subsidiaries'  indebtedness  to MCG  under  the
facility.

RECENT DEVELOPMENTS

     In April, 1999, Access One acquired approximately 15,000 local access lines
from e.spire Communications,  Inc. in consideration for approximately $1,850,000
payable at closing and a promissory  note in the amount of  $1,350,000,  bearing
interest at the rate of 10.625%,  payable in eleven equal  monthly  installments
which commenced on August 31, 1999.

     In November,  1999,  Access One acquired  OmniCall through a merger between
OmniCall  and a subsidiary  of Access One.  Pursuant to the terms of the merger,
each  outstanding  share of OmniCall common stock was converted into a number of
shares of Access One  common  stock  equal to  6,493,776  shares  divided by the
number  of then  outstanding  shares  of  common  stock  of  OmniCall.  OmniCall
shareholders  were also  entitled  to  receive  additional  shares of Access One
common stock based upon the  performance  of the  division of OmniCall  known as
OmniWeb or BizKick.  This earn out payment was to be based on the gross sales of
BizKick  during  the period  from the  closing of the  OmniCall  merger  through
December 31, 2000. The rights of the former OmniCall stockholders under the earn
out  provisions  have been settled under an agreement  providing for issuance of
19,285 shares of Talk.com common stock to those stockholders,  together with the
repayment  of  certain  outstanding  debt and cash  payments  by Access  One for
consulting  and other  services.  The  operations  of the BizKick  division were
terminated   and  its  assets  have  been   returned  to  the  former   OmniCall
stockholders.

     On March 24, 2000,  Access One entered into the merger  agreement.  On that
date,  Kenneth G.  Baritz  resigned  his posts as Chairman  and Chief  Executive
Officer of Access One to become  President  of  Talk.com.  As a condition to the
merger, Mr. Baritz will also become a member of the Talk.com board of directors.
In addition,  Kevin Griffo resigned as President and Chief Operating  Officer of
Access One to become  Executive Vice  President,  Local  Services,  of Talk.com.
Messrs.  Baritz and Griffo have  continued  in their role as directors of Access
One. The board of directors of Access One has elected Elizabeth  Stallings,  the
Treasurer of Access One, to the additional office of President of Access One, in
replacement of Mr. Griffo.

     In March 2000, Access One acquired  approximately  2,000 local access lines
from Atlantic Telecom for approximately $386,000.


                                       73
<PAGE>

                               ACCESS ONE BUSINESS

     Access  One  is  a  virtual  facilities-based  competitive  local  exchange
carrier,  or CLEC, that operates under the unbundled  network element  platform.
Under the unbundled network element platform, or UNE-P, Access One purchases the
same necessary  elements from the incumbent local exchange  carriers,  or ILECs,
that allows them to operate  virtually like a  facilities-based  carrier without
building the redundant  facilities.  Under UNE-P,  Access One is charged a fixed
rate for business and  residential  lines with all  vertical  features  received
without   additional   charge.   Access   One   offers  a  bundled   package  of
telecommunications  products,  including  local  and  long  distance  telephony,
calling  cards,   voicemail,   teleconferencing,   Internet  access,  DSL  where
available,  and other enhanced and value-added services.  Access One focuses its
principal  marketing  efforts on small and medium-sized  businesses having fewer
than 10  local  access  lines in any one  location  and has  recently  commenced
marketing its services to  residential  customers.  Access One's  strategy is to
expand its customer base by being more  flexible,  innovative  and responsive to
the needs of its target customers than the regional Bell operating companies, or
RBOCs,  and  the  first-tier   interexchange   carriers,  or  IXCs,  which  have
historically  concentrated  their sales and marketing efforts on residential and
large  business  customers.  Access One  differentiates  itself by  providing an
integrated,  customized package of telecommunications  services on a single bill
and responsive customer service.  Access One has recently introduced a flat rate
"bundled" product to simplify pricing for its customers.

     Access  One was  incorporated  under the laws of the State of New Jersey in
October  1991,  under  the  name  PRS  Sub II Inc.  and  commenced  its  current
operations in January 1997. Access One changed its name to CLEC Holding Corp. in
August 1997,  and changed its name to Access One  Communications  Corp. in April
1998.  Access One's  principal  executive  offices are located at 3427 Northwest
55th Street,  Fort Lauderdale,  Florida 33309, and its telephone number is (954)
714-0000.

     The Other Phone Company Inc. or OPC, was incorporated under the laws of the
State of Florida in April 1996, and is a subsidiary of Access One, substantially
all the  stock of which is owned by  Access  One.  On  September  9,  1997,  OPC
Acquisition  Corp., a company  controlled by Kenneth G. Baritz,  acquired 95% of
the outstanding  common stock of OPC, referred to herein as the OPC Acquisition,
in consideration of an aggregate of $2,250,000, consisting of (1) a cash payment
of $1 million,  (2) the issuance of a promissory note in the principal amount of
$250,000,  which was  subsequently  paid,  (3) the  assumption  of  $250,000  of
indebtedness,  which was subsequently  repaid, and (4) the issuance of a secured
promissory  note in the  principal  amount of  $750,000  which was  subsequently
repaid. OPC Acquisition Corp. issued debt and equity securities in the aggregate
amount of $1 million to finance  the cash  portion  of the  purchase  price.  On
September  30,  1997,  Access One  issued  4,000,000  shares of common  stock in
exchange for all of the outstanding capital stock of OPC Acquisition Corp. As of
the date of this joint proxy statement/prospectus, Access One owns more than 99%
of the outstanding common stock of OPC.

     OmniCall,  Inc., or OmniCall,  was incorporated under the laws of the State
of South Carolina in May, 1996, and is a wholly owned  subsidiary of Access One.
In  November,  1999,  Access  One  acquired  OmniCall  through a merger  between
OmniCall and a  subsidiary  of Access One.  Under the terms of the merger,  each
outstanding share of OmniCall common stock was converted into a number of shares
of Access One common  stock equal to 6,493,776  shares  divided by the number of
then outstanding  shares of OmniCall common stock.  OmniCall  shareholders  were
also entitled to receive additional shares of Access One common stock based upon
the  performance  of the division of OmniCall  known as OmniWeb or BizKick.  The
earn out payment was to be based on the gross sales of BizKick during the period
from the closing of the OmniCall merger through December 31, 2000. The rights of
the former OmniCall stockholders under the earn out provisions have been settled
under an agreement  providing for issuance of 19,285  shares of Talk.com  common
stock to those stockholders,  together with the repayment of certain outstanding
debt and cash  payments by Access One for  consulting  and other  services.  The
operations  of the BizKick  division  were  terminated  and its assets have been
returned to the former OmniCall stockholders.


                                       74
<PAGE>

COMPETITIVE ADVANTAGES

     Access One has achieved  rapid growth in its  customer  base.  Local access
lines in service  have  increased  from  approximately  2,000 at the time of the
acquisition  of OPC to more  than  61,000  as of the  date of this  joint  proxy
statement/prospectus.

     Access One believes it has the following competitive advantages:

   o Resale/UNE-P  Agreements.  OPC and OmniCall  have executed  local  exchange
     resale and UNE-P  agreements with BellSouth for all states in its region at
     rates at least as  favorable  as  those  of other  potential  resellers  of
     BellSouth local services.  Access One currently offers services in Florida,
     Kentucky, Alabama, Georgia, Louisiana,  Mississippi,  North Carolina, South
     Carolina  and  Tennessee  and plans to expand to other  parts of the United
     States by providing  local  service  through  resale and UNE-P  agreements.
     Access One is the first CLEC to negotiate, sign and implement a region wide
     UNE-P platform.  In March 1998,  Access One entered into a resale agreement
     with Sprint for services in Sprint's Florida territory.

   o Complementary Relationships with ILECs. Access One believes that the ILECs'
     networks will  continue to be the  predominant  means for  providing  local
     telecommunications  services  to  Access  One's  target  customers  for the
     foreseeable  future. By moving  aggressively to enter into UNE-P agreements
     with ILECs,  Access One believes  that it will be able to capitalize on the
     ILECs' networks without corresponding increases in capital expenditures.

   o Electronic   Provisioning  and  Interface  Systems.  Access  One's  primary
     provisioning  functionality  utilizes a third party application provided by
     Mantiss  Information  Corp.  Mantiss  provides a compliant,  user-friendly,
     fully   functional   interconnection   gateway   solution   to   facilitate
     flow-through  ordering and provisioning.  Access One has the ability to use
     Mantiss' applications with multiple ILECs.

   o Strategic  Flexibility.  Access One  believes  that its  business  strategy
     affords it more  flexibility  to take  advantage of regulatory and industry
     dynamics than its facilities-based competitors. For example, Access One has
     not spent substantial capital resources building facilities and is not tied
     to any long  term or  restrictive  contracts  that  would  prevent  it from
     developing new ways to provide services to its customers.

   o Proprietary  Billing System.  Access One utilizes a proprietary  system for
     billing,  tracking  and  customer  service.  The system was  designed to be
     flexible  enough to be able to both  mirror  RBOC rate plans in all regions
     and to  utilize  custom  rate  plans  specific  to Access  One.  Access One
     believes  that,  by adding  hardware,  the system  will have the ability to
     handle a substantial increase in capacity.

BUSINESS STRATEGY

     A key element in building Access One's customer base while minimizing churn
has been,  and will  continue  to be,  the  implementation  of a  marketing  and
operating strategy which emphasizes an integrated telecommunications solution to
its target  market.  Access One  believes  that its  target  customers  have not
previously been provided the opportunity to purchase  bundled  services.  Access
One attracts and retains customers by providing  high-quality  service at a cost
which is usually only afforded to large business customers. Specifically, Access
One provides a single  source and bill for  integrated  local and long  distance
telephony,  calling cards, voicemail,  Internet access, DSL where available, and
other enhanced and value-added  telecommunications  services, product inquiries,
repairs and billing  questions.  Access  One's  business  strategy  includes the
following:

   o Provide  Integrated  Telecommunications  Services to Small and Medium-Sized
     Businesses.  Access One primarily  markets local and long distance services
     to small and medium-sized businesses having fewer than 10 business lines in
     any one location.  Access One believes that these customers prefer a single
     source for all their telecommunications  services. Access One has chosen to
     focus on this segment based on its  expectations  that higher gross margins
     will  generally  be available  on services  provided to these  customers as
     compared to larger


                                       75
<PAGE>

     businesses, and that ILECs and facilities-based CLECs may be less likely to
     apply significant resources towards obtaining or retaining these customers.
     Access One expects to attract and retain these  customers  through a direct
     sales and  telemarketing  effort,  and by offering  bundled  local and long
     distance  services,  as  well as  enhanced  telecommunication  services,  a
     competitive long distance rate and responsive customer service and support.

   o Provide Integrated Telecommunications Services to Residential Customers. In
     addition to  marketing to small and medium  sized  businesses  as mentioned
     above,  Access  One  has  recently  commenced  marketing  its  services  to
     residential  customers.  Access One  expects to  attract  and retain  these
     customers  through a  telemarketing  effort,  direct  mail,  by  developing
     marketing  partnerships,  and by offering bundled local,  long distance and
     enhanced  telecommunication  services at a fixed rate,  as well as offering
     responsive customer service and support.

   o Develop  Customer  Service  Organizations.  Access  One  has  developed  an
     experienced  customer  service  organization.   Access  One  currently  has
     approximately 50 customer  support  representatives.  To increase  customer
     satisfaction,  Access One emphasizes personalized care. Access One plans to
     continue to build its  customer  service  staff to one  representative  for
     every 1,250 lines.

   o Leverage Ubiquitous Networks.  Access One believes that a key factor in its
     success  has  been its  ability  to  provide  the  complete  range of local
     services  currently  provided by ILECs located in its service  territories.
     Access One believes  that there is currently no competing  network with the
     product breadth,  capacity and geographic  reach of the ILECs.  Through the
     use of a UNE-P  platform,  Access One is able to offer to its customers all
     products and features that the ILECs offer to their customers. Access One's
     service is available in 100% of the ILECs' territories.  Unlike a competing
     facilities-based  carrier, Access One is not restricted by "on-net/off-net"
     conditions of network buildout.

   o Provide Consolidated  Billing and Branding.  Access One has determined that
     multi-site  organizations greatly desire consolidated billing for all their
     locations  and Access One has the  ability  to  provide  such  consolidated
     billings. Currently, CLECs rarely provide multi-site organizations with the
     option  to  consolidate  their  invoices  into one  bill.  Similarly,  most
     residential   customers  receive  an  average  of  three  bills  for  their
     telecommunications  services.  Access One  believes  that  consumers  would
     prefer a single bill for all of their telecommunications needs.

SALES AND MARKETING

Marketing Strategy

     Access One has a dual marketing strategy to increase its penetration. It is
primarily  targeting  small and medium sized business  customers and residential
customers.  Access One offers a package of integrated communications services to
its  customers  on a single  bill.  As a means of  differentiating  its product,
Access One focuses on repackaging its services and pricing in a clearer, easy to
understand  format.  Access  One's  pricing is set at a  discount  from the ILEC
retail rate.  Additionally,  providing prompt and courteous  customer service to
its base of customers is an important aspect of differentiating  Access One from
the ILECs.

Telemarketing

     Prior to January 2000, Access One relied primarily on outside telemarketers
and has made a strategic decision to bring  telemarketing  in-house.  Currently,
Access One uses  internal  telemarketers  to acquire  small and medium  business
customer accounts.  This business segment is generally characterized as having a
single  location  with  less than 10 local  access  lines  per  location.  These
customers  are  offered a 10%  discount  off the  price of all of their  current
services.  Access One has targeted these customers because it believes that this
market segment has been underserved in the past. By using in-house telemarketers
since January 1, 2000, Access One has lowered its selling,


                                       76
<PAGE>

general  and  administrative   expenses  associated  with  account  acquisition.
Currently,  Access One has 40 telemarketers and plans to increase that number to
approximately  100 by January 1, 2001.  Access One has recently  commenced using
its telemarketers to sell to the residential market. Access One intends to offer
residential  customers flat rate pricing that bundles  local,  long distance and
vertical features.

Agent Sales

     Access One also  utilizes an outside  agent  sales  force to target  larger
business  customers.  This  sales  force is  managed by  in-house  direct  agent
managers.  The agent sales force will target businesses with multiple  locations
and line counts above 10 per  location.  This  customer  segment will be offered
"One Simple Solution" for local and long-distance  service. The focus will be to
provide  businesses  with "simple and easy"  products and  therefore the pricing
plan will offer a 10%  discount on local  services  and flat rate  long-distance
pricing.  Additional  discounts  will be available if the customer  signs a term
contract  of at least  one year.  Additional  services,  such as long  distance,
calling  cards  and  voice  mail  will  also be sold at the  point of sale.  All
services will be billed on one monthly statement. Multi-location businesses will
also have the option to get one bill for all of their locations.  By utilizing a
trained  agent  sales  force,  Access  One  expects  not  only to  increase  its
penetration of access lines,  but also the average revenue  generated per access
line.  Access One also believes that  customers  with more than one service with
Access One will also be less likely to switch to another carrier.

Acquisitions

     As an additional  method of customer  acquisition,  Access One has expanded
its  customer  base by  acquiring  the  customer  bases  of other  carriers.  In
connection  with Access  One's  acquisition  of OmniCall  in November  1999,  it
acquired approximately 14,300 local access lines. Access One acquired the offnet
customer  bases of e.spire  Communications,  Inc.  in April 1999,  and  Atlantic
Telecommunications   Systems,   Inc.,   a  reseller,   in  March  2000,   adding
approximately  15,000 and 2,000 local  access  lines,  respectively.  Access One
plans  to  consider  new  opportunities  to  acquire  customers  through  future
acquisitions.

CUSTOMER CARE

     Customer  service  is  important  if  Access  One is to gain a  competitive
advantage  over an ILEC.  Access One  maintains an emphasis on customer  care to
differentiate  itself from its competitors and reduce churn. Access One provides
ongoing  personalized  contact to address its  customers'  needs.  In  addition,
Access One has  customer  service  representatives  available  24-hours-per-day,
365-days-per-year to facilitate customer care and customer service requests.  At
Access One's customer care center,  customers' calls are answered by experienced
customer  care   representatives,   many  of  whom  are   cross-trained  in  the
provisioning process.  Access One's equipment allows its service representatives
to identify a caller prior to answering the phone.

MANAGEMENT INFORMATION SYSTEMS

     Access  One  is  committed  to the  continued  development  and  successful
implementation  of billing and customer  care systems that provide  accurate and
timely  information  to  both  Access  One  and its  customers.  Access  One has
developed and utilizes a proprietary  internally  designed billing,  back-office
support and provisioning system, and has also developed interfacing software and
systems in order to better track and sort customers account data from the RBOC's
and ILEC's.

VENDOR AGREEMENTS

Introduction

     Access  One  has  executed  comprehensive  local  exchange resale and UNE-P
agreements  with  BellSouth, and a resale agreement with Sprint. Through its new
UNE-P  agreement  with  BellSouth,  Access  One now receives services at a lower
price than under its other vendor agreements. Access


                                       77
<PAGE>

One  continuously   evaluates   opportunities  to  enter  into  agreements  with
additional RBOCs, other local and long distance providers and enhanced and other
value-added  service providers in order to aggressively  build its customer base
as well as to  provide  additional  services  to its  existing  customers  while
reducing costs. In addition,  Access One has entered into a long distance resale
agreement with Frontier Communications of the West, Inc..

BellSouth UNE-P Agreement

     OPC has entered into a UNE-P agreement with BellSouth under which BellSouth
provides resale, access and interconnection services to OPC. The UNE-P agreement
was  originally  executed in April,  1999. In February  2000, in order to comply
with an FCC order  released  in  November,  1999,  which  provided,  among other
things,  that  the  price  of the  foregoing  services  must  correspond  to the
forward-looking  cost of  providing  such  services,  the  UNE-P  agreement  was
renegotiated.  The new UNE-P agreement  provides for more favorable pricing than
the original UNE-P agreement.  Under the new UNE-P agreement,  OPC purchases the
same necessary  elements from BellSouth that allows it to operate virtually like
a facilities  based carrier without  building the redundant  facilities.  OPC is
charged a fixed  rate for  business  and  residential  lines  with all  vertical
features received without additional charge.

BellSouth Resale Agreements

     In April,  1997,  and in March,  1998,  OPC entered  into  agreements  with
BellSouth under which OPC purchases local exchange  service at discounted  rates
in the BellSouth region,  which includes Alabama,  Florida,  Georgia,  Kentucky,
Louisiana,  Mississippi,  North  Carolina,  South  Carolina and  Tennessee.  The
agreements  each  provide  for an initial  two-year  term and are  automatically
renewable for two additional  one-year periods,  unless otherwise  terminated 60
days prior to the end of the respective  existing  contract terms.  The level of
discounts of the resold services provided under these agreements varies based on
the state and the nature of services resold,  such as local access lines,  local
calls, toll calls or features.

Sprint Agreement

     In February  1998,  OPC entered into a local resale  agreement  with Sprint
under which Sprint makes  available  its retail  telecommunications  services at
wholesale prices for resale by OPC.  Services covered under the resale agreement
include the typical  telecommunication  products and services provided by Sprint
(e.g.,  local exchange  calling and attendant  features)  toward  fulfillment of
Sprint's  obligations  under  applicable  law.  The  term  of the  agreement  is
perpetual  unless  terminated  upon 90 days' prior notice by either party,  (ii)
upon 60 days' prior  notice in the event of a default or (iii) upon the transfer
by Sprint of substantially all of its assets.

Premiere Agreements

     In February, 1998, Access One also entered into a three year agreement with
Premiere  Communications,  Inc. under which Access One agreed to exclusively use
Premiere's products and services designed for voice messaging, including maximum
greeting length, maximum message length, message retention and maximum number of
messages. The agreement provides that Access One cannot use, endorse or sell any
competitive messaging services.  The agreement is automatically  renewable for a
three year period unless either party gives written notice to terminate not less
than three months prior to the first anniversary of the agreement.

     In March,  1998,  Access One entered into another three year agreement with
Premiere under which Access One participates in Premiere's  proprietary  calling
card system.  The initial term of the agreement is  automatically  renewable for
successive  periods  of twelve  months,  unless  either  party  gives  notice to
terminate not less than 60 days prior to the end of any particular term.


                                       78
<PAGE>

Frontier Agreements

     In March 1998,  OPC entered  into an  agreement  with  Frontier to purchase
various  long  distance  telecommunications  services  for  resale  by OPC.  The
agreement provides for a term of eighteen months and is automatically  renewable
for successive one-year terms,  unless earlier terminated.  OPC may cancel, upon
30 days notice, any of the services being provided by Frontier in the event of a
rate increase.

     In March 1998,  OmniCall  also entered into a carrier  services  switchless
agreement  with  Frontier to purchase  various long  distance  telecommunication
services for resale by OmniCall. The agreement provides for a term of four years
and is  automatically  renewable for successive  one-year terms,  unless earlier
terminated.  Either party may terminate the services  agreement at any time upon
90 days prior notice to the other party.  In October  1999,  the  agreement  was
amended to provide that it would continue in effect until October 2002.

COMPETITION

     Access  One  operates  in a  highly  competitive  environment  and  has  no
significant market share in any market in which it operates.  Access One expects
that  competition  will  continue to intensify  in the future due to  regulatory
changes,  including continued  implementation of the Telecommunications Act, and
the increase in the size, resources and number of market  participants.  In each
of its markets, Access One faces competition in the local telecom service market
from larger,  better capitalized  incumbent  providers.  Additionally,  the long
distance  market  is  already  significantly  more  competitive  than the  local
exchange market because the ILECs,  including the RBOCs, have historically had a
monopoly position within the local exchange market.

     In the  local  exchange  market,  Access  One  also  faces  competition  or
prospective competition from one or more CLECs, many of which have significantly
greater  financial  resources  than  Access  One,  and  from  other  competitive
providers.  For  example,  BellSouth,  AT&T,  WorldCom  and Sprint,  among other
carriers,  have each begun to offer local  telecommunications  services in major
U.S.  markets using their own  facilities or by entering into resale  agreements
with ILECs' or other providers' services. These competitors either have begun or
in the near future likely will begin offering  local  exchange  service in those
states, subject to the joint marketing restrictions under the Telecommunications
Act  described  below.  In addition to these long  distance  service  providers,
entities that currently  offer or are potentially  capable of offering  switched
services include CLECs, cable television  companies,  electric utilities,  other
long distance carriers,  microwave carriers, wireless telephone system operators
and large customers who build private networks.

     With respect to wireless telephone system operators, the FCC has authorized
cellular,  personnel communications service, or PCS, and other commercial mobile
radio service, or CMRS, providers to offer wireless services to fixed locations,
rather than just to mobile  customers,  in whatever capacity such CMRS providers
choose. Previously,  cellular providers could provide service to fixed locations
only on an ancillary or  incidental  basis.  This  authority to provide fixed as
well as mobile  services will enable CMRS providers to offer wireless local loop
service  and other  services  to fixed  locations  (e.g.,  office and  apartment
buildings)  in  direct  competition  with  Access  One and  other  providers  of
traditional  fixed  telephone  service.  In addition,  in August  1996,  the FCC
promulgated  regulations  that  classify  CMRS  providers as  telecommunications
carriers,  thus giving them the same rights to  interconnection  and  reciprocal
compensation    under   the    Telecommunications    Act   as   other    non-LEC
telecommunications carriers, including Access One.

     Under the  Telecommunications  Act and related federal and state regulatory
initiatives,  barriers to local  exchange  competition  are being  removed.  The
availability   of   broad-based   local   resale   and   the   introduction   of
facilities-based  local  competition  are required  before the RBOCs may provide
in-region  interexchange long distance services. The RBOCs are currently allowed
to  offer  certain  in-region  "incidental"  long  distance  services  (such  as
cellular,  audio and visual  programming  and  certain  interactive  storage and
retrieval  functions)  and to offer  virtually all  out-of-region  long distance
services.


                                       79
<PAGE>

     The Telecommunications  Act prohibits an RBOC from providing  long-distance
service that originates (or in certain cases terminates) in one of its in-region
states until the RBOC has satisfied certain  statutory  conditions in that state
and has received the approval of the FCC.  Bell Atlantic  recently  obtained FCC
approval to begin providing long distance services in New York, and it has begun
the process to obtain similar  authority in other states.  The FCC also recently
approved an  application  by SBC to begin  providing  long distance  services in
Texas,  and  other  Bell  operating  companies  are  expected  to  file  similar
applications in the near future.

     Once the RBOCs are  allowed to offer  widespread  in-region  long  distance
services,  both  they  and the  largest  IXCs  will be in a  position  to  offer
single-source  local and long  distance  services  similar  to those  offered by
Access One.

     While new  business  opportunities  will be made  available  to Access  One
through  the  Telecommunications  Act and other  federal  and  state  regulatory
initiatives, regulators are likely to provide the ILECs with an increased degree
of  flexibility  with  regard  to  pricing  of  their  services  as  competition
increases.  If the ILECs elect to lower their rates and sustain lower rates over
time,  this may adversely  affect the revenues of Access One and place  downward
pressure on the rates Access One can charge.  In addition,  if future regulatory
decisions  afford the ILECs excessive  pricing  flexibility or other  regulatory
relief, such decisions could have a material adverse effect on Access One.

     Competition  for Access  One's  products  and  services  is based on price,
quality,  network  reliability,  service features and responsiveness to customer
needs.  While  Access One  believes  that it  currently  has certain  advantages
relating  to the timing  and cost  savings  resulting  from its resale and UNE-P
agreements, there is no assurance that Access One will be able to maintain these
advantages. A continuing trend toward business combinations and alliances in the
telecommunications  industry may create  significant  new  competitors to Access
One. Many of Access One's  existing and potential  competitors  have  financial,
technical and other resources significantly greater than those of Access One. In
addition,  in December 1997, the FCC issued rules to implement the provisions of
the World Trade Organization  Agreement on Basic  Telecommunications,  which was
drafted  to   liberalize   restrictions   on  foreign   ownership   of  domestic
telecommunications  companies and to allow foreign telecommunications  companies
to enter domestic  markets.  The new FCC rules went into effect in February 1998
and make it substantially easier for many non-U.S.  telecommunications companies
to enter the U.S. market, thus further increasing the number of competitors. The
new rules will also give non-U.S.  individuals and corporations  greater ability
to invest in U.S.  telecommunications  companies,  thus increasing the financial
and technical  resources  available to Access One and its existing and potential
competitors.

GOVERNMENT REGULATION

     The following summary of regulatory  developments and legislation describes
the primary  present and  proposed  federal,  state,  and local  regulation  and
legislation  that is  related to the  Internet  service  and  telecommunications
industries and would have a material effect on Access One's  business.  Existing
federal and state  regulations  are currently  subject to judicial  proceedings,
legislative hearings and administrative  proposals that could change, in varying
degrees, the manner in which these industries operate. Access One cannot predict
the outcome of these  proceedings or their impact upon the Internet  service and
telecommunications industries or upon it.

Overview

     Access  One's  telecommunications  services  are subject to  regulation  by
federal,  state and local government agencies.  Generally,  Internet and certain
data   services   are  not   directly   regulated,   although   the   underlying
telecommunications  services may be regulated in certain  instances.  Access One
holds  various  federal and state  regulatory  authorizations  for its regulated
service  offerings.  The FCC has  jurisdiction  over Access One's facilities and
services to the extent those  facilities are used in the provision of interstate
or  international  telecommunications.  State  regulatory  commissions also have
jurisdiction  over its  facilities  and  services to the extent they are used in
intrastate


                                       80
<PAGE>

telecommunications.  Municipalities  and other  local  government  agencies  may
require  telecommunications  services providers to obtain licenses or franchises
regulating  use of public  rights-of-way  necessary to install and operate their
networks,   although   Access  One  believes   that  no  such  local   franchise
authorizations  are required for Access One's current  operations.  The networks
also are subject to certain other local  regulations  such as building codes and
generally  applicable  public  safety  and  welfare  requirements.  Many  of the
regulations  issued by these regulatory bodies may change and are the subject of
various judicial proceedings, legislative hearings and administrative proposals.
Access One cannot predict what impact, if any, these proceedings or changes will
have on its business or results of operations.

Federal Regulation

     The FCC regulates Access One as a non-dominant  common carrier, or one that
is not  considered to be dominant  over other service  providers in the relevant
product or geographic  markets in which it operates.  Non-dominant  carriers are
subject to lesser  regulation  than dominant  carriers but remain subject to the
general  requirements  that they  offer just and  reasonable  rates and terms of
service and do not  unreasonably  discriminate  in the  provision  of  services.
Access One has obtained  authority from the FCC to provide  domestic  interstate
long distance services and international  services between the United States and
foreign countries and have filed the required tariffs. While Access One believes
it is in compliance with applicable laws and  regulations,  it cannot assure you
that  the FCC or  third  parties  will  not  raise  issues  with  regard  to its
compliance.

The Telecommunications Act

     In  February  1996,  the  Telecommunications  Act was  passed by the United
States  Congress and signed into law by President  Clinton.  This  comprehensive
telecommunications  legislation was designed to increase competition in the long
distance and local  telecommunications  industries.  The  Telecommunications Act
imposes a  variety  of duties on  competitive  telecommunications  providers  to
facilitate  competition in the provision of local  telecommunications and access
services. Like all local telecommunications  carriers, where Access One provides
local telephone services, it is required to:

     o    interconnect  its  networks  with  those of  other  telecommunications
          carriers;

     o    originate calls to and terminate  calls from competing  providers on a
          reciprocal basis;

     o    permit resale of its services;

     o    permit  users  to  retain  their   telephone   numbers  when  changing
          providers; and

     o    provide competing providers with access to poles, ducts,  conduits and
          rights-of-way, if any.

     Traditional  telephone  companies,  such  as the  regional  Bell  operating
companies,  are subject to requirements in addition to these, including the duty
to:

     o    undertake additional  obligations applicable to the interconnection of
          their networks with those of competitors;

     o    permit colocation of competitors' equipment at their central offices;

     o    provide   access  to  individual   network   elements  and  "unbundled
          elements," including network facilities, features and capabilities, on
          non-discriminatory and cost-based terms; and

     o    offer their retail services for resale at wholesale rates.

     The   Telecommunications   Act   also   eliminates   certain   pre-existing
prohibitions  on the  provision of  traditional  long  distance  services by the
regional Bell operating  companies and GTE on a phased-in  basis.  Regional Bell
operating  companies  currently are  permitted to provide long distance  service
outside those states in which they provide local telecommunications  service. In
order to provide this  category of long  distance  services,  the regional  Bell
operating  companies  must  receive all  requisite  state or federal  regulatory
approvals  customary to the provision of long distance  services.  Regional Bell
operating  companies  will be permitted  to provide  traditional  long  distance
service within the


                                       81
<PAGE>

regions in which they also provide  local  telecommunications  service only upon
demonstrating  to the FCC,  with input from state  regulatory  agencies  and the
Department of Justice,  that they have  complied  with a statutory  checklist of
requirements  intended to open local telephone  markets to competition.  GTE and
other non-Bell traditional  telephone companies are not limited by this regional
restriction.  To date,  only Bell Atlantic has been granted  approval to provide
in-region  long distance  services and that is restricted to long distance calls
originating  in New York.  However,  Bell  Atlantic  has begun  the  process  of
obtaining permission to provide long distance services in other states and other
Bell operating companies,  including  BellSouth,  either already have started or
are expected to soon begin the process of seeking long distance authority within
their local operating  territories.  Southwestern Bell filed an application with
the FCC on  January  12,  2000,  seeking  permission  to provide  long  distance
services  to  customers  in Texas.  Entry of  BellSouth  into the long  distance
business  could result in  substantial  competition to Access One's services and
may have a material adverse effect on it and its customers. When the FCC permits
BellSouth to provide  traditional  long distance  service in its local telephone
service region,  which is the same region  initially  served by Access One, they
will be able to offer integrated local and long distance  services and may enjoy
a significant competitive advantage.

     The FCC is charged with establishing  national rules  implementing  certain
portions of the  Telecommunications  Act. In August  1996,  the FCC  released an
order   adopting   an   extensive   set   of   regulations   governing   network
interconnection,  network unbundling and resale of traditional telephone company
services,  under the  Telecommunications  Act. In July 1997,  the United  States
Court of Appeals for the Eighth Circuit issued a decision  vacating  substantial
portions of these rules,  principally  on the ground that the FCC had improperly
intruded into matters  reserved for state  jurisdiction.  In January  1999,  the
United  States  Supreme  Court  reversed  many  aspects of the Eighth  Circuit's
decision,  concluding  that the FCC has  jurisdiction  to  implement  the  local
competition provisions of the  Telecommunications  Act. In so doing, the Supreme
Court  found  that  the  FCC  has  authority  to  establish  pricing  guidelines
applicable  to the  provision  of unbundled  network  elements and the resale of
traditional   telephone  company  services,  to  prevent  traditional  telephone
companies from disaggregating  existing combinations of network elements, and to
establish  rules enabling  competitors to select all or portions of any existing
traditional  telephone company  interconnection  agreements for use in their own
interconnection  agreements with traditional  telephone  companies.  The Supreme
Court, however, did not evaluate the specific pricing methodology adopted by the
FCC and has remanded the case to the Eighth  Circuit for further  consideration.
While the Supreme Court resolved many issues, including the FCC's jurisdictional
authority,  other issues remain subject to further  consideration  by the courts
and the FCC.  Although most of these FCC rules were upheld by the Supreme Court,
the Court found that the FCC had not  adequately  considered  certain  statutory
criteria for requiring traditional telephone companies to make unbundled network
elements  available to competitive  telecommunications  providers.  The FCC then
conducted  new  proceedings  to  reexamine  which  unbundled   network  elements
traditional  telephone  companies  must  provide.  On November 5, 1999,  the FCC
released an order in which it required that traditional telephone companies make
available  most, but not all, of the network  elements  specified in its initial
order,  as well as certain new network  elements  not  included on the  original
list. The FCC also clarified the obligation of traditional  telephone  companies
to provide certain combinations of network elements.  Various interested parties
have sought reconsideration and filed appeals of the FCC's order.

     In the  first  half  of  1998,  four  regional  Bell  operating  companies,
including  BellSouth,  petitioned  the FCC to be relieved of certain  regulatory
requirements in connection  with their provision of advanced  telecommunications
services.   Advanced   telecommunications   services  are  wireline,   broadband
telecommunications  services, as opposed to traditional voice services,  and are
widely  used  for  Internet   access,   often  relying  on  DSL  technology  and
data-switched  technology.  In response, in August 1998, the FCC issued an order
and notice which clarified its views on the  applicability to advanced  services
of existing  statutory  requirements in the  Telecommunications  Act relating to
network  interconnection and unbundling.  The FCC also solicited public comments
on a wide variety of issues  associated with the provision of advanced  services
by   wireline   carriers.   The   FCC   generally   determined   that   advanced
telecommunications services are subject to its interconnection and


                                       82
<PAGE>

unbundling  rules.  The FCC has not yet ruled on a preliminary FCC proposal that
would   permit    traditional    telephone    companies   to   deploy   advanced
telecommunications  services  through a separate  affiliate,  which would not be
regulated as a traditional  telephone company and therefore would not be subject
to the Telecommunications  Act's unbundling and resale provisions.  These orders
have been appealed and are the subject of further FCC proceedings as well. In an
order  approving  the  merger  of  Southwestern  Bell  with  Ameritech,  the FCC
authorized SBC to transfer some advanced services, equipment and capabilities to
a  separate  affiliate.  If  other  incumbent  local  telephone  companies  were
authorized  to do the same,  Access One could  encounter  additional  difficulty
obtaining  access to network elements useful in providing DSL and other advanced
services.

     In March 1999, the FCC adopted a further order  strengthening the rights of
competitive  telecommunications  providers  to obtain  physical  colocation  for
purposes of interconnecting with traditional telephone company networks, as well
as  requiring  that   traditional   telephone   companies   permit   competitive
telecommunications  providers  to colocate  equipment  used for  interconnection
and/or access to unbundled network elements. The FCC also adopted rules designed
to  limit  traditional   telephone   companies'   ability  to  deny  competitive
telecommunications  providers  the  ability to deploy  transmission  hardware in
colocation   space  by  asserting  that  the  equipment  will  cause  electrical
interference  with other wires,  requiring the construction of caged enclosures,
and imposing large minimum space  requirements and space preparation fees, among
other things, and it proposed rules making these requirements more specific.  On
March 17, 2000,  the United States Court of Appeals for the District of Columbia
vacated  significant  portions of these FCC colocation  rules,  and remanded the
matter to the FCC for further  consideration.  Among other  things,  the appeals
court  vacated  new FCC rules  that would have  required  traditional  telephone
companies to permit colocation of equipment usable to provide enhanced services,
use  colocation  space to cross  connect to third party  carriers,  and colocate
their  equipment in any unused space in their central  offices.  Further FCC and
appellate proceedings are expected.

     Rates  charged for  unbundled  network  elements  are  established  through
negotiation  or by state  regulatory  commissions,  subject to general FCC rules
governing pricing methodology. FCC rules require traditional telephone companies
to establish  geographically  deaveraged pricing for network elements,  and such
deaveraging could result in a substantial price increase for network elements in
certain non-urban markets served by Access One.

Unbundled Network Element-Platform

     On November 5, 1999, the FCC released an order  establishing that incumbent
local exchange carriers, or ILECs,  nationwide must offer to competitors,  in an
individual  or  combined  form,  a series of  unbundled  network  elements  that
comprise the most important facilities, features, functions, and capabilities of
an  incumbent  local  carrier's  network.  The price at which such  elements are
offered must correspond to the forward-looking cost of providing these elements.
When offered in the combination known as the unbundled network element platform,
or UNE-P,  these piece-parts  include the loop and switching  elements needed to
provide local  telephone  service to a customer.  Although  ILECs have a general
obligation to provide  UNE-P where such  elements are currently  combined in the
network,  the obligation is limited in the central business districts of the top
50 metropolitan statistical areas of the nation. In such markets, the obligation
to provide UNE-P  currently is limited to carriers  serving  customers with less
than four telephone lines. Numerous parties have asked the FCC to reconsider the
details of its order  requiring  that circuit  switching be made available as an
unbundled  network  element,  and that  combinations of network elements be made
available to competitors.  The FCC is presently  reviewing  whether to expand or
further restrict the availability of UNE-P.  ILECs also have appealed the order,
and have asked a federal appeals court to set aside these requirements.

Access Regulation

     The FCC  regulates  the  interstate  access  rates  charged by  traditional
telephone  companies for the  origination  and  termination  of interstate  long
distance traffic.  Those access rates make up a significant  portion of the cost
of providing these long distance services. Over the past few years, the FCC has


                                       83
<PAGE>

implemented  changes in interstate access rules that result in the restructuring
of the access charge system and changes in access charge rate levels.  On remand
from an appeals court, the FCC is conducting further  proceedings to explain and
refine its recent reforms  affecting access charge rate levels. On May 31, 2000,
the  FCC  adopted  several  proposals  to  further  reform  access  charge  rate
structures,  relying  heavily on a proposal  submitted  by a  coalition  of long
distance  companies and RBOCs referred to as "CALLS".  These and related actions
will result in significant changes to access rate structures and rate levels. As
access  rates are  reduced,  expenses  entailed in  providing  Access One's long
distance   services   may  be   reduced.   However,   access   revenues  of  all
telecommunications  carriers  which  provide  local access  services,  including
Access One, may also be reduced.  The costs to traditional  telephone  companies
and long distance carriers to provide long distance services may also be reduced
significantly.  The impact of these new changes will not be known until they are
fully implemented.

     The FCC also has raised the issue of  whether it should  begin to  regulate
the  access  charges  imposed  by  competitive   telecommunications   providers.
Currently,  competitive  telecommunications  providers are free to charge access
rates  at any  levels  they  deem  appropriate  so long as they  are  "just  and
reasonable" and nondiscriminatory. The current proceeding seeks comment from the
industry on whether competitive  telecommunications providers should be required
to  cost-justify  the access  charges they impose on long  distance  carriers or
whether  such  rates  should be limited to a  prescribed  range of  "reasonable"
charges.  A  decision  by the  FCC to  regulate  competitive  telecommunications
providers' access charges could result in the reduction of those charges for all
competitive  telecommunications  providers,  including Access One. Over the past
few years,  the FCC has  granted  traditional  telephone  companies  significant
flexibility in pricing their  interstate  special and switched access  services.
Access One anticipates that this pricing  flexibility will result in traditional
telephone  companies  lowering their prices in high traffic  density areas,  the
probable areas of competition  with Access One. Access One also anticipates that
the  FCC  will  grant  traditional   telephone   companies   increasing  pricing
flexibility  as the number of potential  competitors  increases in each of these
markets.

     In  August  1999,  the FCC  released  an  order  that  granted  substantial
additional pricing  flexibility to traditional  telephone  companies for certain
interstate  services.  Among other  things,  the FCC granted  immediate  pricing
flexibility to many traditional  telephone  companies in the form of streamlined
introduction of new services, the ability to change rates for certain interstate
services  based on geographic  location,  and removal,  after certain local toll
dialing  restrictions are lifted,  of certain  interstate long distance services
from restrictive  pricing  regulation.  The FCC also established a framework for
granting many traditional telephone companies greater flexibility in the pricing
of  all  interstate  access  services  once  they  satisfy  certain   prescribed
competitive  criteria.  The FCC also invited  public  comment on  proposals  for
further traditional telephone company pricing flexibility.

     In addition,  in various contexts,  certain traditional telephone companies
have asked the FCC to rule that certain calls made over the Internet are subject
to  regulation  as  telecommunications  services  including  the  assessment  of
interstate  switched  access  charges and  universal  service fund  assessments.
Although the FCC has suggested that Internet-based  telephone-to-telephone calls
may be  considered  telecommunications  services,  it has  not  reached  a final
decision on that issue.

Universal Service

     In 1997, the FCC established a  significantly  expanded  universal  service
regime to subsidize the cost of telecommunications  services to high-cost areas,
and to low-income  customers and qualifying schools,  libraries and rural health
care providers.  Providers of telecommunications  services,  like Access One, as
well as certain other entities, must pay for these programs.  Access One's share
of the payments  into these  subsidy funds will be based on its share of certain
defined  telecommunications  end-user revenues.  Currently, the FCC is assessing
these  payments  on  the  basis  of  a  telecommunications  services  provider's
interstate and international  revenue for the previous year.  Various states are
also in the process of implementing their own universal service programs. Access


                                       84
<PAGE>

One is currently  unable to quantify  the amount of subsidy  payments it will be
required to make in the future or the effect that these  required  payments will
have on its financial  condition.  Moreover,  the FCC's universal  service rules
remain subject to change, which could increase Access One's costs.

Detariffing

     In November 1996, the FCC issued an order that required non-dominant,  long
distance  carriers,  like Access One, to cease filing  tariffs for domestic long
distance services. Tariffing is a traditional requirement of telephone companies
whereby  such  companies  publish  for public  inspection  at state and  federal
regulatory  agencies all terms,  conditions,  pricing,  and  available  services
governing the sale of all such services to the public. Traditional long distance
service  and  interstate  access  tariffs are filed with the FCC and tariffs for
local telephone services are filed with state regulatory commissions.  The FCC's
order  required  mandatory  detariffing  for  long  distance  services  and gave
interstate  long  distance  service  providers  nine months to withdraw  federal
tariffs and move to contractual  relationships with their customers.  This order
subsequently  was stayed by a federal  appeals court,  and it is unclear at this
time whether or when the detariffing order will be implemented.

     In March 1999, the FCC adopted further rules that, while still  maintaining
mandatory  detariffing,  required long distance carriers to make specific public
disclosures on the services  providers'  Internet websites of their rates, terms
and conditions  for domestic  interstate  services.  The effective date of these
rules also was  delayed  until an appeals  court could rule on the appeal of the
FCC's  detariffing  order.  On April 8, 2000, the United States Court of Appeals
for the D.C. Circuit upheld the FCC's decision.  The FCC  subsequently  issued a
notice establishing a nine-month transition to mandatory detariffing. By January
31,  2001,   carriers'   must  cancel  all  tariffs  for   interstate   domestic
interexchange  services.  After  that date,  the  prices,  terms and  conditions
pursuant to which domestic providers offer service to customers will be governed
by contract.  When the FCC's orders become  effective,  non-dominant  interstate
services  providers will no longer be able to rely on the filing of tariffs with
the FCC as a means of  providing  notice  to  customers  of  prices,  terms  and
conditions under which they offer their domestic interstate  services,  and will
have to rely more heavily on individually negotiated agreements with customers.

     In June 1997, the FCC issued another order stating that non-dominant  local
services  providers may withdraw  their tariffs for interstate  access  services
provided to long distance  carriers.  The FCC continues to require that services
providers  obtain  authority to provide  service  between the United  States and
foreign points and file tariffs for international service.

Reciprocal Compensation

     In decisions  rendered in late 1998 and early 1999, the FCC determined that
both dedicated  access and dial-up calls from a customer to an Internet  service
provider are  primarily  interstate in nature and therefore are to be considered
interstate  calls,  subject to the FCC's  jurisdiction.  The FCC's  orders  were
appealed to the United States Court of Appeals for the District of Columbia.  On
March 17, 1999, the Court of Appeals  vacated the FCC's order  determining  that
dial-up  calls placed to Internet  service  providers are not subject to federal
reciprocal  compensation  requirements,  and  remanded the matter to the FCC for
further  consideration.  The FCC has  initiated a proceeding  to  determine  the
effect that this  regulatory  classification  will have on the  obligation  of a
service  provider to pay reciprocal  compensation  for dial-up calls to Internet
service providers that originate on one service provider's network and terminate
on another service provider's network. Currently, the FCC has permitted existing
reciprocal compensation  arrangements between service providers, as set forth in
interconnection  agreements  and approved by state  regulatory  commissions,  to
remain intact.

     The FCC is  currently  determining  whether  a new  compensation  mechanism
should  be  implemented.   A  decision  which  invalidates   current  reciprocal
compensation  arrangements  could result in the reduction,  or  elimination,  of
potential revenues Access One may receive from reciprocal  compensation payments
for traffic terminated over its network to Internet service  providers.  Federal
legislation  also has been  introduced  which,  if enacted,  could  preclude the
payment of reciprocal  compensation  for traffic  delivered to Internet  Service
providers.


                                       85
<PAGE>

Customer Privacy and Truth-in-Billing

     The Communications Act of 1934 and FCC rules protect the privacy of certain
information  that a  telecommunications  carrier  such as Access One acquires in
connection with providing  telecommunications  services to such customers.  Such
protected  information,  known  as  Customer  Proprietary  Network  Information,
includes information related to the quantity, technological configuration, type,
destination  and amount of use of a customer.  Under the FCC's rules,  a carrier
may not,  without the approval of the affected  customers,  use this information
acquired through one of its offerings of  telecommunications  services to market
certain  other  services.  The  United  States  Court of  Appeals  for the Tenth
Circuit,  however,  recently overturned  significant portions of the FCC's rules
regarding the use and protection of this information.

     The FCC also  recently  adopted new  "Truth-in-Billing"  regulations  which
govern the content and format of bills rendered by  telecommunications  carriers
to customers.

Customer Carrier Selection

     The  FCC  has  adopted  detailed  rules  governing  customer  selection  of
preferred long distance telecommunications carriers. These rules are intended to
ensure that consumers make a knowing and informed  choice of carriers,  and that
unauthorized  switching of customers -- often  referred to as  "slamming"  -- is
deterred.  Substantial  fines and penalties,  including  forfeiture of revenues,
attach to violation of these  rules.  The FCC has issued a tentative  conclusion
that  the  use  of  electronic   signatures  to  obtain   customer   letters  of
authorization  or "LOAs" to switch  carriers is not permitted under its existing
rules.  If this  conclusion  is made final,  such a ruling could have a material
adverse  impact on Talk.com,  since the company  relies on obtaining  electronic
signatures over the Internet to create Letters of  Authorization in support of a
majority of its sales.  However,  the FCC has not finalized  its  decision,  and
numerous parties have asked the FCC to reconsider its tentative  conclusion.  In
addition,  the FCC has sought  industry  comment and  suggestions on alternative
methods of order  verification  that could  resolve its concerns over the use of
electronic signatures for Letters of Authorization.

State Regulation

     The   Telecommunications   Act  preempts   state  and  local  statutes  and
regulations   that  would  tend  to  prohibit  the   provision  of   competitive
telecommunications  services.  As a result,  Access  One  expects  to be free to
provide the full range of local,  long  distance and data services in all states
in which it  currently  operates,  and in any  states  into which it may wish to
expand.  While this action greatly  increases its potential for growth,  it also
increases the amount of competition  to which it may be subject.  Because Access
One provides intrastate common carrier services,  it is subject to various state
laws and regulations.  Most state public utility and public service  commissions
require some form of certification or registration. Access One must acquire this
authority before commencing service. In most states, it is also required to file
tariffs  or price  lists  setting  forth the  terms,  conditions  and prices for
services that are classified as intrastate.

     Access One is required to update or amend these tariffs when it adjusts its
rates  or  adds  new   products  and  is  subject  to  various   reporting   and
record-keeping  requirements  in these  states.  Many states also require  prior
approval   for   transfers  of  control  of   certified   providers,   corporate
reorganizations,  acquisitions of telecommunications  operations,  assignment of
carrier  assets,  carrier stock  offerings and  incurrence of  significant  debt
obligations. States generally retain the right to sanction a service provider or
to  revoke  certification  if a service  provider  violates  applicable  laws or
regulations. If any regulatory agency were to conclude that Access One is or was
providing intrastate services without the appropriate  authority or in violation
of any regulation,  the agency could initiate enforcement  actions,  which could
include the  imposition  of fines,  a  requirement  to disgorge  revenues or the
refusal to grant the regulatory  authority necessary for the future provision of
intrastate telecommunications services.


                                       86
<PAGE>

     Either  Access  One  or  Talk.com  is  authorized  to  provide  competitive
telecommunications  services in most  states,  and  Talk.com  has  authority  to
provide  intrastate long distance  services in virtually all states.  Access One
expects to apply for additional  state authority in the future.  However,  there
can be no assurance that it will receive such authorizations.

Local Interconnection

     The  Telecommunications  Act imposes a duty upon all traditional  telephone
companies   to   negotiate   in   good   faith   with   potential    competitive
telecommunications  providers  to  provide  interconnection  to their  networks,
exchange local traffic,  make unbundled  network  elements  available and permit
resale of most local telephone  services.  In the event that negotiations do not
succeed,  Access One has a right to seek  arbitration of any  unresolved  issues
with  the  state   regulatory   authority.   Arbitration   decisions   involving
interconnection arrangements in several states have been challenged and appealed
to federal  courts.  Access One may  experience  difficulty in obtaining  timely
traditional   telephone   company   implementation   of  local   interconnection
agreements,  and it can provide no  assurance  it will offer  local  services in
these areas in accordance with its projected schedule, if at all. Access One has
entered  into   interconnection   agreements   with  BellSouth  in  all  of  its
territories,  and Talk.com has begun to negotiate similar  agreements with other
traditional  telephone  companies  where it has obtained status as a competitive
telecommunications  provider.  It is uncertain how successful the companies will
be in negotiating  the terms critical to their provision of local data and voice
services  and  they  may be  forced  to  arbitrate  certain  provisions  of such
agreements.

FACILITIES

     Access One currently leases approximately 4,100 square feet of office space
in Fort  Lauderdale,  Florida,  approximately  10,000  square  feet in  Orlando,
Florida and  approximately  10,000  square feet of office  space in  Greenville,
South Carolina.  Aggregate  annual rent is  approximately  $450,000.  Due to the
rapid growth of its business,  Access One is seeking  additional office space in
the same general areas.

EMPLOYEES

     As of April 7, 2000,  Access One had 190  full-time  employees.  Access One
believes  that its relations  with its employees are good.  None of Access One's
employees is represented by a labor union or covered by a collective  bargaining
agreement.

LEGAL PROCEEDINGS

     Access One is a party to a legal proceeding incurred in the ordinary course
of its  business.  While any legal  proceeding  has an element  of  uncertainty,
Access  One  believes  that the final  outcome  of such  matter  will not have a
material adverse effect on Access One's financial  position or future liquidity.
Furthermore,  Access  One knows of no  material  legal  proceedings,  pending or
threatened,  or judgments entered, against any director or officer of Access One
in his or her capacity as such.


                                       87
<PAGE>

                              ACCESS ONE MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

     The following are the executive officers and directors of Access One:

<TABLE>
<CAPTION>
NAME                              AGE            POSITION
------------------------------   -----   ------------------------
<S>                              <C>     <C>
Kenneth G. Baritz ............    44     Director
Kevin Griffo .................    40     Director
Elizabeth Stallings ..........    29     President and Treasurer
William Rogers ...............    52     Director
Paul H. Riss .................    44     Director
Wesly Minella ................    34     Secretary and Director
</TABLE>

     Kenneth G. Baritz was  Chairman and Chief  Executive  Officer of Access One
from June  1997,  through  March 24,  2000.  On that date,  he  entered  into an
employment  agreement with Talk.com in connection with the merger,  resigned his
position  as an  executive  officer  of Access  One,  and  became  President  of
Talk.com.  He remains a director of Access One. Prior to joining Access One, Mr.
Baritz   was   Chairman/or   Chief   Executive   Officer  of  AMNEX,   Inc.,   a
telecommunications company, from January 1994 to March 1997, and a director from
October 1992 through March 1997.  Prior to joining AMNEX, Mr. Baritz served from
1989 to 1993 as a Vice  President  of Bear,  Stearns & Co. Inc.,  an  investment
banking firm. Mr. Baritz currently serves on the boards of a number of privately
held  companies.  It is the  intention  of the parties that if the merger is not
completed for any reason,  then Mr. Baritz'  employment  agreement with Talk.com
will be terminated and he will return to his former position at Access One.

     Kevin Griffo was President and Chief  Operating  Officer of Access One from
January  1998,  through  March  24,  2000.  On that  date,  he  entered  into an
employment  agreement with Talk.com in connection with the merger,  resigned his
position  as an  executive  officer of Access  One,  and became  Executive  Vice
President  - Local  Services of  Talk.com.  He remains a director of Access One.
Prior to joining  Access One, Mr. Griffo was employed by AMNEX from January 1995
to December 1997,  holding various  positions  including Chief Operating Officer
and President of AMNEX's Telecommunications Division. Prior to joining AMNEX, he
was a southeastern regional Vice President for LDDS WorldCom from August 1992 to
December  1994.  In  such  capacity,   Mr.  Griffo  had  significant   operating
responsibility,  which included  responsibility  for operating sales offices and
hiring and supervising sales personnel.  It is the intention of the parties that
if the merger is not  completed  for any reason,  then Mr.  Griffo's  employment
agreement  with  Talk.com  will be  terminated  and he will return to his former
position at Access One.

     Elizabeth  Stallings  has  been  Treasurer  and  Director  of  Finance  and
Administration  of Access One since January 1998.  Effective March 24, 2000, Ms.
Stallings  was also  elected the  President of Access One and will serve in that
capacity  until  completion of the merger.  From May 1993 to January  1998,  Ms.
Stallings  was  employed  at AMNEX  where  she rose from the  position  of Staff
Accountant to Manager of Finance and Administration.

     William  M. Rogers became a director of Access One in November of 1999. Mr.
Rogers  was  also  the  founder  and has been the principal executive officer of
Teleco,  Inc.,  a  telecommunications  company, since 1981. Mr. Rogers currently
serves  on the board of directors of Teleco, Inc. and has served on the board of
directors   of   Multi-Media   Telecommunications  Association  (formerly  North
American  Telecommunications Association) for over 10 years, and has also served
on  the  board  of  directors of Corporate Telemanagement Group, a long distance
reselling   company.  In  1999,  Mr.  Rogers  founded  Seruus  Telecom,  LP,  an
investment   partnership,  and  Foresight  Technologies,  a  speech  recognition
company.  Mr.  Rogers  was  a  co-founder  and  principal  executive  officer of
Omnicall from 1996 through 1999, when Omnicall merged with Access One.

     Paul  H. Riss has been a director of Access One since August 1997. Mr. Riss
has  been  Chief  Executive  Officer  of eLEC since September 1999, and has been
Chief Financial Officer and Treasurer


                                       88
<PAGE>

of  eLEC  since  November  1996.  From  June 1992 to November 1996, Mr. Riss was
Chief  Financial Officer of Sequins International, Inc. From August 1990 to June
1992, Mr. Riss was Chief Financial Officer of Component Guard Inc.

     Wesly Minella has been  secretary and a director of Access One since August
1997. Mr. Minella has been President and Chief Executive  Officer of Pursuit,  a
corporate financial consulting and venture capital company, since May 1993.

     Each  director  serves until his  successor is duly elected and  qualified.
Officers serve at the discretion of the board of directors.

                             EXECUTIVE COMPENSATION

SUMMARY OF CASH AND CERTAIN OTHER COMPENSATION

     The  following  table sets forth  information  for the fiscal  years  ended
October 31,  1999,  1998 and 1997 as to the  compensation  paid by Access One to
Messrs.  Baritz and Griffo. Under employment  agreements signed by them on March
24, 2000,  Messrs.  Baritz and Griffo became  executive  officers of Talk.com on
that date, and will remain  executive  officers of Talk.com on completion of the
merger.

SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                               ANNUAL COMPENSATION                  LONG TERM COMPENSATION
                                     ----------------------------------------   ------------------------------
                                                                                                 SECURITIES
                                       YEAR ENDED                                  STOCK         UNDERLYING
NAME AND PRINCIPAL POSITION           OCTOBER 31,     SALARY(1)     BONUS(1)     BONUS (#)      OPTIONS/SARS
----------------------------------   -------------   -----------   ----------   -----------   ----------------
<S>                                  <C>             <C>           <C>          <C>           <C>
Kenneth G. Baritz, Chairman and
 Chief Executive Officer .........       1999         $121,461        --               --          100,000(2)
                                         1998         $120,960        --               --               --
                                         1997               --        --               --          250,000
Kevin Griffo, President and Chief
 Operating Officer ...............       1999         $131,885        --               --          100,000(2)
                                         1998         $122,308        --          200,000          800,000
                                         1997               --        --               --               --
</TABLE>

----------
(1) The costs of certain  benefits are not included because they did not exceed,
    in the case of each of the above executive  officers,  the lesser of $50,000
    or 10% of the total annual salary and bonus reported in the above table.

(2) Non-qualified  options  granted under the Access One 1999 Stock Option Plan.
    Each of such 100,000 option grants vests as follows: 33,333 options one year
    from  the  date  of  grant,  an  additional  33,333  options  on the  second
    anniversary  of the date of grant,  and the  balance  of the  options on the
    third  anniversary of the date of grant. Mr. Baritz' options were granted at
    an  exercise  price of $1.65 per  share,  and expire on June 15,  2004.  Mr.
    Griffo's  options were  granted at an exercise  price of $1.50 and expire on
    June 15, 2009. The options granted to Messrs. Baritz and Griffo in each case
    represent  approximately  28.7% of the total  number of  options  granted to
    Access One employees in fiscal year 1999. Upon a change of control of Access
    One, including that which will occur if the merger is completed, the vesting
    schedule of the options  accelerates  and all such options become vested and
    exercisable  in full at the end of one  year  after  the  occurrence  of the
    change in control.  Neither Mr. Baritz nor Mr. Griffo  exercised any options
    during fiscal year 1999.

                        ACCESS ONE PRINCIPAL STOCKHOLDERS

     The  following  table sets forth as of May 15, 2000 the number of shares of
Access One common stock and the  percentage  of the  outstanding  shares of such
class that are  beneficially  owned by (i) each  person  that is the  beneficial
owner of more than 5% of the outstanding shares of Access One common stock, (ii)
each of the  directors of Access One,  (iii) each of the  executive  officers of
Access One and (iii) all of the directors  and executive  officers of the Access
One as a group.


                                       89
<PAGE>

<TABLE>
<CAPTION>
NAME AND ADDRESS OF                                                 NUMBER OF SHARES           PERCENTAGE
BENEFICIAL OWNER (1)                                             BENEFICIALLY OWNED (2)     BENEFICLALY OWNED
-------------------------------------------------------------   ------------------------   ------------------
<S>                                                             <C>                        <C>
eLec Communications Corp. ...................................           4,430,000(3)               22.5%
Kenneth G. Baritz ...........................................           3,098,333(4)               15.9%
William M. Rogers ...........................................           2,721,473(5)               14.2%
Wesly Minella ...............................................           1,117,500(6)                5.8%
Kevin Griffo ................................................           1,133,333(7)                5.7%
Paul H. Riss ................................................             100,000(9)                0.5%
Elizabeth Stallings .........................................              57,500(10)               0.3%
Frank Rogers ................................................             971,953                   5.1%
MCG Finance Corporation .....................................           2,057,889(11)               9.7%
All officers and directors as a group (six persons) .........           8,228,139(12)              39.1%
</TABLE>

---------------------
(1) Unless  otherwise  indicated,  the address of each stockholder is in care of
    Access One, 12001 Science Drive, Suite 130, Orlando, Florida 32826.

(2) Unless  otherwise  indicated,  Access One believes that all persons named in
    the table have sole voting and  investment  power with respect to all shares
    of common  stock  beneficially  owned by them.  A person is deemed to be the
    beneficial  owner of securities  which may be acquired by such person within
    60 days  from the date of this  joint  proxy  statement/prospectus  upon the
    exercise of  options,  warrants,  options or  convertible  securities.  Each
    beneficial owner's  percentage  ownership is determined by assuming that the
    warrants,  options or  convertible  securities  that are held by such person
    (but not those  held by any other  person)  and  which  are  exercisable  or
    convertible   within   60  days   of  the   date   of   this   joint   proxy
    statement/prospectus, have been exercised.

(3) Includes  warrants to purchase 500,000 shares of common stock. The principal
    office  of  eLec  Communications  Corp.  is 509 Westport Avenue, Norwalk, CT
    06851.

(4) Includes  warrants to purchase 250,000 shares of common stock and options to
     purchase 33,333 shares of common stock.

(5) Includes  1,992,506  shares of common stock held of record by Rogers  Family
    Investments,  L.P.  The voting and  investment  power of the shares  held by
    Rogers Family  Investments  are shared by Mr. Rogers and his wife.  Includes
    (i)  242,989  shares of common  stock held of record by William M. Rogers II
    Living  Trust,  (ii)  242,989  shares  of  common  stock  held of  record by
    Christian J. Rogers  Living Trust and (iii)  242,989  shares of common stock
    held of  record by  Jacqueline  A.  Rogers  Living  Trust.  The  voting  and
    investment power of such shares are shared by William Rogers and each of his
    respective children.

(6) Represents  shares  held by Pursuit Holdings Corp., a corporation controlled
    by Mr. Minella.

(7) Includes options to purchase 833,333 shares of common stock.

(9) Represents options to purchase 100,000 shares of common stock.

(10) Includes options to purchase 47,500 shares of common stock.

(11) Represents  warrants  to purchase  2,057,889  shares of common  stock.  The
     principal office of MCG Finance Corporation is 1100 Wilson Boulevard, Suite
     800, Arlington, VA 22209.

(12) Includes (i) options to purchase  1,080,833 shares of common stock and (ii)
     warrants to purchase 750,000 shares of common stock.

                        III. CERTAIN LEGAL INFORMATION

            COMPARISON OF ACCESS ONE AND TALK.COM STOCKHOLDER RIGHTS

     Upon  consummation  of the Merger,  the  stockholders  of Access One, a New
Jersey   corporation,   will  become   stockholders  of  Talk.com,   a  Delaware
corporation,  and their  rights  will be  governed  by  Talk.com's  charter  and
by-laws, which differ in certain material respects from Access One's charter and
by-laws.  As stockholders of Talk.com,  the rights of the former stockholders of
Access One will be governed by the Delaware  General  Corporation Law. Copies of
the Access  One  charter,  the Access One  by-laws,  the  Talk.com  charter  and
Talk.com  by-laws,  in each case as in effect  on the date of this  joint  proxy
statement/prospectus,  are incorporated by reference and will be sent to holders
of shares of Talk.com and Access One common stock upon  request.  See "Where You
Can Find More  Information." The summary contained in the following chart is not
intended to be complete and is


                                       90
<PAGE>

qualified  by  reference to Delaware and New Jersey law, the Access One charter,
the Access One by-laws,  the Talk.com charter and the Talk.com by-laws,  in each
case as in effect on the date of this joint proxy statement/prospectus.

SUMMARY  OF  MATERIAL  DIFFERENCES  BETWEEN  CURRENT  RIGHTS  OF  ACCESS ONE AND
TALK.COM  STOCKHOLDERS  AND  THE  RIGHTS  ACCESS  ONE  STOCKHOLDERS WILL HAVE AS
TALK.COM STOCKHOLDERS FOLLOWING THE MERGER

<TABLE>
<CAPTION>
                             TALK.COM STOCKHOLDER RIGHTS             ACCESS ONE STOCKHOLDER RIGHTS
                        -------------------------------------   --------------------------------------
<S>                     <C>                                     <C>
Authorized              The authorized capital stock of         The authorized capital stock of
Capital Stock:          Talk.com consists of 300,000,000        Access One consists of 50,000,000
                        shares of common stock and              shares of common stock and
                        5,000,000 shares of preferred           7,500,000 shares of preferred
                        stock.                                  stock.

Number of               The Talk.com board currently            The Access One board consists of
Directors:              consists of four directors. In          five directors serving one-year
                        connection with the merger, the         terms.
                        number of directors will be
                        increased to five.

Classification of       The Talk.com board is divided           Access One does not have a
Board of Directors:     into three classes, as nearly equal     classified board. The Access One
                        in number of directors as possible,     by-laws require that all directors
                        with each class serving a               be elected at each annual meeting
                        three-year staggered term               of stockholders for a term of one
                                                                year.

Removal of              Talk.com directors may be               Access One directors may be
Directors:              removed only for cause, on the          removed for cause or without
                        vote of a majority of the               cause by an affirmative vote of a
                        outstanding capital stock entitled      majority of votes cast by the
                        to vote for the election of             holders of shares entitled to vote
                        directors.                              for the election of directors. The
                                                                Access One Board may remove directors
                                                                for cause and suspend directors
                                                                pending  a final determination
                                                                that cause exists for removal.

Calling of Special      The Talk.com by-laws provide that       The Access One by-laws provide
Meetings of             a special meeting of the Talk.com       that a special meeting of the
Stockholders:           stockholders may be called by the       Access One stockholders may be
                        board of directors, the chairman        called by Access One directors or
                        of the board, or the holders of at      by its president or by any officer
                        least 50% of the shares of capital      instructed by the directors to call a
                        stock entitled to vote at the           meeting.
                        meeting.
</TABLE>

                                       91
<PAGE>

<TABLE>
<CAPTION>
                              TALK.COM STOCKHOLDER RIGHTS          ACCESS ONE STOCKHOLDER RIGHTS
                         ------------------------------------   ----------------------------------
<S>                      <C>                                    <C>
Nominations for          The Talk.com by-laws provide that      The Access One by-laws contain
Director by              nominations for director by            no special provision with respect
Stockholders:            stockholders must be made by           to nominations of directors.
                         written notice to the Chairman of      Directors may be nominated in
                         the Board not less than 14 nor         any manner permitted by law.
                         more than 50 days prior to a
                         meeting called to elect directors,
                           containing the name of the
                         nominee and other information.

Amendment of             The Talk.com charter may be            The by-laws and charter of Access
Charter and By-laws:     amended in the manner provided         One may each be amended in any
                         by statute. The by-laws of             manner provided by statute.
                         Talk.com may be amended by a
                         majority of the Talk.com
                         stockholders entitled to vote or by
                         the board of directors, but any
                         amendment adopted by the board
                         may be amended or repealed by a
                         majority of the stockholders
                         entitled to vote.

Stockholder Rights       Talk.com has a stockholder rights      Access One has no stockholder
Plan:                    plan, which could deter another        rights plan.
                         party from gaining control of
                         Talk.com.
</TABLE>

                      DESCRIPTION OF TALK.COM CAPITAL STOCK

     The following  summary of the terms of the capital stock of Talk.com  prior
to and  after  completion  of the  merger  is not  meant to be  complete  and is
qualified by reference to the Talk.com charter and Talk.com  by-laws.  Copies of
the Talk.com charter and Talk.com by-laws are incorporated by reference and will
be sent to  holders  of shares of  Talk.com  common  stock and Access One common
stock upon request. See "Where You Can Find More Information."

AUTHORIZED CAPITAL STOCK

     Under the Talk.com charter, Talk.com's authorized capital stock consists of
300,000,000  shares of Talk.com  common  stock,  $0.01 par value per share,  and
5,000,000 shares of preferred stock, $0.01 par value per share.

TALK.COM COMMON STOCK

     Talk.com  Common  Stock  Outstanding.  The  outstanding  shares of Talk.com
common stock are,  and the shares of Talk.com  common stock issued in the merger
will be, duly authorized, validly issued, fully paid and nonassessable. At March
24, 2000, there were 66,972,960 shares of Talk.com common stock outstanding.

     Voting Rights. Each holder of Talk.com common stock is entitled to one vote
for each share of Talk.com common stock held of record on the applicable  record
date on all matters submitted to a vote of stockholders.

     Dividend Rights;  Rights Upon  Liquidation.  The holders of Talk.com common
stock are  entitled to receive,  from funds  legally  available  for the payment
thereof,  dividends  when and as declared by resolution  of the Talk.com  board,
subject to any preferential dividend rights granted to the holders of


                                       92
<PAGE>

any outstanding  Talk.com  preferred  stock.  In the event of liquidation,  each
share of Talk.com common stock is entitled to share pro rata in any distribution
of Talk.com's  assets after payment or providing for the payment of  liabilities
and the liquidation preference of any outstanding Talk.com preferred stock.

     Preemptive  Rights.  Holders of Talk.com  common  stock have no  preemptive
rights to purchase,  subscribe for or otherwise acquire any unissued or treasury
shares or other securities.

TALK.COM PREFERRED STOCK

     Of the 5,000,000 shares of authorized preferred stock, none was outstanding
on May 15, 2000.

     Blank Check Preferred Stock. The 5,000,000  authorized  shares of preferred
stock may be issued from time to time by the Talk.com board without  stockholder
approval.  The Talk.com board has the authority to create one or more classes or
series within a class of preferred  stock, to issue shares of preferred stock in
such class or series up to the maximum number of shares of the relevant class or
series of preferred stock authorized, and to determine the preferences,  rights,
privileges and restrictions of any such class or series,  including the dividend
rights, voting rights, the rights and terms of redemption,  the rights and terms
of conversion,  liquidation  preferences,  the number of shares constituting any
such class or series and the  designation of such class or series.  Acting under
this  authority,  the Talk.com board could create and issue a class or series of
preferred stock with rights, privileges or restrictions, and adopt a stockholder
rights  plan,  having  the  effect of  discriminating  against  an  existing  or
prospective  holder of securities as a result of such  stockholder  beneficially
owning or commencing a tender offer for a substantial  amount of Talk.com common
stock.  One of the effects of authorized but unissued and  unreserved  shares of
capital  stock may be to render more  difficult  or  discourage  an attempt by a
potential  acquiror to obtain  control of Talk.com by means of a merger,  tender
offer,  proxy  contest or  otherwise,  and  thereby  protect the  continuity  of
Talk.com's management. The issuance of such shares of capital stock may have the
effect of  delaying,  deferring  or  preventing  a change in control of Talk.com
without any further action by the stockholders of Talk.com.

TRANSFER AGENT AND REGISTRAR

     First City  Transfer  Company is the transfer  agent and  registrar for the
Talk.com common stock.

THE NASDAQ NATIONAL MARKET LISTING

     It is a condition to the merger that the shares of Talk.com common stock to
be issued in the merger be approved for quotation on The Nasdaq National Market,
subject to official notice of issuance.

PREFERRED STOCK PURCHASE RIGHTS

     On August 19, 1999, Talk.com adopted a Stockholders Rights Plan designed to
deter coercive  takeover tactics and prevent an acquirer from gaining control of
Talk.com without offering a fair price to all of Talk.com's stockholders.

     Under  the  terms  of  the  plan,  preferred  stock  purchase  rights  were
distributed  as a dividend  at the rate of one right for each share of  Talk.com
common  stock held as of the close of  business  on August 30,  1999.  Until the
rights become exercisable, all shares common stock issued by Talk.com, including
those issued in the merger,  will also have one right attached.  Each right will
entitle  holders  to buy one  three-hundredth  of a share  of  Series  A  Junior
Participating  Preferred  Stock of Talk.com at an  exercise  price of $55.  Each
right will  thereafter  entitle  the holder to receive  upon  exercise  Talk.com
common stock (or, in certain  circumstances,  cash, property or other securities
of Talk.com) having a value equal to two times the exercise price of the right.


                                       93
<PAGE>

     The  rights  will  be  exercisable  only  if a  person  or  group  acquires
beneficial  ownership of 20% or more of  Talk.com's  common stock or announces a
tender or exchange  offer which would  result in such person or group owning 20%
or more of Talk.com,  or if the board of directors  declares  that a 15% or more
stockholder has become an "adverse person" as defined in the plan.

     Talk.com,  except as otherwise provided in the plan, will generally be able
to redeem  the rights at $0.001  per right at any time  during a ten-day  period
following public  announcement that a 20% position in Talk.com has been acquired
or after the board of  directors  declares  that a 15% or more  stockholder  has
become an "adverse  person." The rights are not exercisable until the expiration
of the redemption  period. The rights will expire on August 19, 2009, subject to
extension by the board of directors.

                     DESCRIPTION OF ACCESS ONE CAPITAL STOCK

     The following summary of the terms of the capital stock of Access One prior
to  completion  of the merger is not meant to be complete  and is  qualified  by
reference to the Access One charter and Access One by-laws. Copies of the Access
One charter and Access One by-laws are  incorporated  by  reference  and will be
sent to holders of shares of Access One common stock and  Talk.com  common stock
upon request. See "Where You Can Find More Information."

AUTHORIZED CAPITAL STOCK

     Under the  Access  One  charter,  Access  One's  authorized  capital  stock
consists of 50,000,000  shares of common stock,  $0.001 par value per share, and
7,500,000 shares of preferred  stock,  $0.001 par value per share. If the merger
is completed,  the corporate  existence of Access One will terminate and it will
cease to have any authorized capital stock.

ACCESS ONE COMMON STOCK

     Access One Common Stock Outstanding.  As of the record date for the special
meeting,  shares of Access One common  stock were  issued and  outstanding.  The
outstanding  shares of Access  One  common  stock are duly  authorized,  validly
issued, fully paid and nonassessable.

     Voting  Rights.  Each holder of Access One common  stock is entitled to one
vote for each share of Access One common stock held of record on the  applicable
record date on all matters submitted to a vote of stockholders.

     Dividend Rights; Rights Upon Liquidation.  The holders of Access One common
stock are  entitled to receive,  from funds  legally  available  for the payment
thereof,  dividends  when and as declared by resolution of the Access One board,
subject  to any  preferential  dividend  rights  granted  to the  holders of any
outstanding Access One preferred stock. In the event of liquidation,  each share
of Access One common stock is entitled to share pro rata in any  distribution of
Access One's assets after  payment or providing  for the payment of  liabilities
and the liquidation preference of any outstanding Access One preferred stock.

     Preemptive  Rights.  Holders of Access One common stock have no  preemptive
rights to purchase,  subscribe for or otherwise acquire any unissued or treasury
shares or other securities.

ACCESS ONE PREFERRED STOCK

     Access  One  Preferred  Stock  Outstanding.  As  of the record date for the
special  meeting,         shares  of  Access One preferred stock were issued and
outstanding.

     Blank Check Preferred Stock.  Under the Access One charter,  the Access One
board has the authority,  without  stockholder  approval,  to create one or more
classes  or  series  within a class of  preferred  stock,  to  issue  shares  of
preferred  stock in such class or series up to the  maximum  number of shares of
the relevant class or series of preferred stock authorized, and to determine the
preferences,  rights,  privileges and  restrictions of any such class or series,
including the dividend rights,


                                       94
<PAGE>

voting  rights,  the  rights  and terms of  redemption,  the rights and terms of
conversion,  liquidation preferences, the number of shares constituting any such
class or series and the  designation of such class or series.  Acting under this
authority,  the  Access  One board  could  create and issue a class or series of
preferred stock with rights, privileges or restrictions, and adopt a stockholder
rights  plan,  having  the  effect of  discriminating  against  an  existing  or
prospective  holder of securities as a result of such  stockholder  beneficially
owning or  commencing  a tender  offer for a  substantial  amount of Access  One
common  stock.  One of the effects of  authorized  but unissued  and  unreserved
shares of capital stock may be to render more difficult or discourage an attempt
by a potential  acquiror  to obtain  control of Access One by means of a merger,
tender offer, proxy contest or otherwise,  and thereby protect the continuity of
Access One's  management.  The issuance of such shares of capital stock may have
the effect of delaying,  deferring  or  preventing a change in control of Access
One without any further action by the stockholders of Access One. Access One has
no present intention to adopt a stockholder rights plan, but could do so without
stockholder approval at any future time.

TRANSFER AGENT AND REGISTRAR

     Old  Monmouth  Stock Transfer Co., Inc. is the transfer agent and registrar
for the Access One common stock.

                                  LEGAL MATTERS

     The  validity  of the  Talk.com  common  stock to be issued  to Access  One
stockholders  in the merger  will be passed  upon for  Talk.com by Kelley Drye &
Warren LLP. It is a condition  to the  completion  of the merger that Access One
receive an opinion from its counsel,  Blank Rome Tenzer Greenblatt LLP, that the
merger will qualify as a tax-free reorganization.

                                     EXPERTS

     The  consolidated  financial  statements  and schedules of Talk.com and its
subsidiaries  as of December  31, 1998 and 1999 and for each of the years in the
three year period ended  December 31,  1999,  incorporated  by reference in this
joint proxy  statement/prospectus  and elsewhere in the  registration  statement
have been  audited by BDO  Seidman,  LLP,  independent  public  accountants,  as
indicated  in their  report  with  respect  thereto and are  included  herein in
reliance upon the authority of that firm as experts in giving said reports.

     The consolidated financial statements of Access One and its subsidiaries as
of October  31, 1998 and 1999 and for each of the years in the three year period
ended October 31, 1999, included in this joint proxy  statement/prospectus  have
been audited by Nussbaum Yates & Wolpow,  P.C.,  independent public accountants,
as indicated in their  report with  respect  thereto and are included  herein in
reliance upon the authority of that firm as experts in giving said reports.

     The  financial  statements  of  OmniCall,  Inc. as of December 31, 1998 and
1997, and for each of the years in the two-year  period ended December 31, 1998,
have been included  herein in reliance upon the report of KPMG LLP,  independent
certified public accountants, appearing elsewhere herein, and upon the authority
of said firm as experts in accounting and auditing.

     The report of KPMG LLP covering the December 31, 1998, financial statements
contains an explanatory paragraph that states that OmniCall incurred substantial
losses in 1998,  had  insufficient  net  current  assets to satisfy  its current
liabilities,  and had total liabilities in excess of total assets,  which raises
substantial doubt about the entity's ability to continue as a going concern. The
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.


                                       95
<PAGE>

                  IV. OTHER TALK.COM ANNUAL MEETING PROPOSALS

                       PROPOSAL 2 - ELECTION OF DIRECTORS

     Talk.com's Amended and Restated Certificate of Incorporation  provides that
the  board of  directors  shall  consist  of not less  than one nor more than 15
persons,  the  exact  number  to be fixed  and  determined  from time to time by
resolution  of the board.  The board has acted to fix the number of directors at
five,  provided  that it will be reduced to four if the Access One merger is not
effected and Mr. Baritz does not become a director of Talk.com.  Under the terms
of Talk.com's  Amended and Restated  Certificate of Incorporation,  the board of
directors is divided into three classes, as nearly equal in number as reasonably
possible,  with terms  currently  scheduled  to expire at the annual  meeting of
stockholders  in 2001  (Class I), this annual  meeting of  stockholders  in 2000
(Class  II) and  the  annual  meeting  of  stockholders  in  2002  (Class  III),
respectively.

     At the annual meeting,  each of Arthur J. Marks and Kenneth G. Baritz is to
be elected as a Class II director, for a term to expire at the annual meeting of
stockholders  in 2003.  Arthur  J.  Marks  currently  serves  as a  director  of
Talk.com.  Mr. Baritz's election as a director of Talk.com is a condition to the
completion  of the merger by Access One. His becoming a director is also subject
to the effectiveness of the merger.  If the merger is not completed,  Mr. Baritz
will not  become a  director;  if Mr.  Baritz  is  elected  as a  director,  his
directorship will begin on the effective date of the merger.  Each director will
serve until his successor has been elected and qualified.  The proxies solicited
hereby,  unless directed to the contrary therein,  will be voted for each of the
nominees.  Each of Mr. Marks and Mr. Baritz has consented to being named in this
joint  proxy  statement/prospectus  and to serve if  elected.  The  board has no
reason to believe that either of the  nominees  for election as a director  will
not be a candidate  or will be unable to serve,  but if either  occurs as to Mr.
Marks,  it is intended that the shares  represented by proxies will be voted for
such substituted nominee as the board, in its discretion, may designate, and, if
either occurs as to Mr. Baritz, it is intended that the number of members of the
whole board of directors will be reduced to four, as discussed above.

     The  following  sets  forth  certain  biographical   information,   present
occupation  and  business  experience  for the past  five  years for each of the
nominees  for election as a director  and the  continuing  Class I and Class III
directors.

THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR THE CLASS II NOMINEES LISTED BELOW.
CLASS II: NOMINEE WHOSE TERM WILL EXPIRE IN 2003

     ARTHUR  J.  MARKS,  AGE  55,  has  been a director of Talk.com since August
1999.  He  has  been  a  General Partner of New Enterprise Associates, a venture
capital  firm,  since  1984.  Mr.  Marks  serves as a director of three publicly
traded  software  companies,  Object  Design  Inc.,  Epicor  Software  Corp. and
Progress Software Corp., as well as a number of privately held companies.

     KENNETH  G.  BARITZ, AGE 44, became President of Talk.com on March 24, 2000
under  an  employment  agreement  with  Talk.com  signed  in connection with the
merger  agreement.  From  June  1997  until that date, he was Chairman and Chief
Executive  Officer of Access One. While he resigned his position as an executive
officer  of  Access One at that time, he remains a director of Access One. Prior
to  joining  Access  One, Mr. Baritz was Chairman and Chief Executive Officer of
AMNEX,  Inc., a telecommunications company, from January 1994 to March 1997, and
a  director  from  October  1992 through March 1997. Prior to joining AMNEX, Mr.
Baritz  served  from  1989  to  1993  as a Vice President of Bear, Stearns & Co.
Inc.,  an  investment banking firm. Mr. Baritz currently serves on the boards of
a number of privately held companies.

CLASS I: INCUMBENTS WHOSE TERMS WILL EXPIRE IN 2001

     GABRIEL  BATTISTA,  AGE 55. Mr. Battista became a director and the Chairman
of  the  Board,  Chief Executive Officer and President of Talk.com on January 5,
1999.  Prior to joining Talk.com, Mr. Battista served as Chief Executive Officer
of  Network  Solutions Inc., an Internet domain name registration company. Prior
to joining Network Solutions in 1996, Mr. Battista served from 1995 to


                                       96
<PAGE>

1996  as  CEO  and from 1991 to 1995 as President and Chief Operating Officer of
Cable  &  Wireless,  Inc.,  the  nation's  largest  telecommunications  provider
exclusively  serving  businesses.  His career also includes management positions
at  US  Sprint,  GTE  Telenet  and  General  Electric  Information Services. Mr.
Battista  also  serves  as  a  director  of  Axent  Technologies,  Inc., Capitol
College,  Systems  and  Computer  Technology  Corporation,  Online  Technologies
Group, Inc. and ViaNet.works Incorporated.

     RONALD  R.  THOMA,  AGE  65.  Mr. Thoma is currently a business consultant,
having  retired  in  early 2000 as an Executive Vice President of Crown Cork and
Seal  Company,  Inc.,  a  manufacturer  of packaging products, where he had been
employed  since 1955. Mr. Thoma has served as a director of Talk.com since 1995.

CLASS III: INCUMBENT WHOSE TERM WILL EXPIRE IN 2002

     MARK  S.  FOWLER,  AGE  57, has been a director of Talk.com since September
1999.  From  1981 to 1987 he was the Chairman of the FCC. From 1987 to 1994, Mr.
Fowler  was  Senior Communications Counsel at Latham & Watkins, a law firm. From
1991  to  1994,  he  was  the  founder,  Chairman and Chief Executive Officer of
PowerFone  Holdings Inc., a telecommunications company. In 1994, he founded and,
until  early  2000,  served as Chairman of UniSite, a developer of antenna sites
for  use by multiple wireless operators. Mr. Fowler is also a founder and serves
as  Chairman  of  the  Board  of  Directors  of  AssureSat, Inc., an operator of
telecommunications  satellites, and is a director of Beasley Broadcasting Co., a
publicly held radio station broadcast group company.

THE BOARD OF DIRECTORS

     The  board  met or acted by  unanimous  written  consent  15 times in 1999.
During the fiscal year ended  December 31, 1999,  each  then-incumbent  director
attended  at least  75% of the  aggregate  number  of  meetings  of the board of
directors and meetings of the committees of the board on which he served.

BOARD COMMITTEES

     The board of directors has established  the following two  committees,  the
function and current members of which are noted below.

     Audit Committee.  Throughout most of 1999, the Audit Committee consisted of
Messrs. Harold First, George Farley and Ronald R. Thoma. Since late in 1999, the
Audit  Committee has  consisted of Messrs.  Arthur J. Marks and Ronald R. Thoma.
The Audit Committee  oversees and monitors all aspects of Talk.com's  accounting
and financial reporting processes,  including, without limitation, the oversight
and  monitoring  of  the  participation  of the  company's  management  and  its
independent  auditors in such processes,  the company's financial statements and
financial  reporting process,  the systems of internal  accounting and financial
controls,   any  internal  audit  function,  the  annual  independent  audit  of
Talk.com's financial statements, and the legal compliance and ethics programs as
established by management and the board of directors.  It also has the authority
and  responsibility  to take any actions as it may deem desirable or appropriate
to  provide  for  the  reliability  and  credibility  of  Talk.com's   financial
statements  and the  integrity of its  financial  reporting  process.  The Audit
Committee met two times in 1999.

     Compensation  Committee.  In  1999, the Compensation Committee consisted of
George  P.  Farley,  Mark S. Fowler and Ronald R. Thoma (Chairman). It currently
consists  of Messrs. Fowler and Thoma. The Compensation Committee is responsible
for  determining  compensation  for  Talk.com's executive officers and currently
administers  the  1995  Employee  Stock  Option  Plan  and  the  1998  Long Term
Incentive  Plan  and  reviews  and approves the grant of options to employees of
Talk.com.  The  Compensation  Committee met or took action by written consent 15
times during 1999.

     Although the board of directors has not established a nominating or similar
committee,  the  board  will  consider  stockholder  nominations  for  directors
submitted  in  accordance  with  the  procedure  set  forth  in  Section  402 of
Talk.com's  Bylaws.  The  procedure  provides  that  a  notice  relating  to the
nomination  of directors  must be timely given in writing to the Chairman of the
Board of Directors of


                                       97
<PAGE>

Talk.com prior to the meeting.  To be timely,  notice relating to the nomination
of directors must be delivered not less than 14 days nor more than 50 days prior
to any such meeting of stockholders called for the election of directors. Notice
to Talk.com  from a  stockholder  who proposes to nominate a person at a meeting
for  election  as a director  must be  accompanied  by each  proposed  nominee's
written consent and contain the name,  address and principal  occupation of each
proposed  nominee.  Such notice must also  contain the total number of shares of
capital stock of Talk.com that will be voted for each of the proposed  nominees,
the name and address of the  notifying  stockholder  and the number of shares of
capital  stock of  Talk.com  owned by each  notifying  stockholder.  Stockholder
nominations not made in accordance with such procedure may be disregarded by the
Chairman,  who may  instruct  that  all  votes  cast for each  such  nominee  be
disregarded.

COMPENSATION OF DIRECTORS

     Talk.com  currently  pays  non-employee  directors  an annual  retainer  of
$10,000.  The  Compensation  Committee  approved  grants of options to  purchase
30,000  shares of common  stock under the 1998 Long Term  Incentive  Plan at the
market  value on the date of grant to Mr.  Marks  and Mr.  Fowler,  non-employee
directors  who  were  elected  to fill  vacancies  on the  board in  August  and
September of 1999,  respectively.  Non-employee  directors  are  reimbursed  for
reasonable  expenses incurred in connection with attendance at board meetings or
meetings of committees thereof.

                             EXECUTIVE COMPENSATION

SUMMARY OF CASH AND CERTAIN OTHER COMPENSATION

     The  following  table sets forth  information  for the fiscal  years  ended
December 31, 1999, 1998 and 1997 as to the compensation  paid by Talk.com to the
Chief  Executive  Officer for  services  rendered and the four other most highly
compensated  executive  officers  of  Talk.com  whose  annual  salary  and bonus
exceeded $100,000.
                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                                      LONG TERM
                                                              ANNUAL COMPENSATION                    COMPENSATION
                                               --------------------------------------------------   -------------
                                                                                                      SECURITIES
                                                                                                      UNDERLYING
                                                                                                     OPTIONS/SARS
NAME AND PRINCIPAL POSITION                     YEAR         SALARY (1)            BONUS (1)             (2)
--------------------------------------------   ------   -------------------   -------------------   -------------
<S>                                            <C>      <C>                   <C>                   <C>
Gabriel Battista, Chairman, Chief
 Executive Officer and President ...........   1999        $  1,500,000(3)       $    750,000                --
                                               1998                  --          $  3,000,000(4)      1,650,000
                                               1997                  --                    --                --
Michael Ferzacca,
 Executive Vice President -- Sales .........   1999        $    300,000          $    250,000                --
                                               1998                  --          $  1,313,125(5)        350,000
                                               1997                  --                    --                --
Aloysius T. Lawn, IV,
 Executive Vice President -- General
 Counsel and Secretary .....................   1999        $    233,269          $    150,000           210,000
                                               1998        $    150,000          $    120,336(6)         50,000
                                               1997        $    150,000          $      5,929(6)             --
Edward B. Meyercord, III --
 Executive Vice President Chief
 Financial Officer and Treasurer ...........   1999        $    225,385          $    150,000           450,000
                                               1998        $    200,000          $    128,338(6)             --
                                               1997        $    210,000          $    150,000                --
George Vinall,
 Executive Vice President Business
 Development ...............................   1999        $    200,000          $    150,000                --
                                               1998                  --          $   175,000 (7)        240,000
                                               1997                  --                    --                --
</TABLE>

----------------
(1) The costs of certain  benefits are not included because they did not exceed,
    in the case of any  executive  officer  named in the  table,  the  lesser of
    $50,000 or 10% of the total  annual  salary and bonus  reported in the above
    table.


                                       98
<PAGE>

(2) Options to purchase  Talk.com  common stock.  The options granted to Messrs.
    Lawn and Meyercord  were granted under  Talk.com's  1998 Long Term Incentive
    Plan.  In 1999,  Mr. Lawn was granted  options that vest over three years to
    purchase  210,000  shares of Talk.com  common stock at an exercise  price of
    $9.88 per share,  and in 1998, was granted options to purchase 50,000 shares
    at an exercise  price of $5.75 per share.  In 1999, Mr.  Meyercord,  III was
    granted  options  that vest over three years to purchase  450,000  shares of
    Talk.com  common stock at an exercise  price of $15.94 per share.  The other
    options shown as granted were granted in  connection  with the hiring of the
    respective  executive  officers.  In 1998, Mr.  Battista was granted options
    that vest over three years to purchase 1 million  shares of Talk.com  common
    stock at an exercise  price of $10.4375  per share,  and options that vested
    immediately  upon  execution  of his  employment  agreement  to  purchase an
    additional  650,000 shares at an exercise price of $7.00 per share. In 1998,
    Mr.  Ferzacca  was  granted  options  that vest over three years to purchase
    350,000 shares of Talk.com  common stock at an exercise price of $8.5625 per
    share. In 1998, Mr. Vinall was granted options that vest over three years to
    purchase  240,000  shares of Talk.com  common stock at an exercise  price of
    $8.5625 per share.

(3) Under his employment agreement with Talk.com,  Mr. Battista is entitled to a
    minimum  annual  salary of $500,000.  Mr.  Battista's  salary shown for 1999
    includes,  in  addition  to  the  $500,000  annual  base  salary  for  1999,
    $1,000,000  representing  a prepayment of $500,000 in salary for each of the
    years 2000 and 2001, as provided in Mr. Battista's employment agreement with
    Talk.com.

(4) Mr.  Battista received a cash sign-on bonus of $3,000,000, which was paid in
    December 1998.

(5) Mr. Ferzacca received a cash sign-on bonus of $200,000 and 130,000 shares of
    Talk.com  common  stock  with a fair  market  price per share on the date of
    grant of $8.5625 and an aggregate  value of  $1,113,125,  which was paid and
    issued, respectively, in December 1998.

(6) Bonus paid in shares of Talk.com common stock and in-kind property valued in
    each case at the then current market value.

(7) Mr.  Vinall  received  a  cash  sign-on bonus of $175,000, which was paid in
    December 1998.

STOCK OPTION GRANTS

     The following  table sets forth  further  information  regarding  grants of
options to purchase  Talk.com  common  stock made by Talk.com  during the fiscal
year ended  December  31, 1999 to the  executive  officers  named in the Summary
Compensation Table, above.

OPTION/SAR GRANTS IN LAST FISCAL YEAR

<TABLE>
<CAPTION>
                                      NUMBER OF    PERCENT OF TOTAL
                                     SECURITIES      OPTIONS/SARS
                                     UNDERLYING       GRANTED TO                                       POTENTIAL REALIZABLE VALUE
                                    OPTIONS/SARS     EMPLOYEES IN       EXERCISE PRICE     EXPIRATION    AT ASSUMED ANNUAL RATES
NAME                                 GRANTED (1)         1999        PER SHARE ($SHARES)      DATE      OF STOCK OPTION TERM (2)
---------------------------------- -------------- ----------------- --------------------- ------------ ---------------------------
                                                                                                           5%($)         10%($)
                                                                                                       ------------- -------------
<S>                                <C>            <C>               <C>                   <C>          <C>           <C>
Gabriel Battista .................          --            --                   --                 --            --             --
Michael Ferzacca .................          --            --                   --                 --            --             --
Aloysius T. Lawn, IV .............     210,000            5.9                 9.88            4/1/09    $1,304,831    $ 3,306,697
Edward B. Meyercord, III .........     450,000           12.8                15.94           11/1/09    $4,511,061    $11,431,915
George Vinall ....................          --            --                   --                 --            --             --
</TABLE>

(1) All options to the named  executive  officers in 1999 were granted under the
    Talk.com 1998 Long Term Incentive Plan.

(2) Disclosure  of the  5% and  10%  assumed  annual  compound  rates  of  stock
    appreciation  are  mandated  by the  rules  of the SEC and do not  represent
    Talk.com's  estimate or projection of future common stock prices. The actual
    value  realized may be greater or less than the potential  realizable  value
    set forth in the table.


                                       99
<PAGE>

     The following  table sets forth  further  information  concerning  the 1999
year-end value of unexercised in-the-money options held by each of the executive
officers named in the Summary Compensation Table, above.

AGGREGATED OPTION/SAR EXERCISES AND FISCAL YEAR-END OPTION/SAR VALUES

<TABLE>
<CAPTION>
                                                                  NUMBER OF SECURITIES
                                                                       UNDERLYING          VALUE OF UNEXERCISED
                                                                      UNEXERCISED              IN-THE-MONEY
                                                                    OPTIONS/SARS AT           OPTIONS/SARS AT
                                     SHARES                       FISCAL YEAR-END (#)      FISCAL YEAR-END($)(1)
                                    ACQUIRED         VALUE            EXERCISABLE/             EXERCISABLE/
NAME                              ON EXERCISE       REALIZED         UNEXERCISABLE             UNEXERCISABLE
------------------------------   -------------   -------------   ---------------------   ------------------------
<S>                              <C>             <C>             <C>                     <C>
Gabriel Battista .............           --               --        983,333/666,667      $9,424,998/$4,875,002
Michael Ferzacca .............           --               --        116,667/233,333      $1,071,878/$2,143,747
Aloysius T. Lawn, IV .........           --               --         50,000/210,000      $  600,000/$1,652,700
Edward B. Meyercord, III .          800,000       $5,793,800              0/450,000      $         0/$ 814,500
George Vinall ................           --               --         80,000/160,000      $  735,000/$1,470,000
</TABLE>

---------------------
(1) Calculated  as  the  difference  between  the  exercise/base  price  of  the
    options/SARs  and a year-end fair market value of the underlying  securities
    equal to $17.75.

EMPLOYMENT CONTRACTS

     Gabriel  Battista is party to an  employment  agreement  with Talk.com that
expires on December 31, 2001.  Under the terms of the  agreement,  Mr.  Battista
received a signing  bonus of  $3,000,000  and is entitled to an annual salary of
$500,000,  payable in advance,  plus a discretionary bonus. Mr. Battista is also
entitled to other  benefits  and  perquisites.  In  addition,  Mr.  Battista was
granted  options  that vest over three  years to  purchase  1,000,000  shares of
Talk.com  common stock at an exercise  price of $10.4375 per share,  and options
that  vested  immediately  upon  execution  of  the  agreement  to  purchase  an
additional 650,000 shares at an exercise price of $7.00 per share.

     In  the  event  of  certain  transactions   (including  an  acquisition  of
Talk.com's assets, a merger into another entity or a transaction that results in
Talk.com's  common stock no longer  being  required to be  registered  under the
Securities  Exchange Act of 1934), Mr. Battista will receive an additional bonus
of  $1,000,000  if the  price  per share  for  Talk.com's  common  stock in such
transaction  was less than or equal to $20.00 per share,  or  $3,000,000  if the
consideration  is greater than $20.00 per share.  In addition,  upon a change in
control of Talk.com, all of Mr. Battista's options immediately vest.

     Edward B. Meyercord, III entered into a five-year employment agreement with
Talk.com effective as of September 5, 1996. Under the contract, Mr. Meyercord is
entitled to a minimum annual base salary of $300,000 for each year.

     Michael  Ferzacca  entered  into a  three-year  employment  agreement  with
Talk.com effective as of December 28, 1998. Under the contract,  Mr. Ferzacca is
entitled to minimum  annual base salary of $300,000 for each year. In connection
with the  agreement,  Mr.  Ferzacca  was granted an option to  purchase  350,000
shares of Talk.com common stock at an exercise price of $8 9/16 per share.

     Aloysius T. Lawn entered into a two-year employment agreement with Talk.com
effective as of December 1, 1998. Under the contract,  Mr. Lawn is entitled to a
minimum annual base salary of $250,000 for each year.

     George Vinall entered into a three-year  employment agreement with Talk.com
effective as of December 28, 1998. Under the contract, Mr. Vinall is entitled to
a minimum  annual base salary of $250,000 for each year. In connection  with the
agreement,  Mr.  Vinall was  granted  an option to  purchase  240,000  shares of
Talk.com common stock at an exercise price of $8 9/16 per share.


                                       100
<PAGE>

     Each of the  agreements for Messrs.  Ferzacca,  Lawn and Vinall provide for
immediate  vesting of options in event of a "change in  control"  (as defined in
the  agreements) and provide for severance  benefits in the event  employment is
terminated by Talk.com without cause prior to the end of the term.

     Each of the  above-described  agreements  require the executive to maintain
the  confidentiality of Talk.com  information and assign inventions to Talk.com.
In addition,  each of the executive officers has agreed that he will not compete
with  Talk.com by engaging in any capacity in any business  that is  competitive
with the business of Talk.com  during the term of his  respective  agreement and
thereafter for specified periods.

REPORT ON EXECUTIVE COMPENSATION

     The Compensation  Committee of the Talk.com board of directors  reviews and
approves salaries and certain incentive compensation arrangements for management
and key employees of Talk.com.

     The principal elements of Talk.com's  compensation  structure are described
below:

     Annual  Compensation.  The  minimum  annual base  salaries  for the current
executive officers of Talk.com have been established under employment  contracts
negotiated with each of the executive  officers of Talk.com.  Talk.com  believes
that such employment contracts help to attract and retain qualified individuals.
In addition,  the employment agreements require Talk.com's executive officers to
maintain the  confidentiality  of Talk.com  information and prevent such persons
from competing with Talk.com in any capacity in any business that is competitive
with the business of Talk.com  during the term of the  respective  agreement and
thereafter for specified  periods of time. Such contractual  minimum annual base
salaries may be increased in the  discretion of the  Compensation  Committee and
the board of directors.

     In addition,  bonuses above such  contractual  minimum base salaries may be
granted in any year in the discretion of the Compensation Committee based on its
subjective  assessment of individual  performance in the year. Mr. Battista,  as
the Chief  Executive  Officer,  considers  and  recommends  to the  Compensation
Committee  any  adjustments  in base  salaries  and  bonuses  for the  executive
officers  other  than  himself.  He does not  participate  in the  review of any
adjustments  to his  salary  or any  bonuses  to him,  which  are  fixed  by the
Compensation Committee.

     On December 3, 1999, the Compensation Committee met and awarded the bonuses
set  forth  in the  Summary  Compensation  Table,  based  on its  review  of Mr.
Battista's  recommendations  as to the  other  executive  officers  and  its own
assessment of the business  progress that had been achieved by Talk.com in 1999.
In particular,  the Committee considered for all of the executive officers their
roles in the significant increases in 1999 gross revenues and gross profits over
those of the previous year, as well as the 1999 expansion of Talk.com's partners
and base,  and,  in the case of Mr.  Battista,  the  significant  progress  that
Talk.com had made since he took over as chief executive officer in January 1999,
in each case in light of any general bonus standards that may have been included
in the executives' respective employment agreements.

     Long Term Incentive  Compensation.  In general,  Talk.com has granted stock
options to key  executives as an inducement  to such  executives'  entering into
employment contracts with Talk.com and as added incentive to existing employees.

     Talk.com  believes  that stock  options are an effective  tool for directly
linking the financial  interests of executive  officers and key  employees  with
those of Talk.com's  stockholders  and for recruiting and retaining high quality
management  personnel.  Stock  options  are  intended  to focus the  efforts  of
executive officers and key employees on performance that will increase the value
of Talk.com for all of its  stockholders.  Future  option  grants under the 1995
Employee  Stock Option Plan, the 1998 Long Term Incentive Plan and the 2000 Long
Term Incentive Plan will be made in the discretion of the Compensation Committee
or in connection with the negotiation of individual employment arrangements.


                                       101
<PAGE>

     Chief Executive  Officer's 1999  Compensation.  As set forth in the Summary
Compensation  Table,  Mr.  Battista's  total base  salary and bonus for 1999 was
$1,250,000,  with an additional $1,000,000 having been paid to him as prepayment
of  $500,000  of base  salary  for each of 2000 and  2001,  as  provided  in his
employment agreement.  Mr. Battista's base salary is established by the terms of
his employment  agreement.  On December 3, 1999, the Compensation  Committee met
and awarded Mr. Battista's bonus set forth in the Summary  Compensation Table as
summarized above.

                           THE COMPENSATION COMMITTEE

                                 Mark S. Fowler
                                 Ronald R. Thoma



                                       102
<PAGE>

                                PERFORMANCE GRAPH

     The following graph sets forth a comparison of the percentage change in the
cumulative  total  stockholder  return on Talk.com  common stock compared to the
cumulative total return of the S&P 400 Index and the S&P Long Distance Index for
the period from September 21, 1995, the date on which trading in Talk.com common
stock commenced, through December 31, 1999. The comparison assumes that $100 was
invested on September 21, 1995 in Talk.com  common stock and each of the indices
and assumes reinvestment of dividends.  The stock price performance shown on the
graph below is not necessarily indicative of future performance.

                               [GRAPHIC OMITTED]

<TABLE>
<CAPTION>
                           SEPT. 21     DEC. 29     DEC. 29     DEC. 31,     DEC. 31,     DEC. 31,     DEC. 31,
                             1995         1995        1995        1996         1997         1998         1999
                          ----------   ---------   ---------   ----------   ----------   ----------   ---------
<S>                          <C>          <C>         <C>         <C>          <C>          <C>          <C>
Talk.com Inc. .........      100           96          87         272          372          187          335
S&P 400 Index .........      100          100         105         126          162          206          268
S&P Long Distance
Index .................      100          102         102         100          144          209          267
</TABLE>

           PROPOSAL 3: APPROVAL OF THE 2000 LONG TERM INCENTIVE PLAN

     The board of directors of Talk.com has approved  Talk.com's  2000 Long Term
Incentive   Plan,   subject  to  the   approval  of   Talk.com's   stockholders.
Approximately  250,000  shares  remain  currently  available for award under the
existing 1998 Long Term Incentive  Plan. The new Long Term Plan provides for the
issuance of up to 5,000,000 shares of Talk.com common stock. Talk.com's board of
directors believes that the availability of share awards under the new Long Term
Plan will give  Talk.com  the needed  compensation  flexibility  to  continue to
attract and retain key  employees.  The Long Term Plan will increase the ability
of the board of directors  to adapt the  compensation  of such  employees to the
changing  needs of Talk.com's  business and to  competitive  trends in executive
compensation  practices.  The board of directors  also believes that in order to
more closely align the


                                       103
<PAGE>

interests of such employees with the interests of the  stockholders of Talk.com,
increased ownership of Talk.com's stock by these individuals is desirable.

     The following is a summary description of the new Long Term Plan. A copy of
this Long Term Plan will be made available, without charge, upon written request
to the  Secretary  of Talk.com  addressed  or directed to  Talk.com's  corporate
offices as provided on page __ of this joint proxy statement/prospectus.

ELIGIBILITY AND TYPES OF AWARDS

     All employees and directors of Talk.com and its  subsidiaries  are eligible
to participate in the new Long Term Plan. Eligible employees to whom awards will
be  granted  under  the Long  Term Plan will be  selected  by the  committee  of
Talk.com's board of directors that administers the Plan, as discussed below. The
Long Term Plan permits the granting of the following types of awards:  (1) stock
options,  including options  designated as incentive stock options under Section
422 of the Internal Revenue Code of 1986, as amended (the "Code"),  or ISOs, and
options not so designated, (2) stock appreciation rights or SARs, (3) restricted
stock, and (4) incentive  shares.  Dividends or interest or their equivalent may
also be paid or  credited  in  connection  with any award.  Since the number and
identity of employees to whom awards may be granted under the new Long Term Plan
and the form of such awards are at the discretion of the committee administering
the Plan,  it is not  possible at this time to predict  precisely  the number or
identity of the  individuals  to whom awards may be granted in the future or the
type or size of such  awards.  It is  expected,  however,  that the  individuals
receiving awards will include officers named in the summary  compensation  table
above under the heading "Executive Compensation". The awards of restricted stock
and  options  reflected  in such  compensation  table as  having  been made with
respect to 1999 were not made, and no other awards have yet been made, under the
new Long Term Plan.

ADMINISTRATION OF LONG TERM PLAN

     The Long Term  Plan will be  administered  by a  committee  of the board of
directors,  which initially will be the Compensation  Committee.  This committee
has the  authority (i) to select  employees to whom awards are granted,  (ii) to
determine the size and types of awards granted, (iii) to determine the terms and
conditions  of such  awards  in a manner  consistent  with the  Long  Term  Plan
(discussed  below),  (iv) to interpret the Long Term Plan and any  instrument or
agreement entered into under the Long Term Plan, (v) to establish such rules and
regulations  relating  to the  administration  of the Long Term Plan as it deems
appropriate and (vi) to make all other  determinations  that may be necessary or
advisable for the  administration of the Long Term Plan. The committee may amend
the terms of any award, or substitute new awards for previously  granted awards,
provided that such  amendment or  substitution  may not impair the rights of any
participant with respect to any outstanding award without his consent.

     The board of directors may amend,  alter or terminate the Long Term Plan at
any time,  provided  that no such action may impair the rights of a  participant
with respect to any  outstanding  award  without the  participant's  consent and
provided  that no  amendment  may be made without  stockholder  approval if such
approval  is  required  to comply with  applicable  law or  requirements  of any
interdealer  quotation  system or stock  exchange on which the  Talk.com  common
stock is listed or quoted.

SHARES SUBJECT TO LONG TERM PLAN

     Subject to  adjustment  as described  below,  5,000,000  shares of Talk.com
common  stock  shall be  available  for grant  under the Long Term Plan.  If any
shares subject to any award are forfeited, or if any award is terminated without
issuance of shares or satisfied with other consideration,  the shares subject to
such award shall again be available for future grants.

STOCK OPTIONS

     The  purchase  price per share under any option will be  determined  by the
administering committee, provided that it shall not be less than 25% of the fair
market  value of a share on the date of grant of the  option,  nor less than the
par value of a share. The term of each option shall be fixed


                                       104
<PAGE>

by the committee,  provided that no ISO shall have a term  extending  beyond ten
years from the date the option is granted.  Options are exercisable during their
term as provided by the Committee.  Options shall be exercised by payment of the
purchase price, either in cash, in shares valued at the fair market value on the
date the option is exercised,  in any combination  thereof or in such other form
of  consideration  as the  committee  shall  determine,  provided,  that, if the
committee  so  provides,  an option may be  exercised  by delivery of a properly
executed  exercise notice together with irrevocable  instructions to a broker to
deliver  promptly to Talk.com the amount of sale or loan  proceeds  necessary to
pay the purchase price and applicable  withholding  taxes in full and such other
documents as the committee  shall  determine.  The ability to deliver  shares in
lieu of cash on the exercise of options could permit the  successive,  immediate
exercise  of  options  with  shares  received  upon  earlier  or   substantially
simultaneous  exercises.  Whether an option  holder  uses  shares to exercise an
entire  option in a single  exercise or through  successive  exercises,  the net
increase  in shares held by such person will be  identical.  The  committee  may
accept as partial  payment on the exercise of options a promissory  note,  which
may be secured by the shares to be  received  upon such  exercise.  The  maximum
number of shares with  respect to which  Options may be granted to any  employee
under the Long Term Plan in any calendar year is 1,000,000 shares.  Talk.com has
agreed  to file a  registration  statement  with  the  Securities  and  Exchange
Commission to register the resale by option holders of the shares  issuable upon
exercise of the options granted under the Long Term Plan.

STOCK APPRECIATION RIGHTS

     An SAR may be granted either alone or in  conjunction  with any other award
under the Long Term Plan.  SARs related to any option (i) must be granted at the
time  such  option  is  granted,  and  (ii)  if  such  option  is an ISO  may be
exercisable  only upon exercise of the related option.  Upon exercise of an SAR,
the holder thereof is entitled to receive the excess of the fair market value of
the shares for which the right is exercised (calculated as of the exercise date)
over either the exercise price per share of the related option or, if none, over
the fair  market  value of such number of shares on the date the SAR was granted
(hereinafter, the "exercise price"). Payment by Talk.com upon exercise of an SAR
may be made in cash or shares, or any combination  thereof, as the administering
committee shall determine.

RESTRICTED STOCK

     The  administering  committee  shall  determine  the terms and  conditions,
including  acceleration  and  forfeiture  provisions  and  other  provision  and
restrictions  (which may include  restrictions  on the right to vote such shares
and the right to receive  any  dividends  with  respect  thereto)  that shall be
placed on restricted  stock awarded  under the Long Term Plan.  This  restricted
stock may not be disposed of by the recipient until any such restrictions lapse.
Restricted  stock may be issued for no cash  consideration  or for such  minimum
consideration  as may  be  required  by  applicable  law.  Upon  termination  of
employment  during  the  restricted   period,  all  restricted  stock  shall  be
forfeited,  subject  to  such  exceptions,  if  any,  as are  authorized  by the
committee relating to termination of employment on retirement, disability, death
or other special circumstances.

INCENTIVE SHARE AWARDS

     The committee may grant incentive share awards, which shall provide for the
issuance of shares at such times and subject to such terms and conditions as the
committee  shall  deem  appropriate,  including  without  limitation  terms that
condition the issuance of such shares upon the achievement of performance goals.

ASSIGNABILITY OF AWARDS

     Subject to approval by the administering committee, an award and the shares
subject  to  an  award  may  be  assigned,  transferred,  pledged  or  otherwise
encumbered by a participant.


                                       105
<PAGE>

ADJUSTMENTS

     In the event of any change in corporate structure of Talk.com affecting the
shares (e.g., merger, consolidation, recapitalization, reclassification or stock
dividend),  the committee may make such  adjustments as it deems  appropriate to
the number,  class and option  price of shares  subject to  outstanding  Options
granted  under  the Long Term  Plan,  and in the value of, or number or class of
shares  subject to,  other awards  granted or available to be granted  under the
Long Term Plan and to individual employees.

FEDERAL INCOME TAX CONSEQUENCES

     Under  current  law, the Federal  income tax  treatment of options and SARs
granted under the Long Term Plan is as set forth below:

     Nonstatutory Stock Options.  The grant of an option that is not an ISO will
have no immediate tax consequences to Talk.com or the employee.  The exercise of
such an option  will  require an  employee  to  include in his gross  income the
amount by which the  aggregate  fair market value of the acquired  shares on the
exercise date (or the date on which any substantial  risk of forfeiture  lapses)
exceeds the  aggregate  purchase  price paid for such shares.  Upon a subsequent
sale or taxable  exchange of shares  acquired upon exercise of an option that is
not an ISO, an employee will recognize  long or short-term  capital gain or loss
equal to the  difference  between  the amount  realized  on the sale and the tax
basis of such shares.

     Talk.com  will  be  entitled  (provided  applicable  income  tax  reporting
requirements  are met) to a deduction at the same time and in the same amount as
the  employee  is in receipt of income in  connection  with his  exercise  of an
option that is not an ISO.

     Incentive  Stock  Options.  The grant of an ISO will have no immediate  tax
consequences to Talk.com or the employee.  Upon exercise of an ISO, the employee
generally  recognizes no income.  If an employee disposes of the shares acquired
on the exercise of an incentive stock option within two years after the grant of
the option or within one year after the date of the  transfer  of such shares to
him (a "disqualifying  disposition"),  he will be required to include in income,
as compensation, the lesser of (i) the difference between the aggregate purchase
price paid and the fair market value of the acquired shares on the exercise date
(or the date on which any  substantial  risk of  forfeiture  lapses) or (ii) the
amount  of  gain  realized  on such  disposition.  Any  additional  gain or loss
recognized will be capital gain or loss.

     If an employee does not make a disqualifying  disposition,  he will realize
no  compensation  income and any gain or loss that he realizes  on a  subsequent
disposition of such shares will be treated as capital gain or loss. For purposes
of computing the employee's  alternative  minimum taxable income,  however,  the
option generally will be treated as if it were an option that is not an ISO.

     Talk.com  will be entitled to a deduction  at the same time and in the same
amount as the  employee  is in receipt of  compensation  income as a result of a
disqualifying  disposition.   If  there  is  no  disqualifying  disposition,  no
deduction will be available to Talk.com.

     SARs. The grant of SARs, will not result in taxable income to the recipient
or a tax deduction for Talk.com at the time of grant. Upon the exercise of SARs,
an employee recognizes ordinary income equal to the amount of cash received plus
the fair  market  value of any shares  issued or  transferred  and  Talk.com  is
entitled to a tax deduction in an equal amount.

ACCOUNTING TREATMENT

     Under present  accounting  rules, the grant of options at an exercise price
equal to or greater  than market value on the date of grant does not result in a
charge against Talk.com's  earnings.  However,  the excess, if any, from time to
time of the fair  market  value of the common  stock  subject to SARs,  over the
exercise  price  of such  SARs,  will  result  in a  charge  against  Talk.com's
earnings. The amount of the charge will increase or decrease based on changes in
the market value of the common stock and will  decrease to the extent SARs,  are
canceled. Talk.com has not issued any SAR's to date.


                                       106
<PAGE>

VOTING REQUIRED FOR APPROVAL OF ADOPTION OF THE LONG TERM PLAN

     Talk.com  is  submitting  the new Long  Term Plan to its  stockholders  for
approval as required by NASD rules governing  Nasdaq-traded issuers. Under these
rules,  the  affirmative  vote of the holders of a majority of the votes cast at
the annual meeting is required to ratify the adoption of the Long Term Plan.

     THE BOARD OF  DIRECTORS  RECOMMENDS  A VOTE FOR THE PROPOSAL TO APPROVE THE
ADOPTION OF THE LONG TERM PLAN.

     PROPOSAL 4: RATIFICATION OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     The  board  has  appointed  the  firm of BDO  Seidman,  LLP as  independent
auditors  of  Talk.com  for the  current  fiscal  year.  This firm has served as
Talk.com's  independent  auditors  since  1995  and has no  direct  or  indirect
financial interest in Talk.com.

     Although  not  legally  required  to do so,  the  board is  submitting  the
selection  of  BDO  Seidman,   LLP  as  Talk.com's   independent   auditors  for
ratification by the  stockholders  at the Annual  Meeting.  If a majority of the
shares of common stock  represented  in person or by proxy at the meeting is not
voted for such ratification  (which is not expected),  the board will reconsider
its appointment of BDO Seidman, LLP as independent auditors of Talk.com.

     A representative of BDO Seidman, LLP will be present at the Talk.com annual
meeting and will have the  opportunity  to make a statement  if he desires to do
so. It is anticipated that such  representative  will be available to respond to
appropriate questions from stockholders.

     THE BOARD OF  DIRECTORS  RECOMMENDS  A VOTE FOR THE  PROPOSAL TO RATIFY THE
SELECTION OF BDO SEIDMAN, LLP AS INDEPENDENT AUDITORS OF TALK.COM.


                                       107
<PAGE>

                       PRINCIPAL STOCKHOLDERS OF TALK.COM

     The following table sets forth certain  information  known to Talk.com with
respect to beneficial  ownership of Talk.com's common stock as of April 26, 2000
(except as otherwise  noted) by (i) each stockholder who is known by Talk.com to
own beneficially  more than five percent of the outstanding  common stock,  (ii)
each of  Talk.com's  directors  and  nominees  for  director,  (iii) each of the
executive  officers  named below and (iv) all current  directors  and  executive
officers of Talk.com as a group. Except as otherwise  indicated below,  Talk.com
believes that the  beneficial  owners of the common stock listed below have sole
investment and voting power with respect to such shares.

<TABLE>
<CAPTION>
                                                         NUMBER OF SHARES        PERCENT OF SHARES
NAME OF BENEFICIAL OWNER OR IDENTITY OF GROUP         BENEFICIALLY OWNED (1)     BENEFICIALLY OWNED
--------------------------------------------------   ------------------------   -------------------
<S>                                                  <C>                        <C>
Massachusetts Financial Services Company .........           7,160,400(2)               10.9%
 500 Boylston Street
 Boston, Massachusetts 02116
America Online, Inc. .............................           6,843,356(3)               10.0%
 22000 AOL Way
 Dulles, Virginia 20166
Legg Mason, Inc. .................................           5,997,900(6)(8)             9.1%
 100 Light Street
 P. O. Box 1476
 Baltimore, MD 21203
Paul Rosenberg ...................................           5,759,985(4)                8.8%
 650 N. E. 5th Avenue
 Boca Raton, Fl 33432
Geocapital, LLC ..................................           3,743,825(6)                5.7%
 767 Fifth Avenue, 45th Floor
 New York , New York 10153
Gabriel Battista .................................           1,003,334(7)                1.5%
Edward B. Meyercord, III .........................             106,131                     *
Aloysius T. Lawn, IV .............................             198,650(7)                  *
Michael Ferzacca .................................              66,667(7)                  *
George Vinall ....................................              80,000(7)                  *
Ronald R. Thoma ..................................              97,934(7)                  *
Arthur J. Marks ..................................              25,000(5)                  *
Mark S. Fowler ...................................              10,000                     *
Kenneth G. Baritz ................................                  --(9)                  *
Kevin Griffo .....................................                  --(10)                 *
All directors and executive officers as a group
 (11 persons) ....................................           1,756,957                   2.5%
</TABLE>

----------------
 * Less than 1%

(1) The securities "beneficially owned" by a person are determined in accordance
    with the definition of "beneficial  ownership" set forth in the  regulations
    of the SEC and,  accordingly,  may include securities owned by or for, among
    others, the spouse,  children or certain other relatives of such person. The
    same shares may be  beneficially  owned by more than one person.  Beneficial
    ownership may be disclaimed as to certain of the securities.

(2) Massachusetts  Financial  Services Company ("MFS"),  an investment  adviser,
    filed an  amendment to a Schedule 13G with the SEC on February 11, 2000 (the
    "MFS 13G"), in which it reported  beneficial  ownership of 7,160,400 shares,
    6,437,800  of which are also  beneficially  owned by MFS Series Trust II-MFS
    Emerging Growth Fund, an investment  company,  and 722,600 of which are also
    owned  by  certain  non-reporting  entities  as well as MFS.  The  foregoing
    information is derived from the MFS 13G.


                                       108
<PAGE>

(3) The  foregoing information is derived from the Schedule 13G filed by America
    Online, Inc. on January 15, 1999.

(4) The foregoing  information  is derived from the Schedule 13D/A filed by Paul
    Rosenberg,  the Rosenberg Family Limited Partnership,  PBR, Inc. and the New
    Millennium Charitable Foundation on February 12, 1999.

(5) Excludes  shares  of  Talk.com  common stock, if any, held in various client
    accounts  managed  by  Mr.  Marks'  spouse.  Mr.  Marks disclaims beneficial
    ownership of such shares of Talk.com common stock.

(6) The  foregoing  information  is  derived  from  the  Schedule  13G  filed by
    Geocapital, LLC on February 8, 2000.

(7)  Includes  shares of  Talk.com  common  stock  that could be  acquired  upon
     exercise of vested options.

(8) Includes  5,500,000  shares of Talk.com common stock  beneficially  owned by
    Legg Mason Special Investment Trust and 497,900 shares beneficially owned by
    Legg Mason Capital Management, Inc.

(9) Mr.  Baritz holds  options to purchase an  aggregate of 1,300,000  shares of
    Talk.com  common stock,  which vest and become  exercisable in  installments
    commencing on March 23, 2001. He will also receive shares of Talk.com common
    stock,  and  warrants and  additional  options to purchase  Talk.com  common
    stock,  upon  conversion  in the  merger of his  shares of Access One common
    stock and Access One  warrants and stock  options.  Based on his holdings of
    Access One common stock,  warrants and stock options as of May 15, 2000, Mr.
    Baritz will be entitled to receive in the merger  approximately  1.6 million
    shares of Talk.com  common  stock,  and  warrants and options to purchase an
    aggregate of approximately 257,000 shares of Talk.com common stock.

(10) Mr.  Griffo holds  options to purchase an aggregate of 1,300,000  shares of
     Talk.com  common stock,  which vest and become  exercisable in installments
     commencing  on March 23,  2001.  He will also  receive  shares of  Talk.com
     common stock and additional  options to purchase Talk.com common stock upon
     conversion  in the  merger of his  shares of Access  One  common  stock and
     Access One stock options.  Based on his holdings of Access One common stock
     and stock  options as of May 15,  2000,  Mr.  Griffo  will be  entitled  to
     receive in the  merger  approximately  171,000  shares of  Talk.com  common
     stock, and options to purchase an aggregate of approximately 571,000 shares
     of Talk.com common stock.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

     Under  Section  16(a) of the  Securities  Exchange Act of 1934, as amended,
Talk.com's  directors  and certain  officers and persons who are the  beneficial
owners of more than 10 percent of Talk.com's common stock are required to report
their ownership of common stock,  options and certain related securities and any
changes in that ownership to the SEC.  Specific due dates for these reports have
been  established,  and  Talk.com  is  required  to report in this  joint  proxy
statement/prospectus  any  failure  to file  by such  dates  in  1999.  Talk.com
believes that all of the required filings have been made in a timely manner.  In
making this  statement,  Talk.com  has relied on copies of the  reporting  forms
received by it.


                                       109
<PAGE>

                  V. ADDITIONAL INFORMATION FOR STOCKHOLDERS

     STOCKHOLDER PROPOSALS FOR 2001 ANNUAL MEETING OF TALK.COM STOCKHOLDERS

     In accordance with rules promulgated by the SEC, any stockholder who wishes
to submit a proposal for inclusion in the proxy  materials to be  distributed by
Talk.com in  connection  with the annual  meeting of  stockholders  in 2001 must
submit it so it will be received by Talk.com by March 12, 2001,  unless Talk.com
changes  the date of next year's  annual  meeting by more than 30 days from this
year's, in which case the proposal must be submitted at a reasonable time before
Talk.com begins to print and mail its proxy materials. Any stockholder proposals
for the 2001  annual  meeting of  stockholders  that are  submitted  outside the
processes  of Rule 14a-8  under the  Securities  Act of 1934 will be  considered
untimely  if not  received  by Talk.com  within a  reasonable  time prior to its
printing its proxy materials in 2001. In addition,  any stockholder proposal for
next year's annual meeting  submitted after May 26, 2001 or, if Talk.com changes
the date of the 2001 annual meeting by more than 30 days from this year's, after
a reasonable  time before  Talk.com  mails its proxy  materials  for next year's
annual  meeting,  will not be  considered  filed on a timely basis with Talk.com
under SEC Rule  14a-4(c)(1).  For proposals that are not timely filed,  Talk.com
retains  discretion to vote proxies it receives.  For proposals  that are timely
filed,  Talk.com  retains  discretion  to vote proxies it receives  provided (1)
Talk.com  includes in its proxy  statement  advice on the nature of the proposal
and how it intends to exercise its voting  discretion and (2) the proponent does
not issue a proxy statement.

                       WHERE YOU CAN FIND MORE INFORMATION

     Talk.com files annual,  quarterly and current reports, proxy statements and
other information with the Securities and Exchange  Commission,  or SEC. You can
inspect and copy these reports,  proxy  statements and other  information at the
public  reference  facilities of the SEC, in Room 1024, 450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  and at the  regional  offices of the SEC located at 7
World Trade Center,  Suite 1300, New York,  New York 10048 and Citicorp  Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511.  You can call
the SEC at 1-800-SEC-0330 for further information on the public reference rooms.
Talk.com's  SEC filings are also  available to the public from the SEC's website
at http://www.sec.gov.
   ------------------

     Talk.com has filed a  registration  statement on Form S-4 to register  with
the SEC the Talk.com common stock to be issued to Access One  stockholders  upon
completion  of the merger.  This joint proxy  statement/prospectus  is a part of
that registration statement and constitutes a prospectus of Talk.com in addition
to being a proxy  statement  of  Talk.com  and Access  One for their  respective
stockholder   meetings.   As   allowed   by  SEC   rules,   this   joint   proxy
statement/prospectus  does not contain all the  information  you can find in the
registration statement or the exhibits to the registration statement.

     Both Talk.com and Access One maintain web sites. The information  contained
on those web sites is not part of this  joint  proxy  statement/prospectus,  and
should not be relied on in connection with the matters presented here.

     The SEC allows Talk.com to incorporate by reference the information that it
files with the SEC,  which means that it can disclose  important  information to
you by  referring  you to  those  documents.  The  information  incorporated  by
reference is  considered to be part of this joint proxy  statement/  prospectus,
and  information  that Talk.com will file later with the SEC will  automatically
update and supersede this  information.  Talk.com is  incorporating by reference
the documents listed below:

   o  Talk.com's  annual report on Form 10-K for the fiscal year ended  December
      31, 1999, filed with the SEC on March 23, 2000 (SEC file no. 0-26728);

   o  Amendment  No. 1 to the  annual  report on Form 10-K for the  fiscal  year
      ended  December 31,  1999,  filed with the SEC on April 28, 2000 (SEC file
      no. 0-26728);


                                       110
<PAGE>

   o  Talk.com's current report on Form 8-K, filed with the SEC on April 7, 2000
      (SEC file no. 0-26728);

   o  Talk.com's  quarterly  report on Form 10-Q for the  fiscal  quarter  ended
      March 31, 2000, filed with the SEC on May 15, 2000 (SEC file no. 0-26728);

   o  the description of Talk.com's  capital stock contained in its registration
      statement on Form 8-A, dated September 8, 1995; and

   o  the description of Talk.com's preferred stock purchase rights contained in
      its  registration  statement on Form 8-A, filed with the SEC on August 27,
      1999.

     Talk.com is also  incorporating  by reference any future  filings (File No.
0-26728) with the SEC under Sections 13(a), 13(c), 14 or 15(d) of the Securities
Exchange Act of 1934 after the date of this joint proxy statement/prospectus and
on or prior to the date on which the  offering  of Talk.com  common  stock under
this joint proxy statement/prospectus shall be terminated.

     You may  request  a copy of  these  filings,  at no  cost,  by  writing  or
telephoning at the following address and telephone number:

   Ms. Ruth Abeshaus
   Director of Investor and Public Relations
   Talk.com Inc.
   6805 Route 202
   New Hope, Pennsylvania 18938
   Telephone: (215) 862-1500

     Talk.com's  principal executive offices are located at 12020 Sunrise Valley
Drive, Reston, Virginia 22091, and its telephone number is (703) 391-7500.

     This joint proxy  statement/prospectus  is part of a registration statement
on Form S-4 we filed with the SEC.  You should rely only on the  information  or
representations  provided in this prospectus.  We have not authorized  anyone to
provide  information  other than that provided in this prospectus.  Talk.com has
not authorized anyone to provide you with different information. Talk.com is not
making  an  offer  of these  securities  in any  state  where  the  offer is not
permitted.  You should not assume that the  information  in this  prospectus  is
accurate as of any date other than the date on the front of this document.


                                       111
<PAGE>

                   INDEX TO ACCESS ONE FINANCIAL STATEMENTS



<TABLE>
<CAPTION>
                                                                            PAGE
                                                                           -----
<S>                                                                        <C>
ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES
Report of Independent Auditors                                               F-2

Consolidated balance sheets -- October 31, 1999 and 1998                     F-3

Consolidated statements of operations -- Years ended
 October 31, 1999, 1998 and 1997                                             F-4

Consolidated statements of stockholders' equity (deficiency) --
 Years ended October 31, 1999, 1998 and 1997                                 F-5

Consolidated statements of cash flows -- Years ended
 October 31, 1999, 1998 and 1997                                             F-6

Notes to consolidated financial statements -- Years ended
 October 31, 1999, 1998 and 1997                                             F-7

Consolidated balance sheets - April 30, 2000 (unaudited) and
 October 31, 1999                                                            F-16

Consolidated statements of operations - Three and six months
 ended April 30, 2000 and 1999 (unaudited)                                   F-17

Consolidated statement of stockholders' equity (deficiency) --
 Six months ended April, 2000 (unaudited)                                    F-18

Consolidated  statements of cash flows - Six months ended
 April 30, 2000 and 1999 (unaudited)                                         F-19

Notes to consolidated financial statements (unaudited)                       F-20

</TABLE>


                                       F-1
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

Board of Directors
Access One Communications Corp.
Orlando, Florida

We have  audited  the  accompanying  consolidated  balance  sheets of Access One
Communications  Corp. and  subsidiaries as of October 31, 1999 and 1998, and the
related   consolidated   statements   of   operations,    stockholders'   equity
(deficiency),  and cash flows for the years  ended  October 31,  1999,  1998 and
1997. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the consolidated financial position of Access
One  Communications  Corp. and subsidiaries as of October 31, 1999 and 1998, and
the consolidated  results of their operations and cash flows for the years ended
October  31,  1999,  1998  and  1997,  in  conformity  with  generally  accepted
accounting principles.

                                                  NUSSBAUM YATES & WOLPOW, P.C.

Melville, New York
January 28, 2000

                                       F-2
<PAGE>

                           CONSOLIDATED BALANCE SHEETS

                            OCTOBER 31, 1999 AND 1998



<TABLE>
<CAPTION>
                                                                 1999             1998
                                                            --------------   --------------
<S>                                                         <C>              <C>
                          ASSETS
CURRENT ASSETS:
 Cash and cash equivalents                                   $    913,596     $    118,042
 Investment securities                                            675,000          396,175
 Accounts receivable, net of allowance for doubtful
   accounts of $645,865 and $333,946 in 1999 and 1998           1,472,429        1,057,271
 Prepaid expenses and other current assets                         50,690           49,735
                                                             ------------     ------------
    Total current assets                                        3,111,715        1,621,223
                                                             ------------     ------------
Property and equipment, net                                       300,206          254,060
                                                             ------------     ------------
OTHER ASSETS:
   Deferred financing costs, net of accumulated
    amortization of $32,908                                       263,265               --
   Purchased customer accounts, net of accumulated
    amortization of $626,677                                      701,021               --
   Goodwill, net of accumulated amortization of
    $568,750 and $293,446 in 1999 and 1998                      1,358,428        1,633,732
   Deposits                                                       552,474          376,334
                                                             ------------     ------------
                                                                2,875,188        2,010,066
                                                             ------------     ------------
                                                             $  6,287,109     $  3,885,349
                                                             ============     ============

              LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)
CURRENT LIABILITIES:
 Note payable, e.spire Communications, Inc.                  $    850,811     $         --
 Loans payable, Receivables Funding Corporation                        --        1,054,046
 Due to related parties                                                --          185,000
 Current portion of long-term debt                                     --          227,291
 Accounts payable                                               3,121,390        2,148,609
 Accrued expenses and other current liabilities                   834,218          585,759
                                                             ------------     ------------
    Total current liabilities                                   4,806,419        4,200,705
Long-term debt, less current portion                            6,837,119          181,124
                                                             ------------     ------------
                                                               11,643,538        4,381,829
                                                             ------------     ------------
STOCKHOLDERS' EQUITY (DEFICIENCY):
 Common stock, $.001 par value, authorized 50,000,000
   shares; issued and outstanding 12,801,000 and
   12,776,000 shares in 1999 and 1998                              12,801           12,776
 Preferred stock, $.001 par value, authorized 7,500,000
   shares; none issued                                                 --               --
 Additional paid-in capital                                     4,090,605        4,534,905
 Accumulated other comprehensive income (loss),
   unrealized holding gain (loss) on investment
   securities                                                     453,720         (124,730)
 Accumulated deficit                                           (9,913,555)      (4,919,431)
                                                             ------------     ------------
                                                               (5,356,429)        (496,480)
                                                             ------------     ------------
                                                             $  6,287,109     $  3,885,349
                                                             ============     ============
</TABLE>

See accompanying notes to consolidated financial statements.


                                       F-3
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                  YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                   1999               1998             1997
                                             ----------------   ---------------   --------------
<S>                                          <C>                <C>               <C>
Revenue                                        $ 15,412,640      $  5,811,038       $  479,516
Cost of service                                  12,177,793         5,045,514          366,243
                                               ------------      ------------       ----------
   Gross profit                                   3,234,847           765,524          113,273
                                               ------------      ------------       ----------
OPERATING EXPENSES:
 Selling                                            998,949           725,574           70,283
 Administrative                                   5,848,935         3,427,414          184,716
                                               ------------      ------------       ----------
   Total operating expenses                       6,847,884         4,152,988          254,999
                                               ------------      ------------       ----------
 Loss from operations                            (3,613,037)       (3,387,464)        (141,726)
                                               ------------      ------------       ----------
OTHER EXPENSE:
 Interest and loan fees, net of interest
   income of $4,130 in 1999                       1,166,462           312,869           16,372
 Loss on sale of investment securities              214,625         1,061,000               --
                                               ------------      ------------       ----------
                                                  1,381,087         1,373,869           16,372
                                               ------------      ------------       ----------
   Net loss                                    $ (4,994,124)     $ (4,761,333)      $ (158,098)
                                               ------------      ------------       ----------
 Basic and diluted loss per common share       $       (.39)     $       (.41)      $     (.05)
 Weighted average number of common
   shares outstanding                            12,792,575        11,641,592        3,180,000
                                               ============      ============       ==========

</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-4
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

          CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIENCY)

                  YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                                  ACCUMULATED
                                            COMMON STOCK           ADDITIONAL        OTHER
                                    ---------------------------     PAID-IN      COMPREHENSIVE    ACCUMULATED
                                         SHARES        AMOUNT       CAPITAL      INCOME (LOSS)      DEFICIT          TOTAL
                                    --------------- ----------- --------------- --------------- --------------- ---------------
<S>                                 <C>             <C>         <C>             <C>             <C>             <C>
Balance, November 1, 1996               2,500,000    $  2,500    $     (2,500)    $       --     $         --    $         --
Capital contributed                            --          --             100             --               --             100
Stock issued to reimburse
 Chairman for expenses                    750,000         750          34,250             --               --          35,000
Stock issued to acquire OPC
 Acquisition Corp.                      4,000,000       4,000         429,251             --               --         433,251
Stock issued pursuant to private
 placements, net                          465,000         465         285,835             --               --         286,300
Stock issued to eLEC
 Communications Corp. in
 exchange for 425,000 shares of
 eLEC Communications Corp.              3,000,000       3,000       1,497,000             --               --       1,500,000
Net loss for the year ended
 October 31, 1997                              --          --              --             --         (158,098)       (158,098)
                                        ---------    --------    ------------     ----------     ------------    ------------
Balance, October 1, 1997               10,715,000      10,715       2,243,936             --         (158,098)      2,096,553
                                                                                                                 ------------
Net loss for the year ended
 October 31, 1998                              --          --              --             --       (4,761,333)     (4,761,333)
Unrealized loss on investment
 arising during the period                     --          --              --       (124,730)              --        (124,730)
                                                                                                                 ------------
Comprehensive income (loss)                    --          --              --             --               --      (4,886,063)
                                                                                                                 ------------
Stock issued to eLEC
 Communications, Inc. in
 exchange for 750,000 shares of
 eLEC Communications, Inc.                700,000         700       1,454,330             --               --       1,455,030
Stock issued to related parties in
 satisfaction of loans and
 accrued interest                         846,000         846         422,154             --               --         423,000
Stock issued to president of The
 Other Phone Company Inc. for
 compensation                             200,000         200          99,800             --               --         100,000
Stock issued pursuant to private
 placements                               315,000         315         314,685             --               --         315,000
                                       ----------    --------    ------------     ----------     ------------    ------------
Balance, October 31, 1998              12,776,000      12,776       4,534,905       (124,730)      (4,919,431)       (496,480)
                                                                                                                 ------------
Net loss for the year ended
 October 31, 1999                              --          --              --             --       (4,994,124)     (4,994,124)
Other comprehensive income:
Unrealized holding gains arising
 during period                                 --          --              --        382,440               --         382,440
Plus: reclassification adjustment
 for losses included in net loss               --          --              --        196,010               --         196,010
                                                                                                                 ------------
Comprehensive income (loss)                    --          --              --             --               --      (4,415,674)
                                                                                                                 ------------
Stock issued to eLEC
 Communications in exchange
 for 1,420,000 shares of eLEC
 Communications, Inc.                   1,775,000       1,775       1,824,700             --               --       1,826,475
Exercise of put with eLEC
 Communications, Inc.                  (1,750,000)     (1,750)     (1,799,000)            --               --      (1,800,750)
Purchase of outstanding warrants               --          --        (520,000)            --               --        (520,000)
Options granted for consulting
 services                                      --          --          50,000             --               --          50,000
                                       ----------    --------    ------------     ----------     ------------    ------------
Balance, October 31, 1999              12,801,000    $ 12,801    $  4,090,605     $  453,720     $ (9,913,555)   $ (5,356,429)
                                       ==========    ========    ============     ==========     ============    ============
</TABLE>

         See accompanying notes to consolidated financial statements.

                                       F-5
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                            STATEMENTS OF CASH FLOWS

                  YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997





<TABLE>
<CAPTION>
                                                                          1999               1998              1997
                                                                    ----------------   ----------------   --------------
<S>                                                                  <C>                <C>                <C>
Cash flows from operating activities:
 Net loss                                                             $ (4,994,124)      $ (4,761,333)     $   (158,098)
                                                                      ------------       ------------      ------------
 Adjustments to reconcile net loss to net cash used in operating activities:
   Depreciation and amortization                                         1,008,950            342,897            22,595
   Provision for losses on receivables                                   1,744,945            592,720            16,590
   Loss on sale of securities                                              214,625          1,061,000                --
   Stock issued for compensation                                                              100,000                --
   Reimbursement of expenses to eLEC Communications                                            75,000                --
   Expenses reimbursed through issuance of common stock                         --                 --            35,000
   Changes in operating assets and liabilities, net of effect of
    acquisition in 1997:
    Accounts receivable, less amounts purchased                           (455,745)        (1,262,839)         (172,679)
    Prepaid expenses                                                          (955)             5,776           (16,770)
    Deferred finance costs                                                 (46,174)                --                --
    Deposits                                                              (176,140)          (376,334)            3,674
    Accounts payable                                                       972,781          1,844,500           159,901
    Accrued expenses                                                        (1,541)           523,087            44,019
                                                                      ------------       ------------      ------------
      Total adjustments                                                  3,260,746          2,905,807            92,330
                                                                      ------------       ------------      ------------
      Net cash used in operating activities                             (1,733,378)        (1,855,526)          (65,768)
                                                                      ------------       ------------      ------------
Cash flows from investing activities:
 Proceeds from sale of securities                                           85,000          1,373,125                --
 Purchase of equipment                                                    (120,207)          (203,762)          (17,969)
 Purchased customer accounts and accounts receivable                    (2,105,519)                --                --
 Repurchase of warrants                                                   (520,000)                --                --
 Acquisition of OPC                                                             --                 --        (1,000,000)
                                                                      ------------       ------------      ------------
      Net cash provided by (used in) investing activities               (2,660,726)         1,169,363        (1,017,969)
                                                                      ------------       ------------      ------------
Cash flows from financing activities:
 Repayment of loan payable, bank                                                --           (250,000)               --
 Borrowings (repayments), Receivable Funding
   Corporation, net                                                     (1,054,046)         1,054,046                --
 Repayment to related parties, net                                        (185,000)          (239,521)               --
 Principal payments of long-term debt                                     (408,415)          (215,562)          (59,822)
 Proceeds from issuance of long-term debt                                6,837,119                 --           502,442
 Proceeds from issuance of common stock and contribution to
   capital                                                                      --            315,000           719,651
                                                                      ------------       ------------      ------------
      Net cash provided by financing activities                          5,189,658            663,963         1,162,271
                                                                      ------------       ------------      ------------
Net increase (decrease) in cash and cash equivalents                       795,554            (22,200)           78,534
Cash and cash equivalents, beginning of year                               118,042            140,242            61,708
                                                                      ------------       ------------      ------------
Cash and cash equivalents, end of year                                $    913,596       $    118,042      $    140,242
                                                                      ------------       ------------      ------------
Supplemental disclosure of cash flow information:
 Cash paid -- interest                                                $  1,018,313       $    312,869      $      4,462
                                                                      ------------       ------------      ------------
 Non-cash investing and financing activities (see Notes 3 and 5)

</TABLE>

          See accompanying notes to consolidated financial statements.

                                       F-6
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   PRINCIPLES OF CONSOLIDATION

   The accompanying  consolidated  financial  statements include the accounts of
   Access One  Communications  Corp. and its subsidiaries  ("the Company").  All
   significant intercompany balances and transactions have been eliminated.

   ORGANIZATIONAL BACKGROUND

   The Company was formerly known as CLEC Holding Corp.  ("CLEC"),  formerly PRS
   SUB II ("PRS"), was incorporated under the laws of the State of New Jersey in
   1991. The Company  emerged from  bankruptcy,  pursuant to a Bankruptcy  Court
   Order in 1996, and was inactive until September 1997.

   On  September  9, 1997,  the Company  acquired 95% of the common stock of The
   Other Phone  Company,  Inc.  ("OPC"),  a reseller of local and  long-distance
   telecommunications  services to businesses and  residential  customers in the
   Southeastern United States, principally in Florida, which began operations in
   January,  1997.  The cost of the  acquisition,  which was  accounted for as a
   purchase, was $1,927,178 ($1,000,000 paid in cash and the remainder in seller
   notes (see Note 8), and the entire purchase price of $1,927,178 was allocated
   to goodwill.  The consolidated  financial  statements  include the results of
   operations of OPC since September 9, 1997.

   The following unaudited pro forma consolidated  results of operations for the
   year ended  October  31,  1997  assumes  the OPC  acquisition  occurred as of
   November 1, 1996:


<TABLE>
<S>                  <C>
  Net sales           $1,723,853
  Net loss            $ (561,348)
  Loss per share      $     (.09)

</TABLE>

   CASH AND CASH EQUIVALENTS

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


   INVESTMENT SECURITIES

   Marketable equity securities,  all of which have represented common shares of
   eLEC Communications ("eLEC"), have been categorized as available for sale and
   as a result,  are stated at fair value.  Unrealized  holding gains and losses
   are included as a component of stockholders' equity until realized.  Realized
   gains and losses are determined based on the specific identification method.


   PROPERTY AND EQUIPMENT

   Property and equipment are stated at cost.  Depreciation is being provided by
   the  straight-line  method  over the  estimated  useful  lives of the assets,
   generally three to seven years. Leasehold  improvements are amortized,  using
   the  straight-line  method,  over the term of the lease or the useful life of
   the improvements, whichever is shorter.


   EARNINGS PER SHARE

   For the year ended  October  31,  1998,  the  Company  adopted  Statement  of
   Financial  Accounting Standards ("SFAS") No. 128, "Earnings Per Share," which
   replaces the  presentation  of primary  earnings per share  ("EPS") and fully
   diluted EPS with a presentation of basic EPS and diluted


                                       F-7
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

   EPS. Basic EPS excludes common stock  equivalents and is computed by dividing
   net income (loss)  available to common  stockholders by the weighted  average
   number of common shares outstanding for the period.  Diluted EPS reflects the
   potential dilution that could occur if common stock equivalents such as stock
   options and warrants were exercised. The effect of stock options and warrants
   on the  calculation  of earnings  per common share was  anti-dilutive  in all
   years but may be dilutive in the future.


  DEFERRED FINANCING COSTS

  Deferred financing costs are amortized to interest expense over the life of
  the relating financing.

  PURCHASED CUSTOMER ACCOUNTS

   Purchased customer accounts are amortized over three years on a straight-line
   basis or the termination of the customer account, whichever is shorter.

  GOODWILL

   The  excess of the cost of  subsidiaries  over the equity in  underlying  net
   assets at the  dates of  acquisition  (goodwill)  is being  amortized  over 7
   years.

  IMPAIRMENT OF LONG-LIVED ASSETS

   The Company  reviews its intangible  assets and other  long-lived  assets for
   impairment  at each  balance  sheet  date or  whenever  events or  changes in
   circumstances  indicate  that  the  carrying  amount  of an asset  should  be
   assessed.   Management  evaluates  the  intangible  assets  related  to  each
   acquisition  individually to determine whether an impairment has occurred. An
   impairment is recognized when the undiscounted future cash flows estimated to
   be generated by the acquired  business is insufficient to recover the current
   unamortized  balance  of the  intangible  asset,  with the amount of any such
   deficiency  charged to income in the current  year.  Estimates of future cash
   flows are based on many factors,  including (i) current  operating results of
   the applicable  business,  (ii)  projected  future  operating  results of the
   applicable  business,  (iii) the  occurrence  of any  significant  regulatory
   changes which may have an impact on the continuity of the business,  and (iv)
   any other  material  factors  that affect the  continuity  of the  applicable
   business.

  REVENUE RECOGNITION

   Revenues are recognized in the period  services are provided to customers and
   consist primarily of charges for use of local and long-distance services.

  INCOME TAXES

   The  Company  provides  for income  taxes in  accordance  with  Statement  of
   Financial Accounting  Standards No. 109 ("SFAS 109"),  "Accounting for Income
   Taxes." Under the asset and liability method specified by SFAS 109,  deferred
   tax assets and liabilities are determined based on the difference between the
   financial  statement and tax bases of assets and  liabilities  as measured by
   the enacted tax rates which will be in effect when these differences reverse.
   Deferred  tax  expense is the result of  changes in  deferred  tax assets and
   liabilities. The principal type of differences between assets and liabilities
   for financial  statement and tax return  purposes are allowances for doubtful
   accounts, depreciation and amortization, and net operating losses.


                                       F-8
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

   ADVERTISING COSTS

   The Company expenses  advertising  costs in the period incurred.  Advertising
   expense was  $30,170,  $2,267 and $-0- for the years ended  October 31, 1999,
   1998 and 1997.


   USE OF ESTIMATES

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

   FAIR VALUE OF FINANCIAL INSTRUMENTS

   The  Company's  principal  financial  instruments  consist  of cash  and cash
   equivalents,  investment securities, and loans and notes payable. The Company
   believes  that the  carrying  amount of such  instruments  approximates  fair
   value.

   RECENTLY ISSUED ACCOUNTING STANDARDS

   In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive Income."
   SFAS No. 130  requires  companies  to classify  items of other  comprehensive
   income by their nature in a financial  statement and display the  accumulated
   balance of other comprehensive income separately from retained earnings,  and
   is effective for financial statements issued for fiscal years beginning after
   December 15,  1997.  The Company has adopted SFAS No. 130 as reflected in the
   accompanying consolidated financial statements.

2. DESCRIPTION OF BUSINESS AND CONCENTRATIONS

   The Company provides local and long-distance  telecommunications  services to
   business and residential  customers in the  Southeastern  United States.  The
   Company's  business is highly  competitive and is subject to various Federal,
   State and local regulations,  including the Federal Communications Commission
   and various state public service commissions.

   Financial   instruments,   which   potentially   subject   the   Company   to
   concentrations of credit risk,  consist primarily of trade  receivables.  The
   Company's trade receivables are  geographically  concentrated with businesses
   and  residential  customers  primarily  located  in the  Southeastern  United
   States.  The  Company  continually  evaluates  the  creditworthiness  of  its
   customers;  however, it generally does not require collateral.  The Company's
   allowance for doubtful accounts is based on historical trends, current market
   conditions and other relevant factors.

   During the years ended October 31, 1999, 1998 and 1997, the Company purchased
   in excess of 90% of its telephone  services under a resale agreement with one
   supplier,  BellSouth.  BellSouth is one of only a few potential suppliers for
   the Company's local telephone resale business and, therefore, the loss of the
   Company's  relationship  with BellSouth could adversely  affect the Company's
   ability to continue in business.

3. INVESTMENT SECURITIES

   On October 22, 1997,  the Company  exchanged  3,000,000  shares of its common
   stock for 375,000 shares of unregistered eLEC  Communications,  Inc. ("eLEC")
   common stock, subject to certain price protection adjustments, which required
   eLEC to issue an additional 50,000 shares of


                                       F-9
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED)
3. INVESTMENT SECURITIES - (CONTINUED)

   common stock to the Company.  The Company valued the entire 425,000 shares at
   $1,500,000  at the exchange date and on October 31, 1997,  which  represented
   its  estimate of the fair value of the  aforementioned  eLEC  shares.  During
   fiscal  1998,  the  aforementioned  425,000  shares were sold for proceeds of
   $687,500, resulting in a realized loss of $812,500.

   During fiscal 1998, there were two additional  exchanges of shares with eLEC.
   The first  exchange  occurred on April 23,  1998 when the  Company  exchanged
   300,000 of its common  stock for 350,000  shares of eLEC common  stock.  This
   exchange was valued at  $1,233,750.  Of this first  exchange,  265,000 shares
   were sold for proceeds of $685,625, resulting in a realized loss of $248,500.
   The second exchange occurred on September 10, 1998 when the Company exchanged
   400,000  shares of its common stock for 400,000  shares of eLEC common stock.
   This exchange was valued at $221,280.

   In March 1999, the Company issued to eLEC 1,775,000 shares of common stock in
   consideration  for the issuance by eLEC to the Company of 1,420,000 shares of
   its common  stock.  In  connection  with such  transaction,  the  Company was
   granted  an  option  to put to eLEC for  repurchase  at any time on or before
   December  1, 1999 at the  original  purchase  price,  all or a portion of the
   shares of common  stock the Company  purchased in March 1999.  In  connection
   with any such  exercise of its put option,  in whole or in part,  the Company
   was  required to issue to eLEC  warrants to  purchase  500,000  shares of the
   Company common stock at a purchase price of $1.00 per share. Prior to October
   31, 1999,  the Company  notified eLEC of its intention to exercise the option
   and, on  December 1, 1999,  exercised  its option with  respect to  1,750,000
   shares  of the  Company's  common  stock  which  has  been  reflected  in the
   accompanying  financial  statements as of October 31, 1999. As of October 31,
   1999 and 1998,  the Company owned 400,000 and 485,000 shares of eLEC's common
   stock,  which  represents  approximately  4% and 8% of eLEC's  common  stock,
   respectively.  As of October 31, 1999 and 1998, eLEC owned  approximately 31%
   of the Company's  common stock.  During fiscal 1999,  the Company sold 85,000
   shares of eLEC's  common stock for $85,000,  resulting in a realized  loss of
   $214,675.

   The Company's investment in eLEC shares are summarized as follows:

<TABLE>
<CAPTION>
                                                          GROSS
                                                       UNREALIZED
                                                         HOLDING
                            COST       FAIR VALUE      GAIN (LOSS)
                        -----------   ------------   --------------
<S>                     <C>           <C>            <C>
   October 31, 1999      $221,280       $675,000       $  453,720
   October 31, 1998      $520,905       $396,175       $ (124,730)

</TABLE>

4. PROPERTY AND EQUIPMENT

<TABLE>
<CAPTION>
                                                           1999           1998
                                                      -------------   ------------
<S>                                                   <C>             <C>
   Furniture and fixtures                              $   81,687      $  63,916
   Office equipment                                       101,846        101,846
   Computer equipment                                     202,062        152,126
   Billing software                                        72,675         20,175
   Leasehold improvements                                   4,268          4,268
                                                       ----------      ---------
                                                          462,538        342,331
   Less accumulated depreciation and amortization        (162,332)       (88,271)
                                                       ----------      ---------
                                                       $  300,206      $ 254,060
                                                       ==========      =========

</TABLE>

                                      F-10
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED )

5. CUSTOMER BASE ACQUISITION

   During the fiscal year ended  October 31, 1999,  in two  transactions  with a
   competitor,  the Company  purchased a customer base of  approximately  17,500
   local access lines and the associated accounts receivable from the competitor
   for an aggregate  purchase price of approximately  $3,600,000.  Approximately
   $2,300,000 of the purchase price  represented  accounts  receivable,  and the
   remainder,  $1,300,000 was allocated to the customer base (intangible asset).
   Approximately  $2,100,000  of the  purchase  price  was  paid  in  cash,  and
   promissory notes aggregating  approximately  $1,500,000 were executed for the
   balance of the purchase price.  Principal and interest  (interest at 10.625%)
   are  payable in equal  monthly  installments  through  June 30,  2000.  As of
   October 31,  1999,  the  principal  balance of the note was  $850,811,  which
   reflects  adjustments  pursuant  to the  agreement  which  reduced the amount
   outstanding.

6. LOANS PAYABLE, RECEIVABLE FUNDING CORPORATION

   The Company had a receivable  financing and a senior secured  promissory note
   with Receivables  Funding  Corporation  ("RFC").  As of October 31, 1998, the
   Company had outstanding $1,054,046 under the agreements with an interest rate
   of approximately  5.5% above the prime rate and had  collateralized it with a
   security  interest in the  accounts  receivable  and  certain  shares of eLEC
   stock. In connection with the agreement,  the Company granted RFC warrants to
   purchase  300,000  shares  of the  Company's  stock at $1.00 per  share.  The
   receivables  financing was to have expired December 26, 1999 and the note was
   to have been paid over 48 months from the date of draw. On June 30, 1999, the
   agreement  with RFC was  terminated  as new  financing  was obtained from MCG
   Finance  Corporation  ("MCG") as  described in Note 8. As  consideration  for
   early  termination,  the Company paid RFC a termination fee of $180,000 which
   was charged to expense.  Additionally,  the  warrants  were  repurchased  for
   $520,000.

7. DUE TO RELATED PARTIES

<TABLE>
<CAPTION>
                                                                                      1998
                                                                                   ----------
<S>                                                                                <C>
   Note payable to Chairman of the Company, payable on demand, interest at 12%      $ 20,000
   Note payable to eLEC, payable on demand, non-interest bearing                      75,000
   Note payable to a subsidiary of eLEC, payable on demand, interest at 8%            90,000
                                                                                    --------
                                                                                    $185,000
                                                                                    ========

</TABLE>

     The above amounts were repaid during fiscal 1999.

8. LONG-TERM DEBT

  BORROWINGS UNDER MCG CREDIT FACILITY AGREEMENT

   On June 30, 1999, the Company entered into a Credit Facility  Agreement ("the
   Facility")  with MCG Finance  Corporation  ("MCG") and other lenders that may
   subsequently  be added to the  agreement,  collectively  referred  to as "the
   Lenders." Under the terms of the Facility,  the Company may request  periodic
   advances  from June 30, 1999  through  November  30,  1999, a maximum of $7.5
   million.  The maturity date of the Facility is June 30, 2002.  The Company is
   required to pay an origination fee of $250,000, of which $125,000 is due June
   2000 and the balance due June 2001. On November 30, 1999,  the maximum amount
   that the Company may


                                      F-11
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED)
8. LONG-TERM DEBT - (CONTINUED)

   borrow  under the  Facility  was  increased  to  $15,000,000  to be requested
   through  November  2000.  The maximum  amount of credit  available  under the
   Facility,  however, shall not exceed a multiple of a portion of the Company's
   collections, as defined in the Facility.

   For purposes of determining interest, the Company may designate and subdivide
   the outstanding  principal balance under the Facility into a maximum of three
   portions.  The outstanding balance under each such portion will bear interest
   fluctuating at two alternative  rate indexes,  the prime rate plus 11% or, at
   the  three-month  London  Interbank  Offered  Rate  ("LIBOR")  plus  9%.  The
   applicable  rate  index  for  each  portion  may be  changed  by the  Company
   periodically, as defined in the Facility. Interest payable under the Facility
   is subdivided into two components,  current interest,  and deferred interest.
   Current interest on each principal  portion is due and payable monthly at the
   prime  rate  plus 8%, or at the LIBOR  rate  plus 6%,  depending  on the rate
   assigned  to the related  portion of the loan.  Deferred  interest,  accrues,
   calculated  at 3%, and shall be due and payable in full in one lump sum,  (at
   the  election of the Lenders)  upon the  occurrence  of any of the  following
   events:  (a) June 30,  2002,  (b) the date  that all  obligations  under  the
   Facility are paid in full and the related loan documents are  terminated,  or
   (c) the occurrence of any event of default, as defined. Upon such occurrence,
   the Lenders may accept actual cash payment of such deferred interest,  or may
   retain the right to exercise certain rights it has under the option under the
   terms set forth in an Option and Warrant  Agreement.  If the Lenders exercise
   the option in  accordance  with the Option and  Warrant  Agreement,  then the
   Lenders  shall not be entitled to receive  payment of such  accrued  deferred
   interest, but may, at their election, treat such accrued deferred interest as
   the exercise  price paid for the warrant shares if and when such warrants are
   exercised.  The option to acquire  warrants will allow MCG to purchase shares
   of the  Company  representing  10% of the  issued and  outstanding  shares of
   capital stock and voting rights of the Company on a fully diluted basis.  The
   option is  exercisable  immediately  and may be  exercised by MCG at any time
   prior to the earlier of the  following  (1) June 30, 2009 and (2) the date on
   which MCG accepts payment of the deferred interest.

   As of October 31, 1999,  the interest  rate on the loan was 16.3%,  including
   the deferred interest portion.

   In connection with the November 30, 1999 amendment,  MCG was granted warrants
   to purchase  400,000  shares of common stock at $1.55 per share,  exercisable
   immediately through November 30, 2009.

   As  collateral,  The Company  has  granted the Lender a security  interest in
   substantially  all assets of the Company.  As additional  collateral  for the
   Facility,  certain  shareholders  gave a  security  interest  in all of their
   equity  ownership  interests in the Company.  The Facility  contains  various
   covenants  and  ratios.  Among  others,  the  Company  must  maintain  (1) an
   escalating  minimum number of access lines,  (2) an escalating  minimum gross
   profit margin percentage, (3) a minimum operating cash flow (as defined), (4)
   an escalating amount of minimum revenue,  (5) a leverage ratio of funded debt
   (as  defined)  to  qualifying  collections  (as  defined) of 4.5 to 1 through
   December 31, 1999 and 4.25 to 1.0  thereafter,  and (5) an attrition rate (as
   defined) of not more than 5% from  September  30, 1999  through  December 31,
   1999 and 4% thereafter. In addition, the Company (1) has an annual limitation
   on  capital   expenditures  of  $250,000,   (2)  cannot  create   borrowings,
   indebtedness,  guarantees,  liens, other than as defined in the Facility, and
   (3),  cannot  merge with  another  entity or  declare or make any  payment or
   distribution  with  respect  to,  or incur  any  liability  for the  purchase
   acquisition, redemption or retirement of, any of its equity interests or as a
   dividend,  return of capital or other payment or  distribution of any kind to
   any holder of any such equity.


                                      F-12
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED)
8. LONG-TERM DEBT - (CONTINUED)

  OTHER

   Long-term debt  outstanding on October 31, 1998 consisted of notes payable to
   John Murray  related to the purchase of 95% of OPC. The note was paid in full
   during fiscal 1999.

9. INCOME TAXES

   At October 31,  1999,  the  Company has an  operating  loss  carryforward  of
   approximately  $7,000,000 which is available to offset future taxable income.
   A valuation  allowance  has been  recognized to offset the full amount of the
   deferred tax asset of approximately  $2,800,000 and $1,200,000 at October 31,
   1999 and 1998 due to the  uncertainty  of  realizing  the benefit of the loss
   carryforwards. The loss carryforwards will expire in March 2019.

     The valuation allowance at October 31, 1997 was $30,000.

     The Company's  effective income tax rate differs from the federal statutory
rates as follows:

<TABLE>
<CAPTION>
                                                          1999         1998         1997
                                                       ----------   ----------   ----------
<S>                                                    <C>          <C>          <C>
   Federal statutory rate                                  34.0%        34.0%        34.0%
   Utilization of net operating loss carryforwards        (34.0)       (34.0)       (34.0)
                                                          -----        -----        -----
                                                             --           --           --
                                                          =====        =====        =====

</TABLE>

10. COMMITMENTS AND CONTINGENCIES

   LEASES

   On October 21, 1999,  the Company  executed a  noncancelable  lease for a new
   facility to commence in December 1999. The commencement  date of the lease is
   later. The lease expires five years after the commencement  date. The Company
   will be  responsible  for a pro rate  share  of  operating  expenses  for the
   building.  With the exception of real estate taxes,  insurance and utilities,
   Landlord  shall cap increases in operating  expenses at five percent (5%) per
   annum.

   The Company also leases other office  facilities and certain  equipment under
   operating  leases that expire through 2004. The leases require minimum annual
   rental and certain  other  expenses  including  maintenance  and taxes.  Rent
   expense for the years ended October 31, 1999, 1998 and 1997 was approximately
   $107,000, $86,000 and $7,000.

   As of October 31, 1999, the Company's future minimum rental commitments are
   as follows:

<TABLE>
<S>        <C>
  2000      $213,238
  2001       185,386
  2002       196,076
  2003       198,966
  2004       142,434
            --------
            $936,100
            ========
</TABLE>

11. STOCKHOLDERS' EQUITY

  STOCK ISSUED FOR COMPENSATION

   On December 1, 1997, pursuant to an employment agreement,  the Company issued
   200,000  shares of  unregistered  common  stock to the new  President of OPC.
   Compensation  expense  of  $100,000  was  recorded  in fiscal  1998 for these
   shares.


                                      F-13
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED)
11. STOCKHOLDERS' EQUITY - (CONTINUED)

  STOCK OPTIONS

   On October  22,  1997,  the  Company,  pursuant  to the eLEC  Stock  Purchase
   Agreement,  granted to eLEC's  nominee to the Board of  Directors  options to
   purchase  up to 100,000  shares of common  stock for up to three  years at an
   exercise price of $1.00 per share.

   On December 1, 1997, the Company  granted  options to the President of OPC to
   purchase  800,000 shares of common stock for up to three years at an exercise
   price of $.50 per share.

   In December 1997, January 1998 and February 1998, the Company granted options
   to employees to purchase  200,000 shares of common stock at an exercise price
   of $1.00 per  share.  These  options  were  issued to four  officers  of OPC.
   Options  to  purchase  50% of the  shares  of common  stock  will vest at the
   one-year  anniversary of grant, 25% at the two-year  anniversary of grant and
   the balance of 25% at the three-year anniversary of grant. These options will
   expire in five years.

   In June 1999, the Company adopted the 1999 Stock Option Plan. Under the Plan,
   the Company may grant options to its employees, directors and consultants for
   up to 1,600,000 shares of its common stock, subject to adjustment.  Incentive
   stock  options  may be granted at no less than the fair  market  value of the
   Company's stock on the date of grant, and in the case of an optionee who owns
   directly or indirectly more than 10% of the outstanding voting stock, 110% of
   the market  price on the date of the grant.  The maximum term of an option is
   ten years.

   Also,  in June 1999,  the Company  granted  options to  employees to purchase
   351,000  shares of common  stock and  options  to a  consultant  to  purchase
   100,000  shares of common  stock at an exercise  price  ranging from $1.50 to
   $1.65.  Options to purchase the shares vest  equally over three years.  These
   options will expire in ten years.  The Company recorded expense of $50,000 in
   connection with the options granted the consultant who is also a shareholder.

     No options were exercised during the years ended October 31, 1999, 1998 and
1997.

     The following is a summary of outstanding options:


<TABLE>
<CAPTION>
                                                                                           WEIGHTED-
                                                                                            AVERAGE
                                                           NUMBER       EXERCISE PRICE     EXERCISE
                                                         OF SHARES         PER SHARE         PRICE
                                                       -------------   ----------------   ----------
<S>                                                    <C>             <C>                <C>
   Outstanding, November 1, 1996                                --     $  --                $   --
   Granted during the year ended October 31, 1997          100,000     $ 1.00               $ 1.00
                                                           -------
   Outstanding October 31, 1997                            100,000     $ 1.00               $ 1.00
                                                           -------
   Granted during the year ended October 31, 1998        1,000,000     $.50 - $1.00         $  .60
   Canceled during the year ended October 31, 1998         (50,000)    $ 1.00               $ 1.00
                                                         ---------
   Outstanding October 31, 1998                          1,050,000     $.50 - $1.00         $  .62
   Granted during the year ended October 31, 1999          451,000     $1.50 - $1.65        $ 1.53
                                                         ---------
   Outstanding October 31, 1999                          1,501,000     $.50 - $1.65         $  .89
                                                         ---------
   Options exercisable, October  31, 1998                  900,000     $.50 - $1.00         $  .56
                                                         ---------
   Options exercisable, October  31, 1999                  975,000     $.50 - $1.00         $  .59
                                                         ---------

</TABLE>

                                      F-14
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           YEARS ENDED OCTOBER 31, 1999, 1998 AND 1997 - (CONTINUED)
11. STOCKHOLDERS' EQUITY - (CONTINUED)

     The following table summarizes information about the options outstanding at
October 31, 1999:

<TABLE>
<CAPTION>
                                   OPTIONS OUTSTANDING                   OPTIONS EXERCISABLE
                       --------------------------------------------   --------------------------
                                          WEIGHTED-
                                           AVERAGE       WEIGHTED-                     WEIGHTED-
      RANGE OF                            REMAINING       AVERAGE                       AVERAGE
      EXERCISE             NUMBER        CONTRACTUAL      EXERCISE        NUMBER       EXERCISE
       PRICES           OUTSTANDING     LIFE (YEARS)       PRICE       OUTSTANDING       PRICE
--------------------   -------------   --------------   -----------   -------------   ----------
<S>                      <C>             <C>              <C>           <C>             <C>
$   .50                  800,000             3.08         $  .50         800,000        $  .50
$  1.00                  250,000             3.10         $ 1.00         175,000        $ 1.00
   $1.50 - $1.65         451,000             9.62         $ 1.53              --            --

</TABLE>

   SFAS  No.  123,  "Accounting  for  Stock-Based Compensation" (SFAS No. 123"),
   established  a  fair  value  method  of accounting for employee stock options
   and  similar  equity instruments. The fair value method requires compensation
   cost  to  be measured at the grant date, based on the value of the award, and
   recognized  over  the service period. SFAS No. 123 allows companies to either
   account  for  stock-based compensation under the provision of SFAS No. 123 or
   under  the  provisions  of  APB  No.  25,  "Accounting  for  Stock  Issued to
   Employees"  ("APB  No.  25").  The  Company  has  elected  to account for its
   stock-based  compensation  in  accordance  with  the provisions of APB No. 25
   and  has  provided  pro  forma  disclosures  of net loss as if the fair value
   method has been adopted.

   For  disclosure  purposes,  the fair  value  of each  stock  option  grant is
   estimated on the date of grant using the Black Scholes  option-pricing  model
   with the  following  weighted  average  assumptions  used for  stock  options
   granted:  annual dividends of $0.00 for all years,  expected volatility of 0%
   for all years,  risk-free  interest rate of 5.80% for fiscal 1999,  5.96% for
   fiscal 1998 and 6.33% for fiscal  1997,  and  expected  life of ten years for
   options  granted during fiscal 1999 and five years for all other grants.  The
   weighted-average fair value of stock options granted in fiscal 1999, 1998 and
   1997 was $.63, $.15 and $.27, respectively.

   Under the above  model,  the total value of stock  options  granted in fiscal
   1999, 1998 and 1997 was $220,803, $139,569 and $26,772,  respectively,  which
   would be  amortized  ratably on a pro forma  basis over the  related  vesting
   periods,  which range from immediate  vesting to three years. Had the Company
   determined compensation cost for these plans in accordance with SFAS No. 123,
   the Company's pro forma net loss would have been ($5,071,314) in fiscal 1999,
   ($4,876,001)  in fiscal 1998 and ($184,870) in fiscal 1997, the Company's pro
   forma loss per share would be ($.40) for fiscal 1999,  ($.42) for fiscal 1998
   and $.06 for fiscal 1997.

   STOCK WARRANTS

   On September 9, 1997, in connection with borrowings from related parties, the
   Company granted  warrants to such related parties to purchase  500,000 shares
   of common stock.  The exercise price is $1.20 for a period of three years. On
   December 25, 1997, the Company granted  warrants to purchase 25,000 shares of
   common stock to an  individual.  The exercise  price is $1.20 for a period of
   three years.  The Company has  determined  that the warrants did not have any
   significant value at the date of issuance and, accordingly, no portion of the
   proceeds of the  related  debt was  allocated  to the  warrants.  None of the
   warrants were  exercised  during the years ended  October 31, 1999,  1998 and
   1997.

12. SUBSEQUENT EVENTS

   On November 29, 1999, the Company acquired  OmniCall,  Inc.  ("OmniCall"),  a
   competitive local exchange carrier located in South Carolina. The acquisition
   will be  accounted  for as a  purchase  and was  effectuated  by the  Company
   issuing  6,493,776  of its common  stock for all the  issued and  outstanding
   shares of  OmniCall.  The  purchase  price  will be  allocated  to the assets
   acquired and the liabilities assumed based upon their estimated fair values.


                                      F-15
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                             APRIL 30,        OCTOBER 31,
                                                                                               2000              1999
                                                                                         ----------------   --------------
                                                                                            (UNAUDITED)
<S>                                                                                      <C>                <C>
                                        ASSETS
Current assets:
 Cash and cash equivalents                                                                $   1,500,585      $    913,596
 Investment securities                                                                               --           675,000
 Accounts receivable, net of allowance for doubtful accounts of $1,635,794 and
   $645,865, respectively                                                                     4,433,804         1,472,429
 Prepaid expenses and other current assets                                                       22,014            50,690
                                                                                          -------------      ------------
     Total current assets                                                                     5,956,403         3,111,715
                                                                                          -------------      ------------
Property and equipment, net of accumulated depreciation and amortization of
 $478,718 and $162,332, respectively                                                          1,157,915           300,206
                                                                                          -------------      ------------
Other assets:
 Deferred financing costs, net of accumulated amortization of $127,176 and $32,908,
   respectively                                                                                 408,497           263,265
 Purchased customer accounts, net of accumulated amortization of $799,393 and
   $626,677, respectively                                                                       972,764           701,021
 Goodwill, net of accumulated amortization of $1,404,681 and $568,750, respectively          17,281,264         1,358,428
 Deposits and other                                                                             880,066           552,474
                                                                                          -------------      ------------
     Total other assets                                                                      19,542,591         2,875,188
                                                                                          -------------      ------------
                                                                                          $  26,656,909      $  6,287,109
                                                                                          =============      ============
                   LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)
Current liabilities:
 Note payable, e.spire Communications, Inc.                                               $     850,811      $    850,811
 Accounts payable                                                                             4,215,688         3,121,390
 Accrued expenses and other current liabilities                                               2,387,107           834,218
 Deferred revenues                                                                              400,333                --
                                                                                          -------------      ------------
     Total current liabilities                                                                7,853,939         4,806,419
Note payable to related party, net of original issue discount                                 2,376,080                --
Long-term debt, net of original issue discount at April 30, 2000                             14,315,354         6,837,119
                                                                                          -------------      ------------
                                                                                             24,545,373        11,643,538
                                                                                          -------------      ------------
Stockholders' equity (deficiency):
 Common stock, $.001 par value, authorized 50,000,000 shares; issued and
   outstanding 19,240,776 and 12,801,000 shares, respectively                                    19,241            12,801
 Preferred stock, $.001 par value, authorized 7,500,000 shares; none issued                          --                --
 Additional paid-in capital                                                                  15,457,926         4,090,605
 Accumulated other comprehensive income, unrealized holding gain on investment
   securities                                                                                        --           453,720
 Accumulated deficit                                                                        (13,195,631)       (9,913,555)
 Treasury stock, at cost 60,000 and no shares, respectively                                    (170,000)               --
                                                                                          -------------      ------------
     Total stockholders' equity (deficiency)                                                  2,111,536        (5,356,429)
                                                                                          -------------      ------------
                                                                                          $  26,656,909      $  6,287,109
                                                                                          =============      ============

</TABLE>

          See accompanying notes to consolidated financial statements.

                                      F-16
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                             FOR THE THREE MONTHS                    FOR THE SIX MONTHS
                                                ENDED APRIL 30,                        ENDED APRIL 30,
                                      -----------------------------------   -------------------------------------
                                            2000               1999                2000                1999
                                      ---------------   -----------------   -----------------   -----------------
<S>                                   <C>               <C>                 <C>                 <C>
Revenues                               $ 10,224,973       $   3,316,186       $  18,687,837       $   5,376,196
Cost of revenues                          5,423,130           2,914,959          11,617,900           4,699,594
                                       ------------       -------------       -------------       -------------
Gross profit                              4,801,843             401,227           7,069,937             676,602
                                       ------------       -------------       -------------       -------------
Operating expenses:
 Selling                                    304,437             278,415             844,411             671,388
 Administrative                           4,767,530             936,867           8,915,333           1,781,156
                                       ------------       -------------       -------------       -------------
   Total operating expenses               5,071,967           1,215,282           9,759,744           2,452,544
                                       ------------       -------------       -------------       -------------
   Loss from operations                    (270,124)           (814,055)         (2,689,807)         (1,775,942)
Other income (expense):
 Interest and loan fees                    (691,570)           (171,408)         (1,220,989)           (306,778)
 Gain (loss) on sale of investment
   securities                                    --             (88,375)            628,720            (214,625)
                                       ------------       -------------       -------------       -------------
Net loss                               $   (961,694)      $  (1,073,838)      $  (3,282,076)      $  (2,297,345)
                                       ============       =============       =============       =============
Net loss per common share -- basic
 and diluted                           $      (0.05)      $       (0.08)      $       (0.18)      $       (0.17)
                                       ============       =============       =============       =============
Weighted average common shares
 outstanding                             19,180,776          13,395,980          18,154,920          13,386,218
                                       ============       =============       =============       =============
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      F-17
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

          CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIENCY)

              FOR THE SIX MONTHS ENDED APRIL 30, 2000 (UNAUDITED)

<TABLE>
<CAPTION>
                                          COMMON STOCK
                                    ------------------------                  ACCUMULATED
                                                               ADDITIONAL        OTHER
                                                                 PAID-IN     COMPREHENSIVE
                                       SHARES       AMOUNT       CAPITAL     INCOME (LOSS)
                                    ------------ ----------- -------------- ---------------
<S>                                 <C>          <C>         <C>            <C>
Balance, November 1, 1999            12,801,000   $ 12,801    $ 4,090,605     $  453,720
Comprehensive loss:
 Net loss for the six months
  ended April 30, 2000                       --         --             --             --
 Reclassification adjustment for
  gains included in net loss                 --         --             --       (453,720)
                                     ----------   --------    -----------     ----------
 Total comprehensive loss
 Issuance of common stock in
  connection with acquisition
  of Omnicall, Inc.                   6,439,776      6,440      9,614,381             --
 Acquisition of treasury stock               --         --             --             --
 Issuance of treasury stock for
  compensation                               --         --             --             --
 Warrants issued to related party            --         --        855,000             --
 Warrants issued to primary
  lender of long-term debt                   --         --        816,000             --
 Capital contribution by
  stockholder                                --         --         40,000             --
 Options granted as
  compensation -- $287,793,
  less unearned compensation
  of $245,853                                --         --         41,940             --
                                     ----------   --------    -----------     ----------
 Balance, April 30, 2000
  (unaudited)                        19,240,776   $ 19,241    $15,457,926     $       --
                                     ==========   ========    ===========     ==========

</TABLE>

<TABLE>
<CAPTION>
                                                            TREASURY STOCK
                                       ACCUMULATED   ---------------------------
                                         DEFICIT         SHARES        AMOUNT          TOTAL
                                    ---------------- ------------- ------------- ----------------
<S>                                 <C>              <C>           <C>           <C>
Balance, November 1, 1999            $  (9,913,555)           --    $       --     $ (5,356,429)
Comprehensive loss:
 Net loss for the six months
  ended April 30, 2000                  (3,282,076)           --            --       (3,282,076)
 Reclassification adjustment for
  gains included in net loss                    --            --            --         (453,720)
                                     -------------            --    ----------     ------------
 Total comprehensive loss                                                            (3,735,796)
 Issuance of common stock in
  connection with acquisition
  of Omnicall, Inc.                             --            --            --        9,620,821
 Acquisition of treasury stock                  --      (300,000)     (850,000)        (850,000)
 Issuance of treasury stock for
  compensation                                  --       240,000       680,000          680,000
 Warrants issued to related party               --            --            --          855,000
 Warrants issued to primary
  lender of long-term debt                      --            --            --          816,000
 Capital contribution by
  stockholder                                   --            --            --           40,000
 Options granted as
  compensation -- $287,793,
  less unearned compensation
  of $245,853                                   --            --            --           41,940
                                     -------------      --------    ----------     ------------
 Balance, April 30, 2000
  (unaudited)                        $ (13,195,631)      (60,000)   $ (170,000)    $  2,111,536
                                     =============      ========    ==========     ============

</TABLE>

          See accompanying notes to consolidated financial statements.

                                      F-18
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (UNAUDITED)





<TABLE>
<CAPTION>
                                                                                                  FOR THE SIX MONTHS
                                                                                                    ENDED APRIL 30,
                                                                                         -------------------------------------
                                                                                                2000                1999
                                                                                         -----------------   -----------------
<S>                                                                                      <C>                 <C>
Cash flows from operating activities:
 Net loss                                                                                  $  (3,282,076)      $  (2,297,345)
                                                                                           -------------       -------------
 Adjustments to reconcile net loss to net cash used in operating activities:
   Depreciation and amortization                                                               1,606,176             279,386
   Provision for losses on receivables                                                           472,815             457,277
   Issuance of treasury stock as compensation                                                    680,000                  --
   Options granted as compensation                                                                41,940                  --
   (Gain) loss on sale of securities                                                            (628,720)            214,625
   Forgiveness of debt by stockholder                                                             40,000                  --
   Changes in assets and liabilities, net of effect of acquisition of Omnicall, Inc.:
    Accounts receivable                                                                       (3,287,253)           (743,678)
    Prepaid expenses and other current assets                                                     37,229             (12,617)
    Deposits                                                                                    (327,592)            (53,539)
    Accounts payable                                                                            (664,774)            998,338
    Accrued expenses and other current liabilities                                               186,004             634,709
    Deferred revenues                                                                            400,333                  --
                                                                                           -------------       -------------
     Total adjustments                                                                        (1,443,842)          1,774,501
                                                                                           -------------       -------------
     Net cash used in operating activities                                                    (4,725,918)           (522,844)
                                                                                           -------------       -------------
Cash flows from investing activities:
 Cash acquired in acquisition of Omnicall, Inc.                                                  450,158                  --
 Purchase of customer accounts, net                                                             (347,022)         (2,105,519)
 Proceeds from sale of marketable securities                                                          --              85,000
 Purchase of equipment                                                                          (608,632)           (223,153)
                                                                                           -------------       -------------
     Net cash used in investing activities                                                      (505,496)         (2,243,672)
                                                                                           -------------       -------------
Cash flows from financing activities:
 Net payments under revolving line of credit                                                  (1,999,718)                 --
 Borrowings, Receivable Funding Corporation, net                                                      --           2,993,101
 Deferred financing costs                                                                       (239,500)                 --
 Payments to related parties                                                                          --             (40,000)
 Net increase (decrease) in long-term debt                                                     8,057,621            (111,674)
                                                                                           -------------       -------------
     Net cash provided by financing activities                                                 5,818,403           2,841,427
                                                                                           -------------       -------------
Net increase in cash and cash equivalents                                                        586,989              74,911
Cash and cash equivalents, beginning of period                                                   913,596             118,042
                                                                                           -------------       -------------
Cash and cash equivalents, end of period                                                   $   1,500,585       $     192,953
                                                                                           =============       =============
Supplemental disclosure:
 Interest paid                                                                             $   1,115,000       $     307,000
                                                                                           =============       =============
Noncash financing activities:
 Issuance of common stock warrants in connection with extension of note payable
   by related party                                                                        $     855,000       $          --
 Issuance of common stock warrants in connection with amendment to long-term
   debt                                                                                          816,000                  --
 Exchange of investment securities for treasury stock                                            850,000                  --
                                                                                           =============       =============

</TABLE>

          See accompanying notes to consolidated financial statements.

                                      F-19
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1. BASIS OF PRESENTATION

   The  consolidated  financial  statements  include the  accounts of Access One
   Communications  Corp. and its wholly-owned  subsidiaries  (collectively,  the
   "Company"). All intercompany balances and transactions have been eliminated.

   The consolidated  financial  statements and related notes thereto as of April
   30,  2000 and for the three and six months  ended April 30, 2000 and 1999 are
   presented  as  unaudited  but,  in the  opinion of  management,  include  all
   recurring  accruals.  The consolidated  balance sheet information for October
   31, 1999 was derived from the Company's audited financial  statements.  These
   interim financial  statements should be read in conjunction with such audited
   financial statements.  The interim results are not necessarily  indicative of
   the results for any future periods.

2. RECENT ACCOUNTING PRONOUNCEMENT

   In June 1998, the Financial  Accounting  Standards Board issued  Statement of
   Financial  Accounting  Standards ("SFAS") No. 133, "Accounting for Derivative
   Instruments and Hedging Activities," which requires entities to recognize all
   derivative  financial  instruments  as either  assets or  liabilities  in the
   balance sheet and measure these  instruments at fair value.  SFAS No. 133, as
   amended by SFAS No. 137, is effective  for all fiscal years  beginning  after
   June 15, 2000.  The Company does not  presently  enter into any  transactions
   involving  derivative  financial  instruments  and,  accordingly,   does  not
   anticipate  that the new  standard  will  have any  effect  on its  financial
   statements.

3. BUSINESS ACQUISITION

   On November 29, 1999, the Company  acquired all of the outstanding  shares of
   Omnicall, Inc. ("Omnicall"),  a competitive local exchange carrier located in
   South Carolina,  by issuing  6,439,776 shares of its common stock,  valued at
   $9,620,821.  The acquisition has been accounted for under the purchase method
   of accounting and, accordingly, operations of the acquired business have been
   included in the consolidated  financial statements from the acquisition date.
   The  excess of the  consideration  given  over the fair  value of net  assets
   acquired has been recorded as goodwill of $16,758,767  and is being amortized
   on a straight-line basis over a ten-year period.

   The following  consolidated  pro forma financial  information is based on the
   historical  financial  statements  of the  Company and  Omnicall  for the six
   months ended April 30, 2000 and 1999 and is  presented as if the  acquisition
   had  occurred on November 1, 1998.  The pro forma  financial  information  is
   unaudited and is not  necessarily  indicative  of what the actual  results of
   operations of the Company would have been assuming the  acquisition  had been
   completed as of November 1, 1998, and neither is it necessarily indicative of
   the results of operations for future periods.

<TABLE>
<CAPTION>
                     2000             1999
                --------------   --------------
<S>             <C>              <C>
  Revenues       $ 20,134,000     $ 10,824,000
  Net loss         (3,972,000)      (7,208,000)

</TABLE>

   The above unaudited  consolidated  pro forma  financial  information has been
   adjusted  to  reflect   amortization  of  intangibles  as  generated  by  the
   acquisition  over a ten-year  period and an  officer's  employment  agreement
   entered into at the date of acquisition.

4. PURCHASED CUSTOMER ACCOUNTS

   In March 2000, in a transaction  with a competitor,  the Company  purchased a
   customer base of approximately 2,000 access lines and the associated accounts
   receivable and payable from the competitor for an aggregate purchase price of
   approximately $469,000. Approximately $25,000 of the


                                      F-20
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED) - (CONTINUED)

4. PURCHASED CUSTOMER ACCOUNTS - (CONTINUED)

   purchase  price   represented   accounts   receivable,   and  the  remainder,
   approximately  $444,000,  was  allocated to the customer base and included in
   purchased customer accounts. Approximately $347,000 of the purchase price was
   paid in cash, and liabilities aggregating approximately $122,000 were assumed
   for the balance of the purchase price.

5. DUE TO RELATED PARTY

   On November 29, 1999, in connection  with the  acquisition  of Omnicall,  the
   terms of a note payable for  $3,000,000  to Omnicall's  majority  stockholder
   were  renegotiated  and extended  for  consideration  of 500,000  warrants to
   purchase the Company's  common stock at an exercise price of $1.55 per share,
   exercisable immediately and expiring on November 30, 2004. The estimated fair
   value of these  warrants  at the date  issued  was $1.71 per share  using the
   Black-Scholes option pricing model. Consequently, the Company has recorded an
   original  issue  discount  of  $855,000  as an offset to the note  payable to
   stockholder and a contribution  of capital in the statement of  stockholders'
   equity (deficiency).  The discount is being amortized over the remaining term
   of the loan and is included in  administrative  expenses in the  statement of
   operations.  As of April 30, 2000,  accumulated  amortization of the discount
   was $231,080 .

   The note is repayable in quarterly installments of $750,000 beginning January
   31, 2001 and bears interest at LIBOR plus 1%. Upon acquisition of Omnicall by
   the  Company,  the  promissory  note was  amended  to provide  for  immediate
   repayment  upon  change in  control  or an  initial  public  offering  of the
   Company.

6. LONG-TERM DEBT

   On November 30, 1999, the Company amended its Credit Facility  Agreement (the
   "Facility")  with MCG  Finance  Corporation  ("MCG").  Under the terms of the
   amended  agreement,  the  Company can borrow up to  $15,000,000.  The maximum
   amount of credit  available under the Facility,  however,  shall not exceed a
   multiple  portion of the Company's  collections,  as defined in the Facility.
   The remaining terms of the agreement remain unchanged.

   In connection with the Facility, MCG was granted warrants to purchase 400,000
   shares  of the  Company's  common  stock  at  $1.55  per  share,  exercisable
   immediately  and expiring on November 30, 2009.  The estimated  fair value of
   these warrants at the date issued was $2.04 per share using the Black-Scholes
   option  pricing  model.  Consequently,  the Company has  recorded an original
   issue  discount of $816,000 as an offset to long-term  debt.  The discount is
   being  amortized  over the  remaining  term of the loan  and is  included  in
   administrative expenses in the statement of operations. As of April 30, 2000,
   accumulated amortization of the discount was $131,612.

7. STOCKHOLDERS' EQUITY (DEFICIENCY)

  TREASURY STOCK

   During November 1999, the Company exchanged,  with an existing stockholder of
   the Company,  400,000 shares of eLEC  Communications,  Inc.  ("eLEC")  common
   stock (a  publicly-traded  security)  for  300,000  shares of its own  common
   stock. The transaction resulted in the Company recognizing a gain on the sale
   of $628,720 and the  recording  of treasury  stock in the amount of $850,000,
   which  represented the fair market value of the eLEC common stock at the date
   of the  transaction.  The  transaction  liquidated  the  Company's  remaining
   position in eLEC. Soon thereafter,  the Company's Board of Directors approved
   the  issuance of 240,000 of the  300,000  shares of the  treasury  stock as a
   bonus to  employees.  Compensation  expense of $680,000  was  recorded in the
   quarter ended January 31, 2000,  which  reflects the estimated  fair value of
   the issued shares.


                                      F-21
<PAGE>

               ACCESS ONE COMMUNICATIONS CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           (UNAUDITED) - (CONTINUED)
7. STOCKHOLDERS' EQUITY (DEFICIENCY) - (CONTINUED)

  STOCK OPTIONS

   During the six months ended April 30, 2000,  the Company  granted  options to
   employees to purchase  682,978  shares of common  stock at an exercise  price
   ranging  from $1.00 - $3.00.  The options vest over three years and expire in
   ten years  after the  grant  date.  Deferred  compensation  of  approximately
   $288,000,  resulting  from the  excess of the  estimated  fair  value of such
   options granted over their  respective  exercise price, is amortized over the
   vesting period of the option.  Compensation expense of approximately  $41,940
   relating to such deferred  compensation was recognized  during the six months
   ended April 30, 2000.

     No options were exercised during the six months ended April 30, 2000.

     The following is a summary of outstanding options:


<TABLE>
<CAPTION>
                                                                                               WEIGHTED
                                                                                EXERCISE       AVERAGE
                                                                NUMBER         PRICE PER       EXERCISE
                                                              OF SHARES          SHARE          PRICE
                                                            -------------   ---------------   ---------
<S>                                                         <C>             <C>               <C>
   Outstanding, November 1, 1999                              1,501,000     $0.50 - $1.65      $ 0.89
   Granted during the six months ended April 30, 2000           682,978     $1.00 - $3.00      $ 2.52
   Canceled during the six months ended April 30, 2000          (28,000)    $1.00 - $1.50      $ 1.05
   Converted from Omnicall options on November 29, 1999          24,300     $0.60 - $2.00      $ 1.72
                                                              ---------     ---------------    ------
   Outstanding, April 30, 2000                                2,180,278     $0.50 - $3.00      $ 1.41
                                                              =========     ===============    ======
   Options exercisable, April 30, 2000                        1,012,500     $0.50 - $2.00      $ 0.63
                                                              =========     ===============    ======

</TABLE>

8. MATERIAL EVENT

   On March 24, 2000, the Company and a wholly-owned subsidiary of Talk.com Inc.
   ("Merger  Sub")  entered  into an  Agreement  and Plan of Merger (the "Merger
   Agreement") which provides, among other things, for the merger (the "Merger")
   of  Merger  Sub with and into the  Company.  Under  the  terms of the  Merger
   Agreement,  upon  consummation  of the  Merger,  the  Company  will  become a
   wholly-owned   subsidiary   of  Talk.com   Inc.   ("Talk.com")   and  Company
   stockholders  will  receive  0.571428  shares  of  Talk.com  common  stock in
   exchange  for  each  share  of  the  Company's  common  stock  held  by  such
   stockholders  at the effective time of the Merger.  The  transaction has been
   approved by the Boards of Directors of both the Company and Talk.com,  but is
   contingent  upon,  among other  things,  approvals of both the  Company's and
   Talk.com's  stockholders,  certain regulatory  approvals  (including approval
   under the  Hart-Scott-Rodino  Antitrust  Improvements Act of 1976 and certain
   telecommunications  regulatory  approvals)  and other  customary  conditions.
   Under a Voting  Agreement  entered  into on March 24,  2000,  the  holders of
   approximately 67.7% of the Company's  outstanding common stock have agreed to
   vote in favor of the Merger.  In connection with the Merger,  the Company has
   also entered into a five-year agreement to provide certain telecommunications
   services  to  Talk.com  and its  subsidiaries.  The  Company has the right to
   terminate that agreement if the Merger is not consummated.


                                      F-22
<PAGE>

                     INDEX TO OMNICALL FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                           PAGE
                                                                                          -----
<S>                                                                                       <C>
OMNICALL, INC.
Independent auditors' report                                                              F-24

Balance sheets - December 31, 1998 and 1997                                               F-25

Statements of operations - Years ended December 31, 1998 and 1997                         F-26

Statements of stockholders' equity (deficit) - Years ended December 31, 1998 and 1997     F-27

Statements of cash flows - Years ended December 31, 1998 and 1997                         F-28

Notes to financial statements - December 31, 1998 and 1997                                F-29

OMNICALL, INC. (UNAUDITED)
Statement of operations - January 1 through November 29, 1999 (unaudited)                 F-33

Statement of cash flows - January 1 through November 29, 1999 (unaudited)                 F-34

Notes to financial statements - January 1 through November 29, 1999 (unaudited)           F-35

</TABLE>



                                      F-23
<PAGE>

                          INDEPENDENT AUDITORS' REPORT

The Board of Directors
Omnicall, Inc.:

We have audited the accompanying balance sheets of Omnicall, Inc. as of December
31, 1998 and 1997 and the related statements of operations, stockholders' equity
(deficit),  and cash flows for the years then ended. These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the financial position of Omnicall,  Inc. as of December
31, 1998 and 1997,  and the results of its operations and its cash flows for the
years then ended in conformity with generally accepted accounting principles.

The  accompanying  financial  statements  have been  prepared  assuming that the
Company  will  continue  as a  going  concern.  As  discussed  in  note 8 to the
financial  statements,  the Company  incurred  substantial  losses in 1998,  had
insufficient  net current  assets to satisfy its  current  liabilities,  and had
total  liabilities  in excess of total assets,  which raises  substantial  doubt
about its ability to continue as a going concern.  Management's  plans in regard
to these matters are also  described in note 8. The financial  statements do not
include any adjustments that might result from the outcome of this uncertainty.


KPMG LLP

Greenville, South Carolina

March 15, 1999, except for note 3,
 as to which the date is March 31, 1999



                                      F-24
<PAGE>

                                 OMNICALL, INC.

                                 BALANCE SHEETS

                           DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                            1998            1997
                                                                       --------------   ------------
<S>                                                                    <C>              <C>
                                                   ASSETS
CURRENT ASSETS:
 Cash                                                                   $    105,221           930
 RECEIVABLES:
   Trade, net of allowance for uncollectible accounts of $71,599 in
    1998 and $2,500 in 1997                                                  882,214        91,163
   Other                                                                       6,277        10,960
 Prepaid expenses and other current assets                                    13,866         3,540
                                                                        ------------        ------
    Total current assets                                                   1,007,578       106,593
FURNITURE, FIXTURES, AND EQUIPMENT:
 Furniture and fixtures                                                       72,411         8,554
 Computer equipment                                                          350,310       132,773
 Other equipment                                                              51,396        30,838
 Telephone switching equipment -- project in process                       1,124,208     1,017,000
                                                                        ------------     ---------
                                                                           1,598,325     1,189,165
 Less accumulated depreciation and amortization                               84,135         5,333
                                                                        ------------     ---------
    Net furniture, fixtures, and equipment                                 1,514,190     1,183,832
                                                                        ------------     ---------
                                                                        $  2,521,768     1,290,425
                                                                        ============     =========
                        LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
 Line of credit (note 3)                                                   1,999,718       600,000
 Accounts payable                                                          1,555,046       136,921
 Accrued expenses                                                            870,630        21,713
                                                                        ------------     ---------
    Total current liabilities                                              4,425,394       758,634
Note payable to bank (note 3)                                              1,900,000            --
Other long-term liabilities (notes 4 and 5)                                  110,000       950,000
                                                                        ------------     ---------
    Total liabilities                                                      6,435,394     1,708,634
                                                                        ------------     ---------
STOCKHOLDERS' EQUITY (DEFICIT):
 Common stock, no par value, authorized 25,000,000 and 5,000,000 shares, in 1998
   and 1997; 1,000,000 shares in 1998 and 1997
   issued and outstanding                                                      8,000         8,000
 Additional paid-in-capital                                                2,000,000            --
 Accumulated deficit                                                      (5,921,626)     (426,209)
                                                                        ------------     ---------
    Total stockholders' deficit                                           (3,913,626)     (418,209)
                                                                        ------------     ---------
Commitments and contingencies (notes 7, 8, and 9)                       $  2,521,768     1,290,425
                                                                        ============     =========
</TABLE>

See accompanying notes to financial statements.

                                      F-25
<PAGE>

                                OMNICALL, INC.

                            STATEMENTS OF OPERATIONS

                FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                              1998              1997
                                                       -----------------   -------------
<S>                                                    <C>                 <C>
     Revenues                                            $   4,510,999         126,195
     Cost of services                                        4,266,146         111,099
                                                         -------------         -------
          Gross profit                                         244,853          15,096
     Selling, general, and administrative expenses           5,472,815         416,928
     Depreciation and amortization                              78,802           5,333
                                                         -------------         -------
          Operating loss                                    (5,306,764)       (407,165)
     OTHER INCOME (EXPENSE):
       Interest expense, net                                  (215,560)        (19,044)
       Other income                                             26,907              --
                                                         -------------        --------
          Total other income (expense)                        (188,653)        (19,044)
          Net loss before income taxes                      (5,495,417)       (426,209)
     Income taxes (note 6)                                          --              --
                                                         -------------        --------
          Net loss                                       $  (5,495,417)       (426,209)
                                                         =============        ========

</TABLE>

     See accompanying notes to financial statements.

                                      F-26
<PAGE>

                                OMNICALL, INC.

                  STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

                FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                                                   TOTAL
                                        COMMON STOCK           PAID-IN-                        STOCKHOLDERS'
                                  ------------------------      CAPITAL       ACCUMULATED         EQUITY
                                     SHARES       AMOUNT        AMOUNT          DEFICIT          (DEFICIT)
                                  -----------   ----------   ------------   ---------------   --------------
<S>                               <C>           <C>          <C>            <C>               <C>
Balance at December 31, 1996       1,000,000     $ 8,000             --                --            8,000
Net loss                                  --          --             --          (426,209)        (426,209)
                                   ---------     -------         -------        ---------         --------
Balance at December 31, 1997       1,000,000       8,000             --          (426,209)        (418,209)
Capital contribution (note 4)             --          --      2,000,000                --        2,000,000
Net loss                                  --          --             --        (5,495,417)      (5,495,417)
                                   ---------     -------      ---------        ----------       ----------
Balance at December 31, 1998       1,000,000     $ 8,000      2,000,000        (5,921,626)      (3,913,626)
                                   =========     =======      =========        ==========       ==========
</TABLE>

See accompanying notes to financial statements.

                                      F-27
<PAGE>

                                OMNICALL, INC.

                            STATEMENTS OF CASH FLOWS

                FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                       1998               1997
                                                                -----------------   ---------------
<S>                                                             <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss                                                         $  (5,495,417)         (426,209)
 Adjustments to reconcile net earnings to net cash used in
   operating activities:
    Depreciation and amortization                                        78,802             5,333
    Changes in operating assets and liabilities:
      Trade receivables                                                (791,051)          (91,163)
      Other receivables                                                   4,683           (10,960)
      Prepaid expenses and other current assets                         (10,326)            2,003
      Accounts payable                                                1,418,125           134,039
      Accrued expenses                                                  848,917            21,713
      Other long-term liabilities                                       110,000                --
                                                                  -------------          --------
       Net cash used in operating activities                         (3,836,267)         (365,244)
                                                                  -------------          --------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchases of furniture, fixtures, and equipment                       (409,160)       (1,189,165)
                                                                  -------------        ----------
       Net cash used in investing activities                           (409,160)       (1,189,165)
                                                                  -------------        ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Net borrowings under revolving line of credit (note 3)               1,399,718           600,000
 Net borrowings (payments) of notes payable to stockholders            (950,000)          950,000
 Issuance of note payable to bank (note 3)                            1,900,000                --
 Contributions to capital                                             2,000,000                --
                                                                  -------------        ----------
       Net cash provided by financing activities                      4,349,718         1,550,000
                                                                  -------------        ----------
Net increase (decrease) in cash                                         104,291            (4,409)
Cash at beginning of period                                                 930             5,339
                                                                  -------------        ----------
Cash at end of period                                             $     105,221               930
                                                                  =============        ==========
SUPPLEMENTAL DISCLOSURE:
 Interest paid                                                    $     124,619            19,044
                                                                  =============        ==========

</TABLE>

See accompanying notes to financial statements.

                                      F-28
<PAGE>

                                 OMNICALL, INC.
                          NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998 AND 1997


(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

     (A) ORGANIZATION

      Omnicall,  Inc.  (the  "Company")  was  formed  on May 2,  1996 and  began
      operations in December 1996 with the first  revenues  being  recognized in
      October 1997. The Company  purchases  local,  long distance,  and internet
      services  from major  carriers  and resells  these  services to  customers
      utilizing volume discounts.  The Company provides services  throughout the
      United States.

     (B) REVENUE RECOGNITION

      Revenue is recognized  as services are provided to customers.  The Company
      bills  customers  in arrears for actual  usage  amounts and in advance for
      fixed monthly services fees.  Accounts  receivable as of December 31, 1998
      and  1997  include  revenues  of   approximately   $122,000  and  $50,000,
      respectively,  for which  services were provided in December and billed in
      the subsequent period.

     (C) CONCENTRATION OF CREDIT RISK

         Financial   instruments  which   potentially   expose  the  Company  to
         concentrations  of credit  risk  consist  primarily  of trade  accounts
         receivable.  The Company has not experienced significant losses related
         to receivables  from  individual  customers or groups of customers in a
         particular  industry  or  geographic  area.  As  a  result,  management
         believes  no  additional   credit  risk  beyond  amounts  provided  for
         collection  losses is  inherent  in  accounts  receivable.  More than a
         majority of the  Company's  net revenues in 1998 were received from the
         sale of services purchased from a single provider.

     (D) FURNITURE, FIXTURES, AND EQUIPMENT

         Furniture,  fixtures, and equipment are stated at cost. Depreciation on
         furniture,   fixtures,   and   equipment   is   calculated   using  the
         straight-line  method  over the  estimated  useful  lives of the assets
         ranging from 3 to 10 years.

         The Company began purchasing  telephone switching equipment in December
         1997. This telephone switching equipment will be used to route calls to
         consumer homes or businesses as well as other  switches.  The switch is
         currently  being  tested  and will  begin  depreciation  when tests are
         complete and service begins.

     (E) INCOME TAXES

         The Company records income taxes under the asset and liability  method.
         As such,  deferred tax assets and  liabilities  are  recognized for the
         future  tax  consequences   attributable  to  differences  between  the
         financial statement carrying amounts of existing assets and liabilities
         and their  respective tax bases and net operating  loss  carryforwards.
         Deferred  tax assets and  liabilities  are measured  using  enacted tax
         rates  expected to apply to taxable  income in the years in which those
         temporary  differences  are expected to be  recovered  or settled.  The
         effect on deferred tax assets and  liabilities of a change in tax rates
         is recognized in income in the period that includes the enactment date.

     (F) USE OF ESTIMATES

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


                                      F-29
<PAGE>

                                OMNICALL, INC.
                         NOTES TO FINANCIAL STATEMENTS
                   DECEMBER 31, 1998 AND 1997 - (CONTINUED )

(2) RELATED PARTY TRANSACTIONS

    The Company provides  communications  services to several entities which are
    wholly or  partially  owned by  certain  stockholders  of the  Company.  The
    Company also  purchases  equipment and services from several  entities which
    are wholly or partially owned by certain  stockholders  of the Company.  The
    Company  leases  office space from an entity in which a  stockholder  has an
    indirect interest, and the Company has borrowed from stockholders.

    Summarized below are balances and  transactions  between the Company and its
    related  parties,  as set forth above as of and for the years ended December
    31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                            1998         1997
                                                         ----------   ---------
<S>                                                      <C>          <C>
       Equipment purchases                                $ 59,620      40,192
       Accounts payable                                    152,995      33,932
       Notes payable to stockholders (see note 4)               --     950,000
       Revenues billed                                      45,124      10,477
       Selling, general, and administrative expenses:
        Office rent expense (see note 7)                    98,559      17,500
        Other expenses                                      41,257       3,318
        Interest expense (see note 4)                       89,069       9,062

</TABLE>

(3) LINE OF CREDIT AND NOTE PAYABLE TO BANK

    At December  31, 1998 and 1997,  the Company had  $1,999,718  and  $600,000,
    respectively,  outstanding  under  a  line  of  credit  agreement  which  is
    guaranteed  by a  stockholder  of the  Company.  The  line of  credit  bears
    interest  at LIBOR plus 1.5% (5.6% at  December  31,  1998).  The  agreement
    allows borrowings up to $2,000,000 and expires in 1999.

    On March 31,  1999,  the Company  negotiated  a new note  payable to bank to
    refinance  its  pre-existing  note payable which had a balance of $1,900,000
    outstanding  at December  31,  1998.  Although  the  pre-existing  agreement
    matures March 31, 1999, the amount has been  reclassified as long-term based
    on the refinancing.

    The new note  payable to bank bears  interest  at LIBOR plus 1% and  matures
    January 1, 2000.  The  pre-existing  note  payable to bank bore  interest at
    5.7%.


(4) NOTES PAYABLE TO STOCKHOLDERS

    During 1998 and 1997, the Company entered into various promissory notes with
    stockholders  of  the  Company.  At  December  31,  1997,  the  Company  had
    outstanding notes payable of $800,000 and $150,000 bearing interest at 7.25%
    and LIBOR plus 1.5% (8.5% at December 31, 1997),  respectively.  These notes
    were classified as other long-term  liabilities on the balance sheet. During
    1998, the Company borrowed an additional $3,100,000 from stockholders. As of
    October  1, 1998,  the  stockholders  agreed to a capital  call of $2.00 per
    share totaling $2,000,000 as a contribution to paid-in-capital which reduced
    notes payable to  stockholders.  At December 31, 1998,  the remaining  notes
    payable to stockholders had been paid in full.


(5) LEGAL SETTLEMENT

    During  1998,  the Company  sought to acquire the assets of a company  which
    provided  internet web page design  services.  A letter of intent was signed
    which called for an initial payment of $55,000 and additional payments based
    on performance. The Company disputed the additional


                                      F-30
<PAGE>

                                OMNICALL, INC.
                         NOTES TO FINANCIAL STATEMENTS
                    DECEMBER 31, 1998 AND 1997 - (CONTINUED)

(5) LEGAL SETTLEMENT - (CONTINUED)

    payments as performance  did not meet  expectations.  Both parties agreed to
    mediation in January 1999. Mediation resulted in the Company's commitment to
    pay  installments  through  October 2001  totaling  $375,000  along with the
    initial payment of $55,000.  Losses  associated  with this legal  settlement
    totaled $353,813 and were classified as general expenses in the statement of
    operations.  Installment  payments to be made after 1999 total  $110,000 and
    are classified as other long-term liabilities.

(6) INCOME TAXES

    Income tax benefit for 1998 and 1997 differed  from the amounts  computed by
    applying the Federal income tax rate of 34% as a result of the following:

<TABLE>
<CAPTION>
                                                                  1998              1997
                                                           -----------------   -------------
<S>                                                        <C>                 <C>
   Computed "expected" tax benefit                           $  (1,868,400)       (144,900)
   Increase (decrease) in income taxes resulting from:
     State and local income taxes, net of Federal
      income tax effect                                           (181,300)        (14,000)
     Change in the valuation allowance for deferred tax
      assets allocated to income tax expense                     2,045,300         158,600
     Other, net                                                      4,400             300
                                                             -------------        --------
   Actual tax benefit                                        $          --              --
                                                             =============        ========
   Deferred tax assets:
     Accrued liabilities and allowances                      $     109,300           4,100
     Capitalized start-up costs                                     52,800          66,500
     Net operating loss carryforwards                            2,065,100          89,300
                                                             -------------        --------
   Total gross deferred tax assets                               2,227,200         159,900
   Less valuation allowance                                     (2,203,900)       (158,600)
                                                             -------------        --------
   Net deferred tax assets                                          23,300           1,300
                                                             -------------        --------
   Deferred tax liabilities:
   Fixed assets, principally due to differences in
     depreciation                                                  (23,300)         (1,300)
                                                             -------------        --------
   Net deferred tax liability                                $          --              --
                                                             =============        ========

</TABLE>

    At December 31, 1998, the Company has a net operating loss  carryforward for
    Federal and state income tax purposes of  approximately  $5,535,000 which is
    available to offset future taxable  income,  if any,  through the year 2018.
    The net change in the tax valuation  allowance for the years ended  December
    31, 1998 and 1997 was an increase of $2,045,300 and $158,600, respectively.

    In assessing the realizability of deferred tax assets,  management considers
    whether it is more likely than not that some  portion or all of the deferred
    tax assets will not be realized.  The ultimate  realization  of deferred tax
    assets is dependent  upon the generation of future taxable income during the
    periods in which those temporary differences become deductible.  In order to
    fully  realize the  deferred  tax asset,  the Company  will need to generate
    future  taxable  income prior to the  expiration of the net  operating  loss
    carryforward. Based upon the level of taxable


                                      F-31
<PAGE>

                                OMNICALL, INC.
                         NOTES TO FINANCIAL STATEMENTS
                    DECEMBER 31, 1998 AND 1997 - (CONTINUED)

(6) INCOME TAXES - (CONTINUED)

    losses incurred during the start-up phase and projections for future taxable
    income  over the  periods  which the  deferred  tax assets  are  deductible,
    management believes it has established an appropriate valuation allowance at
    December 31, 1998.


(7) LEASES

    The Company  leases  office space and other  equipment.  The office space is
    leased from a related party (see note 2) under an agreement which expires in
    December  2001.  This lease has been  classified  as an operating  lease for
    financial  reporting  purposes and rent expense for the years ended December
    31, 1998 and 1997 totaled  $98,559 and $17,500,  respectively.  Rent expense
    for all other  operating  leases totaled $40,411 for the year ended December
    31, 1998.  Future  minimum  lease  payments  under all of the  noncancelable
    operating  leases  for the years  subsequent  to  December  31,  1998 are as
    follows:

<TABLE>
<S>                                         <C>
  1999                                       $ 261,303
  2000                                         259,970
  2001                                         175,086
  2002                                           8,208
  2003                                           3,994
                                             ---------
  Total minimum lease payments               $ 708,561
                                             =========

</TABLE>

(8) LIQUIDITY

    For the year ended  December 31, 1998, the Company lost  approximately  $5.5
    million.  At December 31, 1998, the Company's current  liabilities  exceeded
    its current  assets by $3,417,816  and it had an  accumulated  stockholders'
    deficit of  $3,913,626.  Management  believes that the  Company's  cash flow
    requirements  will be met from  proceeds  of  equity  offerings,  additional
    borrowings from stockholders, and improved cash flows from operations.

(9) YEAR 2000

    The Company has  completed an impact  analysis to determine the scope of its
    Year 2000 issues. Systems which are not Year 2000 compliant will be replaced
    or reprogrammed,  and then tested for Year 2000  compliance.  The failure to
    detect  and  correct  a  material  Year  2000  problem  could  result  in an
    interruption in normal business activities or operations. Due to the general
    uncertainty  inherent in the Year 2000  problem,  resulting in part from the
    uncertainty of third party suppliers and customers, the Company is unable to
    determine  whether  the  consequences  of Year  2000  failures  will  have a
    material impact on the Company's operations.

                                      F-32
<PAGE>

                                OMNICALL, INC.

                             STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                                          PERIOD
                                                                       JANUARY 1
                                                                         THROUGH
                                                                        NOVEMBER
                                                                        29, 1999
                                                                  ----------------
                                                                     (UNAUDITED)
<S>                                                               <C>
       REVENUES (Note 2)                                            $ 12,745,131
       COST OF SERVICES                                               11,820,893
                                                                    ------------
          Gross profit                                                   924,238
                                                                    ------------
       OPERATING EXPENSES:
        Selling, general and administrative expenses (Note 2)          7,789,775
        Loss on abandonment of telephone switching
          equipment (Note 1(d))                                        1,220,167
        Depreciation and amortization                                    123,607
                                                                    ------------
          Total operating expenses                                     9,133,549
                                                                    ------------
          Operating loss                                              (8,209,311)
                                                                    ------------
       OTHER INCOME (EXPENSE):
        Interest expense, net (Note 2)                                  (254,951)
        Other income                                                       5,746
                                                                    ------------
           Total other expense                                          (249,205)
                                                                    ------------
       NET LOSS                                                     $ (8,458,516)
                                                                    ============

</TABLE>

                See accompanying notes to financial statements.


                                      F-33
<PAGE>

                                OMNICALL, INC.

                             STATEMENT OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                   PERIOD
                                                                  JANUARY 1
                                                                   THROUGH
                                                                   NOVEMBER
                                                                   29, 1999
                                                               ----------------
                                                                  (UNAUDITED)
<S>                                                            <C>
       CASH FLOWS FROM OPERATING ACTIVITIES:
        Net loss                                                 $ (8,458,516)
        Adjustment to reconcile net loss to net cash used
          in operating activities:
          Depreciation and amortization                               123,607
          Allowance for uncollectible accounts                        445,515
          Loss on abandonment of telephone switching
           equipment                                                1,220,167
          Stock issued for compensation                               787,195
        Changes in operating assets and liabilities:
          Trade receivables                                           264,867
          Other receivables                                             6,277
          Prepaid expenses and other current assets                     5,313
          Accounts payable                                            116,610
          Accrued expenses                                           (793,155)
          Other long-term liabilities                                  (5,000)
                                                                 ------------
           Net cash used in operating activities                   (6,287,120)
                                                                 ------------
       CASH FLOWS FROM INVESTING ACTIVITIES:
        Purchases of furniture, fixtures and equipment               (219,229)
                                                                 ------------
           Net cash used in investing activities                     (219,229)
                                                                 ------------
       CASH FLOWS FROM FINANCING ACTIVITIES:
        Net payments under line of credit (Note 3)                 (1,999,718)
        Net borrowings under note payable to bank (Note 3)          1,100,000
        Advances from Access                                        2,890,604
        Private placement of common stock (Note 5)                  3,900,000
        Capital contributions (Note 4)                                800,000
        Exercise of common stock options                              160,400
                                                                 ------------
           Net cash provided by financing activities                6,851,286
                                                                 ------------
       Net increase in cash                                           344,937
       Cash, beginning of period                                      105,221
                                                                 ------------
       Cash, end of period                                       $    450,158
                                                                 ============
       SUPPLEMENTAL DISCLOSURE:
        Interest paid                                            $    254,951
                                                                 ============
       NONCASH FINANCING ACTIVITY:
        Assumption of note payable by majority stockholder
          (Note 3)                                               $  3,000,000
                                                                 ============

</TABLE>

                See accompanying notes to financial statements.

                                      F-34
<PAGE>

                                 OMNICALL, INC.
                          NOTES TO FINANCIAL STATEMENTS
             PERIOD JANUARY 1 THROUGH NOVEMBER 29, 1999 (UNAUDITED)


(1)  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

     (A) ORGANIZATION

         Omnicall,  Inc.  (the  "Company")  was  formed on May 2, 1996 and began
         operations in December 1996 with the first revenues being recognized in
         October 1997. The Company purchases local, long distance,  and internet
         services from major  carriers and resells  these  services to customers
         utilizing volume discounts.  The Company provides  services  throughout
         the United States.

         On  November  29,  1999,   the  Company  was  acquired  by  Access  One
         Communications Corp. ("Access"). The acquisition was accounted for as a
         purchase and was effectuated by Access issuing  6,493,776 shares of its
         common stock for all the issued and outstanding  shares of common stock
         of the Company. The purchase price was allocated to the assets acquired
         and the liabilities  assumed based upon their estimated fair value. All
         references to stockholders of the Company relate to those  stockholders
         prior to the acquisition by Access.

     (B) REVENUE RECOGNITION

         Revenue is  recognized  as  services  are  provided to  customers.  The
         Company  bills  customers  in arrears for actual  usage  amounts and in
         advance for fixed monthly services fees.

     (C) CONCENTRATION OF CREDIT RISK AND MAJOR VENDOR

         Financial   instruments  which   potentially   expose  the  Company  to
         concentrations  of credit  risk  consist  primarily  of trade  accounts
         receivable.  The Company has not experienced significant losses related
         to receivables  from  individual  customers or groups of customers in a
         particular  industry  or  geographic  area.  As  a  result,  management
         believes  no  additional   credit  risk  beyond  amounts  provided  for
         collection losses is inherent in accounts receivable.

         More than a majority of the  Company's net revenues in 1999 were earned
         from the sale of services purchased from a single provider.

     (D) FURNITURE, FIXTURES, AND EQUIPMENT

         Furniture,  fixtures, and equipment are stated at cost. Depreciation of
         furniture,   fixtures,   and   equipment   is   calculated   using  the
         straight-line  method  over the  estimated  useful  lives of the assets
         ranging from 3 to 10 years.

         The Company began purchasing  telephone-switching equipment in December
         1997. This telephone  switching equipment was to be used to route calls
         to consumer homes or businesses as well as other  switches.  During the
         second half of 1999, in conjunction  with the sale of the Company,  the
         Company abandoned the switching equipment,  which resulted in a loss of
         $1,220,167.

     (E) EVALUATING RECOVERABILITY OF LONG-LIVED ASSETS

         The  Company   reviews  the  carrying   value  of  its  long-lived  and
         identifiable  assets for possible impairment whenever events or changes
         in  circumstances  indicate that the carrying  amount of the assets may
         not be recoverable. The Company assesses recoverability of these assets
         by estimating  future  nondiscounted  cash flows. Any long-lived assets
         held for disposal are reported at the lower of their  carrying  amounts
         or fair  value less cost to sell.  No  impairments  have been  recorded
         through November 29, 1999,  except for the abandonment of the switching
         equipment discussed in Note 1(d).


                                      F-35
<PAGE>

                                OMNICALL, INC.
                         NOTES TO FINANCIAL STATEMENTS
      PERIOD JANUARY 1 THROUGH NOVEMBER 29, 1999 (UNAUDITED) - (CONTINUED)

(1)  ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

     (F) INCOME TAXES

         The Company records income taxes under the asset and liability  method.
         As such,  deferred tax assets and  liabilities  are  recognized for the
         future  tax  consequences   attributable  to  differences  between  the
         financial statement carrying amounts of existing assets and liabilities
         and their  respective tax bases and net operating  loss  carryforwards.
         Deferred  tax assets and  liabilities  are measured  using  enacted tax
         rates  expected to apply to taxable  income in the years in which those
         temporary  differences  are expected to be  recovered  or settled.  The
         effect on deferred tax assets and  liabilities of a change in tax rates
         is recognized in income in the period that includes the enactment date.

     (G) USE OF ESTIMATES

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

     (H) STOCK-BASED COMPENSATION

         In October 1995,  the Financial  Accounting  Standards  Board  ("FASB")
         issued Statement of Financial  Accounting  Standards  ("SFAS") No. 123,
         "Accounting  for  Stock-Based  Compensation."  SFAS No. 123  encourages
         entities to adopt the fair value method in place of the  provisions  of
         Accounting  Principles  Board ("APB")  Opinion No. 25,  "Accounting for
         Stock Issued to Employees," for all arrangements  under which employees
         receive shares of stock or other equity  instruments of the employer or
         the employer  incurs  liabilities  to employees in amounts based on the
         price of the stock.

         The Company has not adopted the fair value  method  encouraged  by SFAS
         No.  123  and  will  continue  to  account  for  such  transactions  in
         accordance with APB No. 25.

     (I) COMPREHENSIVE INCOME

         The  Company  has  no  items  of   comprehensive   income  or  expense.
         Accordingly,  the Company's  comprehensive  loss and net loss are equal
         for all periods presented.

     (J) RECENT ACCOUNTING PRONOUNCEMENTS

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
         Instruments  and  Hedging   Activities,"  which  requires  entities  to
         recognize  all  derivatives  as  either  assets or  liabilities  in the
         balance sheet and measure  those  instruments  at fair value.  SFAS No.
         133,  as amended by SFAS No.  137, is  effective  for all fiscal  years
         beginning  after June 15, 2000.  The Company  anticipates  that the new
         standard will have no effect on its financial statements.

(2)  RELATED PARTY TRANSACTIONS


         The Company provides  communications services to several entities which
         are wholly or partially  owned by certain  stockholders of the Company.
         The Company  leases  office space from an entity in which a stockholder
         has  an  indirect   interest,   and  the  Company  has  borrowed   from
         stockholders (see also Note 4).


                                      F-36
<PAGE>

                                OMNICALL, INC.
                         NOTES TO FINANCIAL STATEMENTS
      PERIOD JANUARY 1 THROUGH NOVEMBER 29, 1999 (UNAUDITED) - (CONTINUED)

(2)  RELATED PARTY TRANSACTIONS - (CONTINUED)

     Summarized below are balances and transactions  between the Company and its
     related  parties,  as set  forth  above  for the  period  January 1 through
     November 29, 1999:

<TABLE>
<CAPTION>
                                                                 1999
                                                              -----------
<S>                                                           <C>
            Revenues billed                                    $251,978
            Selling, general, and administrative expenses:
               Office rent expense (see Note 7)                 154,200
               Other expenses                                   228,665
            Interest expense (see Note 4)                        24,597

</TABLE>

(3) LINE OF CREDIT AND NOTE PAYABLE TO BANK

    At December 31, 1998, the Company had $1,999,718 outstanding under a line of
    credit  agreement which was guaranteed by a stockholder of the Company.  The
    line of credit bore interest at LIBOR plus 1.5% (5.6% at December 31, 1998).
    The agreement  allowed for  borrowings up to $2,000,000 and was fully repaid
    on November  29, 1999 from the  proceeds of advances  made to the Company by
    Access.

    On March 31,  1999,  the Company  negotiated a new note payable to a bank to
    refinance  its  pre-existing  note payable which had a balance of $1,900,000
    outstanding  at December  31,  1998.  Although  the  pre-existing  agreement
    matured March 31, 1999, the amount was  reclassified  as long-term  based on
    the  refinancing as of December 31, 1998. The  pre-existing  note payable to
    bank bore  interest at 5.7%.  The new note payable to bank bore  interest at
    LIBOR plus 1% and was to mature January 1, 2000. The note payable, which had
    a balance of $3,000,000  outstanding  as of October 15, 1999, was assumed by
    the Company's  majority  stockholder on that date. As a result,  the Company
    issued a note payable for $3,000,000 to the majority  stockholder  (see Note
    4).

(4) NOTE PAYABLE TO STOCKHOLDER

    As  discussed  in Note 3, on October 15,  1999,  the  Company  issued a note
    payable for $3,000,000 to its majority stockholder, as consideration for the
    assumption by the majority  stockholder of the Company's  liability  under a
    note  payable to a bank.  The note was  originally  due on January 31, 2000;
    however, immediately following the acquisition of the Company by Access, the
    note was renegotiated  and extended by the stockholder for  consideration of
    warrants to purchase  500,000  shares of Access  common stock at an exercise
    price of $1.55 per share.  The estimated fair value of these warrants at the
    date  issued  was  $1.71 per share  using the  Black-Scholes  option-pricing
    model. Consequently,  Access recorded an original issue discount of $855,000
    as an offset to the note payable to  stockholder  and a credit to additional
    paid-in   capital  by  the  majority   stockholder   in  its   statement  of
    stockholders'  equity immediately  following its acquisition of the Company.
    The discount will be amortized over the remaining term of the loan.

    The note is  repayable  in  quarterly  installments  of  $750,000  beginning
    January 31, 2001 and bears  interest at LIBOR plus 1%. Upon  acquisition  of
    the  Company by  Access,  the  promissory  note was  amended to provide  for
    immediate  repayment  upon change in control or initial  public  offering of
    Access.

    During 1999, the Company's majority stockholder made advances to the Company
    totaling $840,000 to fund continuing operations.  On November 29, 1999, upon
    acquisition  of  the  Company  by  Access,  $800,000  of the  advances  were
    contributed to additional paid-in capital by the majority stockholder.



                                      F-37
<PAGE>

                                OMNICALL, INC.
                         NOTES TO FINANCIAL STATEMENTS
     PERIOD JANUARY 1 THROUGH NOVEMBER 29, 1999 (UNAUDITED) - (CONTINUED )

(5) STOCKHOLDERS' DEFICIT

    Stock Split

    Effective  January 1, 1999,  the  Company's  Board of  Directors  approved a
    10-for-1 stock split.

    Private Placement

    The Company issued,  primarily during the second quarter of 1999,  1,950,000
    shares of common stock in a private placement at a price of $2.00 per share.
    The net proceeds of the offering  were  $3,900,000,  which were used to fund
    the Company's continuing operations.

    Stock Issued for Compensation

    During 1999,  the Company  instituted an Equity  Participation  Program (the
    "Program") for its outside  independent  marketing force ("Dealers").  Under
    the Program,  Dealers earned shares of the Company's common stock by meeting
    certain sales criteria.  The Program allowed for vesting of the common stock
    over a three-year  period,  barring  change in control of the Company,  upon
    which the shares would vest  immediately.  As a result of the acquisition of
    the Company by Access, 1,093,327 of the Dealer shares vested on November 29,
    1999. The Company recorded $787,195 as selling,  general and  administrative
    expense with a corresponding  increase in common stock, which represents the
    estimated fair value of such Dealer shares as of that date.

    Stock Options

    During  1999,  the  Company  granted  certain   employees  and  non-employee
    directors of the Company 446,500 non-qualified options to purchase shares of
    the Company's common stock. These options generally become exercisable in 10
    years from the date of grant.  All such remaining  options as of the date of
    the  acquisition  of the  Company  by Access  were  converted  to options to
    purchase shares of Access common stock.

    The following  table  contains  information  on stock options for the period
    January 1 through November 29, 1999:

<TABLE>
<CAPTION>
                                                           WEIGHTED AVERAGE
                                              SHARES        EXERCISE PRICE
                                          -------------   -----------------
<S>                                          <C>             <C>
       Outstanding, January 1, 1999                --           $  --
       Granted                                446,500            0.69
       Exercised                             (319,000)           0.51
       Forfeited/cancelled                    (67,500)           0.60
       Outstanding, November 29, 1999          60,000          $ 1.77

</TABLE>

    Immediately  following the acquisition of the Company by Access,  the 60,000
    stock  options  outstanding  were  converted  to options to purchase  Access
    common stock.

(6) INCOME TAXES

    Income tax benefit for 1999 differed  from the amounts  computed by applying
    the Federal income tax rate of 34% as a result of the following:

<TABLE>
<CAPTION>
                                                                     1999
                                                                 -----------
<S>                                                         <C>
     Computed  "expected" tax benefit                       $ (2,880,000)
     Increase (decrease) in income taxes resulting from:

</TABLE>

                                      F-38
<PAGE>

                                OMNICALL, INC.
                         NOTES TO FINANCIAL STATEMENTS
      PERIOD JANUARY 1 THROUGH NOVEMBER 29, 1999 (UNAUDITED) - (CONTINUED)

(6) INCOME TAXES - (CONTINUED)

<TABLE>
<CAPTION>
<S>                                                         <C>
State and local income taxes, net of Federal
income tax effect                                           (254,000)
          Change in the valuation allowance for deferred
            tax assets allocated to income tax expense      3,134,000
                                                            ---------
         Actual tax benefit                                 $      --
                                                            =========

</TABLE>

    At November 29, 1999, the Company has net operating loss  carryforwards  for
    Federal and state income tax purposes of approximately $14,000,000 which are
    available to offset future taxable  income,  if any,  through the year 2019.
    Internal Revenue Code Section 382 provides for the limitation for the use of
    net  operating  loss  carryforwards  in years  subsequent to a more that 50%
    cumulative  change in ownership.  Since a more than 50% cumulative change in
    ownership  occurred on November 29, 1999,  utilization  of the net operating
    loss carryforwards is limited to approximately $500,000 annually.

(7) LEASES

    The Company  leases office space and other  equipment  under leases  through
    2003.  The office space is leased from a related party (see Note 2) under an
    agreement  which expires in December 2001. This lease has been classified as
    an operating lease for financial reporting purposes and rent expense for the
    period January 1 through  November 29, 1999 totaled  $141,851.  Rent expense
    for all other  operating  leases  totaled  $107,102 for the period January 1
    through  November 29, 1999.  Future  minimum lease payments under all of the
    noncancelable operating leases for years subsequent to December 31, 1999 are
    as follows (future minimum lease payments for periods subsequent to November
    29,  1999 are not  substantially  different  than for  years  subsequent  to
    December 31, 1999):

<TABLE>
<S>                                                  <C>
         2000 ....................................    $ 272,000
         2001 ....................................      188,000
         2002 ....................................       16,000
         2003 ....................................        5,000
                                                      ---------
  Total minimum lease payments ...................    $ 481,000
                                                      =========

</TABLE>

                                      F-39
<PAGE>

                                                                         ANNEX A


                       AGREEMENT AND PLAN OF MERGER AMONG



                                TALK.COM, INC.,



                          ALADDIN ACQUISITION CORP.,



                                       AND



                        ACCESS ONE COMMUNICATIONS CORP.
<PAGE>

                                TABLE OF CONTENTS





<TABLE>
<CAPTION>
                                                                                PAGE
<S>  <C>                                                                        <C>
1.   DEFINITIONS                                                                 A-1
2.   THE TRANSACTION                                                             A-5
     (a)  The Merger                                                             A-5
     (b)  The Closing                                                            A-5
     (c)  Actions at the Closing                                                 A-5
     (d)  Effect of Merger                                                       A-6
     (e)  Procedure for Exchange                                                 A-7
     (f)  Escrow                                                                 A-9
     (g)  Closing of Transfer Records                                            A-9
3.   REPRESENTATIONS AND WARRANTIES OF THE TARGET                                A-9
     (a)  Organization, Qualification, and Corporate Power                      A-10
     (b) Capitalization                                                         A-10
     (c)  Noncontravention                                                      A-10
     (d) Compliance with Laws; Licenses                                         A-11
     (e)  Customers                                                             A-11
     (f)  Suppliers                                                             A-11
     (g)  Brokers' Fees                                                         A-11
     (h)  Title to Assets                                                       A-11
     (i)  Subsidiaries                                                          A-11
     (j)  Financial Statements                                                  A-12
     (k) Events Subsequent to Most Recent Fiscal Year End                       A-12
     (l)  Undisclosed Liabilities                                               A-14
     (m) Legal Compliance                                                       A-14
     (n)  Tax Matters                                                           A-14
     (o)  Real Property                                                         A-15
     (p)  Intellectual Property                                                 A-16
     (q)  Tangible Assets                                                       A-16
     (r)  Inventory                                                             A-16
     (s)  Contracts                                                             A-16
     (t)  Notes and Accounts Receivable                                         A-17
     (u)  Powers of Attorney                                                    A-17
     (v)  Insurance                                                             A-17
     (w) Litigation                                                             A-18
     (x)  Employees                                                             A-18
     (y)  Employee Benefits                                                     A-18
     (z)  Guaranties                                                            A-20
     (aa) Environmental, Health and Safety Matters                              A-20
</TABLE>

                                       A-i
<PAGE>


<TABLE>
<CAPTION>
                                TABLE OF CONTENTS
                                     (CONTINUED)                                 PAGE
<S>  <C>
    (bb)  Certain  Business  Relationships  with  the  Target  and its
     Subsidiaries                                                               A-21
    (cc) Accounts;  Lockboxes;  Safe Deposit Boxes                              A-21
    (dd) Securities                                                             A-21
    (ee) Accounting Matters                                                     A-21
    (ff) Disclosure                                                             A-21
4.   REPRESENTATIONS AND WARRANTIES OF PARENT AND THE PARENT
     SUBSIDIARY                                                                 A-21
     (a)  Organization                                                          A-21
     (b) Capitalization                                                         A-21
     (c)  Authorization of Transaction                                          A-22
     (d)  Noncontravention                                                      A-22
     (e)  Brokers' Fees                                                         A-22
     (f)  Continuity of Business                                                A-22
     (g)  Securities Exchange Act Reports                                       A-22
     (h)  Disclosure                                                            A-22
     (i)  Authorization for Parent Shares                                       A-23
     (j)  NASDAQ Compliance                                                     A-23
     (k)  Litigation                                                            A-23
     (l)  No Material Adverse Changes                                           A-23
5.   COVENANTS                                                                  A-23
     (a)  General                                                               A-23
     (b)  Notices and Consents                                                  A-23
     (c)  Regulatory Matters and Approvals                                      A-23
     (d) Operation of the Business                                              A-25
     (e)  Preservation of Business                                              A-25
     (f)  Full Access                                                           A-25
     (g)  Notice of Developments                                                A-25
     (h)  Exclusivity                                                           A-25
     (i)  Continuity of Business                                                A-26
     (j)  Employment Agreements                                                 A-27
     (k)  Listing                                                               A-27
     (1)  Services Agreement                                                    A-27
     (m) Voting Agreement                                                       A-27
     (n)  MCG Finance Agreement                                                 A-27
     (o)  Lockup Agreement                                                      A-27
6.   CONDITIONS TO OBLIGARTION TO CLOSE                                         A-27
     (a)  Conditions to Obligation of Parent and the Parent Subsidiary          A-27
     (b)  Conditions to Obligation of the Target and Stockholders               A-29
7.   REMEDIES FOR BREACHES OF THIS AGREEMENT                                    A-30
</TABLE>

                                      A-ii
<PAGE>


<TABLE>
<CAPTION>
                     TABLE OF CONTENTS
                        (CONTINUED)                          PAGE
<S>  <C>                                                     <C>
     (a)  Survival of Representations and Warranties         A-30
     (b)  Indemnification Agreement                          A-30
     (c)  Other Indemnification Provisions                   A-30
     (d) Directors' and Officers' Indemnity                  A-30
8.   TERMINATION                                             A-30
     (a)  Termination of Agreement                           A-30
     (b)  Effect of Termination                              A-31
9.   MISCELLANEOUS                                           A-31
     (a)  Press Releases and Public Announcements            A-31
     (b)  No Third-Party Beneficiaries                       A-31
     (c)  Entire Agreement                                   A-31
     (d)  Binding Effect; Assignment                         A-32
     (e)  Counterparts                                       A-32
     (f)  Headings                                           A-32
     (g)  Notices                                            A-32
     (h)  GOVERNING LAW                                      A-33
     (i)  Amendments and Waivers                             A-33
     (j)  Severability                                       A-33
     (k) Expenses                                            A-33
     (l)  Incorporation of Exhibits                          A-33
     (m) Construction                                        A-33
     (n)  Incorporation of Exhibits and Schedules            A-34
     (o)  Specific Performance                               A-34
     (p)  Submission to Jurisdiction                         A-34
     (q)  WAIVER OF JURY TRIAL                               A-34
</TABLE>


                                      A-iii
<PAGE>

                          AGREEMENT AND PLAN OF MERGER

     THIS  AGREEMENT  AND PLAN OF MERGER (the  "Agreement")  is dated  effective
March 24, 2000, by and among TALK.COM,  INC., a Delaware corporation ("Parent"),
ALADDIN  ACQUISITION  CORP., a Delaware  corporation  and a direct  wholly-owned
Subsidiary of Parent (the "Parent  Subsidiary"),  and ACCESS ONE  COMMUNICATIONS
CORP., a New Jersey  corporation (the "Target").  Parent,  the Parent Subsidiary
and the Target are referred to collectively herein as the "Parties."

                                   WITNESSETH:

     WHEREAS,  this  Agreement  contemplates  a transaction  whereby Parent will
acquire all of the  outstanding  capital stock of the Target through a merger of
the Parent Subsidiary with and into the Target;

     WHEREAS,  the Board of Directors of each of Parent,  the Parent  Subsidiary
and the Target has approved the  acquisition of the Target by Parent,  including
the merger of the Parent  Subsidiary  with and into the Target  (the  "Merger"),
upon the terms and subject to the conditions set forth herein;

     WHEREAS,  the Board of  Directors  of the  Target has  determined  that the
Merger is advisable  and is fair to and in the best  interests of the holders of
the Target's capital stock, par value $.001 per share (the "Target Shares"), and
has  resolved to  recommend  the approval of the Merger and the adoption of this
Agreement by the Stockholders;

     WHEREAS, the Board of Directors of Parent has determined that the Merger is
advisable  and is fair to and in the best  interests  of the holders of Parent's
capital stock, par value $0.01 per share (the "Parent Shares")

     WHEREAS,  the Stockholders  that are signatory to the Voting Agreement have
agreed to vote for the  Merger on the terms and  subject to the  conditions  set
forth in this Agreement; and

     WHEREAS,  this  Agreement  contemplates  that for U.S.  Federal  income tax
purposes the Merger will qualify as a reorganization  within the meaning of Code
Section 368(a).

     NOW,  THEREFORE,  in  consideration of the premises and the mutual promises
set forth herein,  and in consideration of the  representations,  warranties and
covenants set forth herein, the Parties agree as follows:

     1. Definitions.

     "Acquisition  Proposal"  means any  proposal or offer  (including,  without
limitation, any proposal or offer to the Stockholders) with respect to a merger,
acquisition,  consolidation,   recapitalization,   reorganization,  liquidation,
tender offer or exchange offer or similar transaction involving, or any purchase
of  25%  or  more  of  the  consolidated  assets  of,  or  any  equity  interest
representing  25% or more of the  outstanding  shares of  capital  stock in, the
Target.

     "Affiliate"  has the  meaning  set forth in Rule  12b-2 of the  regulations
promulgated under the Securities Exchange Act.

     "Affiliated  Group" means any  affiliated  group within the meaning of Code
Section  1504(a) or any  similar  group  defined  under a similar  provision  of
federal, state, local or foreign law.

     "Agreement" has the meaning set forth in the preamble.

     "Basis" means any past or present fact,  situation,  circumstance,  status,
condition,  activity,  practice,  plan,  occurrence,  event,  incident,  action,
failure  to act or  transaction  that  forms or could  form  the  basis  for any
specified consequence.

     "Certificate of Merger" has the meaning set forth in Section 2(c) below.

     "Closing" has the meaning set forth in Section 2(b) below.

                                       A-1
<PAGE>

     "Closing Date" has the meaning set forth in Section 2(b) below.

     "Closing  Sales Price per Parent Share"  means,  on any day, the average of
the last  reported  sale price of one Parent Share on the Nasdaq for each of the
five trading days immediately preceding such day.

     "COBRA" means the  requirements of Part 6 of Subtitle B of Title I of ERISA
and Code Section 4980B and of any similar state law.

     "Code" means the Internal Revenue Code of 1986, as amended.

     "Confidentiality  Agreements" means the letter agreements dated February 9,
2000 and March 8, 2000,  between Parent and the Target,  providing  that,  among
other things, each Party would maintain  confidential certain information of the
other Party.

     "Deferred  Intercompany  Transaction"  has  the meaning set forth in Treas.
Reg. Section 1.1502-13.

     "Delaware General Corporation Law" means Title 8, Chapter 1 of the Delaware
Code, as amended.

     "Disclosure Schedule" has the meaning set forth in Section 3 below.

     "Effective Time" has the meaning set forth in Section 2(d)(i) below.

     "Employee  Benefit Plan" means any "employee benefit plan" (as such term is
defined in ERISA Section 3(3)) and any other employee  benefit plan,  program or
arrangement of any kind.

     "Employee  Pension Benefit Plan" has the meaning set forth in ERISA Section
3(2).

     "Employee  Welfare Benefit Plan" has the meaning set forth in ERISA Section
3(1).

     "Employment Agreement" has the meaning set forth in Section 5(j) below.

     "Environmental,  Health, and Safety Requirements" means all federal, state,
local and foreign statutes, regulations,  ordinances and other provisions having
the  force  or  effect  of law,  all  judicial  and  administrative  orders  and
determinations, all contractual obligations and all common law concerning public
health and safety,  worker health and safety, and pollution or protection of the
environment,  including  without  limitation all those relating to the presence,
use,  production,  generation,  handling,  transportation,  treatment,  storage,
disposal,  distribution,  labeling,  testing,  processing,  discharge,  release,
threatened release,  control, or cleanup of any hazardous materials,  substances
or  wastes,   chemical   substances   or   mixtures,   pesticides,   pollutants,
contaminants,  toxic  chemicals,  petroleum  products or  byproducts,  asbestos,
polychiorinated  biphenyl,  noise or  radiation,  each as amended  and as now or
hereafter in effect.

     "ERISA"  means the Employee  Retirement  Income  Security  Act of 1974,  as
amended.

     "ERISA  Affiliate"  means each entity that is treated as a single  employer
with the Target for purposes of Code Section 414.

     "Escrow Agent" has the meaning set forth in Section 2(0(i) below.

     "Escrow Agreement" has the meaning set forth in Section 2(0(i) below.

     "Escrow Amount" has the meaning set forth in Section 2(e)(i) below.

     "Excess  Loss  Account"  has  the  meaning set forth in Treas. Reg. Section
1.1502-19.

     "Exchange Agent" has the meaning set forth in Section 2(e)(i) below.

     "Exchange Fund" has the meaning set forth in Section 2(e)(i) below.

     "FCC" means the Federal Communications Commission.

     "Fiduciary" has the meaning set forth in ERISA Section 3(2 1).

     "Financial Statements" has the meaning set forth in Section 3(j) below.

                                       A-2
<PAGE>

     "GAAP" means United States generally accepted  accounting  principles as in
effect from time to time.

     "Governmental  Entity" means any United States  federal,  state or local or
any foreign  government,  governmental  regulatory or administrative  authority,
agency,  commission (including any department or political subdivision of any of
the foregoing), court, tribunal or judicial or arbitral body.

     "Governmental Order" means any order,  ruling, writ, judgment,  injunction,
decree,  charge,  stipulation,  determination  or award  entered  by or with any
Governmental Entity.

     "Hart-Scott-Rodino Act" means the Hart-Scott-Rodino  Antitrust Improvements
Act of 1976, as amended.

     "Indemnification  Agreement"  has the  meaning  set forth in  Section  7(b)
below.

     "Intellectual  Property"  means (a) all inventions  (whether  patentable or
unpatentable and whether or not reduced to practice),  all improvements thereto,
and all patents,  patent applications and patent disclosures,  together with all
reissuances,  continuations,  continuations-in-part,  revisions,  extensions and
reexaminations  thereof, (b) all trademarks,  service marks, trade dress, logos,
trade names and corporate names,  together with all  translations,  adaptations,
derivations  and  combinations  thereof and  including  all goodwill  associated
therewith,  and all  applications,  registrations  and  renewals  in  connection
therewith,  (c) all  copyrightable  works, all copyrights and all  applications,
registrations and renewals in connection  therewith,  (d) all mask works and all
applications,  registrations and renewals in connection therewith, (e) all trade
secrets and confidential  business  information  (including ideas,  research and
development,  know-how,  formulae,  compositions,  manufacturing  and production
processes and techniques,  technical data,  designs,  drawings,  specifications,
customer  and supplier  lists,  pricing and cost  information,  and business and
marketing plans and proposals),  (f) all computer  software  (including data and
related documentation),  (g) all other proprietary rights and (h) all copies and
tangible embodiments thereof (in whatever form or medium).

     "Knowledge" means actual knowledge after reasonable investigation.

     "Laws" mean any laws,  statutes,  rules,  ordinances,  regulations,  codes,
plans,  injunctions,  judgments,  orders,  writs,  decrees,  rulings and charges
thereunder of any Governmental Entity.

     "Liability" means any liability (whether known or unknown, whether asserted
or unasserted,  whether  absolute or contingent,  whether  accrued or unaccrued,
whether liquidated or unliquidated, and whether due or to become due), including
any liability for Taxes.

     "Licenses" has the meaning set forth in Section 3(d)(i) below.

     "Material  Adverse  Effect"  means,  relative to any occurrence of whatever
nature  (including any adverse  determination in any litigation,  arbitration or
governmental  investigation or proceeding), a material adverse change to, or, as
the  case may be, a  materially  adverse  effect  on (x) the  business,  assets,
revenues,  financial condition,  operations or prospects of Target or any of its
Subsidiaries  identified at or prior to Closing in any writing;  (y) the ability
of Target or any of its  Subsidiaries  to  perform  any of its or their  payment
obligations  when due or to perform any other material  obligations;  or (z) any
right, remedy or benefit of Parent,  Parent Subsidiary or Surviving  Corporation
hereunder or under any related document.

     "MCG" has the meaning set forth in Section 5(n) below.

     "MCG Agreement" has the meaning set forth in Section 5(n) below.

     "Merger" has the meaning set forth in the preamble.

     "Merger Consideration" has the meaning set forth in Section 2(d)(v) below.

     "Most Recent  Balance Sheet" means the balance sheet  contained  within the
Most Recent Financial Statements.


                                       A-3
<PAGE>

     "Most  Recent  Financial  Statements"  has the meaning set forth in Section
3(j) below.

     "Most  Recent  Fiscal  Month End" has the meaning set forth in Section 3(j)
below.  "Most Recent  Fiscal Year End" has the meaning set forth in Section 3(j)
below.  "Multiemployer  Plan" has the meaning set forth in ERISA Section  3(37).
"NASD" means the National Association of Securities Dealers, Inc. "Nasdaq" means
the Nasdaq National Market.

     "Ordinary  Course of  Business"  means  the  ordinary  course  of  business
consistent with past practice.

    "Parent" has the meaning set forth in the preamble.

     "Parent Board" means the board of directors of Parent.

     "Parent  Fairness  Opinion"  means  an  opinion of Bear Stearns & Co. Inc.,
addressed  to  the Parent Board, as to the fairness of the Merger to Parent from
a financial point of view.

     "Parent SEC Documents" has the meaning set forth in Section 4(g) below.

     "Parent Shares" has the meaning set forth in the preamble.

     "Parent  Special  Meeting"  has the meaning  set forth in Section  5(c)(ii)
   below.

     "Parent Stockholder" means any Person who or which holds any Parent Shares.

     "Parent Subsidiary" has the meaning set forth in the preamble.

     "Parties" has the meaning set forth in the preamble.

     "PBGC" means the Pension Benefit Guaranty Corporation.

     "Person" means an  individual,  a  partnership,  a  corporation,  a limited
liability  company,  an  association,  a joint stock  company,  a trust, a joint
venture, an unincorporated organization or a Governmental Entity.

     "Per  Share  Merger  Consideration"  has the  meaning  set forth in Section
2(d)(v) below.

     "Pledgee"  has  the  meaning  set  forth  in the  preamble  of  the  Escrow
   Agreement.

     "Principal Executive" has the meaning set forth in Section 5(j) below.

     "Process Agent" has the meaning set forth in Section 9(p) below.

     "Prohibited Transaction" has the meaning set forth in ERISA Section 406 and
Code Section 4975.

     "Registration  Statement"  has the  meaning  set forth in  Section  5(c)(v)
below.

     "Reportable Event" has the meaning set forth in ERISA Section 4043.

     "Representative" has the meaning set forth in Section 5(h)(i) below.

     "Requisite  Stockholder Approval" means the affirmative vote of the holders
of the  outstanding  Target Shares in favor of the adoption of this Agreement in
accordance  with the New  Jersey  Business  Corporation  Act of the State of New
Jersey.

     "SEC" means the Securities and Exchange Commission.

     "Securities  Act" means the  Securities  Act of 1933,  as amended,  and the
rules and regulations promulgated thereunder.

     "Securities  Exchange  Act" means the  Securities  Exchange Act of 1934, as
amended, and the rules and regulations promulgated thereunder.

                                       A-4
<PAGE>

     "Security Interest" means any mortgage,  pledge, lien, encumbrance,  charge
or other security interest, other than (a) mechanic's, materialman's and similar
liens; (b) liens for taxes not yet due and payable; (c) purchase money liens and
liens securing rental payments under capital lease  arrangements;  and (d) other
liens arising in the Ordinary  Course of Business and not incurred in connection
with the borrowing of money.

     "Services Agreement" has the meaning set forth in Section 5(1) below.

     "Stockholder" has the meaning set forth in Section 3(b) below.

     "Stock Rights" means each option,  warrant,  purchase  right,  subscription
right,  conversion  right,  exchange  right or  other  contract,  commitment  or
security  providing for the issuance or sale of any capital stock,  or otherwise
causing to become outstanding any capital stock.

     "Subsidiary" of a specified Person means any corporation, limited liability
company, partnership, joint venture or other legal entity of which the specified
Person  (either  alone or together  with any other  Subsidiary  of the specified
Person)  owns,  directly  or  indirectly,  more  than 50% of the  stock or other
equity,  partnership,  limited  liability company or equivalent  interests,  the
holders of which are generally entitled to vote for the election of the board of
directors or other governing body of such corporation or other legal entity,  or
otherwise has the power to vote or direct the voting of sufficient securities to
elect a majority of such board of directors or other governing body.

     "Superior Proposal" has the meaning set forth in Section 5(h)(ii) below.

     "Surviving Corporation" has the meaning set forth in Section 2(a) below.

     "SWDA" has the meaning set forth in Section  3(aa)(iii).  "Target"  has the
meaning set forth in the preamble.

     "Target Board" means the board of directors of the Target.  "Target Shares"
has the meaning set forth in the preamble.

     "Target  Special  Meeting"  has the  meaning  set forth in Section  5(c)(i)
below.

     "Tax" means any federal,  state, local, or foreign income,  gross receipts,
license, payroll,  employment,  excise, severance,  stamp, occupation,  premium,
windfall  profits,  environmental  (including  taxes  under Code  Section  59A),
customs duties, capital stock, franchise, profits, withholding,  social security
(or similar), unemployment, disability, real property, personal property, sales,
use,  transfer,  registration,  value  added,  alternative  or  add-on  minimum,
estimated, or other tax of any kind whatsoever, including any interest, penalty,
or addition thereto, whether disputed or not.

     "Tax Return" means any report,  return,  declaration  or other  information
required to be supplied to a taxing authority in connection with Taxes.

     "Voting Agreement" has the meaning set forth in Section 5(m) below.

     2. The Transaction

     (a)  The  Merger.  On and  subject  to the  terms  and  conditions  of this
Agreement,  the  Parent  Subsidiary  will  merge with and into the Target at the
Effective  Time. The Target shall be the  corporation  surviving the Merger (the
"Surviving Corporation").

     (b) The  Closing.  The  closing of the  transactions  contemplated  by this
Agreement  (the  "Closing")  shall  take place at the  offices of Kelley  Drye &
Warren LLP, 1200 19th Street, N.W., Washington,  D.C. 20036,  commencing at 9:00
a.m. local time on the third business day following the  satisfaction  or waiver
of  all  conditions  to  the  obligations  of  the  Parties  to  consummate  the
transactions  contemplated by this Agreement (other than conditions with respect
to actions the respective Parties will take at the Closing itself) or such other
date as the Parties may mutually determine (the "Closing Date").

     (c) Actions at the Closing. At the Closing,  (i) the Target will deliver to
Parent and the Parent  Subsidiary  the  various  certificates,  instruments  and
documents  referred  to  inSection  6(a)  below;  (ii)  Parent  and  the  Parent
Subsidiary will deliver to the Target the various certificates, instruments and



                                       A-5
<PAGE>

documents  referred to in Section  6(b)  below;  (iii) the Target and the Parent
Subsidiary  will file with the  Secretary  of State of the State of Delaware and
with the Secretary of State of the State of New Jersey a  Certificate  of Merger
in the form attached as Exhibit A (the  "Certificate of Merger") and (iv) Parent
will deliver or cause to be delivered the Exchange Fund to the Exchange Agent in
the manner provided below in this Section 2.

   (d)  Effect of Merger.

          (i)  General.  The  Merger  shall  become  effective  at the time (the
        "Effective  Time")  the  Target  and  the  Parent  Subsidiary  file  the
        Certificate  of  Merger  with the  Secretary  of  State of the  State of
        Delaware  and with the  Secretary of State of the State of New Jersey or
        at  such  later  time  as the  Parties  may  agree  and  specify  in the
        Certificate  of Merger.  The Merger  shall have the effects set forth in
        the  Delaware  General  Corporation  Law  and the  New  Jersey  Business
        Corporation  Act. The Surviving  Corporation  may, at any time after the
        Effective Time, take any action (including  executing and delivering any
        document)  in the name and on behalf of either  the Target or the Parent
        Subsidiary  in  order  to  carry  out and  effectuate  the  transactions
        contemplated by this Agreement.

          (ii)  Certificate  of  Incorporation.   At  the  Effective  Time,  the
        certificate  of  incorporation  of the  Surviving  Corporation  shall be
        amended  to read in its  entirety  in the form of  Exhibit B and,  as so
        amended,  shall be the  certificate  of  incorporation  of the Surviving
        Corporation until thereafter amended in accordance with its terms and as
        provided by law.

          (iii)  By-laws.  The  By-laws of the  Surviving  Corporation  shall be
        amended and  restated at and as of the  Effective  Time to read in their
        entirety  as  did  the  By-laws  of  the  Parent  Subsidiary  in  effect
        immediately  prior to the Effective Time and shall be the By-laws of the
        Surviving  Corporation  until amended in accordance with their terms and
        as provided by law.

          (iv) Directors and Officers.  The directors and officers of the Parent
        Subsidiary  immediately  prior  to  the  Effective  Time  shall  be  the
        directors  and officers of the  Surviving  Corporation  at and as of the
        Effective  Time  (retaining  their  respective  positions  and  terms of
        office), until the earlier of their respective  resignation,  removal or
        otherwise  ceasing to be a director or officer,  respectively,  or until
        their respective successors are duly elected and qualified,  as the case
        may be.

          (v) Conversion of Target Shares.  At and as of the Effective Time, (A)
        each issued and  outstanding  Target  Share will be  converted  into the
        right  to  receive   .571428   Parent  Shares  (the  "Per  Share  Merger
        Consideration"),   and  all  such  Target   Shares  will  no  longer  be
        outstanding,  will be canceled and will cease to exist,  and each holder
        of a certificate  representing  any such Target  Shares will  thereafter
        cease to have any rights with respect to such Target Shares,  except the
        right to receive the Per Share Merger Consideration for each such Target
        Share towhich the holder of such Target  Shares is entitled  pursuant to
        Section 2(e) upon the surrender of such  certificate in accordance  with
        Section 2(e) (collectively,  the "Merger Consideration") except that the
        Per  Share  Merger  Consideration  shall be  subject  to  equitable  and
        proportionate adjustment in the event of any stock split, stock dividend
        or reverse stock split by Parent  between the date of this Agreement and
        the Closing Date, and (B) each Target Share owned by the Target shall be
        canceled without payment therefor. No Target Share shall be deemed to be
        outstanding  or to have any rights  other than those set forth  above in
        this Section 2(d)(v) after the Effective Time.  Notwithstanding anything
        to the contrary in this Section  2(d)(v),  no  fractional  Parent Shares
        shall be  issued  to then  former  holders  of  Target  Shares.  In lieu
        thereof,  each then former holder of a Target Share who would  otherwise
        have been entitled to receive a fraction of a Parent Share (after taking
        into account all  certificates  delivered by such then former  holder at
        any one time) shall  receive an amount in cash equal to such fraction of
        a Parent Share multiplied by $14.

          (vi) Conversion  of  Stock  Rights.  The  Target  shall  take all such
        action  as  may be necessary to cause, at the Effective Time, each Stock
        Right granted by the Target to


                                       A-6
<PAGE>

       purchase Target Shares that is outstanding  and  unexercised  immediately
       prior  thereto  (whether or not vested or  exercisable),  to be converted
       automatically into an equivalent Stock Right to purchase Parent Shares in
       an amount and at an exercise price determined as follows:

              (x) The  number of Parent  Shares to be  subject  to the new Stock
           Right will be equal to the  product  of the  number of Target  Shares
           subject  to the  original  Stock  Right  multiplied  by the Per Share
           Merger  Consideration,  provided  that any  fractional  Parent Shares
           resulting from this multiplication will be rounded as provided in the
           instrument  governing  the  Stock  Right  or,  if  there  is no  such
           instrument, up to the next whole share; and

              (y) The exercise  price per Parent Share under the new Stock Right
           will be equal to the quotient of the exercise  price per Target Share
           under the  original  Stock  Right  divided  by the Per  Share  Merger
           Consideration,  provided that the exercise price  resulting from this
           division will be rounded as provided in the instrument  governing the
           Stock Right or, if there is no instrument, up to the next whole cent.

       The  adjustments  provided in this Section  2(d)(vi)  with respect to any
       original Stock Rights that are  "incentive  stock options" (as defined in
       Section  422 of the Code) must be and are  intended  to be  effected in a
       manner that is  consistent  with Section  424(a) of the Code.  The option
       plan of the Target under which the original Stock Rights were issued will
       be assumed by Parent,  and the  duration and other terms of the new Stock
       Rights will be the same as the  original  Stock  Rights,  except that all
       references  to the  Target  will be deemed to be  references  to  Parent.
       Promptly following the Effective Time, Parent shall deliver to the former
       holdersof original Stock Rights appropriate  agreements  representing the
       right to acquire  Parent Shares on the terms and  conditions set forth in
       this Section 2(d)(vi);  provided, however, that a portion of any warrants
       issuable under such agreements, equal in an amount that when added to the
       portion of the Merger  Consideration  to be withheld and delivered to the
       Escrow Agent in accordance  with Section  2(e)(i)  constitutes 10% of the
       total Merger  Consideration,  shall be withheld from each of the Pledgees
       (as  defined in the Escrow  Agreement)  under such  agreements  under the
       Escrow Agreement  proportionately,  based on the Merger  Consideration to
       which each such Pledgee is entitled pursuant to this Agreement.

       The Parent  shall take all  corporate  action  necessary  to reserve  for
       issuance a sufficient number of Parent Shares for delivery on exercise of
       the new Stock Rights in  accordance  with this Section  2(d)(vi).  At the
       Effective  Time,  Parent shall file a registration  statement on Form S-8
       (or any successor  form) or another  appropriate  form, and seek to cause
       this Form S-8 to become effective at or as soon as practicable  after the
       Effective  Time,  with respect to Parent  Shares  subject to new employee
       stock options  included in the Stock Rights and shall use best efforts to
       maintain the effectiveness of this registration statement or registration
       statements  (and  maintain  the  current  status  of  the  prospectus  or
       prospectuses  contained  therein)  for so long as  these  options  remain
       outstanding.  With respect to those  individuals  who  subsequent  to the
       Merger will be subject to the reporting  requirements under Section 16(a)
       of the Securities  Exchange Act, Parent shall administer the option plans
       assumed  pursuant to this Section 2(d)(vi) in a manner that complies with
       Rule 1 6b-3 promulgated  under the Securities  Exchange Act to the extent
       the Target option plan complied with this rule prior to the Merger.

          (vii) Conversion of Capital Stock of the Parent Subsidiary.  At and as
        of the Effective  Time,  each share of common stock,  $.01 par value per
        share,  of the Parent  Subsidiary  will be  converted  into one share of
        common stock, $.0l par value per share, of the Surviving Corporation.

     (e)  Procedure for Exchange.

                                       A-7
<PAGE>

          (i) Immediately  after the Effective Time, (A) Parent shall furnish to
        First City Transfer  Company,  its transfer agent, or such other bank or
        trust company  reasonably  acceptable to the Target,  to act as exchange
        agent (the "Exchange  Agent") a corpus (the "Exchange Fund")  consisting
        of Parent  Shares and cash  sufficient  to permit the Exchange  Agent to
        make full payment of the Merger  Consideration  to the holders of all of
        the issued and  outstanding  Target Shares (other than any Target Shares
        owned by the  Target),  less such  portion  of the  Parent  Shares to be
        delivered  to the holders of the issued and  outstanding  Target  Shares
        which when added to the other  Merger  Consideration  to be delivered to
        the Escrow Agent  pursuant to the Escrow  Agreement  pursuant to Section
        2(d)(vi) above  constitutes 10% of the total Merger  Consideration  (the
        "Escrow  Amount") which will be withheld from each of the Pledgees under
        the Escrow Agreement proportionately,  based on the Merger Consideration
        to which each such Pledgee is entitled  pursuant to this  Agreement  and
        (B) Parent will causethe  Exchange Agent to mail a letter of transmittal
        (with  instructions for its use) in a form to be mutually agreed upon by
        the  Target and  Parent  prior to  Closing to each  holder of issued and
        outstanding  Target  Shares  (other than any Target  Shares owned by the
        Target) for the holder to use in  surrendering  the  certificates  that,
        immediately  prior to the Effective Time,  represented his or its Target
        Shares against payment of the Merger  Consideration  to which the holder
        is entitled pursuant to Section  2(e)(ii),  subject to the escrow of the
        Escrow Amount  pursuant to the Escrow  Agreement.  Upon surrender to the
        Exchange  Agent of these  certificates,  together  with  the  letter  of
        transmittal,  duly executed and completed in accordance  with the letter
        of transmittal instructions,  subject to the escrow of the Escrow Amount
        pursuant to the Escrow  Agreement,  Parent  shall  promptly  cause to be
        issued a certificate representing that number of whole Parent Shares and
        a check representing the amount of cash in lieu of any fractional shares
        to which the Persons are  entitled,  after giving effect to any required
        tax  withholdings.  No  interest  will be paid or accrued on the cash in
        lieu of fractional  shares  payable to recipients of Parent  Shares.  If
        payment is to be made to a Person  other than the  registered  holder of
        the certificate surrendered, it shall be a condition of payment that the
        surrendered certificate must be properly endorsed or otherwise in proper
        form for transfer and that the Person  requesting such payment shall pay
        any  transfer  or other  taxes  required  by reason of the  payment to a
        Person other than the registered  holder of the certificate  surrendered
        or establish to the reasonable satisfaction of the Surviving Corporation
        or the Exchange Agent that this tax has been paid or is not  applicable.
        If any  certificate  representing  Target  Shares  is  lost,  stolen  or
        destroyed,  upon the making of an  affidavit  of that fact by the Person
        claiming a certificate  to be lost,  stolen or  destroyed,  the Exchange
        Agent  will  issue  in  exchange  for this  lost,  stolen  or  destroyed
        certificate  the Merger  Consideration  deliverable  in respect  thereof
        except that, the Person to whom this Merger Consideration is paid shall,
        as a condition precedent to the payment thereof, indemnify the Surviving
        Corporation in a manner reasonably  satisfactory to it against any claim
        that may be made against the Surviving  Corporation  with respect to the
        certificate alleged to have been lost, stolen or destroyed. No dividends
        or other distributions declared after the Effective Time with respect to
        Parent Shares and payable to the holders of record  thereof will be paid
        to the holder of any unsurrendered  certificate until the holder thereof
        shall  surrender this  certificate in accordance with this Section 2(e).
        After the  surrender of a certificate  in  accordance  with this Section
        2(e),  the  record  holder  thereof  is  entitled  to  receive  any such
        dividends or other  distributions,  without any interest thereon,  which
        previously  had  become  payable  with  respect  to  the  Parent  Shares
        represented  by  such   certificate.   No  holder  of  an  unsurrendered
        certificate  is entitled,  until the surrender of such  certificate,  to
        vote the Parent  Shares into which his or its Target  Shares  shall have
        been converted.

          (ii) The Parent shall pay, or shall cause the Surviving Corporation to
        pay, all charges and expenses of the Exchange Agent.


                                       A-8
<PAGE>

   (f)  Escrow.

          (i) At the Effective  Time,  Parent,  the Parent  Subsidiary,  Target,
        Kenneth G.  Baritz and the Escrow  Agent  shall  execute  and deliver an
        escrow  agreement  substantially  in the form of the attached  Exhibit C
        (the "Escrow  Agreement") under which a person mutually  satisfactory to
        Parent,  the Parent Subsidiary and Target shall act as escrow agent (the
        "Escrow  Agent") with respect to the Parent Shares and other  securities
        convertible into Parent Shares  deposited with the Escrow Agent.  Parent
        shall deposit the Escrow  Amount with the Escrow  Agent,  which shall be
        withheld  from the Merger  Consideration  as provided in Section 2(e) in
        connection with the  indemnification  obligations set forth in Section 7
        below and the Indemnification Agreement.

          (ii)  Subject  to the  provisions  of this  Section  2(f),  the Escrow
        Agreement and the Indemnification  Agreement, the Escrow Amount shall be
        paid to the  Stockholders  one year  following  the  Effective  Time, as
        reduced by the amount of any Material Adverse Effect the Parent,  Parent
        Subsidiary or Surviving Corporation may suffer based on, arising from or
        in connection  with all claims for  indemnification  asserted in writing
        within such one year period  pursuant to the  Indemnification  Agreement
        that have not been fully resolved.

          (iii) For all  purposes of this  Agreement  and the Escrow  Agreement,
        whenever  Parent  Shares shall be required to be delivered to satisfy an
        indemnity or  contribution  obligation of any Party hereto,  each Parent
        Share shall be valued at the Closing Sales Price per Parent Share on the
        date when a notice asserting a claim under the Indemnification Agreement
        is given  pursuant  thereto.  In the event of any stock  split,  reverse
        stock split, stock combination or  reclassification of the Parent Shares
        or any merger,  consolidation  or  combination  of Parent with any other
        entity or  entities,  the deemed  value  specified  above for the Parent
        Shares shall be proportionally  adjusted so that the deemed value of the
        Parent  Shares after such event shall be the same as the deemed value of
        the Parent  Shares prior to such event.  All such  adjustments  shall be
        made successively.

          (iv)  Kenneth G. Baritz and his  representatives  shall be entitled to
        inspect  all  of  the  work  papers,   schedules  and  other  supporting
        documentation relating to the calculation of any Material Adverse Effect
        pursuant to Section 2(f)(ii).

     (g) Closing of Transfer  Records.  After the Effective Time, no transfer of
Target Shares  outstanding  prior to the Effective Time may be made on the stock
transfer  books of the  Surviving  Corporation.  If, after the  Effective  Time,
certificates representing such shares are presented for transfer to the Exchange
Agent, they shall be canceled and exchanged for certificates representing Parent
Shares and cash in lieu of  fractional  shares,  if any,  as provided in Section
2(e).

     3.  Representations and Warranties of the Target. The Target represents and
warrants to the Parent and Parent  Subsidiary  that the statements  contained in
this Section 3 are correct andcomplete as of the date of this Agreement and will
be correct  and  complete  as of the  Closing  Date (as though  made then and as
though  the  Closing  Date  were  substituted  for the  date  of this  Agreement
throughout this Section 3 unless otherwise specifically provided), except as set
forth in the  disclosure  schedule  delivered by the Target to the Parent on the
date hereof and initialed by the Parties (the "Disclosure Schedule"). Nothing in
the Disclosure  Schedule shall be deemed  adequate to disclose an exception to a
representation or warranty made herein,  however, unless the Disclosure Schedule
identifies the exception with  particularity  and describes the relevant  facts.
Without limiting the generality of the foregoing, the mere listing (or inclusion
of a copy) of a document or other item shall not be deemed  adequate to disclose
an  exception  to  a   representation   or  warranty  made  herein  (unless  the
representation or warranty has to do with the existence of the document or other
item itself).  All information  that is necessary to make a given section of the
Disclosure  Schedule complete and accurate,  but is not fully disclosed therein,
shall  nevertheless  be deemed to be complete and accurate if it is contained in
any  other  paragraph  of the  Disclosure  Schedule  provided  that  appropriate
cross-references  are  included in all  applicable  sections  of the  Disclosure
Schedule.  The Disclosure Schedule will be arranged in paragraphs  corresponding
to the lettered and numbered paragraphs contained in this Section 3.


                                       A-9
<PAGE>

     (a)  Organization,  Qualification,  and Corporate Power. Each of the Target
and its Subsidiaries is a corporation duly organized,  validly existing,  and in
good standing under the laws of the jurisdiction of its  incorporation.  Each of
the Target and its Subsidiaries is duly authorized to conduct business and is in
good standing under the laws of each  jurisdiction  where such  qualification is
required except if such failure would not have a Material  Adverse Effect.  Each
of the Target and its  Subsidiaries  has full corporate  power and authority and
all licenses,  permits, and authorizations  necessary to carry on the businesses
in which it is engaged and in which it  presently  proposes to engage and to own
and use the  properties  owned and used by it.  Section  3(a) of the  Disclosure
Schedule lists for each of the Target and its Subsidiaries (i) the directors and
officers; (ii) the state of incorporation;  and (iii) the jurisdictions in which
the  corporation  is qualified to do business.  The Target has  delivered to the
Parent  correct  and  complete  copies of the  charter and bylaws of each of the
Target and its Subsidiaries  (as amended to date). The minute books  (containing
the records of meetings of the  stockholders,  the board of  directors,  and any
committees of the board of  directors),  the stock  certificate  books,  and the
stock  record books of each of the Target and its  Subsidiaries  are correct and
complete,  and the Target has  delivered to the Parent copies of all such items.
None of the Target and its  Subsidiaries  is in default under or in violation of
any provision of its charter or bylaws.

     (b)  Capitalization.  The  entire  authorized  capital  stock of the Target
consists of 57,500,000  Target Shares, of which 50,000,000 shares are designated
as common stock  and7,500,000  shares are designated as preferred  stock. Of the
authorized common stock, 19,236,833 Target Shares are issued and outstanding and
30,000  Target  Shares are held in treasury.  All of the issued and  outstanding
Target Shares have been duly  authorized,  are validly  issued,  fully paid, and
nonassessable,  and are held of record  by the  respective  stockholders  as set
forth in Section  3(b) of the  Disclosure  Schedule  (each a  "Stockholder"  and
collectively,  "Stockholders").  Other than  options that are  exercisable  into
2,180,278  Target Shares and warrants that are exercisable into 3,582,889 Target
Shares  (as  identified  in Section  3(b) of the  Disclosure  Schedule  with all
relevant  material  infornrntion  including  but not limited to exercise  price,
exercise term, transferability  restrictions,  employment related conditions (if
any) and  vesting  rights),  there are no  outstanding  or  authorized  options,
warrants,  purchase  rights,  subscriptionrights,  conversion  rights,  exchange
rights,  or other  contracts  or  commitments  that could  require the Target to
issue,  sell, or otherwise cause to become outstanding any of its capital stock.
There are no outstanding or authorized stock appreciation, phantom stock, profit
participation, or similar rights with respect to the Target. There are no voting
trusts,  proxies,  or other  agreements  or  understandings  with respect to the
voting of the capital  stock of the Target  (other  than the Voting  Agreement).
Each Stockholder holds of record and, to Target's  Knowledge,  owns beneficially
the number of Target Shares set forth next to his or its name in Section 3(b) of
the Disclosure  Schedule,  free and clear of any restrictions on transfer (other
than any  restrictions  under the  Securities  Act and state  securities  laws),
Taxes,  Security  Interests,  options,  warrants,  purchase  rights,  contracts,
commitments, equities, claims and demands. To Target's Knowledge, no Stockholder
is a  party  to any  option,  warrant,  purchase  right  or  other  contract  or
commitment  that could require the  Stockholder  to sell,  transfer or otherwise
dispose of any capital stock of the Target (other than this Agreement).

     (c)  Noncontravention.  Neither  the  execution  and the  delivery  of this
Agreement,  nor the consummation of the transactions  contemplated  hereby, will
(i)  violate  any Law or  Governmental  Order to which any of the Target and its
Subsidiaries  is subject or any provision of the charter or bylaws of any of the
Target  and its  Subsidiaries  or (ii)  conflict  with,  result in a breach  of,
constitute a default under,  result in the  acceleration of, create in any party
the right to  accelerate,  terminate,  modify or cancel,  or require  any notice
under any agreement,  contract, lease, license,  instrument or other arrangement
to which any of the  Target  and its  Subsidiaries  is a party or by which it is
bound or to which any of its assets is subject (or result in the  imposition  of
any  Security  Interest  upon any of its  assets).  None of the  Target  and its
Subsidiaries  needs to give any notice to, make any filing  with,  or obtain any
authorization,  consent or approval of any Governmental  Entity in order for the
Parties to consummate the transactions contemplated by this Agreement except for
(x)  the  filing  of  a  Notification  and  Report  Form  by  Target  under  the
Hart-Scott-Rodino  Act;  (y)  the  filings  pursuant  to  the  Delaware  General
Corporation Law and the New Jersey Business Corporation Act; and (z) the filings
with and the approvals of the FCC and state public utility  commissions or other
Governmental Entities identified in Section 3(c) of the Disclosure Schedule.


                                      A-10
<PAGE>

     (d) Compliance with Laws; Licenses.  Except as set forth in Section 3(d) of
the Disclosure Schedule, Target and its Subsidiaries have conducted and continue
to conduct their respective businesses in accordance with all Laws, Licenses and
Governmental  Orders  applicable  to any of the  businesses  in which any of the
Target and its  Subsidiaries  is engaged and in which they presently  propose to
engage,  and Target and its  Subsidiaries  are not in violation of any such Law,
License or Governmental Order except to the extent that noncompliance  would not
have a Material Adverse Effect.

          (i)  Target  and  its   Subsidiaries   hold  all  permits,   licenses,
        certificates,  variances,  exemptions,  orders, approvals, tariffs, rate
        schedules   and   similar   documents   from    Governmental    Entities
        (collectively,  "Licenses") that are necessary to own, lease and operate
        the assets and  properties  they currently own, lease and operate and to
        conduct  their  respective  businesses  and  operations  in  the  manner
        previously conducted and as proposed to be conducted. Section 3(d)(i) of
        the Disclosure Schedule sets forth all Licenses issued by the FCC or any
        state public utility commission and all other Licenses held by Target or
        its Subsidiaries,together  with any pending applications filed by Target
        or its Subsidiaries  for other Licenses.  Target has delivered to Parent
        correct and complete copies of all Licenses  (including the applications
        related thereto) and all pending  applications listed on Section 3(d)(i)
        of the  Disclosure  Schedule.  No event has occurred with respect to any
        such  License  or   application   that  would  permit  the   revocation,
        termination,  suspension  or  denial  thereof  or  would  result  in any
        impairment  of the  rights of the  holder  thereof.  No notice  has been
        received and to Target's Knowledge no investigation or review is pending
        or  threatened  by any  Governmental  Entity  with regard to any alleged
        violation  by Target or any of its  Subsidiaries  of any  License or any
        alleged  failure  by  Target  or any of its  Subsidiaries  to  have  any
        Licenses.

     (e) Customers.  Listed in Section 3(e) of the  Disclosure  Schedule are the
names and addresses of the ten most significant customers (by revenue) of Target
and its Subsidiaries for the twelve-month period ended December 31, 1999 and the
amount for which each such customer was invoiced during such period.  Target has
not received any notice or has any Knowledge  that any  significant  customer of
Target  or any of its  Subsidiaries  has  ceased,  or  will  cease,  to use  the
products,  equipment, goods or services of Target or any of its Subsidiaries, or
has  substantially  reduced  or  will  substantially  reduce,  the  use of  such
products, equipment, goods or services at any time.

     (f) Suppliers.  Listed in Section 3(f) of the  Disclosure  Schedule are the
names  and  addresses  of all the  suppliers  from  which  Target  or any of its
Subsidiaries ordered services,  raw materials,  supplies,  merchandise and other
goods from with an  aggregate  purchases  price of  $500,000  or more during the
twelve-month period ended December 31, 1999. Except as disclosed in Section 3(f)
of the  Disclosure  Schedule,  Target  has not  received  any  notice or has any
Knowledge  that  any  such  supplier  will not  sell  services,  raw  materials,
supplies,  merchandise  and other goods to Target or any of its  Subsidiaries at
any time,  on terms and  conditions  substantially  similar to those used in its
current sales to Target or any of its Subsidiaries,  subject only to general and
customary price increases.

     (g) Brokers'  Fees.  Neither  the  Target  and  its  Subsidiaries  nor  any
Stockholder  has  any  Liability or obligation to pay any fees or commissions to
any  broker,  finder,  or agent with respect to the transactions contemplated by
this Agreement.

     (h) Title to Assets. Except as identified in Section 3(h) of the Disclosure
Schedule,  the Target and its Subsidiaries have good and marketable title to, or
a valid leasehold  interest in, the properties and assets used by them,  located
on their  premises,  or shown on the Most Recent Balance Sheet or acquired after
the  date  thereof,  free  and  clear  of all  Security  Interests,  except  for
properties and assets  disposed of in the Ordinary  Course of Business since the
date of the Most Recent Balance Sheet.

     (i)  Subsidiaries.  Section 3(i) of the Disclosure  Schedule sets forth for
each Subsidiary of the Target (i) its name and  jurisdiction  of  incorporation,
(ii) the  number of  shares of  authorized  capital  stock of each  class of its
capital stock, (iii) the number of issued and outstanding shares of each class


                                      A-11
<PAGE>

of its capital stock, the names of the holders thereof, and the number of shares
held by each such  holder,  and (iv) the number of shares of its  capital  stock
heldin  treasury.  All of the issued and outstanding  shares of capital stock of
each  Subsidiary of the Target have been duly authorized and are validly issued,
fully paid and  nonassessable.  All of the outstanding shares of each Subsidiary
of the Target is free and clear of any  restrictions  on  transfer  (other  than
restrictions  under  the  Securities  Act and  state  securities  laws),  Taxes,
Security Interests, options, warrants, purchase rights, contracts,  commitments,
equities,  claims and demands.  There are no outstanding or authorized  options,
warrants,  purchase rights,  subscription  rights,  conversion rights,  exchange
rights or other  contracts or  commitments  that could require any of the Target
and its Subsidiaries to sell, transfer or otherwise dispose of any capital stock
of any of its Subsidiaries or that could require any Subsidiary of the Target to
issue,  sell or  otherwise  cause to become  outstanding  any of its own capital
stock.  There are no  outstanding  stock  appreciation,  phantom  stock,  profit
participation  or similar  rights with respect to any  Subsidiary of the Target.
There are no voting trusts,  proxies or other agreements or understandings  with
respect to the voting of any capital stock of any Subsidiary of the Target. None
of the Target and its  Subsidiaries  controls  directly or indirectly or has any
direct or indirect equity participation in any corporation,  partnership,  trust
or other business association which is not a Subsidiary of the Target.

     (j) Financial  Statements.  Attached  hereto as Exhibit D are the following
financial  statements  (collectively  the "Financial  Statements"):  (i) audited
consolidated  balance sheets and statements of income,  changes in stockholders'
equity,  and cash flow as of and for the fiscal  years ended  October 31,  1997,
October 31, 1998,  and October 31, 1999 (the "Most Recent  Fiscal Year End") for
the Target and its Subsidiaries;  and (ii) unaudited consolidated balance sheets
and statements of income,  changes in stockholders'  equity,  and cash flow (the
"Most Recent  Financial  Statements") as of and for the month ended December 31,
1999 (the "Most Recent  Fiscal Month End") for the Target and its  Subsidiaries.
The Financial  Statements  (including  the notes  thereto) have been prepared in
accordance  with GAAP  applied on a  consistent  basis  throughout  the  periods
covered  thereby,  present fairly the financial  condition of the Target and its
Subsidiaries  as of such dates and the results of  operations  of the Target and
its Subsidiaries for such periods, are correct and complete,  and are consistent
with the books and records of the Target and its  Subsidiaries  (which books and
records are correct and complete).

     (k) Events Subsequent to Most Recent Fiscal Year End. Since the Most Recent
Fiscal Year End, there has not been any Material Adverse Effect involving any of
the  Target  and  its  Subsidiaries.  Without  limiting  the  generality  of the
foregoing, since that date:

          (i)  none  of the  Target  and  its  Subsidiaries  has  sold,  leased,
        transferred,  or  assigned  any of its assets,  tangible or  intangible,
        other than in the Ordinary Course of Business;

          (ii) none of the  Target and its  Subsidiaries  has  entered  into any
        agreement,  contract, lease or license (or series of related agreements,
        contracts,  leases and licenses)  either involving more than $250,000 or
        other than in the Ordinary Course of Business;

          (iii) no party (including any of the Target and its  Subsidiaries) has
        accelerated,  terminated, modified or cancelled any agreement, contract,
        lease or license (or series of related agreements, contracts, leases and
        licenses) involvingmore than $250,000 to which any of the Target and its
        Subsidiaries is a party or by which any of them is bound;

          (iv) none of the  Target  and its  Subsidiaries  has made any  capital
        expenditure (or series of related capital expenditures) either involving
        more than $250,000 or other than in the Ordinary Course of Business;

          (v) none of the  Target  and its  Subsidiaries  has  made any  capital
        investment  in, any loan to, or any  acquisition  of the  securities  or
        assets of, any other Person (or series of related  capital  investments,
        loans or acquisitions)  either involving more than $50,000 or other than
        in the Ordinary Course of Business;


                                      A-12
<PAGE>

          (vi) none of the Target and its Subsidiaries has issued any note, bond
        or other debt security or created,  incurred,  assumed or guaranteed any
        indebtedness for borrowed money or capitalized  lease obligation  either
        involving more than $50,000 singly or $250,000 in the aggregate;

          (vii) none of the Target and its Subsidiaries has delayed or postponed
        the payment of accounts payable and other  Liabilities other than in the
        Ordinary Course of Business;

          (viii)  none  of  the  Target  and  its  Subsidiaries  has  cancelled,
        compromised, waived or released any right or claim (or series of related
        rights and claims)  either  involving more than $50,000 or other than in
        the Ordinary Course of Business;

          (ix) none  of  the Target and its Subsidiaries has granted any license
        or  sublicense  of  any rights under or with respect to any Intellectual
        Property;

          (x) other than as contemplated  by this  Agreement,  there has been no
        change made or  authorized in the charter or bylaws of any of the Target
        and its Subsidiaries;

          (xi) none of the  Target  and its  Subsidiaries  has  issued,  sold or
        otherwise  disposed of any of its capital stock, or granted any options,
        warrants  or  other  rights  to  purchase  or  obtain   (including  upon
        conversion, exchange or exercise) any of its capital stock other than as
        described in Section 3(k)(xi) of the Disclosure Schedule;

          (xii) none of the Target and its Subsidiaries has declared,  set aside
        or paid  any  dividend  or made any  distribution  with  respect  to its
        capital  stock  (whether in cash or in kind) or  redeemed,  purchased or
        otherwise acquired any of its capital stock;

          (xiii) none of the Target and its  Subsidiaries  has  experienced  any
        damage, destruction or loss (whether or not covered by insurance) to its
        property which could have a Material Adverse Effect;

          (xiv) none of the Target and its Subsidiaries has made any loan to, or
        entered into any other transaction with, any of its directors,  officers
        or employees other than in the Ordinary Course of Business;

          (xv) none of the  Target and its  Subsidiaries  has  entered  into any
        employment contract or collective bargaining agreement, written or oral,
        or modified the terms of any such existing contract or agreement;

          (xvi) none of the Target and its Subsidiaries has granted any increase
        in the base compensation of any of its directors,  officers or employees
        other than in the Ordinary Course of Business;

          (xvii) none of the Target and its Subsidiaries  has adopted,  amended,
        modified or terminated any bonus, profit-sharing,  incentive,  severance
        or other  plan,  contract  or  commitment  for the benefit of any of its
        directors,  officers or employees (or taken any such action with respect
        to any other Employee Benefit Plan);

          (xviii)  none of the  Target and its  Subsidiaries  has made any other
        change  in  employment  terms  for  any of its  directors,  officers  or
        employees other than in the Ordinary Course of Business;

          (xix) none of the Target and its  Subsidiaries  has made or pledged to
        make any  charitable  or other  capital  contribution  other than in the
        Ordinary Course of Business;

          (xx) there has not been any other occurrence, event, incident, action,
        failure  to act or  transaction  other  than in the  Ordinary  Course of
        Business  involving  any of the Target and its  Subsidiaries  that could
        have a Material Adverse Effect; and

          (xxi) none  of the Target and its Subsidiaries has committed to any of
 the foregoing.

                                      A-13
<PAGE>

     (l) Undisclosed  Liabilities.  None of the Target and its  Subsidiaries has
any  Liability  (and to the  Knowledge of the Target)  there is no Basis for any
present or future action,  suit,  proceeding,  hearing,  investigation,  charge,
complaint,  claim or demand  against any of them giving rise to any  Liability),
except  for (i)  Liabilities  set forth on the face of the Most  Recent  Balance
Sheet and (ii) Liabilities  which have arisen after the Most Recent Fiscal Month
End in the Ordinary  Course of Business (none of which results from,  arises out
of,  relates  to, is in the nature of or was  caused by any breach of  contract,
breach of warranty, tort, infringement or violation of law).

     (m) Legal  Compliance.  Each of the  Target,  its  Subsidiaries,  and their
respective  predecessors  and Affiliates  has complied in all material  respects
with all Laws, and no action, suit, proceeding, hearing, investigation,  charge,
complaint,  claim,  demand,  or  notice  has  been  filed  or,  to the  Target's
Knowledge,  commenced  against any of them alleging any failure so to comply the
failure of which could have a Material Adverse Effect.

   (n) Tax Matters.

          (i) Each of the Target and its  Subsidiaries has filed all Tax Returns
        that it was  required  to file.  All such Tax Returns  were  correct and
        complete in all material  respects.  All Taxes owed by any of the Target
        and its Subsidiaries  (whether or not shown on any Tax Return) have been
        paid.  None  of  the  Target  and  its  Subsidiaries  currently  is  the
        beneficiary  of any  extension  of time  within  which  to file  any Tax
        Return.  No claim  has ever  been  made by a  Governmental  Entity  in a
        jurisdiction  where any of the Target and its Subsidiaries does not file
        Tax  Returns  that  it  is  or  may  be  subject  to  taxation  by  that
        jurisdiction.  There are no Security  Interests  on any of the assets of
        any of the Target and its Subsidiaries that arose in connection with any
        failure (or alleged failure) to pay any Tax.

          (ii) Each of the Target and its Subsidiaries has withheld and paid all
        Taxes required to have been withheld and paid in connection with amounts
        paid  or  owing  to  any  employee,  independent  contractor,  creditor,
        stockholder or other third party.

          (iii) There is no dispute or claim  concerning  any  Liability for any
        Tax of any of the Target  and its  Subsidiaries  either  (A)  claimed or
        raised by any  Governmental  Entity in writing received by the Target or
        any of its  Subsidiaries  or (B) as to which  any of the  directors  and
        officers (and employees  responsible  for Tax matters) of the Target and
        its  Subsidiaries has Knowledge based on personal contact with any agent
        of such  Governmental  Entity.  Section 3(n) of the Disclosure  Schedule
        lists all federal,  state,  local and foreign  income Tax Returns  filed
        with  respect  to any of the  Target and its  Subsidiaries  for  taxable
        periods ended on or after October 31, 1998,  indicates those Tax Returns
        that have been audited,  and indicates  those Tax Returns that currently
        are the subject of audit. The Target has delivered to the Parent correct
        and  complete  copies of all  federal  income Tax  Returns,  examination
        reports, and statements of deficiencies assessed against or agreed to by
        any of the Target and its Subsidiaries since October 31, 1998.

          (iv) None of the Target and its Subsidiaries has waived any statute of
        limitations  in respect of Taxes or agreed to any extension of time with
        respect to a Tax assessment or deficiency.

          (v) None of the Target and its  Subsidiaries has filed a consent under
        Code Section 34 1(f) concerning  collapsible  corporations.  None of the
        Target and its Subsidiaries has made any payments,  is obligated to make
        any  payments,  or is a  party  to  any  agreement  that  under  certain
        circumstances  could  obligate it to make any payments  that will not be
        deductible  under  Code  Section  280G.  None  of  the  Target  and  its
        Subsidiaries has been a United States real property holding  corporation
        within  the  meaning of Code  Section  897(c)(2)  during the  applicable
        period  specified in Code Section  897(c)(1)(A)(ii).  Each of the Target
        and its Subsidiaries has disclosed on its federal income Tax Returns all
        positions   taken   therein  that  could  give  rise  to  a  substantial
        understatement  of federal income  Taxwithin the meaning of Code Section
        6662.  None of the  Target  and its  Subsidiaries  is a party to any Tax
        allocation


                                      A-14
<PAGE>

       or sharing  agreement.  None of the Target and its  Subsidiaries  (A) has
       been a member of an Affiliated Group filing a consolidated federal income
       Tax Return (other than a group the common parent of which was the Target)
       or (B) has any  Liability  for the Taxes of any Person (other than any of
       the Target and its  Subsidiaries)  under Treas. Reg. Section 1.1502-6 (or
       any similar provision of state, local or foreign law), as a transferee or
       successor, by contract or otherwise.

          (vi) Section 3(n) of the Disclosure  Schedule sets forth the following
        information with respect to each of the Target and its Subsidiaries (or,
        in  the  case  of  clause  (B)  below,  with  respect  to  each  of  the
        Subsidiaries)  as of the most recent  practicable date (as well as on an
        estimated  pro  forma  basis  as of the  Closing  giving  effect  to the
        consummation of the transactions contemplated hereby): (A) the amount of
        any net operating  loss,  net capital loss,  unused  investment or other
        credit, unused foreign tax, or excess charitable  contribution allocable
        to the Target or Subsidiary;  and (B) the amount of any deferred gain or
        loss  allocable to the Target or Subsidiary  arising out of any Deferred
        Intercompany  Transaction.  Promptly  following  the  execution  of this
        Agreement,  Target shall update Section 3(n) of the Disclosure  Schedule
        to add (C) the basis of the Target or Subsidiary in its assets;  and (D)
        the basis of the  stockholder(s)  of the Subsidiary in its stock (or the
        amount of any Excess Loss Account).

          (vii) The unpaid Taxes of the Target and its Subsidiaries (A) did not,
        as of the Most  Recent  Fiscal  Month End,  exceed the reserve for Taxes
        (other than any reserve for deferred Taxes established to reflect timing
        differences  between  book and Tax  income) set forth on the face of the
        Most Recent  Balance Sheet (rather than in any notes thereto) and (B) do
        not exceed that  reserve as adjusted for the passage of time through the
        Closing  Date in  accordance  with the past  custom and  practice of the
        Target and its Subsidiaries in filing their Tax Returns.

     (o) Real Property.

          (i) Neither  the  Target  nor  any  of  its Subsidiaries owns any real
        property.

          (ii) Section  3(o)(ii) of the Disclosure  Schedule lists and describes
        hriefly all real  property  leased or subleased to any of the Target and
        its  Subsidiaries.  The Target has  delivered to the Parent  correct and
        complete copies of the leases and subleases  listed in Section  3(o)(ii)
        of the  Disclosure  Schedule (as amended to date).  With respect to each
        lease  and  sublease  listed  in  Section  3(o)(ii)  of  the  Disclosure
        Schedule:

       (1) the  lease  or  sublease is legal, valid, binding, enforceable and in
    full force and effect;

       (2) the lease or  sublease  will  continue to be legal,  valid,  binding,
    enforceable,  and in full force and effect on identical  terms following the
    consummation of the transactions contemplated hereby;

       (3) no party to the lease or  sublease  is in breach or  default,  and no
    event has occurred which,  with notice or lapse of time,  would constitute a
    breach  or  default  or permit  termination,  modification  or  acceleration
    thereunder;

       (4) no  party  to  the  lease  or  sublease  has repudiated any provision
    thereof;

       (5) there  are  no  disputes,  oral agreements or forbearance programs in
    effect as to the lease or sublease;

       (6) with respect to each sublease, the representations and warranties set
    forth in subsections (1) through (5) above are true and correct with respect
    to the underlying lease;

       (7) none of the Target and its  Subsidiaries  has assigned,  transferred,
    conveyed,  mortgaged,  deeded in trust,  or  encumbered  any interest in the
    leasehold or subleasehold;


                                      A-15
<PAGE>

       (8) all  facilities  leased or  subleased  thereunder  have  received all
    approvals  of  Governmental   Entities  (including   Licenses)  required  in
    connection with the operation  thereof and have been operated and maintained
    in accordance with all Laws;

       (9) all  facilities  leased or subleased  thereunder  are  supplied  with
    utilities and other services necessary for the operation of said facilities;
    and

       (10) to the  Knowledge  of the  Target,  there are no  restrictions  that
     impair the current use or occupancy of the property  that is subject to the
     lease.

   (p) Intellectual Property.

          (i) Set forth in Section 3(p) of the Disclosure Schedule is a complete
        and  correct  list of all  Intellectual  Property  owned  or used by the
        Target  or  its  Subsidiaries.  Except  as  set  forth  in  3(p)  of the
        Disclosure Schedule,  (A) the Target and/or its subsidiaries own or have
        the right to use all of such Intellectual Property free and clear of any
        Security Interest, license or other restriction; (B) no proceedings have
        been  instituted,  are  pending or, to the  Knowledge  of the Target are
        threatened,  which  challenge  the  rights  of  the  Target  and/or  its
        Subsidiaries  in respect of such  Intellectual  Property or the validity
        thereof and, to the  Knowledge of the Target,  there is no Basis for any
        such proceedings;  (C) none of such  Intellectual  Property violates any
        Laws, or has at any time  infringed on or violated any rights of others,
        or is being  infringed  by  others;  and (D)  none of such  Intellectual
        Property is subject to any outstanding Governmental Order.

          (ii) The  Target  and its  Subsidiaries  own or have the  right to use
        pursuant  to  license,   sublicense,   agreement   or   permission   all
        Intellectual  Property  necessary or desirable  for the operation of the
        businesses of the Target and its Subsidiaries as presently conducted and
        as  presently  proposed  to be  conducted.  Each  item  of  Intellectual
        Property  owned  or  used  by any of the  Target  and  its  Subsidiaries
        immediately  prior to the Closing  hereunder  will be owned or available
        for use by the  Surviving  Corporation  or the  Target's  Subsidiary  on
        identical  terms and  conditions  immediately  subsequent to the Closing
        hereunder.  Each  of the  Target  and its  Subsidiaries  has  taken  all
        necessary  and  desirable  action to maintain  and protect  each item of
        Intellectual  Property that it owns or uses.  None of the Target and its
        Subsidiaries  has ever agreed to indemnify any Person for or against any
        interference,  infringement,  misappropriation  or other  conflict  with
        respect to any item included in such Intellectual Property.

     (q)  Tangible  Assets.  The  Target and its  Subsidiaries  own or lease all
buildings,  machinery,  equipment and other  tangible  assets  necessary for the
conduct of their businesses as presently  conducted and as presently proposed to
be conducted. Each such tangible asset is free from defects (patent and latent),
has been  maintained in accordance  with normal  industry  practice,  is in good
operating  condition  and  repair  (subject  to normal  wear and  tear),  and is
suitable  for the  purposes  for which it  presently  is used and  presently  is
proposed to be used.

     (r) Inventory.  Neither the Target nor its Subsidiaries holds any supplies,
manufactured or purchased parts,  goods in process or finished goods for sale in
the Ordinary Course of Business.

     (s) Contracts.  Section 3(s) of the Disclosure Schedule lists the following
contracts and other  agreements to which any of the Target and its  Subsidiaries
is a party:

          (i) any  agreement (or group of related  agreements)  for the lease of
        personal  property  to or from any Person  providing  for  annual  lease
        payments in excess of $50,000 per annum;

          (ii) any agreement (or group of related  agreements)  for the purchase
        or sale of raw  materials,  commodities,  supplies,  products  or  other
        personal  property,  or for the  furnishing or receipt of services,  the
        performance  of which will  extend  over a period of more than one year,
        result in a loss to any of the Target and its  Subsidiaries,  or involve
        annual consideration in excess of $250,000;

                                      A-16
<PAGE>

          (iii) any agreement concerning a partnership or joint venture;

          (iv) any agreement (or group of related agreements) under which it has
        created,  incurred,  assumed or guaranteed any indebtedness for borrowed
        money,  or any  capitalized  lease  obligation,  in excess of $50,000 or
        under  which it has  imposed a Security  Interest  on any of its assets,
        tangible or intangible;

          (v) any agreement concerning confidentiality or noncompetition;

          (vi) any  agreement  with any of the Stockholders and their Affiliates
        (other than the Target and its Subsidiaries);

          (vii)  any  profit  sharing,  stock  option,  stock  purchase,   stock
        appreciation,   deferred  compensation,   severance  or  other  plan  or
        arrangement for the benefit of its current or former directors, officers
        or employees;

          (viii) any collective bargaining agreement;

          (ix)  any  agreement  for  the  employment  of  any  individual  on  a
        full-time,   part-time,  consulting  or  other  basis  providing  annual
        compensation in excess of $70,000 or providing severance benefits;

          (x) any  agreement under which it has advanced or loaned any amount to
        any  of its directors, officers or employees outside the Ordinary Course
        of Business;

          (xi) any  agreement  under  which  the  consequences  of  a default or
        termination could have a Material Adverse Effect; or

          (xii)  any  other  agreement  (or  group of  related  agreements)  the
        performance of which involves annual consideration in excess of $50,000.

The  Target has  delivered  to the Parent a correct  and  complete  copy of each
written agreement listed in Section 3(s) of the Disclosure  Schedule (as amended
to date) and a written  summary  setting forth the terms and  conditions of each
oral  agreement  referred to in Section 3(s) of the  Disclosure  Schedule.  With
respect to each such  agreement:  (A) the  agreement is legal,  valid,  binding,
enforceable and in full force and effect;  (B) the agreement will continue to be
legal,  valid,  binding,  enforceable  and in full force and effect on identical
terms following the consummation of the transactions contemplated hereby; (C) no
party is in material breach or material default, and no event has occurred which
with  notice or lapse of time would  constitute  a material  breach or  material
default,  or  permit   termination,   modification  or  acceleration  under  the
agreement;  and (D) no  party  has  repudiated  any  material  provision  of the
agreement.

     (t) Notes and Accounts Receivable. All notes and accounts receivable of the
Target and its Subsidiaries  are reflected  properly on their books and records,
are valid  receivables and subject to no setoffs or  counterclaims,  are current
and  collectible  (except  as  described  in  Section  3(t)  of  the  Disclosure
Schedule),  subject  only to the  reserve for bad debts set forth on the face of
the Most Recent Balance Sheet (rather than in any notes thereto) as adjusted for
the passage of time through the Closing Date in accordance  with the past custom
and practice of the Target and its  Subsidiaries.  Listed in Section 3(t) of the
Disclosure  Schedule are notes or accounts  receivable  of the Company or any of
its Subsidiaries in excess of $50,000.

     (u) Powers  of  Attorney.  There  are  no  outstanding  powers  of attorney
executed on behalf of any of the Target and its Subsidiaries.

     (v)  Insurance.  Section  3(v) of the  Disclosure  Schedule  sets forth the
following  information with respect to each current  insurance policy (including
policies  providing  property,casualty,   liability  and  workers'  compensation
coverage  and bond and surety  arrangements)  to which any of the Target and its
Subsidiaries  are a party,  a named  insured,  or otherwise the  beneficiary  of
coverage:

          (i) the name, address and telephone number of the agent;

                                      A-17
<PAGE>

          (ii) the  name  of  the insurer, the name of the policyholder, and the
        name of each covered insured;

          (iii) the policy number and the period of coverage;

          (iv) the scope (including an indication of whether the coverage was on
        a claims  made,  occurrence  or other  basis)  and amount  (including  a
        description of how  deductibles and ceilings are calculated and operate)
        of coverage; and

          (v) a  description  of  any  retroactive  premium adjustments or other
        loss-sharing arrangements.

With  respect to each such  insurance  policy:  (A) the policy is legal,  valid,
binding, enforceable, and in full force and effect; (B) the policy will continue
to be legal,  valid,  binding,  enforceable,  and in full  force  and  effect on
identical terms  following the  consummation  of the  transactions  contemplated
hereby;  (C) neither any of the Target and its  Subsidiaries nor any other party
to the policy is in breach or default  (including with respect to the payment of
premiums or the giving of notices), and to the Knowledge of the Target, no event
has occurred which,  with notice or the lapse of time,  would  constitute such a
breach or default, or permit termination, modification or acceleration under the
policy; and (D) no party to the policy has repudiated any provision thereof Each
of the Target and its  Subsidiaries  has been covered during the past 5 years by
insurance in scope and amount  customary and  reasonable  for the  businesses in
which it has engaged during the aforementioned period. Neither Target nor any of
its Subsidiaries has maintained any self-insurance  arrangements during the past
5 years.

     (w)  Litigation.  Section 3(w) of the  Disclosure  Schedule sets forth each
instance in which any of the Target and its  Subsidiaries  (i) is subject to any
outstanding  Governmental  Order or (ii) is a party or to the  Knowledge  of the
Target is threatened to be made a party to any action, suit, proceeding, hearing
or investigation of, in or before, any Governmental  Entity or quasi-judicial or
administrative  agency of any federal,  state, local or foreign  jurisdiction or
before any  arbitrator  or mediator.  Except as set forth in Section 3(w) of the
Disclosure  Schedule,  none of such actions,  suits,  proceedings,  hearings and
investigations could result in any Material Adverse Effect.

     (x) Employees. To the Knowledge of the Target, no executive,  key employee,
or group of  employees  has any plans to  terminate  employment  with any of the
Target and its  Subsidiaries  and there is no  organizational  effort  presently
being made or  threatened  by or on behalf of any labor  union  with  respect to
employees of any of the Target and its Subsidiaries.  None of the Target and its
Subsidiaries is a party to or bound by any collective bargaining agreement,  nor
has any of them  experienced  any  strikes,  grievances,  claims of unfair labor
practices,  or other collective bargaining disputes.  None of the Target and its
Subsidiaries has committed any unfair labor practice.

   (y) Employee Benefits.

          (i)  Section  3(y) of the  Disclosure  Schedule  lists  each  Employee
        Benefit Plan that any of the Target and its Subsidiaries  maintains,  to
        which any of the  Target  and its  Subsidiaries  contributes  or has any
        obligation  to  contribute,  and  describes  any  Liability or potential
        Liability that may be incurred by or imposed on the Target or any of its
        Subsidiaries with respect thereto.

       (1) To the Knowledge of the Target,  each such Employee Benefit Plan (and
    each related trust, insurance contract or fund) has been maintained,  funded
    and  administered in accordance with the terms of such Employee Benefit Plan
    and  complies in form and in operation  in all  material  respects  with the
    applicable requirements of ERISA, the Code, and other applicable laws.

       (2) To the  Knowledge of the Target,  all material  required  reports and
    descriptions  (including  annual  reports  (IRS Form 5500),  summary  annual
    reports,  and  summary  plan  descriptions)  have been timely  filed  and/or
    distributed in accordance with the applicable


                                      A-18
<PAGE>

   requirements of ERISA and the Code with respect to each such Employee Benefit
   Plan. To the Knowledge of the Target, the requirements of COBRA have been met
   in all  material  respects  with respect to each such  Employee  Benefit Plan
   which is an Employee Welfare Benefit Plan subject to COBRA.

       (3) All material contributions  (including all employer contributions and
    employee salary reduction contributions) which are due have been made within
    the time period prescribed by ERISA to each such Employee Benefit Plan which
    is an Employee Pension Benefit Plan and all material  contributions  for any
    period  ending on or before the Closing Date which are not yet due have been
    made to each such  Employee  Pension  Benefit Plan or accrued in  accordance
    with the past custom and  practice of the Target and its  Subsidiaries.  All
    premiums or other  payments for all periods  ending on or before the Closing
    Date,  that are due on or  before  the  Closing  Date,  have  been paid with
    respect to each such  Employee  Benefit  Plan which is an  Employee  Welfare
    Benefit Plan.

       (4)  Each  such  Employee  Benefit  Plan  which is  intended  to meet the
    requirements of a "qualified  plan" under Code Section 401(a) has received a
    determination  from the Internal  Revenue Service that such Employee Benefit
    Plan  is so  qualified,  and to the  Knowledge  of the  Target  nothing  has
    occurred since the date of such  determination  that could adversely  affect
    the qualified status of any such Employee Benefit Plan.

       (5) The market  value of assets  under each such  Employee  Benefit  Plan
    which is an Employee  Pension  Benefit  Plan  (other than any  Multiemployer
    Plan)  equals or exceeds  the  present  value of all  vested  and  nonvested
    Liabilities  thereunder  as determined  by the  independent  actuary for the
    Employee Pension Benefit Plan in accordance with PBGC methods,  factors, and
    assumptions  applicable to an Employee  Pension Benefit Plan  terminating on
    the Closing Date.

       (6) The Target has delivered to the Parent correct and complete copies of
    the  plan  documents  and  summary  plan   descriptions,   the  most  recent
    determinationletter  received from the Internal  Revenue  Service,  the most
    recent annual report (IRS Form 5500, with all applicable  attachments),  and
    all  related  trust  agreements,  insurance  contracts,  and  other  funding
    arrangements which implement each such Employee Benefit Plan.

          (ii)  With  respect  to each  Employee  Benefit  Plan  that any of the
        Target, its Subsidiaries,  and any ERISA Affiliate  maintains,  to which
        any of  them  contributes  or has  any  obligation  to  contribute,  and
        describes any Liability or potential  Liability  that may be incurred by
        or  imposed  on the  Target  or any of  its  Subsidiaries  with  respect
        thereto:

       (1) No such Employee  Benefit Plan which is an Employee  Pension  Benefit
    Plan (other than any  Multiemployer  Plan) has been  completely or partially
    terminated  or to  the  Knowledge  of  the  Target  been  the  subject  of a
    Reportable  Event.  No proceeding by the PBGC to terminate any such Employee
    Pension Benefit Plan (other than any Multiemployer Plan) has been instituted
    or threatened.

       (2) To the  Knowledge  of the  Target,  there  have  been  no  Prohibited
    Transactions  with respect to any such  Employee  Benefit Plan. No Fiduciary
    has any material Liability for breach of fiduciary duty or any other failure
    to act or comply in connection with the  administration or investment of the
    assets of any such  Employee  Benefit  Plan.  No action,  suit,  proceeding,
    hearing,  or  investigation  with  respect  to  the  administration  or  the
    investment  of the assets of any such  Employee  Benefit  Plan  (other  than
    routine claims for benefits) is pending or to the Knowledge of the Target is
    threatened.   None  of  the  directors  and  officers  (and  employees  with
    responsibility  for  employee  benefits  matters)  of  the  Target  and  its
    Subsidiaries  has any  Knowledge  of any  Basis for any such  action,  suit,
    proceeding, hearing or investigation.

       (3) None of the Target and its  Subsidiaries  has  incurred  any material
    Liability to the PBGC (other than with respect to PBGC premium  payments not
    yet due) or  otherwise  under Title IV of ERISA  (including  any  withdrawal
    liability as defined in ERISA Section 4201) or under the


                                      A-19
<PAGE>

   Code with  respect to any such  Employee  Benefit  Plan which is an  Employee
   Pension  Benefit  Plan,  or under  COBRA with  respect  to any such  Employee
   Benefit Plan which is an Employee Welfare Benefit Plan.

          (iii) None of the Target,  its  Subsidiaries,  and any ERISA Affiliate
        contributes  to,  has  any  obligation  to  contribute  to,  or has  any
        Liability  (including  withdrawal  liability as defined in ERISA Section
        4201) under or with respect to any Multiemployer Plan.

          (iv) Section  3(y)(iv) of the Disclosure  Schedule lists each Employee
        Welfare  Benefit  Plan  that  any of the  Target  and  its  Subsidiaries
        maintains,  to which any of the Target and its Subsidiaries  contributes
        or has any  obligation  to  contribute,  and  describes any Liability or
        potential  Liability that may be incurred by or imposed on the Target or
        any  of its  Subsidiaries  with  respect  to  medical,  health  or  life
        insurance or other  welfare-type  benefits for current or future retired
        or terminated employees,  their spouses, or their dependents (other than
        in accordance with COBRA).

     (z) Guaranties.  None  of the Target and its Subsidiaries is a guarantor or
otherwise  is liable for any Liability or obligation (including indebtedness) of
any other Person.

   (aa) Environmental, Health and Safety Matters.

          (i) The properties and facilities currently occupied by the Target and
        its  Subsidiaries  are not being used by Target or its  Subsidiaries  to
        make, store, handle,  treat,  dispose,  generate, or transport hazardous
        substances  in  violation  of  any  Environmental,  Health,  and  Safety
        Requirement.

          (ii) To the Knowledge of Target,  hazardous substances have never been
        made, stored, handled,  treated,  disposed of, generated, or transported
        on or from the properties and facilities  occupied by the Target and its
        Subsidiaries  during the term of such  occupancy,  except in  accordance
        with Law.

          (iii) The properties,  facilities and operations of the Target and its
        Subsidiaries  and their  respective  predecessors  and  Affiliates  have
        complied  and  are in  compliance  in all  material  respects  with  all
        applicable  Environmental,  Health,  and  Safety  Requirements.  Without
        limiting  the  generality  of the  foregoing,  each of the  Target,  its
        Subsidiaries and their  respective  Affiliates has obtained and complied
        with,  and is in  compliance  with,  all  permits,  licenses  and  other
        authorizations that are required pursuant to Environmental,  Health, and
        Safety  Requirements  for  the  occupation  of its  facilities  and  the
        operation  of its  business;  a list of all such  permits,  licenses and
        other   authorizations  is  set  forth  in  Section  3(aa)(iii)  of  the
        Disclosure Schedule.

          (iv) To the Knowledge of Target, none of the properties, facilities or
        operations of the Target and its Subsidiaries is subject to any judicial
        or administrative  proceedings  alleging the violation of any applicable
        Environmental, Health, and Safety Requirements.

          (v) To the Knowledge of Target, none of the properties,  facilities or
        operations of the Target and its Subsidiaries is the subject of federal,
        state or local  investigation  evaluating whether any remedial action is
        needed  to  respond  to a  release  of any  hazardous  or  toxic  waste,
        substance or  constituent,  any petroleum or petroleum  product,  or any
        other hazardous, illegal or unlawful substance into the environment.

          (vi)  Neither  the  Target nor its  Subsidiaries  has filed any notice
        under any Law  indicating  past or present  treatment  or  disposal of a
        hazardous  waste,  hazardous  substance  or any  petroleum  or petroleum
        product,  or reporting a spill or release of a hazardous or toxic waste,
        substance or  constituent,  any petroleum or petroleum  product,  or any
        other substance into the environment.

          (vii)  None of the Target and its  Subsidiaries  have  within the past
        year  received  written  notice  nor are they  aware  of any  contingent
        liability  in  connection  with any  release of any  hazardous  or toxic
        waste, substance  orconstituent,  any petroleum or petroleum product, or
        any other substance into the environment.


                                      A-20
<PAGE>

     (bb) Certain Business  Relationships  with the Target and its Subsidiaries.
Except as described in Section  3(bb) of the  Disclosure  Schedule,  none of the
Stockholders and their Affiliates has been involved in any business  arrangement
or relationship  with any of the Target and its Subsidiaries  within the past 12
months,  and none of the  Stockholders  and  their  Affiliates  owns any  asset,
tangible or  intangible,  which is used in the business of any of the Target and
its Subsidiaries.

     (cc)  Accounts;  Lockboxes;  Safe  Deposit  Boxes.  Section  3(cc)  of  the
Disclosure  Schedule  contains a true and complete list of (i) the names of each
bank,  savings and loan association,  securities or commodities  broker or other
financial  institution  in which any of the Target and its  Subsidiaries  has an
account,  including  cash  contribution  accounts,  and the names of all persons
authorized  to draw thereon or have access  thereto and (ii) the location of all
lockboxes and safe deposit boxes of the Target or its Subsidiaries and the names
of all  persons  authorized  to draw  thereon  or have  access  thereto.  At the
Effective Time,  neither Target nor any of its Subsidiaries  shall have any such
account, lockbox or safe deposit box other than those listed in Section 3(cc) of
the Disclosure  Schedule,  nor shall any additional person have been authorized,
from the date of this  Agreement,  to draw thereon or have access  thereto.  The
Stockholders  and their  Affiliates  have not  commingled  monies or accounts of
Target or its Subsidiaries with other monies or accounts of the Stockholders and
their Affiliates or relating to their other businesses nor have the Stockholders
or their Affiliates transferred monies or accounts of Target or its Subsidiaries
other than to an account of Target or its  Subsidiaries.  At the Effective Time,
all monies and accounts of Target and its Subsidiaries  shall be held by, and be
accessible only to, Target or its Subsidiaries.

     (dd) Securities.  To the Knowledge of the Target, the outstanding shares of
Target  were  issued  in  accordance  with  the  registration  or  qualification
provisions of the  Securities  Act, and any relevant  state  securities  laws or
pursuant to valid exemptions therefrom.

     (ee) Accounting Matters. Listed in Section 3(ee) of the Disclosure Schedule
are all  predecessor  companies  of the Target,  the names of any  Persons  from
which, since January 1, 1994, the Target previously acquired material properties
or assets,  and the changes in the Target's capital  structure and capital stock
ownership since October 1, 1998.

     (ff) Disclosure. All written information contained in any schedule, report,
certificate  or any other  document  furnished  to Parent by Target or any other
Person (on behalf of Target) in connection with this Agreement is true, accurate
and  complete,  and no such Person  (including  Target)  has stated  therein (or
included in any such document) any untrue  material fact or omitted to state any
material  fact  necessary  to  make  such   information  not   misleading.   The
representations  and  warranties  contained in this Section 3 do not contain any
untrue statement of a material fact or omit to state any material fact necessary
in order to make the statements and information  contained in this Section 3 not
misleading.

     4. Representations and Warranties of Parent and the Parent Subsidiary.  The
Parent  represents and warrants to the Target that the  statements  contained in
this Section 4 are correctand complete as of the date of this Agreement and will
be correct  and  complete  as of the  Closing  Date (as though  made then and as
though  the  Closing  Date  were  substituted  for the  date  of this  Agreement
throughout this Section 4).

     (a)  Organization.  Each of the  Parent  and  the  Parent  Subsidiary  is a
corporation  duly organized,  validly  existing,  and in good standing under the
laws of the jurisdiction of its incorporation.

     (b)  Capitalization.  The  entire  authorized  capital  stock of the Parent
consists  of  305,000,000   Parent  Shares,  of  which  300,000,000  shares  are
designated  as common stock and  5,000,000  shares are  designated  as preferred
stock.  Of the  authorized  common  stock,  66,972,960  shares  are  issued  and
outstanding  and 1,183,808  shares are held in treasury.  The entire  authorized
capital stock of the Parent Subsidiary  consists of 1,000 shares, $.01 par value
per share, all of one class designated as common, of which 100 shares are issued
and  outstanding.  Other than options that are  outstanding as of March 17, 2000
for 7,205,595  shares of Parent's common stock and  convertible  debentures that
are convertible  into 3,437,756  shares of Parent's  common stock,  there are no
outstanding options,


                                      A-21
<PAGE>

warrants,  purchase rights,  subscription  rights,  conversion rights,  exchange
rights, or other contracts or commitments as of such date that could require the
Parent to  issue,  sell or  otherwise  cause to  become  outstanding  any of its
capital stock.

     (c)  Authorization  of  Transaction.  Each of the  Parent  and  the  Parent
Subsidiary  has full power and authority  (including  full  corporate  power and
authority) to execute and deliver this Agreement and to perform its  obligations
hereunder.  This Agreement  constitutes the valid and legally binding obligation
of each of the Parent and the Parent Subsidiary,  enforceable in accordance with
its terms and conditions.

     (d)  Noncontravention.  Neither  the  execution  and the  delivery  of this
Agreement,  nor the consummation of the transactions  contemplated  hereby, will
(i)  violate  any Law or  Governmental  Order to which  either the Parent or the
Parent Subsidiary is subject or any provision of the charter or bylaws of either
the Parent or the Parent  Subsidiary or (ii) conflict  with,  result in a breach
of,  constitute a default under,  result in the  acceleration  of, create in any
party the right to  accelerate,  terminate,  modify or cancel,  or  require  any
notice under any  agreement,  contract,  lease,  license,  instrument,  or other
arrangement to which either the Parent or the Parent Subsidiary is a party or by
which it is bound  or to which  any of its  assets  is  subject.  Other  than in
connection  with the  provisions  of the  Hart-Scott-Rodino  Act,  the  Delaware
General Corporation Law, the New Jersey Business Corporation Act, the Securities
Exchange Act, the Securities Act, the Trust Indenture Act, the state  securities
laws and the FCC's and the state public  utility  commissions'  or similar state
regulatory bodies' rules,  regulations and policies,  neither the Parent nor the
Parent  Subsidiary  needs to give any notice to, make any filing with, or obtain
any authorization,  consent or approval of any Governmental  Entity in order for
the Parties to consummate the transactions contemplated by this Agreement.

     (e) Brokers'  Fees.  Neither  the  Parent nor the Parent Subsidiary has any
Liability  or  obligation  to pay any fees or commissions to any broker, finder,
or  agent  with  respect  to the transactions contemplated by this Agreement for
which  any  of the Target and its Subsidiaries could become liable or obligated;
provided,  however,  that  the  parties  acknowledge that theParent has retained
Bear  Stearns  &  Co.  Inc.  in  connection with the Merger for which the Parent
shall be obligated to pay any fees or commissions.

     (f) Continuity  of  Business.  It is the present intention of the Parent to
continue  at  least  one significant historic business line of the Target, or to
use  at  least a significant portion of the Target's historic business assets in
a business, in each case within the meaning of Treas. Reg. Section 1.368-1(d).

     (g) Securities  Exchange Act Reports.  Parent has filed all reports,  proxy
statements, forms and other documents required to be filed with the SEC prior to
the date of this  Agreement.  The  Parent  has  delivered  to the Target and the
Stockholders  complete and accurate  copies of a (i) Parent's  Annual  Report on
Form 10-K for the year ended  December 31, 1999,  as filed under the  Securities
Exchange Act with the SEC, (ii) all of Parent's  Quarterly  Reports on Form 10-Q
for the quarters ended March 31, 1999,  June 30, 1999 and September 30, 1999, as
filed under the  Securities  Exchange Act with the SEC and (iii) all of Parent's
proxy  statements and annual  reports to  shareholders  used in connection  with
meetings of Parent  Stockholders  held since  December 31, 1998 (the "Parent SEC
Documents").  As of their respective dates, the Parent SEC Documents (x) did not
contain an untrue  statement of a material fact or omit to state a material fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the  circumstances  under which they were made,  not misleading and (y)
complied as to form in all material  respects with applicable laws and rules and
regulations of the SEC.

     (h) Disclosure.  All written information contained in any schedule, report,
certificate  or any other  document  furnished  to Target by Parent or any other
Person (on behalf of Parent) in connection with this Agreement is true, accurate
and  complete,  and no such Person  (including  Parent)  has stated  therein (or
included in any such document) any untrue  material fact or omitted to state any
material  fact  necessary  to  make  such   information  not   misleading.   The
representations and warranties


                                      A-22
<PAGE>

contained  in this  Section 4 do not contain any untrue  statement of a material
fact  or omit to  state  any  material  fact  necessary  in  order  to make  the
statements and information contained in this Section 4 not misleading.

     (i) Authorization for Parent Shares.  Parent will take all necessary action
prior to the Closing Date to permit it to issue the number of Parent  Shares and
options and/or  warrants to purchase  Parent Shares required to be issued in the
Merger pursuant to this Agreement.  All of the Parent Shares to be issued in the
Merger have been duly authorized and, upon  consummation of the Merger,  will be
validly  issued,  fully  paid and  nonassessable,  and no  Person  will have any
preemptive  right of  subscription  or  purchase  in respect  thereof All Parent
Shares issued  pursuant to this Agreement  will,  when issued,  be registered or
exempt from registration.  under the Securities Act and the Securities  Exchange
Act and  registered  or exempt  from  registration  under any  applicable  state
securities laws.

     (j)  NASDAQ  Compliance.  Parent  is  in  compliance  with  all  applicable
maintenance  criteria  and other  requirements  necessary  to  permit  continued
listing of the Parent Shares on the NASDAQ, and Parent has not received evidence
to the contrary from the NASD.

     (k)  Litigation.  Exhibit E sets  forth each  instance  in which any of the
Parent and its Subsidiaries (i) is subject to any outstanding Governmental Order
or (ii) is a party or to theKnowledge of the Parent and the Parent Subsidiary is
threatened  to be made a party  to any  action,  suit,  proceeding,  hearing  or
investigation  of, in or before,  any Governmental  Entity or  quasi-judicial or
administrative  agency of any federal,  state, local or foreign  jurisdiction or
before any arbitrator or mediator.

     (l) No  Material  Adverse  Changes.  Since  the  date of filing of the most
recent  Parent SEC Document, there has been no Material Adverse Effect involving
the Parent or its Subsidiaries.

     5. Covenants.  The Parties agree as follows with respect to the period from
and after the execution of this Agreement.

     (a)  General.  Each of the  Parties  will use its best  efforts to take all
action  and to do all  things  necessary,  proper,  or  advisable  in  order  to
consummate and make effective the  transactions  contemplated  by this Agreement
(including satisfaction,  but not waiver, of the closing conditions set forth in
Section 6 below).

     (b) Notices and Consents.  The Target will give (and will cause each of its
Subsidiaries  to give) any  notices to third  parties,  and the Target  will use
commercially  reasonable efforts (and will cause each of its Subsidiaries to use
its best  efforts)  to obtain  any third  party  consents,  that the  Parent may
request in connection with the matters  referred to in Section 3(c) above.  Each
of the Parties will (and the Target will cause each of its Subsidiaries to) give
any notices to, make any filings with, and use commercially  reasonable  efforts
to obtain any authorizations, consents and approvals of Governmental Entities in
connection with the matters referred to in Sections 3(c) and 4(d) above. Without
limiting the generality of the foregoing, each of the Parties will file (and the
Target will cause each of its  Subsidiaries to file) any Notification and Report
Forms and  related  material  that it may be  required  to file with the Federal
Trade Commission and the Antitrust  Division of the United States  Department of
Justice  under  the  Hart-Scott-Rodino  Act,  will use  commercially  reasonable
efforts to obtain (and the Target will cause each of its Subsidiaries to use its
best efforts to obtain) an early  termination of the applicable  waiting period,
and will make (and the Target will cause each of its  Subsidiaries  to make) any
further filings pursuant thereto that may be necessary,  proper, or advisable in
connection therewith.

     (c) Regulatory Matters and Approvals.  Each of the Parties,  promptly after
the date hereof,  will (and the Target,  promptly  after the date  hereof,  will
cause each of its  Subsidiaries  to) give any notices to, make any filings  with
and use all  commercially  reasonable  efforts  to  obtain  any  authorizations,
consents and approvals of  Governmental  Entities in connection with the matters
referred to in Section 3(c) and 4(d) above.  Without  limiting the generality of
the foregoing:

          (i) New  Jersey  Business  Corporation  Act.  The Target will take all
        action,  to  the extent necessary in accordance with applicable law, its
        certificate  of  incorporation and by-laws, to convene a special meeting
        of its Stockholders (the "Target Special Meeting"), as soon as


                                      A-23
<PAGE>

       reasonably  practicable in order that the  Stockholders  may consider and
       vote on the adoption of this  Agreement and  theapproval of the Merger in
       accordance with the New Jersey  Business  Corporation Act of the State of
       New Jersey.

          (ii)  Delaware  General  Corporation  Law.  The  Parent  will take all
        action,  to the extent  necessary in accordance with applicable law, its
        certificate of incorporation  and by-laws,  to convene a special meeting
        of the Parent  Stockholders (the "Parent Special  Meeting"),  as soon as
        reasonably  practicable  in  order  that  the  Parent  Stockholders  may
        consider and vote on the adoption of this  Agreement and the approval of
        the Merger in accordance with Delaware General Corporation Law.

          (iii)  Hart-Scott-Rodino  Act. Each of the Parties shall file (and the
        Target will cause each of its Subsidiaries to file) any Notification and
        Report Forms and related  material  that it may be required to file with
        the Federal Trade  Commission  and the Antitrust  Division of the United
        States Department of Justice under the  Hart-Scott-Rodino  Act, will use
        its best  efforts  to obtain  (and the  Target  will  cause  each of its
        Subsidiaries to use its best efforts to obtain) an early  termination of
        the applicable  waiting period, and will make (and the Target will cause
        each of its  Subsidiaries to make) any further filings  pursuant thereto
        that may be necessary, proper or advisable.

          (iv)   Telecommunications   Laws.  Parent  shall  be  responsible  for
        preparing and filing the  appropriate  applications,  notifications  and
        other   documentation   necessary   or   appropriate   to  request  from
        Governmental  Entities  with  jurisdiction  over the  telecommunications
        industry all  necessary  authorizations,  consents and  approvals to the
        Merger and the transactions contemplated hereby. The Target, at its sole
        cost and expense,  will cooperate with Parent in this regard,  providing
        such assistance as Parent shall reasonably request.

          (v) Securities  Act. With respect to the Parent Shares to be issued in
        connection with the Merger and any Parent Shares into which any warrants
        that are part of the Stock  Rights to be issued by Parent in  connection
        with the Merger,  Parent shall promptly  prepare and file with the SEC a
        registration statement on Form S-4 (the "Registration  Statement") under
        the  Securities  Act and  will  use  its  best  efforts  to  cause  such
        Registration  Statement to become  effective  at the  earliest  possible
        time, and with respect to the Parent Shares into which any warrants that
        are part of the Stock Rights to be issued by Parent in  connection  with
        the Merger to maintain the effectiveness of such Registration  Statement
        for a period of one year, which  Registration  Statement shall comply as
        to form in all material  respects with the  provisions of the Securities
        Act and the rules and regulations promulgated  thereunder,  and will not
        contain  any untrue  statement  of a material  fact or omit to state any
        material  fact  required to be stated  therein or  necessary to make the
        statements  therein, in light of the circumstances under which they were
        made, not misleading;  provided, however, that Parent makes no and shall
        not make any  representation,  warranty or covenant  with respect to any
        information  furnished to it by the Target,  the  Stockholders or any of
        their accountants,  counsel or authorized  representatives  specifically
        for inclusion in the Registration  Statement.  The Target represents and
        covenants  that it can  deliver and it shall  cause to be  delivered  to
        Parent at the earliest  possible time any financial  statements that may
        be required to be filed with the Registration  Statement together with a
        letter from Target's  independent  certified public accountant that such
        financial  statements comply with the requirements of Regulation S-X (17
        CFR Part 210).  The Target  hereby  indemnifies  and holds  harmless the
        Parent (and its  directors,  officers,  employees,  financial  advisors,
        stockholders,  agents and representatives)  against any losses,  claims,
        damages or  liabilities  to which any of such Persons may become subject
        based on any untrue  statement  of any  material  fact  contained in the
        Registration Statement, or the omission or alleged omission therefrom of
        a material fact  required to be stated  therein or necessary to make the
        statements  therein, in light of the circumstances under which they were
        made, not misleading,  but only to the extent that such untrue statement
        or alleged untrue  statement or omission or alleged omission was made in
        the  Registration  Statement  in  reliance  on  and in  conformity  with
        information furnished to the


                                      A-24
<PAGE>

       Parent  by the  Target,  the  Stockholders  or any of their  accountants,
       counsel or authorized  representatives  specifically for use therein. The
       Parent and the Parent  Subsidiary  hereby indemnify and hold harmless the
       Target  (and its  directors,  officers,  employees,  financial  advisors,
       stockholders,  agents and  representatives)  against any losses,  claims,
       damages or  liabilities  to which any of such Persons may become  subject
       based on any untrue  statement  of any  material  fact  contained  in the
       Registration  Statement, or the omission or alleged omission therefrom of
       a material  fact  required to be stated  therein or necessary to make the
       statements  therein,  in light of the circumstances under which they were
       made, not misleading,  except to the extent that such untrue statement or
       alleged untrue  statement or omission or alleged omission was made in the
       Registration  Statement in reliance on and in conformity with information
       furnished to the Parent by the Target,  the  Stockholders or any of their
       accountants,  counsel or authorized representatives  specifically for use
       therein.

     (d) Operation of the Business. The Target shall not (and shall not cause or
permit any of its Subsidiaries to) engage in any practice,  take any action,  or
enter  into any  transaction  other  than in the  Ordinary  Course of  Business.
Without  limiting the  generality  of the  foregoing,  the Target shall not (and
shall not cause or permit any of its Subsidiaries to) (i) declare, set aside, or
pay any dividend or make any  distribution  with respect to its capital stock or
redeem, purchase or otherwise acquire any of its capital stock or (ii) otherwise
engage in any practice,  take any action,  or enter into any  transaction of the
sort described in Section 3(k) above.

     (e) Preservation of Business. The Target shall keep (and will cause each of
its  Subsidiaries  to keep) its business and  properties  substantially  intact,
including its present operations,  physical facilities,  working conditions, and
relationships with lessors, licensors, suppliers, customers and employees.

     (f) Full  Access.  Each Party  shall  permit  (and shall  cause each of its
Subsidiaries to permit) representatives of the other Parties to have full access
to all premises,properties,  personnel,  books, records (including Tax records),
contracts  and  documents of or  pertaining  to each Party and their  respective
Subsidiaries.

     (g) Notice of Developments.  Each Party shall give prompt written notice to
the other Party of any material adverse  development  causing a breach of any of
its own  representations  and  warranties in Section 3, and Section 4 above.  No
disclosure by any Party pursuant to this Section 5(g), however,  shall be deemed
to amend  or  supplement  the  Disclosure  Schedule  or to  prevent  or cure any
misrepresentation, breach of warranty or breach of covenant.

   (h) Exclusivity.

          (i) The Target  shall,  and shall  cause its  Subsidiaries  and any of
        their  respective  Affiliates  to,  immediately  cease and terminate any
        existing solicitation,  initiation, encouragement,  activity, discussion
        or negotiation with any Persons conducted  heretofore by the Target, its
        Subsidiaries or any of their respective Affiliates, officers, directors,
        employees, financial advisors,  stockholders,  agents or representatives
        (each a  "Representative")  with respect to any  proposed,  potential or
        contemplated Acquisition Proposal.

          (ii) From and after the date hereof, without the prior written consent
        of  Parent,  the  Target  will  not  authorize  or  permit  any  of  its
        Subsidiaries to, and shall cause any and all of its  Representatives not
        to,  directly or  indirectly,  (A) solicit,  initiate or  encourage  any
        inquiries or proposals that constitute,  or could reasonably be expected
        to lead to, an Acquisition  Proposal,  or (B) engage in  negotiations or
        discussions  with any Third Party  concerning,  or provide any nonpublic
        information  to  any  person  or  entity  relating  to,  an  Acquisition
        Proposal, or (C) enter into any letter of intent, agreement in principle
        or any acquisition  agreement or other similar agreement with respect to
        any Acquisition Proposal;  provided,  however, that nothing contained in
        this Section 5(h)(ii) shall prevent the Target or the Target Board, from
        furnishing  non-public  information to, or entering into  discussions or
        negotiations  with, any Third Party in connection  with an  unsolicited,
        bona fide written


                                      A-25
<PAGE>

       proposal for an Acquisition  Proposal by such Third Party, if and only to
       the extent that (1) such Third  Party has made a written  proposal to the
       Target Board to consummate an Acquisition Proposal,  (2) the Target Board
       determines in good faith,  based on the advice of a financial  advisor of
       nationally  recognized  reputation,  that such  Acquisition  Proposal  is
       reasonably   capable  of  being  completed  on  substantially  the  terms
       proposed,  and would, if consummated,  result in a transaction that would
       provide  greater  value to the  holders  of the  Target  Shares  than the
       transaction  contemplated by this Agreement (a "Superior Proposal"),  (3)
       the  failure to take such  action  would,  in the  reasonable  good faith
       judgment  of the Target  Board,  based on a written  opinion of  Target's
       outside  legal  counsel,  be a violation of its  fiduciary  duties to the
       Stockholders  under  applicable  law,  and (4) prior to  furnishing  such
       non-public  information to, or entering into  discussions or negotiations
       with, such Person, the Target Board receives from such Person an executed
       confidentiality  agreement  with material  terms no less favorable to the
       Target  than  those  contained  in  the  Confidentiality  Agreements  and
       provides prior notice to the Parent of its  decisionto  take such action.
       The Target shall not release any Third Party from, or waive any provision
       of,   any   standstill   agreement   to  which  it  is  a  party  or  any
       confidentiality  agreement between it and another Person who has made, or
       who may reasonably be considered likely to make, an Acquisition Proposal,
       unless the  failure to take such action  would,  in the  reasonable  good
       faith  judgment  of the  Target  Board,  based on a  written  opinion  of
       Target's outside legal counsel, be a violation of its fiduciary duties to
       the Stockholders under applicable law. Without limiting the foregoing, it
       is  understood  that any violation of the  restrictions  set forth in the
       preceding  sentence  by any  Representative  of the  Target or any of its
       Subsidiaries  shall be deemed to be a breach of this  Section 5(h) by the
       Target.

          (iii) The Target shall notify  Parent  promptly  after  receipt by the
        Target  or  the  Target's  Knowledge  of  the  receipt  by  any  of  its
        Representatives   of  any  Acquisition   Proposal  or  any  request  for
        non-public information in connection with an Acquisition Proposal or for
        access to the  properties,  books or records of the Target by any Person
        that  informs  such party that it is  considering  making or has made an
        Acquisition  Proposal.  Such notice  shall be made orally and in writing
        and  shall  indicate  the  identity  of the  offeror  and the  terms and
        conditions of such proposal,  inquiry or contact.  The Target shall keep
        Parent  informed  of the status  (including  any change to the  material
        terms)  of any such  Acquisition  Proposal  or  request  for  non-public
        information.

          (iv) The  Target  Board may not  withdraw  or  modify,  or  propose to
        withdraw  or modify,  in a manner  adverse to Parent,  the  approval  or
        recommendation  by the  Target  Board of this  Agreement  or the  Merger
        unless,  following the receipt of a Superior Proposal, in the reasonable
        good faith judgment of the Target Board, based on the written opinion of
        Target's  outside  legal  counsel,  the  failure  to  do so  would  be a
        violation of the Target  Board's  fiduciary  duties to the  Stockholders
        under applicable law;  provided,  however,  that, the Target Board shall
        submit this  Agreement and the Merger to the  Stockholders  for adoption
        and approval,  whether or not the Target Board at any time subsequent to
        the date hereof determines that this Agreement is no longer advisable or
        recommends  that the  Stockholders  reject it or  otherwise  modifies or
        withdraws its recommendation.  Unless the Target Board has withdrawn its
        recommendation  of this  Agreement in  compliance  herewith,  the Target
        shall  use   commercially   reasonable   efforts  to  solicit  from  the
        Stockholders  proxies  in favor of the  adoption  and  approval  of this
        Agreement  and the  Merger  and to  secure  the vote or  consent  of the
        Stockholders required by the New Jersey Business Corporation Act and its
        certificate  of  incorporation  and  by-laws to adopt and  approve  this
        Agreement and the Merger.

          (i) Continuity  of  Business.  Parent,  Surviving  Corporation  or any
        other  member  of the qualified group (as defined in Treas. Reg. Section
        1.368-1(d))  shall,  for  the  foreseeable future, continue at least one
        significant  historic  business  line  of  the  Target or use at least a
        significant  portion  of  the  Target's  historic  business  assets in a
        business,  in  each  case  within  the  meaning  of  Treas. Reg. Section
        1.368-1(d).


                                      A-26
<PAGE>

     (j)  Employment  Agreements.  Contemporaneously  with the execution of this
Agreement,   each  of  Kenneth  G.  Baritz  and  Kevin  Griffo  (the  "Principal
Executives")  shall enter into an employment  agreement  with Parent in the form
attached as Exhibit F (the "Employment Agreement").

     (k) Listing.  Parent shall use commercially reasonable efforts to cause the
Parent  Shares to be issued in  connection  with the Merger to be  approved  for
listing on Nasdaq, subject to official notice of issuance,  prior to the Closing
Date.

     (l)  Services  Agreement.  Contemporaneously  with  the  execution  of this
Agreement,  Parent (or a  Subsidiary  of Parent) and Target shall enter into the
Services Agreement in the form attached as Exhibit G (the "Services  Agreement")
pursuant to which for a five (5) year term Target shall furnish to Parent (or to
a  Subsidiary  of Parent) the  services it  delivers in the  ordinary  course of
business to its end user  customers or is capable of  delivering to its end user
customers, at Target's cost, for resale by Parent (or by a Subsidiary of Parent)
to the end user customers of Parent and its Subsidiaries.

     (m)  Voting  Agreement.   Contemporaneously  with  the  execution  of  this
Agreement,  Parent and the other signatories  identified in the Voting Agreement
in the form attached as Exhibit H (the "Voting  Agreement") shall enter into the
Voting Agreement  pursuant to which such signatories shall grant to Parent their
proxy to vote their Target Shares in favor of the Merger.

     (n)  MCG  Finance  Agreement.  Within  30  days  of the  execution  of this
Agreement,  Target shall secure and furnish a copy thereof to Parent the written
agreement of MCG Finance Corporation  ("MCG"), in form and substance  acceptable
to  Parent in its  reasonable  discretion,  to  accept at the  Closing a warrant
exercisable  for Parent  Shares in full  satisfaction  of MCG's rights under the
Warrant  Agreement  by and  between  MCG and Target  dated June 30,  1999,  such
warrant for Parent  Shares to be  consistent  with the  provisions  set forth in
Section 2(d)(vi) above (the "MCG Agreement").

     (o) Lockup  Agreement.  The Parties agree that for the period ending on the
earlier of October 31, 2000 or 90 days following the Effective Time, the holders
of Target  securities  that receive Merger  Consideration  as part of the Merger
shall not offer, sell,  contract to sell, pledge,  grant any option to purchase,
make any short sale or otherwise dispose of any part of the Merger Consideration
consisting of Parent Shares, any options or warrants  convertible or exercisable
into Parent Shares, or any other securities  convertible into,  exchangeable for
or that represent the right to receive the Parent Shares (except pursuant to the
Escrow Agreement and the Indemnification  Agreement).  The foregoing restriction
is  expressly  agreed to preclude  the such  holders of Target  securities  from
engaging  in any  hedging  or other  transaction  that is  designed  to or which
reasonably  could be expected to lead to or result in a sale or  disposition  of
such securities received as part of the Merger Consideration even if such Merger
Consideration would be disposed of by someone other than such holder of a.Target
security.  Such prohibited  hedging or other  transactions would include without
limitation any short sale or any purchase, sale or grant of any right (including
without  limitation  any put or call  option)  with respect to any of the Merger
Consideration  or with respect to any  security  that  includes,  relates to, or
derives any part of its value from such Merger Consideration.

     6. Conditions to Obligation to Close.

     (a)  Conditions  to  Obligation  of Parent and the Parent  Subsidiary.  The
obligation of each of Parent and the Parent  Subsidiary to consummate the Merger
is  subject  to  satisfaction  or waiver by Parent or Parent  Subsidiary  of the
following conditions at or prior to the Closing Date:

          (i) this  Agreement  and  the Merger shall have received the Requisite
        Stockholder Approval;

          (ii) the  Target  and  its Subsidiaries shall have procured all of the
        third party consents specified in Section 3(c) above;

          (iii) the  representations  and  warranties set forth in Section 3 and
        Section 4 above  shall be true and correct in all  material  respects at
        and as of the Closing Date;


                                      A-27
<PAGE>

          (iv) the  Target  shall  have  performed  and complied with all of its
        covenants hereunder in all material respects through the Closing;

          (v)  neither  any  Law  or   Governmental   Order  shall  be  enacted,
        promulgated,  entered,  enforced or deemed  applicable to the Merger nor
        any other  action shall have been taken by any  Governmental  Entity (A)
        that prohibits the consummation of the transactions contemplated by this
        Agreement;  (B)  that  prohibits  Parent's  or the  Parent  Subsidiary's
        ownership  or  operation  of all or any portion of their or the Target's
        business or assets,  or which compels Parent or the Parent Subsidiary to
        dispose of or hold separate all or any portion of Parent's or the Parent
        Subsidiary's  or the  Target's  business  or  assets  as a result of the
        transactions contemplated by this Agreement; (C) that makes the purchase
        of, or payment for, some or all of the Target Shares  illegal;  (D) that
        imposes limitations on the ability of Parent or the Parent Subsidiary to
        acquire or hold or to exercise  effectively  all rights of  ownership of
        Target  Shares,  including,  without  limitation,  the right to vote any
        Target Shares purchased by Parent on all matters  properly  presented to
        the Stockholders;  or (E) that imposes any limitations on the ability of
        Parent  or  the   Parent   Subsidiary,   or  any  of  their   respective
        Subsidiaries,  effectively  to control in any  respect  the  business or
        operations of the Target or any of its Subsidiaries;

          (vi)  the  Target  shall  have  delivered  to  Parent  and the  Parent
        Subsidiary  a  certificate  to the  effect  that each of the  conditions
        specified  above in  Section  6(a)(i) --  6(a)(v)  is  satisfied  in all
        respects;

          (vii) all  applicable  waiting  periods (and any  extensions  thereof)
        under the  Hart-Scott-Rodino  Act shall have expired or  otherwise  been
        terminated;

          (viii) the Parent and the Parent  Subsidiary  shall have received from
        counsel to the Target an opinion in form and  substance  as set forth in
        Exhibit  Iattached  hereto,  addressed  to the  Parent  and  the  Parent
        Subsidiary, and dated as of the Closing Date;

          (ix) the Parent and the Parent  Subsidiary  shall have  received  from
        counsel to the Target that is  reasonably  acceptable  to Parent and its
        counsel an opinion  concerning  regulatory matters in form and substance
        reasonably acceptable to Parent and its counsel, addressed to the Parent
        and the Parent Subsidiary, and dated as of the Closing Date;

          (x) the Parent  and the Parent  Subsidiary  shall  have  received  the
        resignations,  effective as of the Closing, of each director and officer
        of the  Target  and its  Subsidiaries  other  than those whom the Parent
        shall have specified in writing at least five business days prior to the
        Closing;

          (xi) Target  and  Kenneth G. Baritz shall have delivered to Parent and
        the Parent Subsidiary an executed counterpart of the Escrow Agreement;

          (xii) each  of  the  Employment  Agreements shall be in full force and
        effect;

          (xiii) the Parent shall have received the Parent Fairness Opinion;

          (xiv) the  Parent  shall have procured all of the third party consents
        specified in Section 5(c) above;

          (xv) the MCG Agreement shall be in full force and effect;

          (xvi) the  Indemnification  Agreement  shall  be  in  full  force  and
        effect; and

          (xvii)  all  actions  to be taken by the  Target  in  connection  with
        consummation of the transactions  contemplated by this Agreement and all
        certificates,  opinions,  instruments  and other  documents  required to
        effect  the   transactions   contemplated   herein  will  be  reasonably
        satisfactory  in  form  and  substance  to the  Parent  and  the  Parent
        Subsidiary.

                                      A-28
<PAGE>

     Subject  to the  provisions  of  applicable  law,  Parent  and  the  Parent
Subsidiary  may waive,  in whole or in part,  any  condition  specified  in this
Section 6(a) if they execute a writing so stating at or prior to the Closing.

     (b) Conditions to Obligation of the Target and Stockholders. The obligation
of the  Target  and the  Stockholders  to  consummate  the  Merger is subject to
satisfaction or waiver by the Target of the following  conditions at or prior to
the Closing Date:

          (i) this  Agreement  and  the Merger shall have received the Requisite
        Stockholder Approval;

          (ii) the  Parent  shall  have procured all of the third party consents
        specified in Section 5(c) above;

          (iii) the  representations and warranties set forth in Section 4 above
        shall be true and  correct  in all  material  respects  at and as of the
        Closing Date;

          (iv) each of Parent and the Parent Subsidiary shall have performed and
        complied  with all of its covenants  hereunder in all material  respects
        through the Closing;

          (v)  neither  any  Law  or   Governmental   Order  shall  be  enacted,
        promulgated,  entered,  enforced or deemed  applicable to the Merger nor
        any other  action shall have been taken by any  Governmental  Entity (A)
        that prohibits the consummation of the transactions contemplated by this
        Agreement;  (B)  that  prohibits  Parent's  or the  Parent  Subsidiary's
        ownership  or  operation  of all or any portion of their or the Target's
        business or assets,  or which compels Parent or the Parent Subsidiary to
        dispose of or hold separate all or any portion of Parent's or the Parent
        Subsidiary's  or the  Target's  business  or  assets  as a result of the
        transactions contemplated by this Agreement; (C) that makes the purchase
        of, or payment for, some or all of the Target Shares illegal;

          (vi) the Parent shall have  delivered to the Target a  certificate  to
        the  effect  that  each of the  conditions  specified  above in  Section
        6(b)(i) - 6(b)(v) is satisfied in all respects;

          (vii) all  applicable  waiting  periods (and any  extensions  thereof)
        under the  Hart-Scott-Rodino  Act shall have expired or  otherwise  been
        terminated;

          (viii) Parent  shall  have delivered to Target an executed counterpart
        of the Escrow Agreement;

          (ix) each  of  the  Employment  Agreements  shall be in full force and
        effect;

          (x)  Parent  shall  have  satisfied  and paid in full the  liabilities
        listed on Section 6(b)(x) of the Disclosure Schedule (representing those
        liabilities and obligations that are required by contractual terms to be
        satisfied as a result of the transactions  contemplated  herein),  which
        payment in no circumstances shall eceed $17 million;

          (xi) The Registration Statement shall be declared effective by the SEC
        and no stop order shall be issued in connection therewith;

          (xii) The  Parent  Shares to be issued in  connection  with the Merger
        shall be approved for listing on Nasdaq,  subject to official  notice of
        issuance; (xiii) Kenneth G. Baritz shall be elected to the Parent Board;

          (xiii) Kenneth G. Baritz shall be elected to the Parent Board;

          (xiv) the  Target  shall have  received  from  general  counsel of the
        Parent  an  opinion  in form and  substance  as set  forth in  Exhibit J
        attached  hereto,  addressed to the Target,  and dated as of the Closing
        Date;

          (xv) the Target  shall have  received an opinion  from  counsel of its
        choice  that the  Merger  qualifies  as a  "reorganization"  within  the
        meaning of Code Section 368(a); and


                                      A-29
<PAGE>

          (xvi) all actions to be taken by the Parent and the Parent  Subsidiary
        in connection with consummation of the transactions contemplated by this
        Agreement  and  all  certificates,   opinions,   instruments  and  other
        documents required to effect the transactions  contemplated  herein will
        be reasonably satisfactory in form and substance to the Target.

     Subject to the provisions of applicable law, the Target may waive, in whole
or in part,  any  condition  specified  in this  Section  6(b) if it  executes a
writing so stating at or prior to the Closing.

     7. Remedies for Breaches of this Agreement.

     (a) Survival of Representations and Warranties.  All of the representations
and  warranties  of the Parties  contained in this  Agreement  shall survive the
Closing  hereunder  (even if the damaged Party knew or had reason to know of any
misrepresentation  or breach of warranty or covenant at the time of Closing) and
continue  in full  force and  effect  for one year  thereafter  (subject  to any
applicable statutes of limitations).

     (b) Indemnification  Agreement.  Contemporaneously  with  the  execution of
this  Agreement,  Parent and Target shall execute and deliver an indemnification
agreement   substantially   in   the   form  of  the  attached  Exhibit  K  (the
"Indemnification Agreement")

     (c) Other Indemnification  Provisions.  No Stockholder shall make any claim
for indemnification against any of the Surviving Corporation, the Target and its
Subsidiaries  by  reason  of the  fact  that he or it was a  director,  officer,
employee  or agent of any such  entity or was serving at the request of any such
entity as a partner,  trustee,  director,  officer, employee or agent of another
entity (whether such claim is for judgments,  damages,  penalties, fines, costs,
amounts paid in  settlement,  losses,  expenses,  or otherwise  and whether such
claim  is  pursuant  to any  statute,  charter  document,  bylaw,  agreement  or
otherwise) with respect to any action,  suit,  proceeding,  complaint,  claim or
demand brought by the Parent, Parent Subsidiary or Surviving Corporation against
such Stockholder (whether such action,  suit,  proceeding,  complaint,  claim or
demand is pursuant to this  Agreement,  applicable  law or  otherwise).  Nothing
contained in this  Agreement  shall void,  abrogate or otherwise  eliminate  the
rights of a former  director  or  officer  of Target or any of its  Subsidiaries
under any  directors  and officers  insurance  policy  previously  maintained by
Target  or  its  Subsidiaries   (including  any  "tail"  coverage  purchased  in
connection therewith).

     (d) Directors'  and Officers'  Indemnity.  Notwithstanding  anything to the
contrary contained in this Agreement,  following the Effective Time, Parent will
take no action to abrogate or diminish any right  accorded under the articles of
incorporation  or by-laws  of Target as they  existed  immediately  prior to the
Effective  Time to any person  who,  on or prior to the  Effective  Time,  was a
director  or  officer  of  Target to  indemnification  from or  against  losses,
expenses, claims, demands, damages,  liabilities,  judgements, fines, penalties,
costs,  expenses  (including without limitation  reasonable  attorneys fees) and
amounts paid in  settlement  pertaining  to or incurred in  connection  with any
threatened  or  actual  action,  suit,  claim,  or  proceeding  (whether  civil,
criminal, administrative,  arbitration, or investigative) arising out of events,
matters, actions, or omissions that are specifically described in the Disclosure
Schedule,  and Parent will honor such obligations in accordance with their terms
with respect to events, acts or omissions that are specifically described in the
Disclosure Schedule.

     8. Termination.

     (a) Termination of Agreement. The Parties may terminate this Agreement with
the prior  authorization  of their  respective  board of  directors  as provided
below:

          (i) the Parties may terminate  this  Agreement,  and the Merger may be
        abandoned,  by mutual written consent at any time prior to the Effective
        Time  before or after the  approval by the  Stockholders,  or the Parent
        Subsidiary stockholder;

          (ii) the Parent may terminate  this Agreement by giving written notice
        to the Target at any time  prior to the  Closing in the event the Target
        has breached any representation,  warranty or covenant contained in this
        Agreement in any material respect, the Parent has notified the Target of
        the breach, and the breach has continued without cure for a period of 30
        days after the notice of breach;


                                      A-30
<PAGE>

          (iii) the Target may terminate this Agreement by giving written notice
        to the Parent at any time  prior to the  Closing in the event the Parent
        or Parent  Subsidiary  has  breached  any  representation,  warranty  or
        covenant contained in this Agreement in any material respect, the Target
        has  notified  the Parent of the  breach,  and the breach has  continued
        without cure for a period of 30 days after the notice of breach;

          (iv) the Parent may terminate  this Agreement by giving written notice
        to the Target at any time prior to the Closing  (A) if the Target  Board
        in the  exercise of its  fiduciary  duty (x) enters into an agreement or
        agreement in  principle  with respect to an  Acquisition  Proposal,  (y)
        withdraws it recommendation to the Stockholders of this Agreement or the
        Merger or (z) after the  receipt of an  Acquisition  Proposal,  fails to
        confirm  publicly,  within  ten days after the  request  of Parent,  its
        recommendation  to the  Stockholders  that the  Stockholders  adopt  and
        approve this Agreement and the Merger or (B) if the Target or any of its
        Representatives  takes any of the actions  that would be  proscribed  by
        Section 5(h) above,  notwithstanding  the  exceptions  therein  allowing
        certain  actions  to be  taken  pursuant  to the  proviso  in the  first
        sentence of Section 5(h)(ii) above; or

          (v) either the Target or the Parent may  terminate  this  Agreement by
        giving written notice to the other Parties if the Closing shall not have
        occurred on or before  March 23,  2001,  by reason of the failure of any
        condition  precedent  under Section 6 hereof (unless the failure results
        primarily from the  terminating  Party's  breach of any  representation,
        warranty  or covenant  contained  in this  Agreement  or under any other
        agreement contemplated hereunder).

   (b) Effect of Termination.

          (i) Except as provided in clauses (ii) or (iii) of this Section  8(b),
        if any Party  terminates this Agreement  pursuant to Sections 8(a)(i) --
        8(a)(v) above, all rights and obligations of the Parties hereunder shall
        terminate without any liability of any Party to any other Party;  except
        that the provisions of the Confidentiality  Agreements shall survive any
        such termination.

          (ii) If this Agreement is terminated by the Parent pursuant to Section
        8(a)(ii)  or  Section  8(a)(iv),  then  within  five (5) days after such
        termination,  the Target shall pay the Parent the sum of $6,000,000 plus
        all expenses  incurred by Parent to third parties in connection with the
        transactions  contemplated  hereunder in immediately available funds and
        the Services Agreement shall remain in full force and effect.

          (iii) If this  Agreement  is  terminated  by the  Target  pursuant  to
        Section 8(a)(iii), then within five (5) days after such termination, the
        Parent  shall pay the Target  the sum of  $6,000,000  plus all  expenses
        incurred by Target to third parties in connection with the  transactions
        contemplated  hereunder in immediately  available funds and the Services
        Agreement shall terminate in accordance with its terms.

     9. Miscellaneous.

     (a) Press Releases and Public Announcements. No Party shall issue any press
release or make any public  announcement  relating to the subject matter of this
Agreement  without the prior written approval of the other Parties;  except that
any Party may make any public  disclosure  it believes in good faith is required
by  applicable  law  or  any  listing  or  trading   agreement   concerning  its
publicly-traded  securities  (in which  case the  disclosing  Party will use all
reasonable efforts to advise the other Parties prior to making the disclosure).

     (b) No  Third-Party  Beneficiaries.  This  Agreement  shall not  confer any
rights or remedies  upon any Person other than the Parties and their  respective
successors and permitted assigns.

     (c)  Entire  Agreement.   This  Agreement  (including  the  Confidentiality
Agreements and the other  documents  referred to herein)  constitutes the entire
agreement among the Parties and supersedes any prior understandings,  agreements
or representations by or among the Parties,  written or oral, to the extent they
related in any way to the subject matter hereof.


                                      A-31
<PAGE>

     (d) Binding  Effect;  Assignment.  This Agreement shall be binding upon and
inure  to the  benefit  of the  Parties  and  their  respective  successors  and
permitted assigns.  No Party may assign or delegate either this Agreement or any
of its rights,  interests  or  obligations  hereunder,  by  operation  of law or
otherwise,  without  the  prior  written  approval  of the  other  Parties.  Any
purported assignment or delegation without such approval shall be void and of no
effect.

     (e) Counterparts.  This Agreement may be executed  (including by facsimile)
in one or more  counterparts,  each of which shall be deemed an original but all
of which together will constitute one and the same instrument.

     (f) Headings. The section headings contained in this Agreement are inserted
for  convenience   only  and  shall  not  affect  in  any  way  the  meaning  or
interpretation of this Agreement.

     (g)   Notices.   All   notices,   requests,   demands,   claims  and  other
communications hereunder shall be in writing. Any notice, request, demand, claim
or other  communication  hereunder  shall be deemed  duly given if (and then two
business days after) it is sent by registered or certified mail,  return receipt
requested,  postage prepaid and addressed to the intended recipient as set forth
below:

<TABLE>
<S>                               <C>
   If to the Target:              Access One Communications Corp.
                                  3427 NW 55th Street
                                  Fort Lauderdale, FL 33309
                                  Attention: Kenneth G. Baritz
                                  Facsimile: (954) 739-2476

   with a Copy to:                Blank Rome Tenzer Greenblatt LLP
                                  405 Lexington Avenue
                                  New York, NY 10174
                                  Attention: Michael S. Muliman, Esq.
                                  Facsimile: (212) 885-5001

   If to Parent:                  Talk.com, Inc.
                                  6805 Route 202
                                  New Hope, PA 18938
                                  Attention: Aloysius T. Lawn, IV, Esq.
                                  Executive Vice President -
                                  General Counsel and Secretary
                                  Facsimile: (215) 862-1960

   with a Copy to:                Kelley Drye & Warren LLP
                                  1200 19th Street, N.W., Suite 500
                                  Washington, DC 20036
                                  Attention: Joseph B. Hoffman, Esq.
                                  Facsimile: (202) 955-9792

   If to the Parent Subsidiary:   Aladdin Acquisition Corp.
                                  6805 Route 202
                                  New Hope, PA 18938
                                  Attention: Aloysius T. Lawn, IV, Esq.
                                  Executive Vice President -
                                  General Counsel and Secretary
                                  Facsimile: (215) 862-1960
</TABLE>

                                      A-32
<PAGE>

<TABLE>
<S>                  <C>
   with a Copy to:   Kelley Drye & Warren LLP
                     1200 19th Street, N.W., Suite 500
                     Washington, DC 20036
                     Attention: Joseph B. Hoffman, Esq.
                     Facsimile: (202) 955-9792

</TABLE>

Any Party may send any notice,  request,  demand,  claim or other  communication
hereunder  to the  intended  recipient  at the  address  set forth  above  using
personal delivery,  expedited courier,  messenger service,  telecopy or ordinary
mail, but no such notice, request, demand, claim or other communication shall be
deemed to have been duly given  unless and until it  actually is received by the
intended recipient. Any Party may change the address to which notices, requests,
demands, claims and other communications hereunder are to be delivered by giving
the other Parties notice in the manner set forth in this Section 9(g),  provided
that no such change of address shall be effective  until it actually is received
by the intended recipient.

     (h)  GOVERNING  LAW. THIS  AGREEMENT  SHALL BE GOVERNED BY AND CONSTRUED [N
ACCORDANCE WITH THE DOMESTIC LAWS OF THE STATE OF DELAWARE WITHOUT GIVING EFFECT
TO ANY CHOICE OR  CONFLICT  OF LAW  PROVISION  OR RULE  (WHETHER OF THE STATE OF
DELAWARE OR ANY OTHER JURISDICTION) THAT WOULD CAUSE THE APPLICATION OF THE LAWS
OF ANY JURISDICTION OTHER THAN THE STATE OF DELAWARE.

     (i) Amendments and Waivers. The Parties may mutually amend any provision of
this  Agreement  at any  time  prior  to  the  Effective  Time  with  the  prior
authorization of their respective boards of directors; except that any amendment
effected  subsequent  to Requisite  Stockholder  Approval will be subject to the
restrictions  contained in the Delaware  General  Corporation Law, to the extent
applicable.  No amendment  of any  provision  of this  Agreement  shall be valid
unless the same shall be in writing and signed by all of the Parties.  No waiver
by any Party of any default, misrepresentation or breach of warranty or covenant
hereunder, whether intentional or not, shall be deemed to extend to any prior or
subsequent  default,   misrepresentation  or  breach  of  warranty  or  covenant
hereunder  or affect  in any way any  rights  arising  by virtue of any prior or
subsequent such occurrence.

     (j)  Severability.  Any term or provision of this Agreement that is invalid
or  unenforceable  in any  situation  in any  jurisdiction  shall not affect the
validity or  enforceability  of the remaining terms and provisions hereof or the
validity or  enforceability  of the  offending  term or  provision  in any other
situation or in any other jurisdiction.

     (k) Expenses.  Except as expressly set forth  elsewhere in this  Agreement,
each of Target and Parent shall bear its own costs and expenses (including legal
fees  and  expenses)   incurred  in  connection  with  this  Agreement  and  the
transactions contemplated hereby.

     (l) Incorporation  of  Exhibits.  The Exhibits identified in this Agreement
are incorporated herein by reference and made a part hereof.

     (m) Construction.  The Parties have participated jointly in the negotiation
and drafting of this Agreement.  In the event an ambiguity or question of intent
or  interpretation  arises,  this  Agreement  shall be  construed  as if drafted
jointly  by the  Parties  and no  presumption  or  burden of proof  shall  arise
favoring  or  disfavoring  any Party by virtue of the  authorship  of any of the
provisions  of this  Agreement.  Any reference to any federal,  state,  local or
foreign  statute  or law  shall  be  deemed  also  to  refer  to all  rules  and
regulations promulgated thereunder,  unless the context requires otherwise.  The
word "including" shall mean including without  limitation.  The phrase "business
day" shall mean any day other than a day on which banks in the State of New York
are  required  or  authorized  to  be  closed.  The  Parties  intend  that  each
representation,  warranty and covenant  contained  herein shall have independent
significance. If any Party has breached any representation, warranty or covenant
contained   herein  in  any  respect,   the  fact  that  there  exists   another
representation, warranty or


                                      A-33
<PAGE>

covenant relating to the same subject matter  (regardless of the relative levels
of  specificity)  that the Party has not  breached  shall  not  detract  from or
mitigate  the fact that the  Party is in  breach  of the  first  representation,
warranty or covenant.

     (n)  Incorporation  of Exhibits and  Schedules.  The Exhibits and Schedules
identified  in this  Agreement are  incorporated  herein by reference and made a
part hereof.

     (o) Specific Performance.  Each of the Parties acknowledges and agrees that
the  other  Parties  would  be  damaged  irreparably  in  the  event  any of the
provisions of this Agreement are not performed in accordance with their specific
terms or otherwise are breached.  Accordingly,  each of the Parties  agrees that
the other Parties shall be entitled to an injunction or  injunctions  to prevent
breaches of the  provisions of this Agreement and to enforce  specifically  this
Agreement and the terms and  provisions  hereof in any action  instituted in any
court of the United States or any state  thereof  having  jurisdiction  over the
Parties and the matter  (subject  to the  provisions  set forth in Section  9(p)
below), in addition to any other remedy to which they may be entitled, at law or
in equity.

     (p)  Submission  to  Jurisdiction.  Each  of  the  Parties  submits  to the
jurisdiction  of any state or  federal  court  sitting  in the  Commonwealth  of
Virginia  in any  action  or  proceeding  arising  out of or  relating  to  this
Agreement and agrees that all claims in respect of the action or proceeding  may
be heard and  determined in any such court.  Each Party also agrees not to bring
any action or  proceeding  arising out of or relating to this  Agreement  in any
other court. Each of the Parties waives any defense of inconvenient forum to the
maintenance  of any action or proceeding so brought and waives any bond,  surety
or other  security  that  might be  required  of any other  Party  with  respect
thereto. Each Party appoints C-T Corporation (the "Process Agent") as his or its
agent to  receive  on his or its behalf  service  of copies of the  summons  and
complaint  and  any  other  process  that  might  be  served  in the  action  or
proceeding.  Any  Party  may make  service  on any  other  Party by  sending  or
delivering a copy of the process (A) to the Party to beserved at the address and
in the manner provided for the giving of notices in Section 9(g) above or (B) to
the Party to be served in care of the  Process  Agent at the  address and in the
manner provided for the giving of notices in Section 9(g) above. Nothing in this
Section  9(p),  however,  shall  affect  the right of any  Party to serve  legal
process in any other  manner  permitted  by law or at equity.  Each Party agrees
that a final judgment in any action or proceeding so brought shall be conclusive
and may be enforced by suit on the judgment or in any other  manner  provided by
law or at equity.

     (q) WAIVER OF JURY TRIAL. EACH OF PARENT, THE PARENT SUBSIDIARY AND TARGET,
AND EACH INDEMNIFIED  PARTY,  HEREBY  IRREVOCABLY  WAIVES, TO THE FULLEST EXTENT
PERMITTED  BY LAW,  ALL  RIGHTS TO TRIAL BY JURY IN ANY  ACTION,  PROCEEDING  OR
COUNTERCLAIM (WHETHER BASED UPON CONTRACT,  TORT OR OTHERWISE) ARISING OUT OF OR
RELATING TO THIS AGREEMENT OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY.


                                      A-34
<PAGE>

     IN WITNESS  WHEREOF,  the  Parties  hereto  have  executed  this  Agreement
effective the date first above written.

                                        ACCESS ONE COMMUNICATIONS CORP.


                                        By:  /s/ Ken Baritz
                                          -------------------------------------

                                        Name: Ken Baritz
                                        Title: CEO


                                        ALADDIN ACQUISITION CORP.


                                        By:  /s/ Aloysius T. Lawn IV
                                          -------------------------------------

                                        Name: Aloysius T. Lawn IV
                                        Title: EVP    -    General   Counsel   &
                                        Secretary


                                        TALK.COM, INC.


                                        By:  /s/ Aloysius T. Lawn IV
                                          -------------------------------------

                                        Name: Aloysius T. Lawn IV
                                        Title: EVP    -    General   Counsel   &
                                        Secretary

                                      A-35
<PAGE>

                                                                 EXECUTION COPY


                   AMENDMENT TO AGREEMENT AND PLAN OF MERGER

     THIS AMENDMENT TO AGREEMENT AND PLAN OF MERGER (the  "Amendment")  is dated
as of June 29,  2000,  by and  among  TALK.COM,  INC.,  a  Delaware  corporation
("Parent"),  ALADDIN  ACQUISITION  CORP.,  a Delaware  corporation  and a direct
wholly-owned  Subsidiary  of Parent (the  "Parent  Subsidiary"),  and ACCESS ONE
COMMUNICATIONS  CORP., a New Jersey  corporation  (the  "Target").  Parent,  the
Parent  Subsidiary  and the Target are  referred to  collectively  herein as the
"Parties.

                                   WITNESSETH:

     WHEREAS,  the Parties have entered into that certain  Agreement and Plan of
Merger  dated  effective  March 24,  2000 (the  "Agreement"),  pursuant to which
Parent will acquire all of the outstanding capital stock of the Target through a
merger of the Parent Subsidiary with and into the Target; and

     WHEREAS, the Parties desire to amend the Agreement as provided herein.

     NOW, THEREFORE, the Parties hereby agree as follows:

     1. Amendment  to  Agreement.  Section  6(b)(x)  of  the Agreement is hereby
amended by striking "$17 million" and inserting in lieu thereof "$18 million".

     2. Continuity.  (a)  Subject  to Section 1 hereof, the terms and conditions
of the Agreement shall remain in full force and effect.

       (b) Whenever the  Agreement is referred to in the Agreement or any of the
instruments,  agreements or other  documents or papers executed and delivered in
connection  therewith,  it shall be  deemed  to mean the  Agreement  as  amended
hereby.

     3.  Governing  Law.  THIS  AMENDMENT  SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH THE DOMESTIC LAWS OF THE STATE OF DELAWARE WITHOUT GIVING EFFECT
TO ANY CHOICE OR  CONFLICT  OF LAW  PROVISION  OR RULE  (WHETHER OF THE STATE OF
DELAWARE OR ANY OTHER JURISDICTION) THAT WOULD CAUSE THE APPLICATION OF THE LAWS
OF ANY JURISDICTION OTHER THAN THE STATE OF DELAWARE.

     4. Counterparts.  This  Amendment  may be executed (including by facsimile)
in  one or more counterparts, each of which shall be deemed an original, but all
of which together will constitute one and the same Amendment.

                           [SIGNATURE PAGE TO FOLLOW]

                                      A-36
<PAGE>

     IN WITNESS WHEREOF,  the Parties have executed this Amendment effective the
date first above written.

                                        ACCESS ONE COMMUNICATIONS CORP.



                                        By: /s/ Elizabeth Stallings
                                           ------------------------------------

                                        Name: Elizabeth Stallings
                                        Title: President


                                        ALADDIN ACQUISITION CORP.



                                        By: /s/ Aloysius T. Lawn IV
                                           ------------------------------------

                                        Name: Aloysius T. Lawn IV
                                        Title:   EVP   -   General   Counsel   &
                                        Secretary


                                        TALK.COM, INC.



                                        By: /s/ Aloysius T. Lawn IV
                                           ------------------------------------

                                        Name: Aloysius T. Lawn IV
                                        Title:   EVP   -   General   Counsel   &
                                        Secretary

                                      A-37
<PAGE>

                                                                         ANNEX B



                                VOTING AGREEMENT

     THIS VOTING  AGREEMENT (the  "Agreement")  is dated as of March 24, 2000 by
and among TALK.COM, INC., a Delaware corporation ("Parent"), ALADDIN ACQUISITION
CORP., a Delaware  corporation and a wholly-owned  subsidiary of Parent ("Parent
Subsidiary"),   ACCESS  ONE  COMMUNICATIONS  CORP.,  a  New  Jersey  corporation
("Company") and all of the other  signatories  identified on the signature pages
hereto (collectively, the "Stockholder").

                             W I T N E S S E T H:

     WHEREAS,  Parent,  Company  and  Parent  Subsidiary  are  entering  into an
Agreement  and Plan of Merger of even date  herewith  (the "Merger  Agreement"),
pursuant to which  Parent will acquire all of the  outstanding  shares of voting
common stock,  $0.00 1 par value per share and all derivative  securities issued
by the Company  convertible or exercisable into such Company voting common stock
(collectively,  the  "Common  Stock"),  of the  Company  pursuant to a merger of
Parent Subsidiary with and into Company (the "Merger");

     WHEREAS,  Stockholder collectively owns, as of the date hereof,  15,885,786
shares of Common Stock (the  "Existing  Shares," and together with any shares of
Common  Stock  acquired  by  Stockholder  after the date hereof and prior to the
termination hereof, the "Shares") as reflected on Exhibit A attached hereto;

     WHEREAS,  as a  condition  to their  willingness  to enter  into the Merger
Agreement,  and  in  reliance  on  Stockholder's  representations,   warranties,
covenants and agreements hereunder,  Parent and Parent Subsidiary have requested
that  Stockholder  agree,  and  Stockholder  has  agreed,  to  enter  into  this
Agreement; and

     WHEREAS,  this  Agreement  is  being  entered  into  concurrently  with the
execution of the Merger Agreement.

     NOW,  THEREFORE,  in  consideration  of  the  representations,  warranties,
covenants  and  agreements  herein  contained,  the  parties  agree as  follows.
Capitalized  terms not otherwise defined herein shall have the meaning set forth
in the Merger Agreement.

     1. Agreement to Vote.  Stockholder  hereby agrees that,  during the term of
this Agreement,  at any meeting of the stockholders of Company,  however called,
and in any action by consent of the  stockholders  of  Company,  however  taken,
Stockholder shall cause the Shares to be present for quorum purposes and to vote
at such meeting and shall cause the Shares to be voted in any such consent,  and
in either  case,  shall:  (a) vote the  Shares in favor of the  adoption  of the
Merger  Agreement;  (b) vote the Shares  against  any action or  agreement  that
would,  or could  reasonably be expected to, result in a breach of any covenant,
representation  or warranty or any other  obligation  or agreement of Company or
its stockholders under the Merger Agreement or that would result in a failure to
satisfy  any  condition  on the part of the  Company or its  stockholders  to be
satisfied under the Merger Agreement;  (c) vote the Shares against any action or
agreement  that would,  or could  reasonably be expected to,  impede,  interfere
with,  delay,  postpone or attempt to discourage  the Merger,  including but not
limited to (i) any extraordinary  corporate transaction (other than the Merger),
such as a merger, other business combination,  recapitalization,  reorganization
or liquidation,  involving the Company (a "Business  Combination  Transaction"),
(ii) a sale or transfer of a material  amount of assets of the Company or any of
its  Subsidiaries,  (iii) any change in the  management or board of directors of
the  Company,  except as  otherwise  agreed to in writing  by  Parent,  (iv) any
material  change in the present  capitalization  of the Company or (v) any other
material change in the corporate  structure or business of the Company;  and (d)
without limiting the foregoing, consult with Parent prior to any such meeting or
consent and, in either case,  vote the Shares in such manner as is determined by
Parent to be in compliance  with the  provisions of this Section 1.  Stockholder

<PAGE>

acknowledges  receipt  and  review  of  a  copy  of  the  Merger  Agreement.  In
furtherance of this Section 1,  Stockholder  hereby  irrevocably  grants to, and
appoints,  Parent, and any individual  designated in writing by Parent, and each
of them  individually,  as its proxy and  attorney-in-fact  (with  full power of
substitution),  for and in its name,  place and stead, to vote the Shares at any
meeting of the  stockholders  of the Company  called with  respect to any of the
matters  specified in this Agreement.  Stockholder  understands and acknowledges
that Parent is entering into the Merger  Agreement in reliance on  Stockholder's
execution and delivery of this  Agreement.  Stockholder  hereby affirms that the
irrevocable  proxy set forth in this Section 1 is given in  connection  with the
execution of the Merger  Agreement,  and that such irrevocable proxy is given to
secure the performance of the duties of Stockholder under this Agreement. Except
as  otherwise  provided  for herein,  Stockholder  hereby (i)  affirms  that the
irrevocable  proxy is coupled with an interest and may under no circumstances be
revoked, (ii) ratifies and confirms all that the proxies appointed hereunder may
lawfully  do or cause to be done by virtue  hereof and (iii)  affirms  that this
irrevocable  proxy is executed and intended to be irrevocable in accordance with
the provisions of Section  14A:5-19 of the New Jersey Business  Corporation Act.
Notwithstanding  any other  provision of this Agreement,  the irrevocable  proxy
granted  hereunder  shall  automatically  terminate on the  termination  of this
Agreement pursuant to Section 4.

     2.  Representations  and  Warranties of Stockholder. Stockholder represents
and  warrants  to  Parent and Parent Subsidiary with respect to that part of the
Existing Shares owned by it as follows:

       2.1  Ownership  of Shares.  On the date hereof,  Stockholder  is the sole
   record and beneficial  owner of the Existing  Shares,  except as set forth on
   Schedule 2.1 attached  hereto.  For  purposes of this  Agreement,  beneficial
   ownership of securities  shall be  determined in accordance  with Rule 1 3d-3
   under the Securities  Exchange Act of 1934, as amended (the "Exchange  Act").
   On the date  hereof and at the  Closing  Date,  neither  Stockholder  nor any
   Affiliate of Stockholder  (other than Company) owns or will own, of record or
   beneficially,  solely or jointly with others,  (i) any shares of Common Stock
   other than the  Existing  Shares and shares of Common  Stock  acquired on the
   exercise of employee stock options  granted by the Company or warrants issued
   by the  Company  (as  listed on  Schedule  2.1  attached  hereto) or (ii) any
   securities  convertible  into or  exchangeable  or exercisable  for shares of
   Common  Stock or any rights to acquire any shares of Common  Stock other than
   employee stock options  granted by Company or warrants  issued by the Company
   (as listed on Schedule 2.1 attached hereto).  Except as set forth on Schedule
   2.1 attached hereto,  Stockholder  currently has with respect to the Existing
   Shares, and at Closing will have with respect to the Shares,  good, valid and
   marketable  title, free and clear of all liens,  encumbrances,  restrictions,
   options,  warrants,  rights to purchase,  voting agreements or voting trusts,
   and  claims  of every  kind  (other  than the  encumbrances  created  by this
   Agreement and other than  restrictions on transfer under  applicable  federal
   and state securities laws).

       2.2 Power; Binding Agreement. Stockholder has the full legal right, power
   and  authority  to enter into and  perform all of  Stockholder's  obligations
   under  this  Agreement.  The  execution,  delivery  and  performance  of this
   Agreement  by  Stockholder  will not  violate  any other  agreement  to which
   Stockholder is a party including,  without limitation,  any voting agreement,
   stockholder  agreement or voting trust. This Agreement has been duly executed
   and  delivered by  Stockholder  and  constitutes  a legal,  valid and binding
   agreement of Stockholder,  enforceable in accordance with its terms.  Neither
   the  execution  or  delivery  of  this  Agreement  nor  the  consummation  by
   Stockholder  of the  transactions  contemplated  hereby  will (a) require any
   consent  or  approval  of or  filing  with any  third  party,  including  any
   governmental or other  regulatory body, other than filings required under the
   federal  securities  laws and  consents  or waivers  listed on  Schedule  2.2
   attached  hereto,  all of which  have  been  obtained,  or (b)  constitute  a
   violation  of,  conflict with or  constitute a default  under,  any contract,
   commitment, agreement, understanding, arrangement or other restriction of any
   kind to which  Stockholder is a party or by which Stockholder or its property
   is bound.

       2.3 Finder's  Fees.  No person or entity is, or will be,  entitled to any
   commission  or  finder's  fees  from  Stockholder  in  connection  with  this
   Agreement or the transactions contemplated herein exclusive of any commission
   or finder's fees referred to in the Merger Agreement.


                                       B-2
<PAGE>

     3.  Representations and Warranties of Parent and Parent Subsidiary. Each of
Parent  and Parent Subsidiary represents and warrants to Stockholder as follows:



       3.1  Authority.  Each of Parent and Parent  Subsidiary has the full legal
   right,  power and authority to enter into and perform all of its  obligations
   under  this  Agreement.  The  execution,  delivery  and  performance  of this
   Agreement  by each of  Parent  and  Parent  Subsidiary  will not  violate  or
   conflict with any other agreement to which it is a party.  This Agreement has
   been duly executed and delivered by each of Parent and Parent  Subsidiary and
   constitutes a legal, valid and binding agreement of each of Parent and Parent
   Subsidiary,  enforceable  against Parent and Parent  Subsidiary in accordance
   with its terms.  Neither the execution or delivery of this  Agreement nor the
   consummation of the  transactions  contemplated  hereby by each of Parent and
   Parent  Subsidiary will (a) require any consent or approval of or filing with
   any third party,  including any  governmental or other regulatory body, other
   than filings required under the federal  securities laws, or (b) constitute a
   violation of,  conflict  with or default  under,  any  contract,  commitment,
   agreement,  understanding,  arrangement  or other  restriction of any kind to
   which  Parent or Parent  Subsidiary  is a party or by which either of them or
   their property is bound.

       3.2 Finder's  Fees.  No person or entity is, or will be,  entitled to any
   commission  or finder's fee from Parent or Parent  Subsidiary  in  connection
   with this Agreement or the transactions  contemplated herein exclusive of any
   commission or finder's fees referred to in the Merger Agreement.

     4. Termination.  The term of this Agreement  commences on the execution and
delivery of this Agreement by all of the parties  hereto and continues  until it
is terminated in accordance  with its terms.  This Agreement  shall terminate on
the earliest of (a) the Effective  Time (as defined in the Merger  Agreement) or
(b) the date 90 days after the termination of the Merger Agreement in accordance
with its terms and, in addition,  (i) the provisions of Sections 5 and 7 through
17 shall survive any termination of this  Agreement,  and (ii) the provisions of
Sections 2 and 3 shall survive for a period of one year after any termination of
this Agreement.

     5.  Expenses.  Each party hereto will pay all of its expenses in connection
with  the  transactions  contemplated  by  this  Agreement,  including,  without
limitation, the fees and expenses of its counsel and other advisers.

     6. Covenants

       6.1  Except  in  accordance   with  the  provisions  of  this  Agreement,
   Stockholder (and the Company,  pursuant to Section 6.3 hereof) agrees,  prior
   to the termination of this Agreement as provided in Section 4 above,  not to,
   directly or indirectly:

          (a) sell, transfer,  pledge, encumber,  assign or otherwise dispose of
       (including by merger, testamentary disposition,  interspousal disposition
       pursuant to a domestic relations  proceeding or otherwise or otherwise by
       operation  of  law),  or  enter  into  any  contract,   option  or  other
       arrangement or understanding with respect to the sale, transfer,  pledge,
       encumbrance,  assignment  or other  disposition  of,  any of the  Shares;
       except that  Stockholder  may  transfer  Shares,  with the prior  written
       consent of Parent which shall not be unreasonably withheld, to a trust of
       which  there  are no  beneficiaries  other  than the  parents,  spouse or
       children of Stockholder,  or otherwise make transfers for estate planning
       purposes,  so long as the trust and the trustee(s) or other transferee(s)
       thereof deliver a written agreement to Parent,  reasonably  acceptable to
       Parent, to be bound by the restrictions set forth in this Agreement,  and
       Parent receives an opinion of counsel reasonably  satisfactory to it that
       this  Agreement  is  binding on such  trust and the  trustee(s)  or other
       transferee(s)   thereof,  as  if  such  trust  and  trustee(s)  or  other
       transferee(s)  were  Stockholder.  Any action  taken in violation of this
       Section 6.1(a) shall be void and of no effect;

          (b) grant any proxies with  respect to any Shares,  deposit any Shares
       into a voting trust or enter into a voting  agreement with respect to any
       Shares; or

                                       B-3
<PAGE>

          (c) take any action to solicit, initiate or encourage any inquiries or
       proposals that constitute, or could reasonably be expected to lead to, an
       Acquisition  Proposal (as defined in the Merger  Agreement)  or engage in
       negotiations  or  discussions  with any  person  or  entity  (or group of
       persons and/or entities) other than Parent or its Affiliates  concerning,
       or provide any non-public  information to any person or entity  relating,
       to an Acquisition  Proposal or otherwise  assist or facilitate any effort
       or  attempt  by any  person or  entity  (other  than  Parent  and  Parent
       Subsidiary)  to make or implement an  Acquisition  Proposal.  Stockholder
       will   immediately   cease  and  terminate  any  existing   solicitation,
       initiation,  encouragement,  activity,  discussion or  negotiation on its
       part with any parties conducted  heretofore with respect to any proposed,
       potential or contemplated  Acquisition  Proposal,  and will notify Parent
       promptly if it becomes aware of any  Acquisition  Proposal or any request
       for non-public  information in connection with an Acquisition Proposal or
       for access to the  properties,  books or  records  of the  Company by any
       person or entity that  informs the Company (or its  officers,  directors,
       representatives, agents, Affiliates or associates) that it is considering
       making or has made an  Acquisition  Proposal.  Such notice  shall be made
       orally and in writing and shall  indicate the identity of the offeror and
       the terms and conditions of such proposal, inquiry or contact.

       6.2  Stockholder  agrees,  during the term of this  Agreement,  to notify
   Parent  promptly  of the number of any  shares of Common  Stock  acquired  by
   Stockholder after the date hereof.

       6.3 The Company  recognizes and agrees to use its best efforts to enforce
   the transfer restrictions placed on the Shares under this Agreement.

     7. Survival of Representations and Warranties. Except as expressly provided
otherwise,  all  representations,  warranties,  covenants and agreements made by
Stockholder,  Parent or Parent  Subsidiary in this  Agreement  shall survive the
termination of this Agreement as set forth in Section 4 and any investigation at
any time made by or on behalf of any party.

     8.  Notices.  All notices or other  communications  required  or  permitted
hereunder shall be in writing (except as otherwise  provided  herein),  given in
the manner provided in the Merger Agreement, and shall be deemed duly given when
received, addressed as follows:

                If to Parent or Parent Subsidiary:

                Talk.com, Inc.
                6805 Route 202
                New Hope, Pennsylvania 18938
                Aloysius T. Lawn, IV, Esq.
                Executive Vice President --General Counsel and Secretary
                Facsimile:(215) 862-1960

                With a copy to:

                Kelley Drye & Warren LLP 1200 19th Street, N.W.
                Suite 500
                Washington, D.C. 20036
                Attention:Joseph B. Hoffman, Esq.
                Facsimile:(202) 955-9792

                If to Stockholder:

                To the address and facsimile number set forth on the signature
                page opposite such Stockholder's name

                                       B-4
<PAGE>

                If to Company:

                Access One Communications Corp.
                3427 NW 55th Street
                Fort Lauderdale, FL 33309
                Attention:Kenneth G. Baritz
                Facsimile: (954) 739-2476

                With a copy to:

                Blank Rome Tenzer Greenblatt LLP
                405 Lexington Avenue
                New York, NY 10174
                Attn: Michael S. Mullman, Esq.
                Facsimile: (212) 885-5001

     9. Entire Agreement; Amendment. This Agreement, together with the documents
expressly referred to herein,  constitute the entire agreement among the parties
hereto with respect to the subject  matter  contained  herein and  supersede all
prior  agreements  and  understandings  among the parties  with  respect to such
subject  matter.  This  Agreement  may  not be  modified,  amended,  altered  or
supplemented  except by an  agreement  in writing  executed  by  Parent,  Parent
Subsidiary, Company and Stockholder.

     10.  Legend.  In  addition  to  any  other  legend  that may be required by
applicable  law,  each share certificate representing Shares that are subject to
this  Agreement  shall have endorsed, to the extent appropriate, on its face the
following words:

        THE SECURITIES REPRESENTED BY THIS CERTIFICATE MAY NOT BE OFFERED, SOLD,
        TRANSFERRED,  PLEDGED,  ASSIGNED,  HYPOTHECATED OR OTHERWISE DISPOSED OF
        UNLESS SUCH TRANSFER  COMPLIES WITH THE PROVISIONS OF A VOTING AGREEMENT
        DATED AS OF MARCH __, 2000 (THE "VOTING AGREEMENT"),  A COPY OF WHICH IS
        ON FILE AND MAY BE INSPECTED AT THE PRINCIPAL OFFICE OF THE COMPANY.  NO
        TRANSFER  OF THE  SECURITIES  WILL BE MADE ON THE  BOOKS OF THE  COMPANY
        UNLESS  ACCOMPANIED  BY  EVIDENCE OF  COMPLIANCE  WITH THE TERMS OF SUCH
        VOTING  AGREEMENT.  THE SECURITIES  REPRESENTED BY THIS  CERTIFICATE ARE
        ALSO SUBJECT TO OTHER RIGHTS AND  OBLIGATIONS AS SET FORTH IN THE VOTING
        AGREEMENT.

     11. Assigns. This Agreement shall be binding on and inure to the benefit of
the  parties  hereto  and their  respective  successors,  assigns  and  personal
representatives,  but neither this Agreement nor any of the rights, interests or
obligations hereunder shall be assigned by any of the parties hereto without the
prior written consent of the other parties.

     12.  Governing  Law.  Except as expressly set forth below,  this  Agreement
shall be governed by and construed in  accordance  with the domestic laws of the
State of  Delaware  without  giving  effect  to any  choice or  conflict  of law
provision or rule  (whether of the State of Delaware or any other  jurisdiction)
that would cause the application of the laws of any jurisdiction  other than the
State of Delaware. Each of the parties hereto submits to the jurisdiction of any
state or federal court sitting in the  Commonwealth of Virginia in any action or
proceeding  arising  out of or relating  to this  Agreement  and agrees that all
claims in respect of the action or proceeding may be heard and determined in any
such court.  Each party hereto also agrees not to bring any action or proceeding
arising out of or relating to this  Agreement  in any other  court.  Each of the
parties hereto waives any defense of  inconvenient  forum to the  maintenance of
any  action or  proceeding  so  brought  and  waives  any bond,  surety or other
security that might be required of any other party with respect thereto.


                                       B-5
<PAGE>

Each party hereto appoints C-T Corporation  (the "Process  Agent") as his or its
agent to  receive  on his or its behalf  service  of copies of the  summons  and
complaint  and  any  other  process  that  might  be  served  in the  action  or
proceeding.  Any party  hereto may make service on any other party by sending or
delivering  a copy of the  process  (A) to the party to be served at the address
and in the manner  provided  for the giving of notices in Section 8 above or (B)
to the party to be served in care of the Process Agent at the address and in the
manner  provided  for the giving of notices in Section 8 above.  Nothing in this
Section 12,  however,  shall affect the right of any party hereto to serve legal
process in any other  manner  permitted  by law or at equity.  Each party hereto
agrees that a final  judgment in any action or  proceeding  so brought  shall be
conclusive  and may be enforced by suit on the  judgment or in any other  manner
provided by law or at equity.  EACH OF PARENT,  PARENT  SUBSIDIARY,  COMPANY AND
STOCKHOLDER HEREBY  IRREVOCABLY  WAIVES, TO THE FULLEST EXTENT PERMITTED BY LAW,
ALL RIGHTS TO TRIAL BY JURY IN ANY ACTION,  PROCEEDING OR COUNTERCLAIM  (WHETHER
BASED UPON  CONTRACT,  TORT OR  OTHERWISE)  ARISING  OUT OF OR  RELATING TO THIS
AGREEMENT OR ANY OF THE TRANSACTIONS CONTEMPLATED HEREBY.

     13. Injunctive  Relief.  The parties agree that in the event of a breach of
any provision of this Agreement,  the aggrieved party may be without an adequate
remedy at law. The parties  therefore agree that in the event of a breach of any
provision of this Agreement,  the aggrieved party shall be entitled to obtain in
any court of  competent  jurisdiction  a decree of  specific  performance  or to
enjoin  the  continuing  breach  of such  provision,  in each case  without  the
requirement that a bond be posted and without having to prove actual damages, as
well as to obtain damages for breach of this Agreement.  By seeking or obtaining
such relief, the aggrieved party will not be precluded from seeking or obtaining
any other relief to which it may be entitled.

     14.  Counterparts;  Facsimile  Signatures.  This Agreement may be executed,
including  execution  by facsimile, in any number of counterparts, each of which
shall  be  deemed  to  be an original and all of which together shall constitute
one and the same document.

     15.  Severability.  Any term or provision of this Agreement that is invalid
or  unenforceable  in  any  jurisdiction  shall,  as to  such  jurisdiction,  be
ineffective  to the  extent  of  such  invalidity  or  unenforceability  without
rendering  invalid or  unenforceable  the remaining terms and provisions of this
Agreement or affecting  the  validity or  enforceability  of any of the terms or
provisions of this Agreement in any other jurisdiction. If any provision of this
Agreement  is  so  broad  as  to  be  unenforceable,  such  provision  shall  be
interpreted to be only so broad as is enforceable.

     16.  Further  Assurances.  Each party hereto shall execute and deliver such
additional  documents  and  take  such additional actions as may be necessary or
desirable to consummate the transactions contemplated by this Agreement.

     17.  Third Party  Beneficiaries.  Nothing in this  Agreement,  expressed or
implied,  shall be construed to give any person or entity other than the parties
hereto any legal or equitable right,  remedy or claim under or by reason of this
Agreement or any provision contained herein.


                                       B-6
<PAGE>

     IN WITNESS WHEREOF, Parent, Parent Subsidiary, Stockholder and Company have
executed  this  Agreement or caused this  Agreement to be executed by their duly
authorized  officers,  as the  case may be,  each as of the date and year  first
above written.

                                        ACCESS ONE COMMUNICATIONS CORP.


                                        By: /s/ Kenneth G. Baritz
                                          -------------------------------------

                                        Name: Kenneth G. Baritz
                                        Title: CEO


                                        ALADDIN ACQUISITION CORP.


                                        By: /s/ Aloysius T. Lawn IV
                                          -------------------------------------

                                        Name: Aloysius T. Lawn IV
                                        Title:


                                        TALK.COM, INC.


                                        By: /s/ Aloysius T. Lawn IV
                                          -------------------------------------

                                        Name:
                                        Title:



<TABLE>
<S>                                      <C>
                                                   /s/ Kenneth G. Baritz
           6558 Landings Ct.             ----------------------------------------
            Boca Raton, FL 33496                     Kenneth G. Baritz
                                                      /s/ Kevin Griffo
           3837 Norbury Ct.              ----------------------------------------
           Orlando, FL 32835                            Kevin Griffo
                                                   /s/ William M. Rogers
-----------------------------------      ----------------------------------------

                                                    /s/ Frank G. Rogers
-----------------------------------      ----------------------------------------

                                                    /s/ Robert J. Rogers
-----------------------------------      ----------------------------------------


</TABLE>

                                       B-7
<PAGE>


<TABLE>
<S>                                      <C>
                                                   /s/ Michael E. Burman
-----------------------------------      ----------------------------------------

                                                     /s/ Leonard Baritz
-----------------------------------      ----------------------------------------

                                                      /s/ Lynn Minella
-----------------------------------      ----------------------------------------

                                                       /s/ W. Minella
-----------------------------------      ----------------------------------------
                                                   Pursuit Holding Corp.
                                                   by Wesly Minella, CEO
                                                      /s/ Paul H. Riss
-----------------------------------      ----------------------------------------
                                                 eLEC Communications Corp.
                                                    by Paul H. Riss, CEO
          MCG Finance Corporation
           1100 Wilson Blvd.
             Arlington, VA 72209                    /s/ Steven F. Tunney
-----------------------------------      ----------------------------------------
                                                          COO/CFO

</TABLE>


                                       B-8
<PAGE>

                                    EXHIBIT A

<TABLE>
<CAPTION>
STOCKHOLDER                                             NUMBER OF SHARES
------------------------------------                    -----------------
<S>                                                      <C>
eLEC Communications, Inc. ............................     3,930,000
Kenneth G. Baritz ....................................     2,815,000
Wesly Minella ........................................     1,117,500
Lynn Minella .........................................       680,000
Joel Dupre ...........................................       306,000
Kevin Griffo .........................................       300,000
Michael Burman .......................................       300,000
Len Baritz ...........................................       200,000
Bill Rogers ..........................................     1,992,503
Frank Rogers .........................................       971,953
Bob Rogers ...........................................       728,965
Christian Rogers .....................................       242,988
William Rogers II ....................................       242,988
MCG Credit Corporation ...............................    2,057,889 *
</TABLE>

* Warrants

                                       B-9
<PAGE>

                                  SCHEDULE 2.1
                                      NONE.

                                      B-10
<PAGE>

                                  SCHEDULE 2.2
                                      NONE.

                                      B-11
<PAGE>

                                                                         ANNEX C


                            INDEMNIFICATION AGREEMENT

     THIS  INDEMNIFICATION  AGREEMENT (this "Agreement") is made effective March
24,  2000 by and among Talk.com, Inc., a Delaware corporation, ("Purchaser") and
Access  One Communications Corp., a New Jersey corporation (the "Company" or the
"Surviving Corporation").

     WHEREAS, Purchaser, Aladdin Acquisition Corp., a Delaware corporation and a
wholly-owned  subsidiary  of Purchaser  ("Merger  Subsidiary"),  and the Company
entered into an  Agreement  and Plan of Merger dated March 24, 2000 (the "Merger
Agreement"),  providing  for the merger of Merger  Subsidiary  with and into the
Company (the "Merger").

     NOW,  THEREFORE,  in consideration of the premises and the mutual covenants
set forth herein,  and as an inducement  to consummate  the Merger,  the parties
hereto hereby agree as follows:

     1.  Defined  Terms.  Capitalized terms used and not defined herein have the
respective meanings ascribed to them in the Merger Agreement.

     2. Indemnification by the Company and the Stockholders.

     (a) Subject to the  limitations of Section 2(b), the Company,  prior to the
Effective  Time  agrees,  and all of the  holders  of the  Company's  securities
(including but not limited to holders of capital stock, warrants and/or options)
(the "Stockholders"),  jointly and severally, after the Effective Time agree, to
indemnify  in full  Purchaser,  Merger  Subsidiary  and the  Company  and  their
respective   officers,    directors,    employees,   agents   and   shareholders
(collectively,  the  "Purchaser  Indemnified  Parties")  and hold them  harmless
against any loss,  liability,  deficiency,  damage,  expense or cost  (including
reasonable legal expenses), actually incurred or paid (collectively,  "Losses"),
which Purchaser  Indemnified  Parties may suffer,  sustain or become subject to,
prior to the first  anniversary  of the  Effective  Time, as a result of (i) any
misrepresentation  in any of the  representations  and warranties of the Company
contained in the Merger Agreement or in any exhibits, schedules, certificates or
other  documents  delivered  or to be  delivered  by or on behalf of the Company
pursuant  to the  terms of the  Merger  Agreement  or  otherwise  referenced  or
incorporated in the Merger Agreement (collectively,  the "Company Documents") or
(ii) any breach of, or failure to  perform,  any  agreement  or  covenant of the
Company  or the  Stockholders  contained  in the  Merger  Agreement,  the Voting
Agreement,  this  Agreement  or  any  of the  Company  Documents  (collectively,
"Purchaser Losses").

     (b) The  Company  and the  Stockholders  will be  liable  to the  Purchaser
Indemnified  Parties for any Purchaser Losses (i) only if Purchaser  Indemnified
Parties  deliver to the Company and the  Stockholders  written  notice,  setting
forth in reasonable  detail the identity,  nature and amount of Purchaser Losses
related to such claim or claims prior to the first  anniversary of the Effective
Time and (ii) only if the aggregate  amount of all Purchaser  Losses exceeds One
Million Dollars  ($1,000,000) (the "Basket  Amount"),  in which case the Company
and the Stockholders  shall be obligated to indemnify the Purchaser  Indemnified
Parties for the excess of the aggregate amount of all such Purchaser Losses over
the Basket Amount. A Purchaser Indemnified Party's failure to provide the detail
required by clause (i) in the preceding  sentence shall not constitute  either a
breach of this Agreement by the Purchaser Indemnified Party or any basis for the
Company or the Stockholders to assert that a Purchaser Indemnified Party did not
comply  with the terms of this  Section  2  sufficient  to cause  the  Purchaser
Indemnified   Party  to  have   waived   its  rights   under  this   Section  2.
Notwithstanding  the foregoing,  the Company and the  Stockholders  shall not be
liable for Purchaser Losses that cannot be satisfied from the proceeds of Parent
Shares held pursuant to the Escrow Agreement.
<PAGE>

     3. Indemnification by Purchaser.

     (c)  Subject  to the  limitations  of  Section  3(b),  Purchaser  agrees to
indemnify in full the Stockholders  (collectively,  the "Stockholder Indemnified
Parties") and hold them harmless against any Losses which any of the Stockholder
Indemnified Parties may suffer,  sustain or become subject to prior to the first
anniversary of the Effective Time: (i) as a result of any  misrepresentation  in
any of the  representations  and  warranties of Purchaser and Merger  Subsidiary
contained  in the  Merger  Agreement  and (ii) as a result of any  breach of, or
failure to perform, any agreement of Purchaser or Merger Subsidiary contained in
the Merger Agreement (collectively, "Stockholder Losses").

     (d) Purchaser will be liable to the Stockholder Indemnified Parties for any
Stockholder Losses only if Stockholder  Indemnified Parties deliver to Purchaser
written  notice,  setting  forth in reasonable  detail the identity,  nature and
amount of Stockholder  Losses related to such claim or claims prior to the first
anniversary of the Effective Time. A Stockholder  Indemnified Party's failure to
provide  the detail  required by the  preceding  sentence  shall not  constitute
either a breach of this  Agreement  by the  Company or the  Stockholders  or any
basis for  Purchaser  to assert  that the  Company or the  Stockholders  did not
comply with the terms of this Section 3  sufficient  to cause either the Company
or the Stockholders to have waived their rights under this Section 3.

     4. Method of Asserting Claims. As used herein, an "Indemnified Party" shall
refer to a "Purchaser Indemnified Party" or "Stockholder  Indemnified Party," as
applicable,  the  "Notifying  Party"  shall  refer  to the  party  hereto  whose
Indemnified  Parties  are  entitled  to  indemnification   hereunder,   and  the
"Indemnifying Party" shall refer to the party hereto obligated to indemnify such
Notifying Party's Indemnified Parties.

     (e) In the event that any of the Indemnified Parties is made a defendant in
or party to any action or proceeding, judicial or administrative,  instituted by
any third party for  liabilities (or the related costs or expenses of which) are
Losses  (any such  third  party  action or  proceeding  being  referred  to as a
"Claim"),  the Notifying Party shall give the  Indemnifying  Party prompt notice
thereof.  The  failure to give such  notice  shall not  affect  any  Indemnified
Party's  ability to seek  reimbursement  unless such failure has  materially and
adversely  affected the  Indemnifying  Party's ability to defend  successfully a
Claim.  The  Indemnifying  Party  shall be  entitled  to contest and defend such
Claims  provided  that the  Indemnifying  Party (i) has a  reasonable  basis for
concluding that such defense may be successful and (ii) diligently  contests and
defends  such Claim.  Notice of the  intention so to contest and defend shall be
given by the  Indemnifying  Party to the  Notifying  Party  within  twenty  (20)
business  days after the  Notifying  Party's  notice of such Claim (but,  in all
events,  at least five (5)  business  days prior to the date that answer to such
Claims is due to be filed).  Such  contest and  defense  shall be  conducted  by
reputable  attorneys  employed by the  Indemnifying  Party.  The Notifying Party
shall be entitled at any time, at its own cost and expense  (which expense shall
not constitute a Loss unless the Notifying Party reasonably  determines that the
Indemnifying  Party is not adequately  representing or, because of a conflict of
interest,  may  not  adequately  represent,  any  interests  of the  Indemnified
Parties,  and  only  to the  extent  that  such  expenses  are  reasonable),  to
participate  in such contest and defense and to be  represented  by attorneys of
its or their own choosing.  If the Notifying Party elects to participate in such
defense,  the Notifying Party will cooperate with the Indemnifying  Party in the
conduct of such defense.  Neither the Notifying Party nor the Indemnifying Party
may concede,  settle or  compromise  any Claim  without the consent of the other
party,  which consents will not be unreasonably  withheld.  Notwithstanding  the
foregoing,  (i) if a Claim seeks equitable  relief or (ii) if the subject matter
of a Claim relates to the ongoing  business of any of the  Indemnified  Parties,
which Claim, if decided against any of the Indemnified Parties, would materially
adversely  affect the ongoing  business or reputation of any of the  Indemnified
Parties,  then,  in each such  case,  the  Indemnified  Parties  alone  shall be
entitled to contest,  defend and settle such Claim in the first instance and, if
the  Indemnified  Parties  do not  contest,  defend or settle  such  Claim,  the
Indemnifying  Party  shall have the right to contest and defend (but not settle)
such Claim.

     (f) In the event any  Indemnified  Party  should  have a claim  against any
Indemnifying  Party that does not  involve a Claim,  the  Notifying  Party shall
deliver a notice of such claim with  reasonable  promptness to the  Indemnifying
Party. If the Indemnifying Party notifies the Notifying Party that it


                                       C-2
<PAGE>

does not  dispute  the claim  described  in such  notice or fails to notify  the
Notifying  Party  within  thirty (30) days after  delivery of such notice by the
Notifying Party whether the  Indemnifying  Party disputes the claim described in
such notice,  the Loss in the amount  specified in the Notifying  Party's notice
will be  conclusively  deemed a  liability  of the  Indemnifying  Party  and the
Indemnifying Party shall pay the amount of such Loss to the Indemnified Party on
demand. If the Indemnifying Party has timely disputed its Liability with respect
to such claims,  the Chief Executive  Officers of each of the Indemnifying Party
and the Notifying  Party (or the principal  individuals  involved in the case of
the  Stockholders)  will proceed in good faith to negotiate a resolution of such
dispute,  and if not resolved  through the  negotiations of such Chief Executive
Officers or principal  individuals  within sixty (60) days after the delivery of
the  Notifying  Party's  notice of such claims,  such dispute  shall be resolved
fully and finally by an  arbitrator  selected  pursuant  to, and an  arbitration
governed  by  the  Commercial  Arbitration  Rules  of the  American  Arbitration
Association.  The  arbitrator  shall resolve the dispute within thirty (30) days
after  selection and judgment on the award  rendered by such  arbitrator  may be
entered in any court of competent jurisdiction.

     (g) After the  Closing,  the  rights  set forth in this  Agreement  and the
Escrow  Agreement shall be each party's sole and exclusive  remedies against the
other party hereto for  misrepresentations or breaches of covenants contained in
the  Merger   Agreement   or  this   Agreement   and  the   Related   Documents.
Notwithstanding  the  foregoing,   nothing  herein  shall  prevent  any  of  the
Indemnified  Parties from bringing an action based upon  allegations of fraud or
other intentional  breach of an obligation of or with respect to either party in
connection  with  the  Merger  Agreement  or  this  Agreement  and  the  Related
Documents.  In  the  event  such  action  is  brought,  the  prevailing  party's
attorneys' fees and costs shall be paid by the nonprevailing party.

     5. Contribution. In order to provide for just and equitable contribution in
circumstances  in which the  indemnification  provided for in this Agreement for
any reason is held to be  unenforceable  although  applicable in accordance with
its terms,  the  Stockholders,  jointly and  severally,  agree to contribute the
Escrow Amount to satisfy the Purchaser Losses.

     6.   Counterparts.   This   Agreement  may  be  executed  in  two  or  more
counterparts,  each  of  which  shall  be  deemed  an  original but all of which
together shall constitute one and the same instrument.

     7. No Third-Party  Beneficiaries.  Notwithstanding any term or provision of
this  Agreement,  this  Agreement  does not create any right of  subrogation  or
enforcement  on the part of (and shall not inure to the  benefit  of) any person
other than the  parties  hereto or their  respective  successors  and  permitted
assigns.

     8.  Governing  Law;  Forum;  Jury Trial  Waiver.  THIS  AGREEMENT  SHALL BE
GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE DOMESTIC LAWS OF THE STATE OF
DELAWARE  WITHOUT  GIVING  EFFECT TO ANY CHOICE OR CONFLICT OF LAW  PROVISION OR
RULE  (WHETHER OF THE STATE OF DELAWARE  OR ANY OTHER  JURISDICTION)  THAT WOULD
CAUSE THE  APPLICATION OF THE LAWS OF ANY  JURISDICTION  OTHER THAN THE STATE OF
DELAWARE.  Each of the  parties  submits  to the  jurisdiction  of any  state or
federal  court  sitting  in  the  Commonwealth  of  Virginia  in any  action  or
proceeding  arising  out of or relating  to this  Agreement  and agrees that all
claims in respect of the action or proceeding may be heard and determined in any
such court. Each party also agrees not to bring any action or proceeding arising
out of or relating to this  Agreement  in any other  court.  Each of the parties
waives any defense of  inconvenient  forum to the  maintenance  of any action or
proceeding so brought and waives any bond,  surety or other  security that might
be required of any other party with  respect  thereto.  Each party  appoints C-T
Corporation  (the "Process  Agent") as his or its agent to receive on his or its
behalf service of copies of the summons and complaint and any other process that
might be served in the action or  proceeding.  Any party may make service on any
other party by sending or  delivering  a copy of the process (A) to the party to
be served at the address and in the manner provided for the giving of notices in
Section 10 below or (B) to the party to be served in care of the  Process  Agent
at the address and in the manner  provided  for the giving of notices in Section
10 below.  Nothing in this  Section 8,  however,  shall  affect the right of any
party to


                                       C-3
<PAGE>

serve legal  process in any other  manner  permitted  by law or at equity.  Each
party agrees that a final  judgment in any action or proceeding so brought shall
be conclusive and may be enforced by suit on the judgment or in any other manner
provided  by law or at equity.  EACH PARTY  HEREBY  IRREVOCABLY  WAIVES,  TO THE
FULLEST  EXTENT  PERMITTED  BY LAW,  ALL RIGHTS TO TRIAL BY JURY IN ANY  ACTION,
PROCEEDING  OR  COUNTERCLAIM  (WHETHER  BASED ON  CONTRACT,  TORT OR  OTHERWISE)
ARISING  OUT OF OR  RELATING  TO  THIS  AGREEMENT  OR  ANY  OF THE  TRANSACTIONS
CONTEMPLATED HEREBY.

     9.  Assignability.  This  Agreement  shall not be  assignable  by any party
hereto without the prior written consent of the other parties hereto;  provided,
however,  that in the event of the death of any Stockholder,  such Stockholder's
estate, personal representatives,  executors,  heirs and legatees shall be bound
hereby as if a party hereto.

     10.  Notices. Any notices required to be given hereunder shall be delivered
in  accordance  with  Section  9(g) of the Merger Agreement, with notices to the
Stockholders  being  sent to the respective addresses specified on the signature
pages hereof.

     11. Entire  Agreement.  This Agreement  (together with the Merger Agreement
and the Related  Documents)  constitutes the entire agreement and supersedes all
prior  agreements and  understandings,  both written and oral, among the parties
with respect to the subject matter hereof.

     12.  Severability.  If any term or other  provision  of this  Agreement  is
invalid, illegal or unenforceable,  all other provisions of this Agreement shall
remain in full force and effect so long as the  economic or legal  substance  of
the transactions  contemplated  hereby is not affected in any manner  materially
adverse to any party.

     IN WITNESS WHEREOF,  the undersigned have executed this Agreement effective
on the date first set forth above.

                                        TALK.COM, INC.


                                        By: /s/ Aloysius T. Lawn IV
                                           ------------------------------------

                                        Its: EVP - General Counsel & Secretary


                                        ACCESS ONE COMMUNICATIONS CORP.


                                        By: /s/ K. Baritz
                                           ------------------------------------

                                        Its: CEO

                                       C-4
<PAGE>

                                                                         ANNEX D



                                     FORM OF
                                ESCROW AGREEMENT

     This  ESCROW AGREEMENT (the "Agreement") is dated effective       , 2000 by
and   among   TALK.COM,   INC.,   a  Delaware  corporation  ("Parent"),  ALADDIN
ACQUISITION  CORP.,  a  Delaware  corporation  and  a wholly-owned subsidiary of
Parent  ("Parent  Subsidiary"),  ACCESS  ONE  COMMUNICATIONS CORP., a New Jersey
corporation  (the "Target"), KENNETH G. BARITZ (the "Representative"), and     ,
(the "Escrow Agent").

                              W I T N E S S E T H

     WHEREAS, Parent, Parent Subsidiary and Target entered into an Agreement and
Plan of Merger dated March 24, 2000 (the "Merger Agreement"),  pursuant to which
Parent agreed to acquire all of the  outstanding  shares of voting common stock,
$0.00 1 par value per share (the "Common  Stock"),  of the Target  pursuant to a
merger of Parent Subsidiary with and into Target (the "Merger");

     WHEREAS,  at and as of the  effective  time of the  Merger  each  holder of
Common Stock,  including holders of warrants convertible into Common Stock, will
be  converted  into the right to  receive a certain  number of  Parent's  common
stock, par value $0.01 per share (the "Parent Shares");

     WHEREAS,  certain  indemnification   obligations  exist  under  the  Merger
Agreement and the Indemnification Agreement (as defined in the Merger Agreement)
and these indemnification obligations are secured by the pledge of the amount of
Parent  Shares as  provided  in the Merger  Agreement  (constituting  10% of the
Merger   Consideration)   and  identified  on  Exhibit  A  attached  hereto  and
incorporated  herein (the "Pledged Stock") by the holders thereof  ("Pledgees");
and

     WHEREAS,  to provide  for the  appropriate  administration  of the  Pledged
Stock,  Target,  Parent  and Parent  Subsidiary  desire to  establish  an escrow
account  with the Escrow  Agent  subject to the terms and  conditions  set forth
herein.

     NOW, THEREFORE,  in consideration of the foregoing and the mutual covenants
and agreements contained herein, the receipt and sufficiency of which are hereby
acknowledged,   Parent,   Parent   Subsidiary,   Target  and  the  Escrow  Agent
(collectively, the "Parties" and sometimes,  individually, a "Party"), intending
to be legally bound, hereby agree as follows:

     1.  Appointment.  Parent,  Parent  Subsidiary and Target hereby appoint the
Escrow  Agent  as  escrow  agent,  and the  Escrow  Agent  hereby  accepts  such
appointment,  on the  terms  and  conditions  set forth  herein.  Target  hereby
appoints  the  Representative  to act as the agent of the holders of the Pledged
Stock hereunder, which Representative shall have full authority to act on behalf
of the Pledgees with respect to the Pledged Stock for purposes of this Agreement
and the Indemnification Agreement.

     2. Establishment of Escrow.

     (a)  Concurrently  herewith,  Target is depositing  stock  certificates and
warrant  certificates  representing  the  Pledged  Stock with the Escrow  Agent,
together with stock powers executed in blank related thereto.

     (b) The Escrow Agent shall hold and disburse  the Pledged  Stock  deposited
with the Escrow Agent under this Agreement (the "Escrow Stock")  pursuant to and
in accordance with this Agreement.

     (c) The  Escrow  Agent  shall  disburse  Escrow  Stock only when and to the
extent required by Section 3 hereof.
<PAGE>

     3. Release from Escrow. Escrow Period.

     (a) Parent and Parent  Subsidiary  may at any time,  and from time to time,
prior to the termination of this Agreement  deliver written  instructions to the
Escrow  Agent  directing  the Escrow  Agent to disburse  all or a portion of the
Escrow  Stock to any person  (including  Parent and  Parent  Subsidiary)  in the
amounts  specified  therein  for the  purpose  (but  only  for the  purpose)  of
satisfying  any  obligation  based on,  arising from or in  connection  with all
claims for indemnification  asserted in writing by the Parent, Parent Subsidiary
or Surviving  Corporation  pursuant to the Indemnification  Agreement.  Promptly
after  receipt of these  instructions  and in any event  within 3 business  days
thereafter,  the  Escrow  Agent  shall  send a copy  of  these  instructions  to
Representative  and shall notify Parent and Parent  Subsidiary in writing of the
date on which this copy was sent. On the fifteenth  business day after  delivery
of these  instructions to  Representative,  and provided that the Representative
has not  objected  to such  notice in writing  delivered  to both the Parent and
Escrow  Agent  and  the  dispute  has  not  been  resolved  as  provided  in the
Indemnification  Agreement,  Escrow  Agent  shall  release  to Parent and Parent
Subsidiary   all  or  part  of  the  Escrow  Stock  in  accordance   with  these
instructions.   All  such  disputes   shall  be  resolved  as  provided  in  the
Indemnification Agreement.

     (b) On or promptly after , 2001,  or, if earlier,  on the date on which the
Representative,  Parent and  Parent  Subsidiary  deliver  to the Escrow  Agent a
written  statement  that no  further  liability  exists  pursuant  to the Merger
Agreement, the Escrow Agent shall disburse to the Pledgees all Escrow Stock then
held by it (i)  less  any  amounts  which it shall  have  then  previously  been
instructed  to  disburse  pursuant  to  Section  3(a)  hereof but shall not have
disbursed for any reason.

     (c) Upon  receipt  by the  Escrow  Agent  from time to time and at any time
during the term of this Agreement of joint written instructions  executed by the
Representative,  Parent and Parent  Subsidiary  or a court order or  arbitration
award directing  disbursement  of Escrow Stock,  the Escrow Agent shall promptly
disburse  Escrow  Stock  then  held  by it to the  persons  and  in the  amounts
specified therein.

     (d) Notwithstanding  anything contained herein to the contrary,  the Escrow
Agent  shall not be required  at any time to  disburse  more than the  aggregate
amount of Escrow Stock then held by it.

     (e) Nothing contained herein shall obligate or be construed to obligate the
Representative,  Parent and Parent  Subsidiary to submit any dispute or claim to
arbitration.

     (f)  This  Agreement,  except  Sections  4, 5 and  6,  shall  terminate  on
disbursement of all Escrow Stock.

     4. Responsibilities and Duties of Escrow Agent.

     (a) The  Escrow  Agent  shall not incur any  liability  for  following  the
instructions herein contained or provided for in any written  instructions given
jointly by the Representative,  Parent and Parent Subsidiary.  In the event that
the Escrow Agent shall be uncertain as to its duties or rights hereunder,  shall
fail to receive written  instructions or shall receive  instructions,  claims or
demands from any other Party which,  in its  opinion,  conflict  with any of the
provisions  of this  Agreement,  it shall be entitled to refrain from taking any
action and its sole  obligation  shall be to keep  safely all  property  held in
escrow  until it shall be  directed  otherwise  in  writing  by all of the other
Parties or by a final order or judgment of a court of competent jurisdiction.

     (b) The  Escrow  Agent  may  rely and  shall  be  protected  in  acting  or
refraining from acting on any written notice,  instruction or request  furnished
to it  hereunder.  The Escrow  Agent shall not have any  responsibility  for the
genuineness  or  validity  of any  document or other  material  presented  to or
deposited with it nor any liability for any action taken, suffered or omitted in
accordance with any written  instructions or certificates  given to it hereunder
and believed by it to be signed by the proper party or parties.

     (c) The Escrow Agent shall not be liable for any action taken by it in good
faith  and  believed  by it to be  authorized  or  within  the  rights or powers
conferred on it by this Agreement.  The Escrow Agent may consult with counsel of
its choice, and shall not be liable for any action taken, suffered or omitted by
it in good faith in accordance with the opinion of such counsel.


                                       D-2
<PAGE>

     (d) The Escrow Agent shall not be required to institute  legal  proceedings
of any  kind  and  shall  not be  required  to  initiate  or  defend  any  legal
proceedings  that may be instituted  against it by third parties with respect to
the subject matter of this  Agreement.  If the Escrow Agent does elect to act it
will do so only to the extent that it is indemnified to its satisfaction against
the cost and expense of such defense or initiation.

     (e) The duties and  responsibilities  of the Escrow  Agent are those herein
specifically  provided  and no  other.  The  Escrow  Agent  shall  not  have any
liability under, or duty to inquire into, the terms and provisions of the Merger
Agreement or of any other  agreement or instrument,  other than this  Agreement.
Its duties are  ministerial  in nature and the Escrow  Agent shall not incur any
liability  whatsoever  other  than  for  its own  willful  misconduct  or  gross
negligence.

     5.  Indemnification.  Parent,  Parent Subsidiary and the  Representative on
behalf of the Pledgees hereby, jointly and severally, agree to indemnify, defend
and hold the Escrow Agent  harmless  from and against any and all loss,  damage,
tax,  liability and expense that may be incurred by the Escrow Agent arising out
of or in connection with its duties,  obligations or performance as escrow agent
under  this  Agreement,  except as caused by its  gross  negligence  or  willful
misconduct,  including the legal costs and expenses of defending  itself against
or  initiating  any  claim or  liability  in  connection  with  its  performance
hereunder. The terms of this paragraph shall survive the termination of (i) this
Agreement and, (ii) with respect to claims arising in connection with the Escrow
Agent's  duties while acting as such,  the  resignation or removal of the Escrow
Agent.

     6. Expenses of Escrow Agent. The  Representative on behalf of the Pledgees,
Parent and Parent Subsidiary,  jointly and severally,  agree to pay or reimburse
the Escrow  Agent on  request  for all  expenses,  disbursements  and  advances,
including reasonable  attorneys' fees, incurred or made by it in connection with
carrying out its duties hereunder.

     7. Discharge and  Resignation of Escrow Agent.  The Escrow Agent may resign
and be  discharged  from its  duties or  obligations  hereunder  by  giving  the
Representative,  Parent and Parent  Subsidiary  at least 30 days prior notice in
writing of such resignation, but such resignation shall not be effective until a
successor  escrow agent shall have been  appointed  and shall have accepted such
appointment in writing. As soon as practicable after its resignation, the Escrow
Agent  shall  turn  over  to  a  successor   escrow   agent   appointed  by  the
Representative, Parent and Parent Subsidiary the Escrow Stock on presentation of
the document  appointing the successor  escrow agent and its acceptance  thereof
whereupon all of the Escrow Agent's duties and obligations hereunder shall cease
and terminate.  If no successor  escrow agent is so appointed  within the 30 day
period  following  such notice of  resignation,  the resigning  Escrow Agent may
petition any court of competent  jurisdiction for the appointment of a successor
escrow agent.

     8.  Notice.  All notices required or permitted to be given pursuant to this
Agreement  shall  be  given  in  writing,  shall be transmitted by registered or
certified mail, postage prepaid, and shall be addressed as follows:

       When Escrow Agent is the intended recipient:

            [NAME AND ADDRESS]
            Attention:

       If to Parent or Parent Subsidiary:
            Talk.com, Inc.
            6805 Route 202
            New Hope, PA 18938
            Attention: Aloysius T. Lawn, IV, Esq.
            Executive Vice President -- General Counsel and Secretary
            Facsimile: (215) 862-1960

                                       D-3
<PAGE>

       With a copy to

            Kelley Drye & Warren LLP 200 19th Street, N.W.
            Suite 500
            Washington, D.C. 20036
            Attention: Joseph B. Hoffman, Esq.
            Facsimile:  (202) 955-9792

       When the Pledgees or the Representative are the intended recipients:

            Kenneth G. Baritz
            3427 NW 55th Street
            Fort Lauderdale, FL
            Facsimile: (954) 739-2476

     A Party may designate a new address to which notices  required or permitted
to be given pursuant to this Agreement shall thereafter be transmitted by giving
written notice to that effect to the other Parties.  Each notice  transmitted in
the  manner  described  in this  Section 8 shall be  deemed to have been  given,
received  and become  effective  for all purposes at the time it shall have been
delivered to the addressee as indicated by the return receipt.

     9. Entire Agreement;  Binding Effect;  Assignment. The terms and provisions
of this Agreement  together with the  Indemnification  Agreement  constitute the
entire agreement  between the Parties with respect to the subject matter hereof.
This  Agreement  shall be binding on and inure to the benefit of the Parties and
their respective successors and assigns. No Party shall assign any of its rights
or delegate  any of its duties  under this  Agreement  (by  operation  of law or
otherwise)  without the prior written consent of the other Parties.  In the case
of any  inconsistency  or conflict  between the provisions of this Agreement and
the provisions of the Merger  Agreement,  the provisions of this Agreement shall
govern.

     10.  Amendments.  The Escrow Agent shall not be bound by any  modification,
amendment,  termination,   cancellation,  rescission  or  supersession  of  this
Agreement  unless the same  shall be in  writing  and signed by all of the other
Parties and, if its rights,  duties,  immunities or  indemnities as Escrow Agent
are  affected  thereby,  unless it shall  have given its prior  written  consent
thereto.

     11. Governing Law; Jurisdiction.  Except as expressly set forth below, this
Agreement  shall be governed by and  construed in  accordance  with the domestic
laws of the State of Delaware without giving effect to any choice or conflict of
law  provision  or  rule  (whether  of  the  State  of  Delaware  or  any  other
jurisdiction)  that would cause the application of the laws of any  jurisdiction
other  than  the  State  of  Delaware.  Each  of  the  Parties  submits  to  the
jurisdiction  of any state or  federal  court  sitting  in the  Commonwealth  of
Virginia  in any  action  or  proceeding  arising  out of or  relating  to  this
Agreement and agrees that all claims in respect of the action or proceeding  may
be heard and  determined in any such court.  Each Party also agrees not to bring
any action or  proceeding  arising out of or relating to this  Agreement  in any
other court. Each of the parties hereto waives any defense of inconvenient forum
to the  maintenance  of any action or proceeding so brought and waives any bond,
surety or other  security that might be required of any other Party with respect
thereto. Each Party appoints C-T Corporation (the "Process Agent") as his or its
agent to  receive  on his or its behalf  service  of copies of the  summons  and
complaint  and  any  other  process  that  might  be  served  in the  action  or
proceeding.  Any  Party  may make  service  on any  other  Party by  sending  or
delivering  a copy of the  process  (A) to the Party to be served at the address
and in the manner  provided  for the giving of notices in Section 8 above or (B)
to the party to be served in care of the Process Agent at the address and in the
manner  provided  for the giving of notices in Section 8 above.  Nothing in this
Section 11, however,  shall affect the right of any Party to serve legal process
in any other  manner  permitted  by law or at equity.  Each Party  agrees that a
final  judgment in any action or proceeding  so brought shall be conclusive  and
may be enforced by suit on the judgment or in any other  manner  provided by law
or at equity. EACH OF PARENT, PARENT SUBSIDIARY, TARGET,


                                       D-4
<PAGE>

REPRESENTATIVE  (ON BEHALF OF  PLEDGEES)  AND ESCROW  AGENT  HEREBY  IRREVOCABLY
WAIVES,  TO THE FULLEST EXTENT  PERMITTED BY LAW, ALL RIGHTS TO TRIAL BY JURY IN
ANY ACTION,  PROCEEDING  OR  COUNTERCLAIM  (WHETHER  BASED ON CONTRACT,  TORT OR
OTHERWISE)  ARISING  OUT  OF OR  RELATING  TO  THIS  AGREEMENT  OR  ANY  OF  THE
TRANSACTIONS CONTEMPLATED HEREBY.

     12.  Headings;  Counterparts.  The  headings  in  this  Agreement have been
inserted  for  convenience  of reference only, shall not be considered a part of
this  Agreement  and shall not limit, modify or affect in any way the meaning or
interpretation  of this Agreement. This Agreement may be signed in any number of
counterparts.

     13. No  Modification  of Merger  Agreement.  Except as  expressly  provided
herein,  the rights and obligations of Parent,  Parent  Subsidiary and Target in
this Agreement  shall in no way affect their  respective  rights and obligations
under the Merger Agreement.


                                       D-5
<PAGE>

     IN WITNESS WHEREOF, the Parties have duly executed this Agreement effective
the date first above written.

                                        ACCESS ONE COMMUNICATIONS CORP.


                                       By:
                                          -------------------------------------

                                        Name:
                                        Title:



                                        ALADDIN ACQUISITION CORP.


                                       By:
                                          -------------------------------------

                                        Name:
                                        Title:



                                        TALK.COM, INC.


                                       By:
                                          -------------------------------------

                                        Name:
                                        Title:


                                      ----------------------------------------
                                        Kenneth G. Baritz (as Representative)

                                        [ESCROW AGENT]


                                       By:
                                          -------------------------------------

                                        Name:
                                        Title:

                                       D-6
<PAGE>

                                    EXHIBIT A


<TABLE>
<CAPTION>
PLEDGEE       NUMBER OF SHARES OF PLEDGED STOCK
----------   ----------------------------------
<S>          <C>
             *
*Warrants
</TABLE>

                                       D-7
<PAGE>

                                                                         ANNEX E


BEAR STEARNS                                           BEAR,  STEARNS & CO. INC.


                                                                245 PARK AVENUE
                                                       NEW YORK, NEW YORK 10167
                                                             TEL: (212) 272-2000


                                                               ATLANTA o BOSTON
                                                 CHICAGO o DALLAS o LOS ANGELES
                                                        NEW YORK o SAN FRANCISCO


                                            SAO PAULO o LONDON o PARIS o GENEVA
                                         BEIJING o HONG KONG o SHANGHAI o TOKYO


March 24, 2000


The Board of Directors
Talk.com, Inc.
6805 Route 202
New Hope, PA 18938

Members of the Board:

     We   understand   that   Talk.com,   Inc.   ("Talk.com")   and  Access  One
Communications  Corp. ("Access One") propose to enter into an Agreement and Plan
of Merger (the  "Agreement"),  pursuant to which a  newly-formed  subsidiary  of
Talk.com will be merged with and into Access One (the "Merger"),  and Access One
will  continue  as the  surviving  corporation  in the Merger as a  wholly-owned
subsidiary of Talk.com.  We further understand that,  pursuant to the Agreement,
each  outstanding  share of common stock,  par value $0.001 per share, of Access
One ("Access One Common Stock") shall be converted into and become  exchangeable
for 0.571428 shares (the "Exchange  Ratio") of common stock, par value $0.01 per
share, of Talk.com ("Talk.com Common Stock").  In addition,  all Stock Rights to
purchase shares of Access One Common Stock shall be converted into an equivalent
Stock Right to purchase shares of Talk.com  Common Stock,  subject to adjustment
based on the Exchange  Ratio.  The terms and  conditions  of the Merger are more
fully set forth in the  Agreement,  a copy of which has been provided to us. All
capitalized  terms not otherwise  defined  herein shall have the same meaning as
defined in the Agreement.

     You have asked us to render our opinion as to whether the Exchange Ratio is
fair,  from a  financial  point of view,  to the  holders of shares of  Talk.com
Common Stock.

     In the course of  performing  our review and  analyses for  rendering  this
opinion, we have:

   o reviewed the Agreement in substantially final form;

   o reviewed  Talk.com's  (i) Annual  Reports on Form 10-K for the years  ended
     December 31,  1996,  December 31, 1997 and December 31, 1998 and a draft of
     Form 10-K for the year ending  December 31, 1999, and (ii) Current  Reports
     on Form 8-K filed during the three  calendar  years ended December 31, 1999
     and through March 23, 2000;

   o reviewed Access One's (i) audited financial statements for the fiscal years
     ended  October  31,  1997,  October  31, 1998 and October 31, 1999 and (ii)
     interim unaudited financial statements through January 31, 2000;
<PAGE>

Talk.com, Inc.
March 24, 2000
Page 2

   o reviewed certain operating and financial  information related to Talk.com's
     business and prospects on a standalone basis, including certain projections
     for the ten year period through December 31, 2009, prepared and provided to
     us by Talk.com's management;

   o reviewed  certain  operating  and financial  information  related to Access
     One's business and prospects on a standalone  basis,  prepared and provided
     to us by Access One's management,  and certain projections for the ten year
     period  through  December  31, 2009  relating to Access One,  prepared  and
     provided to us by Talk.com's management;

   o reviewed certain estimates of revenue enhancements,  cost savings and other
     combination  benefits  expected  to result from the  Merger,  prepared  and
     provided to us by Talk.com's management;

   o met with certain  members of Talk.com's and Access One's senior  management
     to discuss each company's respective business,  operations,  historical and
     projected  financial  results  and  future  prospects  as well  as  certain
     estimates  of revenue  enhancements,  cost  savings  and other  combination
     benefits for the combined company expected to result from the Merger;

   o reviewed  the  historical  prices, trading multiples and trading volumes of
     the shares of Talk.com Common Stock;

   o reviewed publicly  available  financial data, stock market performance data
     and trading multiples of companies which we deemed generally  comparable to
     Talk.com and Access One;

   o reviewed the terms of recent precedent  mergers and acquisitions  involving
     companies which we deemed generally comparable to Access One;

   o performed  discounted  cash flow analyses  relating to each of Talk.com and
     Access One on a standalone  basis and also on a pro forma  combined  basis,
     both including and excluding the estimated combination benefits;

   o reviewed  the  pro  forma  financial  results,   financial   condition  and
     capitalization  of  Talk.com  on a pro  forma  basis  giving  effect to the
     Merger; and

     o conducted such other studies,  analyses,  inquiries and investigations as
we deemed appropriate.

     We have relied upon and  assumed,  without  independent  verification,  the
accuracy and  completeness  of the  financial and other  information,  including
without  limitation certain  projections and estimates of combination  benefits,
provided to us by Talk.com and Access One. With respect to such  projections and
estimated  combination  benefits that could be achieved upon consummation of the
Merger,  we have  assumed  that  they  have been  reasonably  prepared  on bases
reflecting  the best currently  available  estimates and judgments of the senior
managements of Talk.com and Access One as to the expected future  performance of
each of Talk.com and Access One on a  standalone  basis as well as Talk.com on a
pro forma basis giving effect to the Merger. We have not independently  verified
any such  information or the projections  and estimates of combination  benefits
provided to us, and we have  further  relied upon the  assurances  of the senior
managements  of Talk.com  and Access One that they are unaware of any facts that
would make the  information,  projections  and  estimated  combination  benefits
provided to us incomplete or misleading.

     In  arriving  at our  opinion,  we  have  not  performed  or  obtained  any
independent  appraisal of the assets or  liabilities  of Talk.com or Access One,
nor have we been  furnished with any such  appraisals.  We have assumed that the
Merger will qualify as a tax-free "reorganization" within the meaning of Section
3 68(a) of the Internal  Revenue Code. We also have assumed that the Merger will
be consummated in a timely manner and in accordance  with the Agreement  without
any   regulatory   limitations,    restrictions,   conditions,   amendments   or
modifications  that  collectively  would have a material  effect on  Talk.com or
Access One or  Talk.com on a pro forma basis  giving  effect to the Merger.  You
have  informed us that the Merger will be treated for  accounting  purposes as a
purchase transaction.

     We do not  express  any opinion as to the price or range of prices at which
the shares of Talk.com Common Stock may trade  subsequent to the announcement of
the Merger or as to the price or range of prices at which the shares of Talk.com
Common Stock may trade subsequent to the consummation of the Merger.

                                       E-2
<PAGE>

Talk.com, Inc.
March 24, 2000
Page 3

     We have acted as a financial  advisor to Talk.com  in  connection  with the
Merger and will receive a customary fee for such services, a substantial portion
of which is contingent upon  consummation  of the Merger.  Bear Stearns has been
previously  engaged  by  TaIk.com  to provide  certain  investment  banking  and
financial  advisory  services  for  which we  received  customary  fees.  In the
ordinary course of business, Bear Stearns may actively trade the equity and debt
securities of Talk.com for our own account and for the accounts of our customers
and,  accordingly,  may at any  time  hold a long  or  short  position  in  such
securities.

     It is  understood  that this letter is intended  for the benefit and use of
the Board of Directors of Talk.com and does not constitute a  recommendation  to
the Board of Directors  of Talk.com or any holders of shares of Talk.com  Common
Stock as to how to vote in  connection  with the Merger.  This  opinion does not
address  Talk.com's  underlying  business  decision to pursue the  Merger.  This
letter is not to be used for any other purpose, or be reproduced,  disseminated,
quoted from or referred to at any time,  in whole or in part,  without our prior
written  consent;  provided,  however,  that this  letter may be included in its
entirety in any joint proxy  statement I  prospectus  to be  distributed  to the
holders of shares of Talk.com  Common Stock in connection with the Merger and in
filings to be made by Talk.com with the Securities and Exchange Commission.  Our
opinion is subject to the  assumptions  and conditions  contained  herein and is
necessarily based on economic, market and other conditions,  and the information
made  available to us, as of the date hereof.  We assume no  responsibility  for
updating or revising  our opinion  based on  circumstances  or events  occurring
after the date hereof.

     Based on and subject to the  foregoing,  it is our opinion  that, as of the
date hereof,  the Exchange Ratio is fair, from a financial point of view, to the
holders of shares of Talk.com Common Stock.


Very truly yours,


BEAR, STEARNS & CO. INC.



By: /s/ James A. Ferency
     ----------------------------------------
     Senior Managing Director

                                       E-3
<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Section 145 of the General  Corporation  Law of the State of Delaware  (the
"DGCL") provides that a Delaware corporation may indemnify any person who was or
is a party or is  threatened  to be made a party to any  threatened,  pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (a  "proceeding")  (other than an action by or in the right of the
corporation)  by  reason  of the  fact  that he is or was a  director,  officer,
employee or agent of the corporation, or is or was serving at the request of the
corporation as a director,  officer,  employee or agent of another  corporation,
partnership,   joint  venture,  trust  or  other  enterprise,  against  expenses
(including  attorneys'  fees),  judgments,  fines and amounts paid in settlement
actually and reasonably  incurred by him in connection with such action, suit or
proceeding if he acted in good faith and in a manner he  reasonably  believed to
be in or not opposed to the best interests of the corporation, and, with respect
to any criminal  action or  proceeding,  had no reasonable  cause to believe his
conduct was unlawful. A Delaware corporation may indemnify any person under such
Section in connection with a proceeding by or in the right of the corporation to
procure  judgment in its favor, as provided in the preceding  sentence,  against
expenses (including  attorneys' fees) actually and reasonably incurred by him in
connection  with the  defense  or  settlement  of such  action,  except  that no
indemnification  shall be made with respect thereto unless, and then only to the
extent that, a court of competent  jurisdiction shall determine upon application
that  such  person is fairly  and  reasonably  entitled  to  indemnity  for such
expenses as the court shall deem proper.  A Delaware  corporation must indemnify
present or former  directors  and officers who are  successful  on the merits or
otherwise  in defense of any  action,  suit or  proceeding  or in defense of any
claim,  issue or matter in any  proceeding,  by reason of the fact that he is or
was a  director,  officer,  employee  or agent of the  corporation  or is or was
serving  at  the  request  of  the  corporation,   against  expenses  (including
attorneys'  fees)  actually  and  reasonably   incurred  by  him  in  connection
therewith. A Delaware corporation may pay for the expenses (including attorneys'
fees) incurred by an officer or director in defending a proceeding in advance of
the final  disposition  upon receipt of an  undertaking  by or on behalf of such
officer or director to repay such amount if it shall  ultimately  be  determined
that he is not entitled to be indemnified by the corporation.  Article VI of the
Bylaws of Talk.com provides for  indemnification  of its directors and executive
officers to the maximum extent permitted by the DGCL. Additionally, Talk.com has
entered  into  indemnification  agreements  with  certain of its  directors  and
officers.  These agreements  provide for  indemnification  to the fullest extent
permitted by law and, in certain respects,  may provide greater  protection than
that  specifically  provided  for by provide  indemnification  for,  among other
things, conduct which is adjudged to be fraud,  deliberate dishonesty or willful
misconduct.

     Section  102(b)(7)  of the DGCL  permits a  corporation  to  provide in its
certificate of incorporation  that a director shall not be personally  liable to
the  corporation  or its  stockholders  for  monetary  damages  for a breach  of
fiduciary  duty as a director,  except for  liability  (i) for any breach of the
director's duty of loyalty to the corporation or its stockholders,  (ii) for any
acts or omissions not in good faith or which involve intentional misconduct or a
knowing  violation  of law,  (iii) with  respect to  certain  unlawful  dividend
payments or stock  redemptions or repurchases or (iv) for any  transaction  from
which the  director  derived an  improper  personal  benefit.  Article  Ninth of
Talk.com's Certificate of Incorporation eliminates the liability of directors to
the fullest extent permitted by Section 102(b)(7) of the DGCL.

     Section 145 of the DGCL  permits a  corporation  to purchase  and  maintain
insurance on behalf of any person who is or was a director, officer, employee or
agent of the corporation, or is or was serving at the request of the corporation
as a director,  officer, employee or agent of another corporation,  partnership,
joint venture,  trust or other employee  against any liability  asserted against
such  person and  incurred by such  person in such  capacity,  or arising out of
their  status as such,  whether or not the  corporation  would have the power to
indemnify directors and officers against such liability.  Talk.com has purchased
an insurance  policy that purports to insure the officers and directors  against
certain  liabilities  incurred by them in the  discharge  of their  functions as
officers and directors.


                                      II-1
<PAGE>

     Talk.com  has  agreed  in the  merger  agreement  to honor  provisions  for
indemnification  of the  directors  and officers of Access One  contained in the
Certificate of Incorporation and Bylaws of Access One, with respect to actual or
threatened actions, suits, claims or proceedings arising out of any events, acts
or omissions  that are  specifically  identified  in the schedules to the merger
agreement.

     Under the  indemnification  agreement,  Access  One and the  holders of its
common  stock and of warrants  and  options for its common  stock have agreed to
jointly and severally indemnify Talk.com,  Aladdin Acquisition Corp., Access One
and their respective  officers,  directors,  employees,  agents and shareholders
against liabilities and losses resulting from (i) any  misrepresentations in any
of the  representations,  and  warranties  of Access One contained in the merger
agreement  or in  other  documents  delivered  in  connection  with  the  merger
agreement  or (ii) any  breach  of, or  failure to  perform,  any  agreement  or
covenant of Access One or its stockholders  contained in the merger agreement or
other  documents   executed  in  connection  with  the  merger  agreement.   The
indemnification is limited to liabilities and losses of such indemnified parties
exceeding  $1,000,000 in the aggregate,  and which occur and are claimed by such
parties  within one year  after the merger  with a maximum of up to the value of
the shares in escrow.  In addition,  Talk.com has agreed in the  indemnification
agreement to  indemnify  the holders of Access One's common stock or warrants or
options for its common stock against liabilities and losses occurring within one
year after the merger  resulting from (i) any  misrepresentations  in any of the
representations  and  warranties  of  Talk.com  and  Aladdin  Acquisition  Corp.
contained in the merger  agreement or (ii) any breach of, or failure to perform,
any agreement or covenant of Talk.com or Aladdin Acquisition Corp.  contained in
the merger agreement.  The  indemnification is limited to liabilities and losses
of such  holders  which  occur and are claimed by them within one year after the
merger.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a) List of Exhibits

<TABLE>
<CAPTION>
     EXHIBIT
     NUMBER                           DESCRIPTION
--------------   ---------------------------------------------------------------
<S>                <C>
     2.1           Agreement and Plan of Merger,  dated as of March 24, 2000, by
                   and among Talk.com Inc., Aladdin Acquisition Corp. and Access
                   One Communications Corp., and Amendment thereto,  dated as of
                   June  __,  2000  (included  as  Annex  A to the  Joint  Proxy
                   Statement/Prospectus    contained   in   this    Registration
                   Statement).

    3.1(i)         Composite  form  of  Amended  and  Restated   Certificate  of
                   Incorporation  of Talk.com Inc., as amended through April 26,
                   1999  (incorporated  by  reference to Exhibit 3.1 to Talk.com
                   Inc.'s  Quarterly  Report on Form 10-Q for the quarter  ended
                   March 31, 1999).

    3.1(ii)        Bylaws of Talk.com Inc. (incorporated by reference to Exhibit
                   3.2 to Talk.com  Inc.'s  Registration  Statement  on Form S-1
                   (File No. 33-94940)).

    3.2(i)         Certificate  of  Incorporation  of Access One  Communications
                   Corp. (filed herewith).

    3.2(ii)        Bylaws of Access One Communications Corp. (filed herewith).

     3.3           Certificate of  Designation of Series A Junior  Participating
                   Preferred  Stock of  Talk.com  Inc.  dated  August  27,  1999
                   (incorporated  by  reference  to  Exhibit  A to  Exhibit 1 to
                   Talk.com Inc.'s Registration  Statement on Form 8-A (File No.
                   000-26728)).

     4.1           Specimen of Talk.com  Inc.  common stock  certificate  (filed
                   herewith).

     5.1           Opinion of Kelley Drye & Warren LLP regarding the validity of
                   the securities being registered (filed herewith).

     8.1           Opinion  of  Blank  Rome  Tenzer   Greenblatt  LLP  regarding
                   material  federal  income tax  consequences  relating  to the
                   merger (filed herewith).

    10.1           Voting  Agreement,  dated as of March 24, 2000,  by and among
                   Talk.com  Inc.,  Aladdin  Acquisition  Corp.  and  Access One
                   Communications  Corp. (included as Annex B to the Joint Proxy
                   Statement/Prospectus    contained   in   this    Registration
                   Statement).
</TABLE>

                                      II-2
<PAGE>


<TABLE>
<CAPTION>
  EXHIBIT
  NUMBER                               DESCRIPTION
----------   -------------------------------------------------------------------
<S>          <C>
 10.2         Indemnification  Agreement,  effective  as of  March  24,  2000 by
              Talk.com  Inc. and Access One  Communications  Corp.  (included as
              Annex C to the Joint Proxy Statement/ Prospectus contained in this
              Registration Statement).

 10.3         Form of Escrow Agreement  effective  _________,  2000 by and among
              Talk.com   Inc.,   Aladdin   Acquisition   Corp.  and  Access  One
              Communications  Corp.  (included  as  Annex D to the  Joint  Proxy
              Statement/Prospectus contained in this Registration Statement).

 10.4         Services  Agreement dated as of March 24, 2000, between Access One
              Communications  Corp.  and Talk.com  Holding  Corp.,  Inc.  (filed
              herewith).

 10.5         Employment  Agreement  between Talk.com Inc. and Kenneth G. Baritz
              (filed herewith).

 10.6         Confidentiality  Agreement  dated  as of March  8,  2000,  between
              Talk.com  Inc.  and  Access  One   Communications   Corp.   (filed
              herewith).

 10.7         Employment  Agreement dated as of March 24, 2000, between Talk.com
              Inc. and Kevin Griffo (filed herewith).

10.8          Employment  Agreement  between Talk.com Inc. and Aloysius T. Lawn,
              IV dated  October 13, 1998  (incorporated  by reference to Exhibit
              10.3 to Talk.com  Inc.'s  Annual  Report on Form 10-K for the year
              ended December 31, 1998).

 10.9         Employment   Agreement   between   Talk.com  Inc.  and  Edward  B.
              Meyercord,  III  (incorporated  by  reference  to Exhibit  10.6 to
              Talk.com  Inc.'s  Annual  Report on Form  10-K for the year  ended
              December 31, 1996).

 10.10        Indemnification  Agreement  between  Talk.com Inc. and Aloysius T.
              Lawn, IV  (incorporated  by reference to Exhibit 10.12 to Talk.com
              Inc.'s  Annual  Report  on Form  10-K for the  fiscal  year  ended
              December 31, 1995)

 10.11        Indemnification  Agreement  between  Talk.com  Inc.  and Edward B.
              Meyercord,  III  (incorporated  by reference  to Exhibit  10.12 to
              Talk.com  Inc.'s  Annual  Report on Form 10-K for the fiscal  year
              ended December 31, 1996).

 10.12        Tel-Save   Holdings,   Inc.  1995   Employee   Stock  Option  Plan
              (incorporated  by  reference to Exhibit  10.15 to Talk.com  Inc.'s
              Registration Statement on Form S-1 (File No. 33-94940)).

 10.13        Telecommunications Marketing Agreement by and among Talk.com Inc.,
              Tel-Save,  Inc. and America  Online,  Inc, dated February 22, 1997
              (incorporated  by  reference to Exhibit  10.32 to Talk.com  Inc.'s
              Annual Report on Form 10-K for the year ended December 31, 1996).+

 10.14        Amendment   No.  1,  dated  as  of  January  25,   1998,   to  the
              Telecommunications  Marketing  Agreement  dated as of February 22,
              1987 by and  among  Talk.com  Inc.,  Tel-Save,  Inc.  and  America
              Online,  Inc.  (incorporated  by  reference  to  Exhibit  10.31 to
              Talk.com  Inc.'s  Annual  Report on Form  10-K for the year  ended
              December 31, 1997).+

 10.15        Amendment  No.  2,  dated  May  14,  1998,  among  Talk.com  Inc.,
              Tel-Save, Inc. and America Online, Inc., which amends that certain
              Telecommunications  Marketing Agreement,  dated as of February 22,
              19997,  as corrected and amended by letter,  dated April 23, 1997,
              and  amended  by an  Amendment  No.  1,  dated  January  25,  1998
              (incorporated  by  reference  to Exhibit  10.1 to Talk.com  Inc.'s
              Quarterly Report on Form 10-Q dated August 14, 1998).+

 10.16        Amendment No. 3,  effective as of October 1, 1998,  among Talk.com
              Inc.,  Tel-Save,  Inc. and America Online, Inc., which amends that
              certain  Telecommunications   Marketing  Agreement,  dated  as  of
              February 22, 1997, as corrected and amended by Letter, dated April
              23,  1997,  and amended by an Amendment  No. 1, dated  January 25,
              1998, and an Amendment No. 2 dated May 14, 1998  (incorporated  by
              reference to Exhibit  10.22 to Talk.com  Inc.'s  Annual  Report on
              Form 10-K for the year ended December 31, 1998).+
</TABLE>

                                      II-3
<PAGE>


<TABLE>
<CAPTION>
  EXHIBIT
   NUMBER                                 DESCRIPTION
----------    ------------------------------------------------------------------
<S>           <C>
 10.17        Letter dated August 25, 1999 from America Online, Inc. to Talk.com
              Inc. (incorporated by reference to Exhibit 99.2 to Talk.com Inc.'s
              Current Report on Form 8-K dated August 27, 1999).

 10.18        Indenture dated as of September 9, 1997 between  Talk.com Inc. and
              First  Trust of New  York,  N.A.  (incorporated  by  reference  to
              Exhibit 4.3 to Talk.com Inc.'s registration  statement on Form S-3
              (SEC File No. 333-30787)).

 10.19        Indenture dated as of December 10, 1997 between  Talk.com Inc. and
              First  Trust of New  York,  N.A.  (incorporated  by  reference  to
              Exhibit  10.34 to Talk.com  Inc.'s  Annual Report on Form 10-K for
              the year ended December 31, 1997).

 10.20        Employment  Agreement,  dated as of  November  13,  1998,  between
              Talk.com Inc. and Gabriel  Battista  (incorporated by reference to
              Exhibit 10.1 to Talk.com  Inc.'s  Current Report on Form 8-K dated
              January 20, 1999).

 10.21        Indemnification  Agreement, dated as of December 28, 1998, between
              Talk.com Inc. and Gabriel  Battista  (incorporated by reference to
              Exhibit 10.2 to Talk.com  Inc.'s  Current Report on Form 8-K dated
              January 20, 1999).

 10.22        Stock Option  Agreement,  dated as of November  13, 1998,  between
              Talk.com Inc. and Gabriel  Battista  (incorporated by reference to
              Exhibit 10.3 to Talk.com  Inc.'s  Current Report on Form 8-K dated
              January 20, 1999).

 10.23        Stock Option  Agreement,  dated as of November  13, 1998,  between
              Talk.com Inc. and Gabriel  Battista  (incorporated by reference to
              Exhibit 10.4 to Talk.com  Inc.'s  Current Report on Form 8-K dated
              January 20, 1999).

 10.24        Severance  Agreement,  dated  as of  December  31,  1998,  between
              Talk.com Inc. and Daniel  Borislow  (incorporated  by reference to
              Exhibit 10.5 to Talk.com  Inc.'s  Current Report on Form 8-K dated
              January 20, 1999).

 10.25        Exchange Agreement,  dated as of December 31, 1998, among Talk.com
              Inc.,  Tel-Save,  Inc., and Mark Ravel, as Trustee of that certain
              D&K   Grantor   Retained   Annuity   Trust  dated  June  15,  1998
              (incorporated  by  reference  to  Exhibit  10.7  to the  Company's
              Current Report on Form 8-k dated January 20, 1999).

 10.26        Modification  of the Exchange  Agreement,  dated ___, 1999, by and
              among Talk.com Inc.,  Tel-Save,  Inc. and Mark Pavol (incorporated
              by reference to Exhibit 10.34 to Talk.com  Inc.'s Annual Report on
              Form 10-K for the year ended December 31, 1998).

 10.27        Registration  Rights  Agreement,  dated as of December  31,  1998,
              among Talk.com Inc.,  Daniel  Borislow,  mark Pavol, as Trustee of
              that certain D&K Grantor  Retained  Annuity Trust,  dated June 15,
              1998 and the Trustee of that certain D&K Grantor  Retained Annuity
              Trust II  (incorporated  by  reference to Exhibit 10.8 to Talk.com
              Inc. Current Report on Form 8-K dated January 20, 1999).

 10.28        Amendment of Registration  Rights  Agreement dated as of March 18,
              1999, by and among  Talk.com Inc.,  Daniel M.  Borislow,  and Seth
              Tobias  (incorporated  by reference  to Exhibit  10.36 to Talk.com
              Inc.'s annual Report on Form 10-K for the year ended  December 31,
              1998).

 10.29        Amendment of Registration  Rights  Agreement dated as of March 18,
              1999, by and among Talk.com Inc. and Mark Pavol  (incorporated  by
              reference to Exhibit  10.37 to Talk.com  Inc.'s  Annual  Report on
              Form 10-K for the year ended December 31, 1998).

 10.30        1998 Long-Term  Incentive Plan of Talk.com Inc.  (incorporated  by
              reference to Exhibit 10.14 to Talk.com  Inc.'s  Current  Report on
              Form 8-K dated January 20, 1999).

 10.31        2000 Long-Term Incentive Plan of Talk.com Inc. (filed herewith)
</TABLE>

                                      II-4
<PAGE>


<TABLE>
<CAPTION>
  EXHIBIT
   NUMBER                              DESCRIPTION
-----------   ------------------------------------------------------------------
<S>           <C>
 10.32        Investment Agreement, dated as of December 31, 1998, as amended on
              February 22, 1999, among Talk.com Inc., America Online, Inc., and,
              solely for  purposes of  Sections  4.5,  4.6 and 7.3 (g)  thereof,
              Daniel Borislow,  and solely for purposes of Section 4.12 thereof,
              Tel-Save,  Inc., and the D&K Retained Annuity Trust dated June 15,
              1998 by Mark Pavol. Trustee  (incorporated by reference to Exhibit
              10.41 to Talk.com  Inc.'s  Annual Report on Form 10-K for the year
              ended December 31, 1998).

 10.33        Registration  Rights  Agreement,  dated  as of  January  5,  1999,
              between  Talk.com Inc. and America Online,  Inc.  (incorporated by
              reference to Exhibit  10.42 to Talk.com  Inc.'s  Annual  Report on
              Form 10-K for the year ended December 31, 1998).

 10.34        Sublease Agreement, dated January ___, 1997, by and between Gemini
              Air  Cargo,  LLC  and RMS  International,  Inc.  (incorporated  by
              reference to Exhibit  10.43 to Talk.com  Inc.'s  Annual  Report on
              Form 10-K for the year ended December 31, 1998).

 10.35        Sublease  Agreement,  dated as of January 20, 1999, by and between
              RMS International and Tel-Save, Inc. (incorporated by reference to
              Exhibit  10.44 to Talk.com  Inc.'s  Annual Report on Form 10-K for
              the year ended December 31, 1998).

 10.36        Lease by and  between  Aetna Life  Insurance  Company  and Potomac
              Financial  Group,  L.L.C.  (incorporated  by  reference to Exhibit
              10.45 to Talk.com  Inc.'s  Annual Report on Form 10-K for the year
              ended December 31, 1998).

 10.37        Agreement,  effective  as of  February  28,  1999,  by  and  among
              Talk.com Inc.,  Communication  Telesystems  International,  d.b.a.
              WorldxChange Communications,  Tel-Save, Inc., Mark Pavol, Roger B.
              Abbott and  Rosalind  Abbot,  and Edward  Soren  (incorporated  by
              reference to Exhibit 10.46 to the Company's  Annual Report on Form
              10-K for the year ended December 31, 1998).

 10.38        Form of  Indemnification  Agreement,  dated as of January 5, 1999,
              for each of George  Vinall,  Michael  Ferzacca and Norris M. Hall,
              III (incorporated by reference to Exhibit 10.50 to Talk.com Inc.'s
              Annual Report on Form 10-K for the year ended December 31, 1998).

 10.39        Form of Non-Qualified Stock Option Agreement, dated as of December
              16, 1998, for each of George Vinall,  Michael  Ferzacca and Norris
              M. Hall,  III  (incorporated  by  reference  to  Exhibit  10.51 to
              Talk.com  Inc.'s  Annual  Report on Form  10-K for the year  ended
              December 31, 1998).

 10.40        Employment  Agreement,  dated as of  December  16,  1998,  between
              Talk.com Inc. and Michael  Ferzacca  (incorporated by reference to
              Exhibit  10.60 to Talk.com  Inc.'s  Annual Report on Form 10-K for
              the year ended December 31, 1998).

 10.41        Employment  Agreement,  dated as of  December  16,  1998,  between
              Talk.com Inc. and Norris M. Hall, III  (incorporated  by reference
              to Exhibit 10.61 to Talk.com Inc.'s Annual Report on Form 10-K for
              the year ended December 31, 1998).

 10.42        Employment  Agreement,  dated as of  December  16,  1998,  between
              Talk.com  Inc.  and George  Vinall  (incorporated  by reference to
              Exhibit  10.62 to Talk.com  Inc.'s  Annual Report on Form 10-K for
              the year ended December 31, 1998).

 10.43        Rights  Agreement  dated  as of  August  19,  1999 by and  between
              Talk.com  Inc. and First City  Transfer  Company,  as Rights Agent
              (incorporated  by  reference  to  Exhibit  1  to  Talk.com  Inc.'s
              registration statement on Form 8-A (File No. 0-26728)).

 10.44        Employment  Agreement  by  and  between  Janet  C.  Kirschner  and
              Talk.com  Inc.  dated as of  October  14,  1999  (incorporated  by
              reference to Exhibit  10.39 to Talk.com  Inc.'s  Annual  Report on
              Form 10-K for the year ended December 31, 1999).

</TABLE>

                                      II-5
<PAGE>


<TABLE>
<CAPTION>
  EXHIBIT
   NUMBER                               DESCRIPTION
-----------   ------------------------------------------------------------------
<S>           <C>
 10.45        Indemnification  Agreement by and between  Janet C.  Kirschner and
              Talk.com  Inc.  dated as of  October  14,  1999  (incorporated  by
              reference to Exhibit  10.40 to Talk.com  Inc.'s  Annual  Report on
              Form 10-K for the year ended December 31, 1999).

 10.46        Non-Qualified  Stock  Option  Agreement  by and  between  Janet C.
              Kirschner and Talk.com dated as of October 14, 1999  (incorporated
              by reference to Exhibit 10.41 to Talk.com  Inc.'s Annual Report on
              Form 10-K for the year ended December 31, 1999).

 10.47        Interconnect  Agreement  between  BellSouth  and The  Other  Phone
              Company (filed herewith).

 10.48        Agreement and Plan of Merger dated October 15, 1999,  among Access
              Communications  Corp.,  OmniCall  Acquisition  Corp. and OmniCall,
              Inc. (filed herewith).

 10.49        Promissory Note dated November 30, 1999 between OmniCall, Inc. and
              William M. Rogers (filed herewith).

 10.50        Credit Facility Agreement, dated as of June 30, 1999, among Access
              One  Communications  Corp.  and its  Subsidiaries  and MCG Finance
              Corporation (filed herewith).

 10.51        Option  and  Warrant  Agreement  dated as of June 30,  1999 by and
              between   Access  One   Communications   Corp.   and  MCG  Finance
              Corporation (filed herewith)

 10.52        Warrant  Agreement  dated as of  November  30, 1999 by and between
              Access One Communications Corp. and MCG Finance Corporation (filed
              herewith)

 10.53        Amendment  Number  One to Access  One  Communications  Corp.  Loan
              Documents,  dated  as of  November  30,  1999,  among  Access  One
              Communications Corp. and its Subsidiaries, MCG Finance Corporation
              and certain other parties. (filed herewith)

 10.54        Agreement Regarding MCG Warrants and Options,  dated as of July 5,
              2000 among MCG Finance  Corporation,  Talk.com Inc. and Access One
              Communications Corp. (filed herewith)

 10.55        Consulting  Agreement  dated as of July 5, 2000 between MCG Credit
              Corporation and Access One Communications Corp. (filed herewith)

 21.1         Subsidiaries of Talk.com Inc. (filed herewith).

 21.2         Subsidiaries of Access One Communications Corp. (filed herewith).

23.1          Consent of BDO Seidman LLP (filed herewith).


 23.2         Consent of Nussbaum Yates & Walpow, P.C. (filed herewith)

 23.3         Consent of KPMG LLP (filed herewith).

 23.4         Consent of Kelley Drye & Warren LLP (to be included in the opinion
              filed as Exhibit 5.1 to this Registration Statement).

 23.5         Consent of Blank Rome Tenzer Greenblatt LLP (to be included in the
              opinion filed as Exhibit 8.1 to this Registration Statement).

 23.6         Consent of Bear,  Stearns & Co.  Inc.  (contained  in its  opinion
              included  as  Annex  E to  the  Joint  Proxy  Statement/Prospectus
              contained in this Registration Statement).

   24         Power of Attorney (included in signature page).

 99.1         Form of Proxy Card for Talk.com Inc.  Annual Meeting  (included as
              Exhibit 99.1 to the Joint Proxy Statement/Prospectus  contained in
              this Registration  Statement).

 99.2         Form of Proxy  Card for Access One  Communications  Corp.  Special
              Meeting   (included   as   Exhibit   99.2  to  the   Joint   Proxy
              Statement/Prospectus contained in this Registration Statement).
</TABLE>

----------
+ Confidential  treatment  previously  has been  granted  for a portion  of this
  exhibit.

     (b) Supplemental Financial Statement Schedules:

     None.

                                      II-6
<PAGE>

ITEM 22. UNDERTAKINGS.

     (a) The undersigned registrant hereby undertakes:

       (1) To file, during any period in which offers or sales are being made, a
   post-effective amendment to this registration statement:

          (i)  To  include  any  prospectus  required by Section 10(a)(3) of the
Securities Act of 1933;

          (ii) To reflect in the  prospectus  any facts or events  arising after
       the  effective  date of the  registration  statement  (or the most recent
       post-effective   amendment   thereof)  which,   individually  or  in  the
       aggregate, represent a fundamental change in the information set forth in
       the registration statement.  Notwithstanding the foregoing,  any increase
       or decrease in volume of securities offered (if the total dollar value of
       securities  offered would not exceed that which was  registered)  and any
       deviation  from the low or high  end of the  estimated  maximum  offering
       range  may  be  reflected  in the  form  of  prospectus  filed  with  the
       Commission  pursuant to Rule 424(b) if, in the aggregate,  the changes in
       volume and price  represent no more than 20 percent change in the maximum
       aggregate  offering price set forth in the  "Calculation  of Registration
       Fee" table in the effective registration statement;

          (iii) To include any material  information with respect to the plan of
       distribution not previously  disclosed in the  registration  statement or
       any material change to such information in the registration statement.

       (2)  That,  for the  purpose  of  determining  any  liability  under  the
   Securities Act of 1933, each such post-effective amendment shall be deemed to
   be a new registration  statement  relating to the securities offered therein,
   and the  offering of such  securities  at that time shall be deemed to be the
   initial bona fide offering thereof.

       (3) To remove from  registration by means of a  post-effective  amendment
   any of the securities being registered which remain unsold at the termination
   of the offering.

       (4) That  prior to any public  reoffering  of the  securities  registered
   hereunder  through use of a prospectus  which is a part of this  registration
   statement,  by any person or party who is deemed to be an underwriter  within
   the meaning of Rule  145(c),  such  reoffering  prospectus  will  contain the
   information  called for by the applicable  registration  form with respect to
   reofferings  by persons  who may be deemed  underwriters,  in addition to the
   information called for by the other items of the applicable form.

       (5) That every  prospectus  (i) that is filed  pursuant to paragraph  (4)
   immediately  preceding,  or (ii) that  purports to meet the  requirements  of
   Section 10(a)(3) of the Securities Act of 1933 and is used in connection with
   an offering of securities  subject to Rule 415, will be filed as a part of an
   amendment  to the  registration  statement  and will not be used  until  such
   amendment is effective,  and that, for purposes of determining  any liability
   under the Securities Act of 1933, each such post-effective amendment shall be
   deemed to be a new registration  statement relating to the securities offered
   therein,  and the offering of such securities at that time shall be deemed to
   be the initial bona fide offering thereof.

       (6) That, for purposes of determining  any liability under the Securities
   Act of 1933,  each  filing of the  registrant's  annual  report  pursuant  to
   Section  13(a) or 15(d) of the  Securities  Exchange Act of 1934 (and,  where
   applicable,  each filing of an employee benefit plan's annual report pursuant
   to Section 15(d) of the Securities Exchange Act of 1934) that is incorporated
   by  reference  in this  Registration  Statement  shall be  deemed to be a new
   registration  statement relating to the securities  offered therein,  and the
   offering  of such  securities  at that time shall be deemed to be the initial
   bona fide offering thereof.

       (7) To  respond to  requests  for  information  that is  incorporated  by
   reference  into the  Joint  Proxy  Statement/Prospectus  pursuant  to Item 4,
   10(b),  11 or 13 of this  form,  within one  business  day of receipt of such
   request, and to send the incorporated  documents by first class mail or other
   equally prompt means. This includes information  contained in documents filed
   subsequent to the effective date of the  registration  statement  through the
   date of responding to the request.


                                      II-7
<PAGE>

       (8) To  supply by means of a  post-effective  amendment  all  information
   concerning a transaction,  and the company being acquired  involved  therein,
   that was not the subject of and included in the  registration  statement when
   it became effective.

     (b) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the registrant of expenses
incurred or paid by a director,  officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


                                      II-8
<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of the Securities Act, the registrant has duly
caused  this  registration   statement  to  be  signed  on  its  behalf  by  the
undersigned,  thereunto  duly  authorized,  in the  City  of  Reston,  State  of
Virginia, on this 6th day of July, 2000.

                                        TALK.COM INC.


                                        BY: /s/ GABRIEL BATTISTA
                                            -----------------------------------
                                            Gabriel Battista
                                            Chairman of the Board,
                                            Chief Executive Officer
                                            and Director


                                POWER OF ATTORNEY

     KNOW  ALL MEN BY THESE  PRESENTS,  that  each  individual  whose  signature
appears below  constitutes and appoints  Gabriel  Battista and Aloysius T. Lawn,
IV, and each of them as his true and lawful attorneys-in-fact and agents for the
undersigned,  with full power of  substitution,  for and in the name,  place and
stead of the  undersigned  to sign and file  with the  Securities  and  Exchange
Commission  under  the  Securities  Act of  1933,  as  amended,  (i) any and all
pre-effective and post-effective amendments to this registration statement, (ii)
any exhibits to any such pre-effective or post-effective  amendments,  (iii) any
and  all   applications   and  other  documents  in  connection  with  any  such
pre-effective or post-effective  amendments, and (iv) generally to do all things
and perform any and all acts and things  whatsoever  requisite  and necessary or
desirable  to  enable  the  Registrant  to  comply  with the  provisions  of the
Securities Act of 1933, as amended,  and all  requirements of the Securities and
Exchange Commission.

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this  Registration  Statement has been signed below by the following  persons in
the capacities indicated on July 6, 2000.

<TABLE>
<CAPTION>
           SIGNATURE                            TITLE                       DATE
------------------------------   -----------------------------------   -------------
<S>                              <C>                                   <C>
       /s/ GABRIEL BATTISTA      Chairman of the Board, Chief          July 6, 2000
 ---------------------------    Executive Officer and Director
         Gabriel Battista        (Principal Executive Officer)

  /s/ EDWARD B. MEYERCORD, III    Executive Vice President -- Chief     July 6, 2000
 ---------------------------      Financial Officer and Treasurer
        Gabriel Battista           (Principal Financial Officer)

     /s/ JANET C. KIRSCHNER      Controller (Principal Accounting      July 6, 2000
 ---------------------------     Officer)
       Janet C. Kirschner

        /s/ MARK S. FOWLER       Director                              July 6, 2000
 ---------------------------
         Mark S. Fowler

       /s/ ARTHUR J. MARKS       Director                              July 6, 2000
 ---------------------------
        Arthur J. Marks

       /s/ RONALD R. THOMA       Director                              July 6, 2000
 ---------------------------
        Ronald R. Thoma
</TABLE>

                                      II-9
<PAGE>
                                  EXHIBIT INDEX

<TABLE><CAPTION>
    EXHIBIT
     NUMBER                        DESCRIPTION
---------------   --------------------------------------------------------------
<S>               <C>
    2.1           Agreement  and Plan of Merger,  dated as of March 24, 2000, by
                  and among Talk.com Inc., Aladdin  Acquisition Corp. and Access
                  One Communications  Corp., and Amendment thereto,  dated as of
                  June  __,  2000  (included  as  Annex  A to  the  Joint  Proxy
                  Statement/Prospectus    contained    in   this    Registration
                  Statement).

   3.1(i)         Composite   form  of  Amended  and  Restated   Certificate  of
                  Incorporation  of Talk.com Inc., as amended  through April 26,
                  1999  (incorporated  by  reference  to Exhibit 3.1 to Talk.com
                  Inc.'s  Quarterly  Report on Form 10-Q for the  quarter  ended
                  March 31, 1999).

   3.1(ii)        Bylaws of Talk.com Inc.  (incorporated by reference to Exhibit
                  3.2 to  Talk.com  Inc.'s  Registration  Statement  on Form S-1
                  (File No. 33-94940)).

   3.2(i)         Certificate  of  Incorporation  of Access  One  Communications
                  Corp. (filed herewith).

   3.2(ii)        Bylaws of Access One Communications Corp. (filed herewith).

    3.3           Certificate of  Designation  of Series A Junior  Participating
                  Preferred  Stock  of  Talk.com  Inc.  dated  August  27,  1999
                  (incorporated  by  reference  to  Exhibit  A to  Exhibit  1 to
                  Talk.com Inc.'s  Registration  Statement on Form 8-A (File No.
                  000-26728)).

    4.1           Specimen of Talk.com  Inc.  common  stock  certificate  (filed
                  herewith).

    5.1           Opinion of Kelley Drye & Warren LLP  regarding the validity of
                  the securities being registered (filed herewith).

    8.1           Opinion of Blank Rome Tenzer Greenblatt LLP regarding material
                  federal income tax consequences  relating to the merger (filed
                  herewith).

   10.1           Voting  Agreement,  dated as of March 24,  2000,  by and among
                  Talk.com  Inc.,  Aladdin  Acquisition  Corp.  and  Access  One
                  Communications  Corp.  (included as Annex B to the Joint Proxy
                  Statement/Prospectus    contained    in   this    Registration
                  Statement).

   10.2           Indemnification  Agreement,  effective as of March 24, 2000 by
                  Talk.com Inc. and Access One Communications Corp. (included as
                  Annex C to the Joint Proxy  Statement/Prospectus  contained in
                  this Registration Statement).

   10.3           Form of  Escrow  Agreement  effective  _________,  2000 by and
                  among Talk.com Inc., Aladdin  Acquisition Corp. and Access One
                  Communications  Corp.  (included as Annex D to the Joint Proxy
                  Statement/Prospectus    contained    in   this    Registration
                  Statement).

   10.4           Services  Agreement dated as of March 24, 2000, between Access
                  One  Communications  Corp. and Talk.com  Holding  Corp.,  Inc.
                  (filed herewith).

   10.5           Employment  Agreement  between  Talk.com  Inc.  and Kenneth G.
                  Baritz (filed herewith).

   10.6           Confidentiality  Agreement dated as of March 8, 2000,  between
                  Talk.com  Inc.  and Access  One  Communications  Corp.  (filed
                  herewith).

   10.7           Employment  Agreement  dated as of  March  24,  2000,  between
                  Talk.com Inc. and Kevin Griffo (filed herewith).

   10.8           Employment  Agreement  between  Talk.com  Inc. and Aloysius T.
                  Lawn, IV dated October 13, 1998  (incorporated by reference to
                  Exhibit 10.3 to Talk.com Inc.'s Annual Report on Form 10-K for
                  the year ended December 31, 1998).

</TABLE>

<PAGE>


<TABLE>
<CAPTION>
 EXHIBIT
 NUMBER                            DESCRIPTION
--------   ---------------------------------------------------------------------
<S>        <C>
10.9       Employment  Agreement  between Talk.com Inc. and Edward B. Meyercord,
           III  (incorporated  by reference  to Exhibit 10.6 to Talk.com  Inc.'s
           Annual Report on Form 10-K for the year ended December 31, 1996).

10.10      Indemnification Agreement between Talk.com Inc. and Aloysius T. Lawn,
           IV  (incorporated  by reference to Exhibit  10.12 to Talk.com  Inc.'s
           Annual  Report on Form 10-K for the fiscal  year ended  December  31,
           1995)

10.11      Indemnification   Agreement  between  Talk.com  Inc.  and  Edward  B.
           Meyercord,  III  (incorporated  by  reference  to  Exhibit  10.12  to
           Talk.com  Inc.'s Annual Report on Form 10-K for the fiscal year ended
           December 31, 1996).

10.12      Tel-Save Holdings, Inc. 1995 Employee Stock Option Plan (incorporated
           by  reference  to  Exhibit  10.15  to  Talk.com  Inc.'s  Registration
           Statement on Form S-1 (File No. 33-94940)).

10.13      Telecommunications  Marketing  Agreement by and among  Talk.com Inc.,
           Tel-Save,  Inc.  and America  Online,  Inc,  dated  February 22, 1997
           (incorporated by reference to Exhibit 10.32 to Talk.com Inc.'s Annual
           Report on Form 10-K for the year ended December 31, 1996).+

10.14      Amendment   No.  1,   dated  as  of   January   25,   1998,   to  the
           Telecommunications  Marketing Agreement dated as of February 22, 1987
           by and among Talk.com Inc.,  Tel-Save,  Inc. and America Online, Inc.
           (incorporated by reference to Exhibit 10.31 to Talk.com Inc.'s Annual
           Report on Form 10-K for the year ended December 31, 1997).+

10.15      Amendment No. 2, dated May 14, 1998,  among Talk.com Inc.,  Tel-Save,
           Inc.   and  America   Online,   Inc.,   which   amends  that  certain
           Telecommunications  Marketing  Agreement,  dated as of  February  22,
           19997, as corrected and amended by letter,  dated April 23, 1997, and
           amended by an Amendment No. 1, dated  January 25, 1998  (incorporated
           by reference to Exhibit 10.1 to Talk.com Inc.'s  Quarterly  Report on
           Form 10-Q dated August 14, 1998).+

10.16      Amendment  No. 3,  effective  as of October 1, 1998,  among  Talk.com
           Inc.,  Tel-Save,  Inc. and America  Online,  Inc.,  which amends that
           certain Telecommunications  Marketing Agreement, dated as of February
           22, 1997, as corrected  and amended by Letter,  dated April 23, 1997,
           and amended by an Amendment  No. 1, dated  January 25,  1998,  and an
           Amendment  No. 2 dated May 14, 1998  (incorporated  by  reference  to
           Exhibit  10.22 to Talk.com  Inc.'s Annual Report on Form 10-K for the
           year ended December 31, 1998).+

10.17      Letter dated August 25, 1999 from  America  Online,  Inc. to Talk.com
           Inc.  (incorporated  by reference to Exhibit 99.2 to Talk.com  Inc.'s
           Current Report on Form 8-K dated August 27, 1999).

10.18      Indenture  dated as of September 9, 1997  between  Talk.com  Inc. and
           First Trust of New York, N.A.  (incorporated  by reference to Exhibit
           4.3 to Talk.com Inc.'s  registration  statement on Form S-3 (SEC File
           No. 333-30787)).

10.19      Indenture  dated as of December  10, 1997 between  Talk.com  Inc. and
           First Trust of New York, N.A.  (incorporated  by reference to Exhibit
           10.34 to  Talk.com  Inc.'s  Annual  Report  on Form 10-K for the year
           ended December 31, 1997).

10.20      Employment Agreement, dated as of November 13, 1998, between Talk.com
           Inc. and Gabriel Battista  (incorporated by reference to Exhibit 10.1
           to  Talk.com  Inc.'s  Current  Report on Form 8-K dated  January  20,
           1999).

10.21      Indemnification  Agreement,  dated as of December 28,  1998,  between
           Talk.com  Inc.  and Gabriel  Battista  (incorporated  by reference to
           Exhibit  10.2 to  Talk.com  Inc.'s  Current  Report on Form 8-K dated
           January 20, 1999).

</TABLE>

<PAGE>


<TABLE>
<CAPTION>
  EXHIBIT
  NUMBER                             DESCRIPTION
----------   -------------------------------------------------------------------
<S>          <C>
10.22        Stock Option  Agreement,  dated as of November  13,  1998,  between
             Talk.com Inc. and Gabriel  Battista  (incorporated  by reference to
             Exhibit 10.3 to Talk.com  Inc.'s  Current  Report on Form 8-K dated
             January 20, 1999).

10.23        Stock Option  Agreement,  dated as of November  13,  1998,  between
             Talk.com Inc. and Gabriel  Battista  (incorporated  by reference to
             Exhibit 10.4 to Talk.com  Inc.'s  Current  Report on Form 8-K dated
             January 20, 1999).

10.24        Severance  Agreement,  dated  as  of  December  31,  1998,  between
             Talk.com  Inc. and Daniel  Borislow  (incorporated  by reference to
             Exhibit 10.5 to Talk.com  Inc.'s  Current  Report on Form 8-K dated
             January 20, 1999).

10.25        Exchange  Agreement,  dated as of December 31, 1998, among Talk.com
             Inc.,  Tel-Save,  Inc., and Mark Ravel,  as Trustee of that certain
             D&K   Grantor   Retained   Annuity   Trust   dated  June  15,  1998
             (incorporated by reference to Exhibit 10.7 to the Company's Current
             Report on Form 8-k dated January 20, 1999).

10.26        Modification  of the Exchange  Agreement,  dated ___,  1999, by and
             among Talk.com Inc., Tel-Save, Inc. and Mark Pavol (incorporated by
             reference to Exhibit 10.34 to Talk.com Inc.'s Annual Report on Form
             10-K for the year ended December 31, 1998).

10.27        Registration Rights Agreement, dated as of December 31, 1998, among
             Talk.com  Inc.,  Daniel  Borislow,  mark Pavol,  as Trustee of that
             certain D&K Grantor Retained Annuity Trust, dated June 15, 1998 and
             the Trustee of that certain D&K Grantor  Retained  Annuity Trust II
             (incorporated by reference to Exhibit 10.8 to Talk.com Inc. Current
             Report on Form 8-K dated January 20, 1999).

10.28        Amendment of  Registration  Rights  Agreement dated as of March 18,
             1999, by and among  Talk.com  Inc.,  Daniel M.  Borislow,  and Seth
             Tobias  (incorporated  by  reference  to Exhibit  10.36 to Talk.com
             Inc.'s annual  Report on Form 10-K for the year ended  December 31,
             1998).

10.29        Amendment of  Registration  Rights  Agreement dated as of March 18,
             1999, by and among  Talk.com Inc. and Mark Pavol  (incorporated  by
             reference to Exhibit 10.37 to Talk.com Inc.'s Annual Report on Form
             10-K for the year ended December 31, 1998).

10.30        1998  Long-Term  Incentive Plan of Talk.com Inc.  (incorporated  by
             reference to Exhibit  10.14 to Talk.com  Inc.'s  Current  Report on
             Form 8-K dated January 20, 1999).

10.31        2000 Long-Term Incentive Plan of Talk.com Inc. (filed herewith)

10.32        Investment Agreement,  dated as of December 31, 1998, as amended on
             February 22, 1999, among Talk.com Inc., America Online,  Inc., and,
             solely for  purposes  of  Sections  4.5,  4.6 and 7.3 (g)  thereof,
             Daniel  Borislow,  and solely for purposes of Section 4.12 thereof,
             Tel-Save,  Inc., and the D&K Retained  Annuity Trust dated June 15,
             1998 by Mark Pavol.  Trustee  (incorporated by reference to Exhibit
             10.41 to Talk.com  Inc.'s  Annual  Report on Form 10-K for the year
             ended December 31, 1998).

10.33        Registration Rights Agreement, dated as of January 5, 1999, between
             Talk.com Inc. and America Online,  Inc.  (incorporated by reference
             to Exhibit 10.42 to Talk.com  Inc.'s Annual Report on Form 10-K for
             the year ended December 31, 1998).

10.34        Sublease Agreement,  dated January ___, 1997, by and between Gemini
             Air  Cargo,  LLC  and  RMS  International,  Inc.  (incorporated  by
             reference to Exhibit 10.43 to Talk.com Inc.'s Annual Report on Form
             10-K for the year ended December 31, 1998).

</TABLE>


<PAGE>


<TABLE>
<CAPTION>
  EXHIBIT
  NUMBER                             DESCRIPTION
----------   -------------------------------------------------------------------
<S>          <C>
10.35        Sublease  Agreement,  dated as of January 20, 1999,  by and between
             RMS International and Tel-Save,  Inc. (incorporated by reference to
             Exhibit 10.44 to Talk.com Inc.'s Annual Report on Form 10-K for the
             year ended December 31, 1998).

10.36        Lease by and  between  Aetna Life  Insurance  Company  and  Potomac
             Financial Group, L.L.C. (incorporated by reference to Exhibit 10.45
             to Talk.com  Inc.'s  Annual  Report on Form 10-K for the year ended
             December 31, 1998).

10.37        Agreement, effective as of February 28, 1999, by and among Talk.com
             Inc., Communication Telesystems International,  d.b.a. WorldxChange
             Communications,  Tel-Save,  Inc.,  Mark Pavol,  Roger B. Abbott and
             Rosalind  Abbot,  and Edward  Soren  (incorporated  by reference to
             Exhibit 10.46 to the  Company's  Annual Report on Form 10-K for the
             year ended December 31, 1998).

10.38        Form of Indemnification Agreement, dated as of January 5, 1999, for
             each of George  Vinall,  Michael  Ferzacca and Norris M. Hall,  III
             (incorporated  by  reference  to Exhibit  10.50 to Talk.com  Inc.'s
             Annual Report on Form 10-K for the year ended December 31, 1998).

10.39        Form of Non-Qualified Stock Option Agreement,  dated as of December
             16, 1998, for each of George Vinall, Michael Ferzacca and Norris M.
             Hall, III  (incorporated  by reference to Exhibit 10.51 to Talk.com
             Inc.'s Annual  Report on Form 10-K for the year ended  December 31,
             1998).

10.40        Employment  Agreement,  dated  as of  December  16,  1998,  between
             Talk.com Inc. and Michael  Ferzacca  (incorporated  by reference to
             Exhibit 10.60 to Talk.com Inc.'s Annual Report on Form 10-K for the
             year ended December 31, 1998).

10.41        Employment  Agreement,  dated  as of  December  16,  1998,  between
             Talk.com Inc. and Norris M. Hall, III (incorporated by reference to
             Exhibit 10.61 to Talk.com Inc.'s Annual Report on Form 10-K for the
             year ended December 31, 1998).

10.42        Employment  Agreement,  dated  as of  December  16,  1998,  between
             Talk.com  Inc.  and George  Vinall  (incorporated  by  reference to
             Exhibit 10.62 to Talk.com Inc.'s Annual Report on Form 10-K for the
             year ended December 31, 1998).

10.43        Rights  Agreement  dated  as of  August  19,  1999  by and  between
             Talk.com  Inc.  and First City  Transfer  Company,  as Rights Agent
             (incorporated   by  reference  to  Exhibit  1  to  Talk.com  Inc.'s
             registration statement on Form 8-A (File No. 0-26728)).

10.44        Employment Agreement by and between Janet C. Kirschner and Talk.com
             Inc.  dated as of October 14, 1999  (incorporated  by  reference to
             Exhibit 10.39 to Talk.com Inc.'s Annual Report on Form 10-K for the
             year ended December 31, 1999).

10.45        Indemnification  Agreement by and between  Janet C.  Kirschner  and
             Talk.com  Inc.  dated  as of  October  14,  1999  (incorporated  by
             reference to Exhibit 10.40 to Talk.com Inc.'s Annual Report on Form
             10-K for the year ended December 31, 1999).

10.46        Non-Qualified  Stock  Option  Agreement  by and  between  Janet  C.
             Kirschner and Talk.com  dated as of October 14, 1999  (incorporated
             by reference to Exhibit  10.41 to Talk.com  Inc.'s Annual Report on
             Form 10-K for the year ended December 31, 1999).

10.47        Interconnect  Agreement  between  BellSouth  and  The  Other  Phone
             Company (filed herewith).

10.48        Agreement and Plan of Merger dated  October 15, 1999,  among Access
             Communications Corp., OmniCall Acquisition Corp. and OmniCall, Inc.
             (filed herewith).

</TABLE>

<PAGE>


<TABLE>
<CAPTION>
  EXHIBIT
  NUMBER                            DESCRIPTION
----------   -------------------------------------------------------------------
<S>          <C>
10.49        Promissory Note dated November 30, 1999 between OmniCall,  Inc. and
             William M. Rogers (filed herewith).

10.50        Credit Facility Agreement,  dated as of June 30, 1999, among Access
             One  Communications  Corp.  and its  Subsidiaries  and MCG  Finance
             Corporation (filed herewith).

10.51        Option  and  Warrant  Agreement  dated as of June  30,  1999 by and
             between Access One Communications Corp. and MCG Finance Corporation
             (filed herewith)

10.52        Warrant  Agreement  dated as of  November  30,  1999 by and between
             Access One Communications  Corp. and MCG Finance Corporation (filed
             herewith)

10.53        Amendment  Number  One to  Access  One  Communications  Corp.  Loan
             Documents,  dated  as  of  November  30,  1999,  among  Access  One
             Communications Corp. and its Subsidiaries,  MCG Finance Corporation
             and certain other parties. (filed herewith)

10.54        Agreement  Regarding MCG Warrants and Options,  dated as of July 5,
             2000 among MCG Finance  Corporation,  Talk.com  Inc. and Access One
             Communications Corp. (filed herewith)

10.55        Consulting  Agreement  dated as of July 5, 2000  between MCG Credit
             Corporation and Access One Communications Corp. (filed herewith)

21.1         Subsidiaries of Talk.com Inc. (filed herewith).

21.2         Subsidiaries of Access One Communications Corp. (filed herewith).

23.1         Consent of BDO Seidman LLP (filed herewith).

23.2         Consent of Nussbaum Yates & Walpow, P.C. (filed herewith)

23.3         Consent of KPMG LLP (filed herewith).

23.4         Consent of Kelley  Drye & Warren LLP (to be included in the opinion
             filed as Exhibit 5.1 to this Registration Statement).  23.5 Consent
             of Blank Rome Tenzer  Greenblatt LLP (to be included in the opinion
             filed as Exhibit 8.1 to this Registration Statement).

23.6         Consent  of Bear,  Stearns & Co.  Inc.  (contained  in its  opinion
             included  as  Annex  E  to  the  Joint  Proxy  Statement/Prospectus
             contained in this Registration Statement).

  24         Power of Attorney (included in signature page).

99.1         Form of Proxy Card for Talk.com Inc.  Annual  Meeting  (included as
             Exhibit 99.1 to the Joint Proxy  Statement/Prospectus  contained in
             this Registration Statement).

99.2         Form of Proxy  Card for  Access One  Communications  Corp.  Special
             Meeting   (included   as   Exhibit   99.2   to  the   Joint   Proxy
             Statement/Prospectus contained in this Registration Statement).

</TABLE>

---------------------
+  Confidential  treatment  previously  has been  granted  for a portion of this
exhibit.


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