SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

_ X _  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
                  EXCHANGE ACT OF 1934 FOR THE YEAR ENDED DECEMBER 31, 1995

_ _ _  ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
                  EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD _ _ _ TO _ _
                         Commission File Number 0-17366
                                                -------
                       SHARED TECHNOLOGIES FAIRCHILD INC.
                       ----------------------------------
             (Exact name of registrant as specified in its charter)
                 Delaware                                     87-0424558
- ---------------------------------------              -------------------------
(State or other jurisdiction of Incorporation             (I.R.S. Employer
         or organization)                               Identification No.)

100 Great Meadow Road, Suite 104
Wethersfield, Connecticut                                     06109
- ---------------------------------------                   -----------
(Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code:  (860) 258-2400
                                                      -------------
Securities registered pursuant to Section 12(b) of the Act:  None
                                                          ----------
Securities registered pursuant to Section 12(g) of the Act:
                          Common Stock, $.004 par value
                         ------------------------------
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
                                             Yes_ _ X _ _ No _ _ _ _

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

The  aggregate   market  value  of  the   registrant's   Common  Stock  held  by
nonaffiliates as of March 25, 1995 was approximately  $17,400,000,  based on the
average of the  closing  bid and asked  prices as  reported  on such date in the
over-the-counter market.

Indicate the number of shares outstanding of each of the registrant's classes of
Common Stock, as of March 29, 1996


                                       1



                        14,709,946 shares of Common Stock
                                 $.004 par value
                                 --------------
The following document is hereby incorporated by reference into Part III of this
Form  10-K:  The  registrant's   Proxy  Statement  for  its  Annual  Meeting  of
Stockholders  to  be  held  on  May 10, 1996  and filed with the Securities  and
Exchange Commission in definitive form on April 23, 1996.

                                        2



                                     PART I
Item 1.
- -------
Business
- --------
         (a) General  Development  of Business - Shared  Technologies  Fairchild
Inc.,  which was incorporated as Shared  Technologies  Inc. on January 30, 1986,
its subsidiaries and affiliated partnerships  (collectively,  the "Company") are
engaged  in   providing   shared   telecommunications   services   ("STS")   and
telecommunication systems ("Systems") to tenants of modern,  multi-tenant office
buildings. As an STS provider, the Company generally obtains the exclusive right
from  a   building   owner   (the   Owner/Developer")   to  install  an  on-site
communications  system, called a private branch exchange ("PBX"), or an off-site
communications  system,  called centrex,  and to market  telecommunications  and
office automation services and equipment to tenants.

         In   May   1991,   the   Company   acquired   the   stock   of   Boston
Telecommunications  Company  (BTC),  a provider of STS in the Boston  area.  The
Company paid  $1,097,000  consisting of  acquisition  cost less cash received of
$197,000,  stock purchase warrants valued at $300,000 and a $600,000  promissory
note  payable.  In May 1989,  the Company  acquired  interests in four  entities
providing STS in the greater Chicago area from Shared Services, Inc. and I.S.E.,
Inc. for $180,000.  Additionally,  in February 1989,  the Company  purchased the
stock of  Multi-Tenant  Services,  Inc.  (MTS) a former  division  of  BellSouth
Corporation  for $4,048,000 of which $391,000 was paid in cash and in payment of
the balance the Company assumed existing lease  obligations.  MTS was a provider
of STS in nine metropolitan areas.

         During 1992, the Company  completed a restructuring  due to its working
capital deficit and the maturity of its principal  financing  arrangements which
were due to the FDIC,  as  receiver  for the  Company's  principal  lender.  The
restructuring included Shared Technologies Inc. and all of its subsidiaries. The
restructuring  resulted in the Company  recording  a gain of  $5,162,000  before
related expenses of $1,361,000 for consulting fees related to the  restructuring
and income  taxes of $45,000.  As a result of the  restructuring,  approximately
$900,000 of vendor  payables and  $1,500,000 of capital lease  obligations  were
forgiven  and  $3,300,000  of  vendor  payables  were  converted  to three  year
non-interest  bearing  notes  payable  (see  Note  7 of  Notes  to  Consolidated
Financial  Statements).  Additionally,  a settlement  agreement was entered into
with the Federal  Deposit  Insurance  Corporation  ("FDIC") as receiver  for the
Company's  principal  lender which  resulted in the Company  paying off its term
loan and revolving  credit  arrangements and recognizing a gain of approximately
$2,700,000.  In April 1994 the Company entered into a settlement agreement which
provides for the payment of $750,000 plus  interest at 10% which  resulted in an
accrued extraordinary loss of $150,000 in 1993.

                                       3
                                        


         In connection  with the  restructuring,  the Company also raised equity
capital of approximately $5,780,000 from certain institutional investors, net of
expenses.  A firm, one of whose  principals is a director and stockholder of the
Company  served as  underwriter  for the  offering.  The Company  paid this firm
underwriting  commissions and expenses  totaling  $446,750 for the offering.  No
other parties to the restructuring were affiliated with the Company. The Company
also  entered  into  agreements  with Series A and B Preferred  Stockholders  to
convert their  holdings,  including  $327,920 of the accrued  dividends  related
thereto,  into Series C Preferred Stock. As part of this conversion,  $40,990 of
the accrued dividends was forgiven by the stockholders.

         In September  1992 the Company  effected a  one-for-four  reverse stock
split of Common Stock and  increased the par value of Common Stock from $.001 to
$.004 per share. All per share amounts contained herein have been  retroactively
adjusted to reflect this split.

         In December  and  October  1993 the Company  commenced  management  and
subsequently completed the acquisition of certain assets and liabilities of Road
and Show South,  Ltd. and Road and Show Cellular East, Inc.,  respectively.  The
purchase price for South was  $1,261,611  which  represents  $46,111 cash and an
obligation to issue 272,763 shares of the Company's  common stock.  The purchase
price for East was $750,245 which represents  $209,245 cash and an obligation to
issue 121,403 shares of the Company's common stock.

         In June 1994, Shared  Technologies  Inc.,  completed its acquisition of
the partnership  interests of Access  Telecommunication  Group, L. P. ("Access")
for  $9,000,000,  subject to certain post closing  adjustments.  The  $9,000,000
includes  $4,000,000,  paid at  closing  with  the  proceeds  from  the  private
placement sale of approximately  1,062,000 shares of the Company's Common Stock,
and the issuance to the sellers of $400,000 shares of Preferred E stock,  valued
at $1,500,000 and 700,000 shares of Preferred F stock valued at $3,500,000.

         In April 1995, the Company's subsidiary,  Shared Technologies Cellular,
Inc., ("STC") completed an initial public offering.  Prior to this date, STC was
approximately an 86% owned subsidiary of the Company. STC sold 950,000 shares of
common stock at $5.25 per share which  generated  net proceeds of  approximately
$3,274,000  after  underwriters's  commissions  and offering  expenses.  The net
effect of the public offering on the Company's consolidated financial statements
was a gain of approximately $1,375,000.

         On June 30, 1995, the Company purchased all of the outstanding  capital
stock of Office Telephone  Management  ("OTM").  OTM provides  telecommunication
management  services primarily to businesses located in executive office suites.
The purchase price was $2,135,000, of which $1,335,000 was paid in cash, and the
balance through the issuance of a $800,000 note, including interest at 8.59% per
annum, through June 30, 2005.

                                       4


         During December 1995, STC affected a private placement of approximately
$3,000,000 in Series A voting  preferred  stock to third  parties.  Although the
Company's  ownership  percentage  of common  stock of 59.3% did not change,  the
voting  rights  assigned to the preferred  stock  reduced the  Company's  voting
interest in STC to 42.7%,  resulting in the Company's  loss of voting control of
STC. Accordingly,  as a result of this stock issuance, the Company has accounted
for STC on an equity basis with all assets and liabilities of STC eliminated and
a non-current asset recorded to reflect the Company's equity investment in STC.

         In March 1996,  the  Company's  stockholders  approved  and the Company
consummated a merger with Fairchild  Industries,  Inc. ("FII") with and into the
Company.  The Company  simultaneously  changed  its name to Shared  Technologies
Fairchild  Inc.  ("STFI").  In connection  with the merger,  the Company  issued
6,000,000  shares of common  stock,  250,000  shares of  cumulative  convertible
preferred stock with an initial  $25,000,000  liquidation  preference and 20,000
shares  of  special  preferred  stock  with a  $20,000,000  initial  liquidation
preference.  In addition the Company raised  approximately  $111,000,000  net of
expenses  through the sale of 12 1/4%  senior  subordinated  discount  notes due
2006, and  approximately  $123,000,000  (of an available  $145,000,000) in loans
from a credit facility with Credit Suisse,  Citicorp USA, Inc. and  NationsBank.
The funds were used primarily for the  retirement two series of FII's  preferred
stock and of certain  liabilities assumed from FII in connection with the merger
and the retirement of the Company's  existing  credit  facility.  The merger was
accounted  for  using the  purchase  method of  accounting.  The total  purchase
consideration  of  approximately  $69,000,000  for  the  acquisition  of FII was
allocated to the tangible and  intangible  assets and  liabilities  of FII based
upon their respective fair values.

         In addition to the above  transactions,  the Company has  continued  to
pursue and achieve internal growth in its existing operations.

         (b)  Financial  Information  about  Industry  Segments - The Company is
engaged in one industry segment, the  telecommunications  industry,  providing a
wide range of telecommunications and office automation services and equipment.

         (c)  Narrative Description of Business

         (1) (i)  Products and Services


Shared Telecommunication Services (STS)
- ---------------------------------------
         The Company  provides STS to commercial  tenants in office buildings in
which the Company  typically has installed a dedicated  private branch  exchange
(PBX)  switch  under  exclusive  agreement  with  the  building  owner,  thereby
permitting   the  Company's   customers  to


                                       5


obtain all their telephone and telecommunications needs from a single source and
a single  point of contact.  Under  multi-year  contracts  that  usually  extend
through  the terms of the  tenants'  leases,  the Company  offers its  customers
access to  services  provided by  regulated  communications  companies,  such as
local, discounted long distance, international and "800" telephone services. The
Company also provides telephone switching  equipment and telephones,  as well as
voice mail,  telephone calling cards, local area network wiring,  voice and data
cable  installation.  Other  services  provided  by the  Company  include  audio
conferencing,   automatic   call   distribution   services  and  message  center
capability.  In addition,  the Company's  customers  receive a convenient single
monthly customized invoice for all services provided by the Company.

         Historically,  the  Company  has  marketed  its  services  to small and
medium-sized (25 to 250 lines) business  customers who are not otherwise able to
take  advantage  of economies  of scale in  procuring  their  telecommunications
services.    "One-stop    shopping"   is   provided    for   these    customers'
telecommunications  needs  without the  substantial  initial  capital costs that
would be incurred with the purchase of the same  telecommunications  system from
multiple  suppliers.  The Company  offers its  customers (i) services that would
otherwise not be cost-effective for, or readily available to, such customers due
to the size of their  business;  (ii)  reduced  capital  expenditures  and space
requirements  by  allowing  its  customers  to utilize  the  Company's  existing
infrastructure   and  centrally  located  hardware;   and  (iii)   comprehensive
maintenance  programs.  Additional  services  are  available  as the  customer's
business  and  telecommunications  needs grow.  The Company  also  provides  its
customers with the benefits of responsive on-site service.

         STS providers, such as the Company,  negotiate and enter into long-term
telecommunications  agreements  with owners and developers of office  buildings.
Under these agreements, the STS provider typically has the right for a period of
up to ten or more years to install  switching  equipment,  wiring and telephones
capable of serving  all of the  tenants in an office  building.  Typically,  the
right to install a dedicated PBX switch is exclusive.  Such  agreements  provide
for the  owners to assist  the STS  provider  by  identifying  potential  tenant
customers.  Generally,  an STS  provider  leases  and pays rent to the owner for
switch room space in the building and, under certain circumstances, may agree to
provide an incentive to the owner. By contracting with an STS provider, an owner
will have the benefit of a state-of-the-art telecommunications infrastructure in
its   building  and  be  able  to  offer  its  tenants  the  ability  to  access
sophisticated telecommunications services.

Telecommunications Systems (Systems)
- ------------------------------------
         Through its Systems  business,  the Company (i)  distributes  and sells
equipment,  including  small,  medium and large capacity  switches and ancillary
products,  (ii) offers  annual  maintenance  agreements  under which the Company
maintains  installed  products  either for a

                                       6



fixed  annual fee for on a time and  materials  basis,  (iii)  performs  systems
upgrades  and  expansions  and moves,  adds and  changes  of  telecommunications
equipment and (iv) provides a variety of long distance services, including basic
long distance service, "800" services,  calling cards, international calling and
various other network services. The Company provides  telecommunications systems
to commercial  customers and  government  agencies with Systems  ranging in size
from 15 to several thousand lines.

Cellular
- --------
         The Company through its subsidiary Shared Technologies  Cellular,  Inc.
(STC) is involved  in the  cellular  telephone  services  businesses  the United
States.  Since the Company does not have voting control of it has been accounted
for on an equity basis.

         STC markets its  cellular  telephone  services  principally  car rental
agencies,  airlines and hotels.  STC has  agreements  with the Hertz  Corporate,
National Car Rental Systems, Inc., Avis Rent a Car Systems, Inc. and Budget Rent
a Car  Corporation to offer its portable  cellular  telephones at designated car
rental locations  principally at terminal  airports,  in approximately 65 cities
throughout  the  United  States.   Additionally,   STC  markets  it  service  at
conventions and sporting events.

         Through its  acquisition of PTC Cellular,  Inc. in November,  1995, STC
become a leading provider of in-car cellular phones. In addition, as a result of
its  acquisition of Cellular  Hotline,  Inc. in May and June 1995 STC became the
largest provider of nationwide  cellular activation  services.  As an activation
company STC charges a fee for this  service to a national  distribution  partner
and  collects  revenue  from the  cellular  carrier  in the form of  commission,
residual  payments,  and other payments.  STC provides  cellular  activation and
mobile equipment sales and service.  This acquisition also involved STC in debit
technology.  Debit or prepaid  cellular  service is  presented as a solution for
credit  issues and for  businesses  requiring  more control over their  cellular
expenses.

         For  customers  who  require a more  traditional  approach  to cellular
telecommunications, STC serves as an agent for select cellular carriers.

STS Buildings
- -------------
         As of December  31, 1995 (prior to the merger with FII in March  1996),
the  Company  was  providing  STS to  tenants  in 115  buildings  located  in 15
metropolitan areas. In those cities where the Company provides STS to tenants in
more than one  building,  the Company is able to realize  significant  operating
economies  by sharing  management,  administrative,  sales and  technical  staff
across a number of buildings.  The following table sets forth as of December 31,
1995, on a city-by-city  basis,  the Net Leaseable Square Feet and the


                                       7



Potential  Lines of Service in each building  where the Company  provides STS to
tenants.




                                   Total          Leaseable Sq.   Total Lines
         Location                 Buildings           Feet         in Service

                                                              
         Atlanta                     14             3,822,030        3,453
         Birmingham                   2             1,291,500        1,144
         Boston                      12             4,361,400        2,939
         Chicago                     10             3,210,300        3,322
         Dallas                      13             9,252,270        5,368
         Hartford                     6             1,624,500        1,425
         Indianapolis                 7               939,600        1,147
         Los Angeles                 10             1,674,000          622
         Myrtle Beach                 1               125,820           20
         New Jersey                   2               562,500        1,130
         New Orleans                  7             2,903,400        4,022
         Phoenix                     14             2,235,600        2,690
         Seattle                      8             4,033,800        3,376 
         Stamford                     4               969,300          827
         Nashville                    5             1,217,340        1,342
                                    ---            ----------       ------
           Totals                   115            38,223,360       32,827
                                    ===            ==========       ======



         On a post merger  proforma  basis Shared  Technologies  Fairchild  Inc.
would look as follows at December 31, 1995.




                                                               Total
                      Total             Leaseable Sq.          Potential            Total Lines
Location             Buildings              Feet                 Lines               in Service

                                                                              
Atlanta                 42               13,739,413              45,798                11,682
Austin                   5                  810,000               2,700                 2,503
Baltimore                1                  414,000               1,380                   133
Birmingham               2                1,291,500               4,305                 1,144
Boston                  12                4,361,400              14,538                 2,939
Chicago                 40               17,407,598              58,025                10,563
Dallas                  35               17,728,439              59,095                14,881
Ft. Lauderdale           2                  501,811               1,673                   898
Hartford                 6                1,624,500               5,415                 1,425
Houston                 20               11,317,500              37,725                 3,292
Indianapolis            55                6,525,183              21,751                 7,761
Los Angeles             28                7,845,108              26,150                 3,556
Miami                    4                2,079,999               6,933                 2,054
Milwaukee                1                  177,300                 591                   166
Minneapolis             26                4,255,708              14,186                 5,852
Myrtle Beach             1                  125,820                 419                    20
New Jersey               2                  562,500               1,875                 1,130
New Orleans             10                4,516,718              15,056                 6,747
Orlando                  1                  391,500               1,305                   801
Philadelphia            44                8,333,640              27,779                 5,746
Phoenix                 14                2,235,600               7,452                 2,690

                                       8


Pittsburgh              17                5,604,519              18,682                 1,758
Salt Lake City          13                1,035,000               3,450                 2,425
Seattle                  8                4,033,800              13,446                 3,376
Stamford                 4                  969,300               3,231                   827
Tampa                    7                3,498,170              11,661                 3,998
Nashville                5                1,217,340               4,058                 1,342
Washington D.C.         43               14,084,100              46,947                 6,151
                       ---              -----------            --------               -------
  Totals               448              136,687,465             455,625               105,860
                       ===              ===========            ========               =======



Penetration Rate*       26%
- -----------------------------
*Penetration   rate   assuming   a  10%   National   Vacancy   rate.   Lines  in
Service/(Potential Lines x 90%).


Owner/Developer Agreements
- --------------------------
         In most  buildings  where it provides  STS, the Company or its assignor
has entered into a contractual agreement ("Owner/Developer  Agreement") with the
building  Owner/Developer.  Subject to specific provisions  contained in certain
Owner/Developer  Agreements,  the Owner/Developer Agreements generally grant the
Company  the   exclusive   right  to  provide  STS  in  the   building  and  the
Owner/Developer   is  precluded   from  entering  into  a  "materially   similar
arrangement" with a third party. In addition,  the Company is granted a right of
first  refusal in the  building  for the  offering of  additional  STS,  such as
telephone answering services,  word and data processing,  telex, copier services
and certain other STS. The term of the agreement is generally for ten years with
renewal options.

         The  Owner/Developer  Agreements  generally  provide for the payment of
royalties to the  Owner/Developer  which may be based on a  percentage  of gross
revenues  or  on a  percentage  of  rental,  sale  and  service  income  or  net
long-distance  revenues.  Such  royalty  payments  may  commence  at the initial
service  date,  at some later date,  typically 18 to 24 months after the Company
commences to provide STS to the building,  or at the time the Company achieves a
certain level of market penetration in the building.

         The  Company is  responsible  for the costs and  expenses  incurred  in
operating and  maintaining the STS equipment in the building and must obtain the
Owner/Developer's  approval to make any  modification in the STS equipment which
would  affect  the  building  structure.  The  agreement  is  assignable  by the
Owner/Developer  upon the sale of the building.  Certain  Owner/Developers  also
have the right to purchase  the  Company's  STS  equipment  in the building at a
nominal or fair market price if the agreement is terminated.

         Each Owner/Developer Agreement either contains a lease, or references a
separately  executed lease,  for the space  necessary for the Company's  on-site
personnel and equipment.


                                       9


Tenant Contracts
- ----------------
         The Company is a party to a Master  Shared  Tenant  Services  Agreement
("Tenant Contract") with substantially all of its customers. The Tenant Contract
contains  terms and  conditions  governing the  provision of STS.  Subsequent to
signing  a Tenant  Contract,  tenants  submit  individual  customer  orders  for
specific  equipment rentals and STS. In addition to the typical Tenant Contracts
for STS, the Company has agreements  with several tenants who have their own PBX
to maintain the system and manage the tenant's  telephone  call billing  system,
and the Company receives a monthly fee for its services.

         The Company  generally  signs contracts for a period of five years or a
term  coterminous  with the  customer's  lease in the building.  The Company has
contracts  ranging from month to month to five years.  The Company  feels it has
staggered  the  contracts  such that there is no time when a material  amount of
contracts come due at the same time. Additionally, the Company does not have any
individual customer contracts which are material.


         (iii) Sales and Marketing
               -------------------
         The Company  markets its services  and products  through a direct sales
force which is segmented  into distinct  geographic  markets.  Typically,  under
agreements with the Company, the owner of a building identifies  prospective and
existing tenants to the Company's local sales force. After establishing  contact
with the potential  customer and obtaining an  understanding  of the prospective
customer's  telecommunications  needs, the Company's local sales  representative
arranges for a presentation of the Company's  products and services and the cost
of potential  solutions  meeting the customer's  requirements.  After securing a
sale,  members of the Company's sales force follow up with customers by offering
them new value-added services.  Management believes that direct sales activities
are more effective than  advertising for securing and maintaining the businesses
of small to medium-sized  services  customers.  A significant  percentage of new
Systems sales results from upgrading,  enlarging or replacing  systems currently
used by the Company's existing customers.

         The Company strives to provide  superior  customer service and believes
that personal  contact with  potential  and existing  customers is a significant
factor in  securing  and  retaining  customers.  Each new  customer  account  is
processed  locally at the site location that was  responsible  for obtaining the
account.  The  Company's  customer  service  staff is dedicated to providing new
customers with a smooth  transition to its services and systems.  All customers'
calls for repair, move, adds, and changes are handled and processed at the local
site.  Management  believe that this personal and local handling of the customer
service  function is very important to the customers,  creating strong alliances
for the Company and  encouraging  repeat 

                                       10


business.  The  Company's  local  offices  retain total  responsibility  for all
aspects of their respective  customers'  services  (including  equipment,  local
service and long  distance).  As a result,  the customer only needs to place one
call to inquire  about any aspect of its service.  The  management of each local
office site is evaluated  quarterly for the quality of its customer  service and
the Company's field service  representatives  conduct  periodic audits of all of
its  customers to assess  their  satisfaction  with all aspects of service.  The
Company's  service  contracts with STS customers are typically for a duration of
five years (or expire earlier upon termination of a customer's  building lease).
Service  contracts with the Company's Systems customers are typically for one to
three years  duration and  generally  provide for  automatic  extensions of such
term.

         Providing  accurate and customized billing for customers is an integral
component of the Company's business.  The Company's MIS systems process millions
of call records a month for the telecommunications services business and combine
this  information  with other recurring and  nonrecurring  customers  charges to
produce  monthly  invoices.  Tenants  are  quoted a monthly  charge  for  leased
equipment  which  includes  a rental  fee for  equipment,  a charge  for  leased
equipment which includes a rental fee for equipment,  a charge for access to the
PBX owned by the Company and  installed in the  building  where such tenants are
located,  and a local  access  charge based on the cost of the trunk lines which
connect the building to the central office of the local  telephone  company.  In
addition,  tenants are charged for special  services and usage,  including "800"
service,  dedicated circuits,  directory listing, local message units, directory
assistance,  calling card services, third-party billing calls, and long-distance
at a discount from the standard rates charged by  long-distance  providers.  The
Company  believes that its detailed  billing reports provide a unique service to
small and medium-sized  customers  allowing  customers to understand and control
their telecommunications cost.

         The  MIS  systems  also  track  telecommunications   installations  and
customer  requests  from  initial  request to final  collection.  Each  customer
request is entered into the job order system to monitor the progress of the work
as well as keep track of the time and material requisitioned for the job.

         The Company's MIS systems can be expanded with minimal incremental cost
to accommodate substantially more volume. Such systems feature backup processors
and short-time  response  maintenance  agreements and are designed to respond to
customer needs as well as support the Company's operations.

         Subsequent  to the March,  1996  Merger,  as the  nation's  leading STS
provider, the Company believes it is well positioned to continue to grow through
the continued implementation of its business strategy, the key elements of which
are:

                                       11


         - Increased  Penetration of Existing Buildings.  The Company intends to
increase its focus on  generating  additional  revenue from the 448 buildings in
which it now provides shared telecommunications  services.  Although the Company
may continue to make selective  acquisitions of STS providers in the future, its
principal  focus will be on marketing  services  within its existing  buildings,
both to new customers and to existing customers.

         -  Significant  Additions  of  Buildings.  For the  three  years  ended
December 31, 1995, STI and FII grew internally through the addition of 26 and 36
buildings,  respectively.  The Company  plans to take  advantage of its improved
market position to  aggressively  pursue  opportunities  to add buildings to its
portfolio, in particular, through multi-building contracts with large commercial
property owners.

         - Expanded Service Offerings.  The Company intends to capitalize on the
growing  demand  for  new   telecommunications  and  information  technology  by
expanding  its  services to include  high speed  access to the  Internet,  video
teleconferencing,  wireless services and the delivery of cable programming.  The
Company's existing infrastructure allows for low-cost delivery of these services
at minimal incremental expense to the Company. The Company believes that many of
these  services  would  otherwise not be readily  available or affordable to its
customers.

         - Cross  Marketing  of Services  and  Systems.  The Company  intends to
leverage its Systems  business by marketing  telecommunications  services to its
existing Systems customer base. In addition, the Company intends increasingly to
market Systems to its STS customers  relocating  from existing  rental space who
continue  to require  customized  telecommunications  solutions,  including  the
purchase or lease of  equipment  or the  provision  of long  distance  and other
network services offered by the Company.


         (iv) Patents, Trademarks, Licenses, Franchises, Concessions
              ------------------------------------------------------
         See Item 1(d) (i) - "Owner/Developer  Agreements" herein. Additionally,
Shared Technologies Inc. is a registered trademark.


         (v)  Seasonality
              -----------
         While the Company's business is not generally seasonal, the Company has
experienced, over the last several years, a reduction in local and long distance
revenues in the month of December  which is believed to be  associated  with the
holiday season.


         (vi)  Working Capital
               ---------------

                                       12



         To date, the Company has funded its working capital  shortfall  through
borrowings and sales of its securities.  See Item 1(a) - "General Development of
Business";  "Management's  Discussion  and Analysis of Results of Operations and
Financial  Condition".  The Company  requires  working to sustain its growth and
maintain its revenue base.

                  In March 1996,  the  Company's  stockholders  approved and the
Company  consummated a merger with Fairchild  Industries,  Inc. ("FII") with and
into  the  Company.  The  Company  simultaneously  changed  its  name to  Shared
Technologies Fairchild Inc. ("STFI"). In connection with the merger, the Company
issued  6,000,000   shares  of  common  stock,   250,000  shares  of  cumulative
convertible preferred stock with an initial $25,000,000  liquidation  preference
and  20,000  shares  of  special  preferred  stock  with a  $20,000,000  initial
liquidation   preference.   In  addition   the  Company   raised   approximately
$111,000,000  net of expenses  through  the sale of 12 1/4% senior  subordinated
discount  notes  due  2006,  and  approximately  $123,000,000  (of an  available
$145,000,000) in loans from a credit facility with Credit Suisse,  Citicorp USA,
Inc. and  NationsBank.  The funds were used  primarily  for the  retirement  two
series of FII's preferred stock and of certain  liabilities  assumed from FII in
connection  with the merger and the retirement of the Company's  existing credit
facility.  The merger was accounted for using the purchase method of accounting.
The  total  purchase   consideration  of   approximately   $69,000,000  for  the
acquisition  of FII was  allocated  to the tangible  and  intangible  assets and
liabilities of FII based upon their respective fair values.

         Subsequent   to  the  March,   1996  merger  the   Company   will  have
approximately  $20.5 million available under the Credit Facility to fund working
capital  requirements.  The Credit  Facility will  contain,  among other things,
affirmative and negative covenants which are usual and customary with respect to
senior secured indebtedness.

         The Company  expects to satisfy its future  cash  requirements  through
cash from  operations  and  borrowings  under the Credit  Facility.  The Company
expects that its working capital  requirements will remain manageable  primarily
due to the minimal  capital  requirements  of the  Systems  business  and,  with
respect to the Services  business,  its ability to negotiate  favorable  payment
terms with its vendors and to bill its  customers in advance for many  recurring
services.


         (vii)  Dependence on a Single Customer
                -------------------------------
         No  single  customer  or  building  accounts  for  10% or  more  of the
Company's  revenues.  The Company's business is not dependent upon a single or a
few customers.


         (viii)  Backlog
                 -------

                                       13



         At any given period the Company  maintains new contracts signed but not
yet  installed  due to the  term  of the  contract  which  further  adds to this
backlog.  The  number of  additional  lines  not yet  installed  related  to new
contracts   cannot  be  determined   due  to  changes  that  occur  through  the
installation date. Therefore, backlog information cannot be quantified.


         (ix)     Government Regulation
                  ---------------------
         The  Company is  subject to  specific  regulations  in several  states.
Within various states, such regulations may include limitations on the number of
lines or PBX  switches  per  system,  limitations  of shared  telecommunications
systems  to single  buildings  or  building  complexes,  requirements  that such
building complexes be under common ownership or common ownership, management and
control and the  imposition  of local  exchange  access rates that may be higher
than those for similar  single-user PBX systems.  The transaction  could trigger
the  requirement to secure  permission or consent from certain state  regulatory
agencies. There can be no assurance that the Company can obtain such permissions
or consents, or if they can be obtained,  that the process can be completed on a
timely basis.

         Rates for telecommunications  services are governed by tariffs filed by
certified  carriers  with various  regulatory  agencies.  Future  changes in the
regulatory  structure under which such tariffs are filed, or material changes in
the tariffs  themselves,  could have a material  adverse effect on the Company's
business.  In addition,  various state  regulatory  agencies are engaged in fact
gathering to examine  competition  and the rules which  govern the  provision of
intrastate services. Although the Company intends to monitor these developments,
the likelihood of any changes in such rules cannot be predicted.

         The Company's  Systems business is generally  exempt from  governmental
regulation  from  the  standpoint  of  marketing  and  sales.  However,  various
regulatory bodies, including the Federal Communications Commission, require that
manufacturers of equipment obtain certain certifications.

         On   February   8,   1996,   the   Telecommunications   Act   of   1996
("Telecommunications  Act") was enacted as Federal law.  The  Telecommunications
Act makes certain  changes in the  regulatory  environment  in which the Company
operates  by:  (i)  pre-empting  any  State  or  local  law or  regulation  that
prohibits,  or has the  effect of  prohibiting,  the  ability  of any  entity to
provide any interstate or intrastate telecommunications service which may result
in the removal of  regulatory  barriers  that have  heretofore  discouraged  the
Company from expanding its business in certain States;  (ii)  prohibiting  local
exchange  telephone  companies from  prohibiting,  or imposing  unreasonable  or
discriminatory conditions on, the resale of those companies'  telecommunications
services  which  may  result  in  the 


                                       14


removal or relaxation of some of the  restrictions on shared  telecommunications
systems referred to above,  and reduces the risk that telephone  companies could
modify their tariffs to improve more  restrictive  terms and  conditions on such
Systems; (iii) authorizing the FCC to forebear from applying any regulation to a
telecommunications carrier or class of telecommunications carriers under certain
conditions, which may result in a relaxation of the FCC's regulatory supervision
of over  the  Company's  operations;  and (iv)  authorizing  the  Regional  Bell
Operating  Companies upon satisfying certain  conditions,  to apply for, and the
FCC to grant,  authority to offer long-distance services to customers within the
States in which  they offer  local  telephone  service.  This may result in more
intense  competition  within the  markets in which the Company  operates.  Other
provisions of the  Telecommunications  Act direct the FCC to conduct  rulemaking
proceedings  on a variety of  subjects,  including  interconnection,  resale and
universal service, which may affect the Company. It is not possible, however, to
predict the outcome of any such proceedings.

         The  Telecommunications Act may greatly affect government regulation of
telecommunications,  both at the state and federal level. Although the long term
goal of the legislation is deregulatory, federal and state government regulatory
agencies may create new rules to govern competition in the local exchange market
that, in the short term, could subject the Company's  shared  telecommunications
services to greater regulation than in the past.

         (x)  Competition
              -----------
         The Company's STS business  competes with regulated major carriers that
may  provide  a portion  of the  services  that the  Company  provides,  but are
typically  not  structured  to provide  all of a  customer's  telecommunications
requirements. The Company also competes with small independent operators serving
regional or local  markets and with other STS  providers,  including the Realcom
unit  of MFS  Communications  Inc.  ("MFS").  The  Company  also  competes  with
equipment  manufacturers  and distributors  and long distance  companies for the
provision of telephone  and other  telecommunications  equipment and services to
tenants in buildings  under  franchise  with the  Company.  Within the past five
years,  competition  has  expanded  to  include  a group of  companies  known as
alternate  access  providers,  including  MFS, TCG,  Inc. and others.  The major
competitive  factors in the STS market are  technology,  price and service.  The
Company's principal competitive  advantages are its ability to provide "one-stop
shopping" for telecommunications services and site-based technical service.

         The principal competitors of the Company's Systems business and, once a
building  franchise has been obtained,  the Company's STS business,  include the
direct sales channels of manufacturers  such as AT&T's Network Systems division,
Northern  Telecom,  Inc., NEC, other  distributors of equipment  manufactured by
such companies, as well as the Regional Bell Operating Companies ("RBOCs").


                                       15


         On February 8, 1996, the  Telecommunications Act was enacted as Federal
Law.  The  Telecommunications  Act  makes  certain  changes  in  the  regulatory
environment in which the Company operates by: (i) pre-empting any State or local
law or regulation that prohibits, or has the effect of prohibiting,  the ability
of any  entity  to  provide  any  interstate  or  intrastate  telecommunications
services  which may  result in the  removal  of  regulatory  barriers  that have
heretofore  discouraged  the  Company  from  expanding  its  business in certain
States; (ii) prohibiting local exchange telephone companies from prohibiting, or
imposing  unreasonable  or  discriminatory  conditions  on,  the resale of those
companies'  telecommunications  services  which  may  result in the  removal  or
relaxation  of some of the  restriction  on  shared  telecommunications  Systems
referred to in the  preceding  paragraph,  and  reduces the risk that  telephone
companies  could  modify  their  tariffs to impose  more  restrictive  terms and
conditions on such Systems;  (iii) authorizing the FCC to forebear from applying
any regulation to a  telecommunications  carrier or class of  telecommunications
carriers under certain conditions, which may result in a relaxation of the FCC's
regulatory oversight over the Company's operations;  (iv) authorizing the RBOCs,
upon  satisfying  certain  conditions,  to  apply  for,  and the  FCC to  grant,
authority  to offer  long-distance  services to  customers  within the States in
which they  offer  local  telephone  service.  This may  result in more  intense
competition  within the markets in which the Company operates.  Other provisions
of the  Telecommunications  Act direct the FCC to conduct rulemaking proceedings
on a variety of subjects,  including  interconnections,  resale,  and  universal
service,  which may affect the  Company,  but it is not  possible to predict the
outcome of any such proceedings.

         The  Telecommunication  Act may result in greater  competition  for the
Company. The RBOCs are free immediately to seek authority to offer long distance
service outside their current  operating areas.  They will be free to offer long
distance  services to customers  within their  current  operating  regions after
satisfying   the  law's   requirements   for  opening  their  local  markets  to
competition.  GTE and other local exchange carriers are free immediately to seek
authority to offer long distance services both within and outside their regions.

         Long distance  carriers  also are permitted to seek  authority to offer
local  exchange  services.  The major  carriers  (AT&T,  MCI and Sprint) will be
subject,  on an interim basis,  to  restrictions on joint marketing of local and
long distance services.


         (xiii)  Employees
                 ---------
         As of March 15, 1996, STI and FII on a combined basis had approximately
774  employees,  of whom  several  were  covered  by two  collective  bargaining
agreements.  One  agreement  expires  in 1998  and


                                       16


the other expires in 1999. Management believes that STI and FII's relations with
their respective employees are satisfactory.


Item 2.
- -------
Property
- --------
         As of December  31, 1995,  the Company  leased real  property  totaling
approximately  60,000  square feet.  As a result of the merger,  the Company now
leases  approximately  340,000  square  feet.  The Company does not own any real
property.  Each of the leased properties is, in management's opinion,  generally
well maintained,  is suitable to support the Company's  business and is adequate
for the Company's present needs.

         The Company  leases from RHI Holdings,  Inc., the former parent of FII,
on an  arm's-length  basis,  office  space  at  Washington-Dulles  International
Airport.


Item 3.
- -------
Legal Proceedings
- -----------------
         The Federal Corporate  Administrative  Contracting Officer (the "AOC"),
based upon the advice of the United States Defense  Contract  Audit Agency,  has
made  a  determination  that  FII  did  not  comply  with  Federal   Acquisition
Regulations  and Cost  Accounting  Standards in accounting  for the (i) the 1985
reversion  to FII of  approximately  $50.0  million in excess  pension  funds in
connection  with the  termination of defined  benefit  pension  plans,  and (ii)
pension  costs  upon the  closing of  segments  of FII's  business.  The ACO has
directed  FII  to  prepare  a  cost  impact  proposal   relating  to  such  plan
terminations  and segment  closings and,  following  receipt of such cost impact
proposal,  may  seek  adjustments  to  contract  prices.  The ACO  alleges  that
substantial amounts will be due if such adjustments are made. In connection with
the merger FII stated that it believes it has properly  accounted  for the asset
reversions in  accordance  with  applicable  accounting  standards.  FII has had
discussions  with the government to attempt to resolve these pension  accounting
issues.

         In December 1995, Gerard Klauer Mattison & Co., LLC ("GKM"), filed suit
against the Company in U.S. District Court for the Southern District of New York
alleging  breach of a letter  agreement and seeking an amount in excess of $2.25
million for a  commission  allegedly  owed to GKM as a result of GKM  initiating
negotiations  between the Company and FII and  negotiating  the Merger.  GKM has
alleged  that the  Company  entered  into a fee  agreement,  whereby the Company
agreed to pay to GKM 0.75% of the value of the transaction as a fee.  Jeffrey J.
Steiner has denied that FII at any time  engaged GKM for this  transaction.  The
Company filed an Answer in January,


                                       17


1996,  denying that any commission is owed.  This litigation is in the discovery
process.

         The Company is a party to other lawsuits and administrative proceedings
that arose in the ordinary course of its business. Although the final results in
all suits and proceedings  cannot be predicted,  the Company presently  believes
that the ultimate  resolution of all such other lawsuits and proceedings,  after
taking into account the liabilities  accrued with respect to such matters,  will
not have a material adverse effect on the Company's financial condition, results
of operation or cash flows. See Note 16 to the Company's  Consolidated Financial
Statements.

         The Company has no other material  litigation or unasserted claims, the
outcome  of which  would  have a  material  impact  on the  Company's  financial
condition, results of operations or cash flows.

         In  the  matter  of   Tel-A-Booth   Communications,   Ltd.   v.  Shared
Technologies  Inc. et al., Supreme Court of the State of New York, County of New
York,  an Order  and  Judgment  was  entered  on March  14,  1996  granting  the
defendants'  motion for summary judgment and dismissing the plaintiff's  claims.
The case had arisen in connection with the Company's  operations at the Jacob K.
Javits Convention Center in New York City.



Item 4.
- -------
Submission of Matters to a Vote of Security Holders None.
- ---------------------------------------------------------
                                     PART II

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

         The Company's shares of Common Stock (trading  symbol:  STCH) have been
quoted  and traded in the  over-the-counter  market  since  December  13,  1988.
Over-the-counter  market quotations reflect interdealer  prices,  without retail
mark-up,  mark-down  or  commission  and may not  necessarily  represent  actual
transactions.  During 1994 and 1993,  the quarterly  high and low closing prices
were as follows:




                                       1995                1994
                                       ----                ----
                                  High       Low      High       Low
                                  ----       ---      ----       ---
                                                  
First Quarter                   $5 1/4     $3 1/2   $4 5/8     $2 7/8
Second Quarter                   5 3/4      4        4          3 1/8
Third Quarter                    5 1/4      3 7/8    5 3/8      2 1/2
Fourth Quarter                   4 3/4      3 1/8    4 7/8      3 1/2



                                       18


Number of  beneficial  holders of the  Company's  Common Stock as of February 1,
1996 was 1,856.


Item 6.
- -------
Selected Financial Data
- ------------------------
The following  table sets forth the selected  financial  data of the Company for
each of the last  five  years.  Financial  statements  for 1992 and 1991 are not
presented in this filing. Such selected financial data were derived from audited
consolidated  financial  statements not included herein.  The selected financial
data of the  Company  should  be  read  in  conjunction  with  the  Consolidated
Financial Statements and related notes appearing elsewhere in this Form 10-K. In
September 1992 the Company effected a one-for-four reverse stock split of common
stock and increased the par value of common stock from $.001 to $.004 per share.
Weighted average common shares  outstanding and per share  information have been
retroactively  adjusted to reflect  this split.  All  amounts,  except per share
amounts, are in thousands.




Statement of Operations Data:          1995              1994         1993       1992         1991
- ------------------------------         -----            -------      -------    -------      ------
                                                                                 
Revenue                              $47,086            $45,367      $25,426    $24,077     $23,172
Gross margin                          18,214             19,195       10,912      9,254       6,358
Selling, general and
  administrative expenses             16,189             16,909        9,797      9,959      10,717
Business Development Expenses          -                   -             305        -          -
Operating income (loss)                2,026              2,286          810       (705)     (4,359)
Interest expense, net                   (667)              (359)        (438)      (290)     (1,268)
Minority interest in net (inc.)
  losses of subsidiaries              (1,752)              (128)         (82)       (37)          4
Gain on sale of subsidiary stock       1,375                -            -          -          -
Extraordinary Item -
  (Loss) gain on restructuring           -                  -           (150)     3,756        -
Income taxes                             (45)               (63)         -          -          -
Income tax benefits                      550                -            -          -
Net income (loss)                        927              2,286          140      2,724      (5,623)
Net income (loss) per
  common share                           .06                .27         (.04)       .59       (1.59)
Weighted average common
  shares outstanding                   8,482              6,792        5,132      4,063       3,730
Cash dividends declared
  per preferred share                    .29                .29          .32        .30         .30
Cash dividends paid
  per preferred share                    .29                .29          .32        .38         .18
Cash dividends declared or
  paid per common share                   -                  -           -          -          -

Balance Sheet Data:
Working capital deficit              ($3,393)           ($3,859)    ($ 3,889)  ($ 4,506)   ($15,615)
Total assets                          42,863             37,925       20,601     18,752      18,436
Notes payable, convertible
  promissory notes payable,
  other long-term debt (incl.
  current portion) and

                                       19



  redeemable preferred stock           6,999              4,727        3,719      4,745      10,030
Stockholders' equity (deficit)        22,845             20,881        9,302      6,034      (3,148)




Item 7.
- -------
Management's Discussion and Analysis of Results of Operations and 
- -----------------------------------------------------------------
Financial Condition
- --------------------
Overview and Recent Developments
- --------------------------------
STFI is a national  provider of shared  telecommunications  services ("STS") and
telecommunications  systems  ("Systems") to tenants of  multi-tenant  commercial
office buildings. One of STFI's subsidiaries,  Shared Technologies Cellular Inc.
("STC"), is a provider of short-term portable cellular telephone services.

In December  1995,  STC issued  approximately  $3.0 million in voting  preferred
stock to third parties. While STFI's ownership percentage did not change, STFI's
voting interest in STC was reduced to 42.7%,  resulting in STFI's loss of voting
control.  Accordingly,  subsequent to this stock issuance, STC was accounted for
under the equity method;  all assets and all  liabilities of STC were eliminated
from STFI's  consolidated  balance sheet and a non-current asset was recorded to
reflect STFI's  investment in STC on the equity basis. STC results of operations
adjusted  for STFI's  ownership  interest,  are  reflected  on the  statement of
operations  for the year ended  December 31, 1995 per the equity method as a one
line item below operating income.

In March 1996  STFI's  stockholders  approved  and STFI  completed a merger with
Fairchild Industries,  Inc.("FII")  following a reorganization  transferring all
non-communications  assets to its parent, RHI Holding,  Inc. Management believes
this merger will  significantly  strengthen the Company's  strategic position in
the telecommunications market. In addition the merger will present opportunities
to realize significant  operational and financial cost savings. The merger makes
STFI the largest provider of STS in the United States. On a pro forma basis STFI
generated $175 million in sales and $19 million in operating income for the year
ended   December  31,  1995.  In   conjunction   with  the  merger  STFI  raised
approximately  $111 million after offering  expenses  through the issuance of 12
1/4% Senior  Subordinated  Notes Due 2006 and $125 million (of an available $145
million)  from a credit  facility  with Credit  Suisse,  Citicorp  USA, Inc. and
NationsBank. The Company anticipates repaying these borrowings over the next ten
years with cash provided by operations.

Results of Operations
- ---------------------
The  following  table sets forth  various  components  of STFI's  statements  of
operations expressed as a percentage of revenues:
                                                        
                                       20





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


                                                              1995              1994              1993
                                                              ----              ----              ----

                                                                                            
Revenues                                                     100.00%           100.00%           100.00%

Cost of revenues                                              61.32%            57.69%            57.08%
                                                      ---------------   ---------------   ---------------

     Gross Margin                                             38.68%            42.31%            42.92%

Selling, General and Administrative Expenses                  34.38%            37.27%            39.73%
                                                      ---------------   ---------------   ---------------

     Operating Income                                          4.30%             5.04%             3.19%

Interest expense (net)                                        -1.44%            -0.79%            -1.72%
Minority Interest                                              0.00%            -0.28%            -0.32%
Gain on sale of subsidiary stock                               2.92%             0.00%             0.00%
Equity in loss of subsidiaries                                -3.72%             0.00%             0.00%
Income Tax Benefit (Expense)                                  -0.10%             1.07%             0.00%
Extraordinary Item                                             0.00%             0.00%            -0.59%
                                                      ---------------   ---------------   ---------------

Net Income                                                     1.96%             5.04%             0.56%
                                                      ===============   ===============   ===============



Year Ended December 31, 1995 compared to Year Ended December 31, 1994
- ---------------------------------------------------------------------
Revenues
- --------
STFI's  revenues  rose to a record  $47.1  million in 1995 an  increase  of $1.7
million or 3.7% over 1994  revenues of $45.4  million.  This  increase  occurred
despite  the loss of STC  revenue as STC results  were  recorded  per the equity
method in 1995;  STC accounted  for $10.2  million of 1994 revenue.  STS revenue
increased  $6.5  million or 22.7% and Systems $5.4 million or 83.1% in 1995 over
1994  levels.  Approximately  $2.9  million of the growth in revenue for STS was
attributable  to a full year of service at locations  acquired in June 1994 with
the acquisition of Access  Telecommunications Group, L.P. (Access), $1.6 million
was  attributable to the June 1995  acquisition of Office  Telephone  Management
(OTM),  the  remaining  increase of  approximately  $2.0  million was  generated
through  internal  growth at  existing  and new  locations.  Approximately  $4.7
million of the  growth in Systems  revenues  is  attributable  to a full year of
activity at accounts  acquired  with the June 1994  acquisition  of Access,  the
remaining increase of $1.8 million was generated internally.

Gross margin
- ------------
Gross  margin  dropped  to 38.7% of  revenues  for 1995 from  42.3% for 1994,  a
reduction  of 3.6%.  The  following  table  sets  forth  the  components  of the
Company's  overall  gross  margin for 1995 as a factor of sales  percentage  and
gross margin percentage per line of business:
                                                                               

  

                                       21




                                                                                             Overall
     Division                                             Sales               GM                GM
     ----------------------------------------------------------------------------------------------------

                                                                                         
     STS                                                    74.7%             44.6%             33.3%

     Systems                                                25.3%             21.1%              5.4

        Company Total                                      100.0%                               38.7%
                                                   ===============                     ===============


As shown above, the 1995 gross margin was a mix of STS gross margin of 44.6% and
Systems  gross  margin  of  21.1%.  In 1994 the  Company's  gross  margin  was a
combination of STS gross margin of 45.2%,  Systems gross margin of 20.4% and STC
gross margin of 48.2%. STS produced  slightly reduced gross margin from the 1994
level mainly due to the  acquisition  of OTM  operations  which  produced  gross
margin of approximately 30%. Systems experienced  slightly improved gross margin
mainly due to a full year of operations  obtained  with the Access  acquisition.
The overall decrease in the Company's gross margin was principally the result of
changes in sales  mix.  The change in  accounting  to the equity  method for STC
results of operations  created an overall drop in gross margin of  approximately
1.7% for 1995.  The drop in STS gross  margin for 1995  contributed  0.4% to the
overall  reduction  in gross margin for 1995.  The  remainder of the decrease in
gross margin was generated by Systems. As noted above,  Systems revenues grew at
a faster rate than STS revenues in 1995.  Since Systems  produces  significantly
lower  gross  margin  compared  to STS,  the growth in Systems  sales  depressed
overall gross margin for the Company 1.5%.

Selling, general and administrative expenses
- --------------------------------------------
Selling,  general  and  administrative  expenses  ("SG&A")  as a  percentage  of
revenues decreased to 34.4% for 1995 compared to 37.3% for 1994. The Company has
reduced SG&A as a percentage of revenues by increasing revenues without adding a
comparable  percentage of SG&A costs.  Certain SG&A costs are essentially  fixed
and do not increase  significantly  with revenue growth. In addition the Company
has  carefully   chosen  to  expand  in  locations   with  existing   management
infrastructures already in place.

Operating income
- ----------------
Operating income decreased by $0.3 million or 11.4% to $2.0 million in 1995 from
$2.3 million in 1994.  The decrease was  partially the result of STC no longer a
part of the STFI consolidated group in 1995. STC contributed  approximately $0.7
million to operating income in 1994. This was offset by improved STS and Systems
contribution of $0.4 million in 1995 over 1994 levels.

Gain on sale of subsidiary stock
- --------------------------------
In April 1995 the Company successfully completed a public offering of STC stock.
Following the offering the  Company's  percentage  of ownership  decreased  from
approximately  86% to 60%. The  accounting  treatment  of the sale  required the
Company to record a gain of $1.4 million for the year ended December 31, 1995.

  
                                       22


Equity in loss of subsidiary
- ----------------------------
In December  1995,  STC issued  approximately  $3.0 million in voting  preferred
stock to third parties. While STFI's ownership percentage did not change, STFI's
voting interest in STC was reduced to 42.7%,  resulting in STFI's loss of voting
control.  Accordingly,  subsequent to this stock issuance, STC was accounted for
under the equity method,  The Company recorded an equity loss of $1.7 million as
a result of STC losses of $2.8 million for the year ended December 31, 1995

Interest expense
- ----------------
Interest  expense net of interest income  increased by $0.3 million for the year
ended  December  31,  1995  over the  year  ended  December  31,  1994.  This is
attributable to the addition of  approximately  $4.4 million in interest bearing
debt during 1995.  Approximately $0.3 million in non interest bearing debts were
repaid during 1995.

Income tax benefit (expense)
- ----------------------------
The Company recorded an insignificant  amount of income tax expense for the year
ended  December 31, 1995  compared to a net benefit of $0.5 million for the year
ended  December 31,  1994.  Income tax expense for 1995 was mainly the result of
state income taxes.  During 1994 STFI adjusted the deferred tax asset  valuation
reserve per Statement of Financial  Accounting Standards No. 109 "Accounting for
Income Taxes" ("SFAS 109"). This adjustment  resulted in a deferred tax asset of
$8.0  million,  a  corresponding  valuation  reserve of $7.4  million and a $0.6
million tax benefit  for the year ended  December  31,  1994.  This  benefit was
partially  offset by state  income  taxes  resulting  in a net  benefit  of $0.5
million  for 1994.  The  source of the  deferred  tax asset is  principally  the
expected  future  utilization  on a conservative  basis of net operating  losses
("NOL")  generated in prior  years.  Based on the  requirements  of SFAS 109 the
Company  recalculated the deferred tax asset and adjusted the valuation  reserve
for the year ended December 31, 1995. This adjustment resulted in no significant
impact to the Company's  results of operations  for the year ended  December 31,
1995. At December 31, 1995 the Company's NOL carryforward for federal income tax
purposes was approximately $21.8 million.

Net income
- ----------
As a result of the factors listed above,  net income for the year ended December
31, 1995  decreased  by $1.4  million or 60.9% to $0.9 million from $2.3 million
for 1994.

Year Ended December 31, 1994 compared to Year Ended December 31, 1993
- ---------------------------------------------------------------------
Revenues
- --------
STFI's revenues for the year ended December 31, 1994 increased by $20.0 million,
or 78.7%, to $45.4 million compared to $25.4 million for the year ended December
31, 1993.  Acquisitions  were the major  contributors to revenue growth in 1994.
Approximately  $8.9  million of the revenue  increase  was  attributable  to the
acquisition of Access.  Another $8.0 million was due to the expanded activity of
STC


                                       23


created with the 1993 acquisitions of Road and Show East and Road and Show South
nationwide  rental  phone  businesses  ("Road & Show").  The  remaining  revenue
increase of $3.1 million was achieved through internal growth.

Gross margin
- ------------
Gross margin dipped  slightly in 1994 to 42.3% of revenue from 42.9% of revenues
in 1993. The following table sets forth the components of the Company's  overall
gross  margin  for  1994 as a  factor  of  sales  percentage  and  gross  margin
percentage per line of business:
                                                                               

 
                                                                                              Overall
     Division                                             Sales               GM                GM
     ----------------------------------------------------------------------------------------------------


                                                                                       
     STS                                                  63.2%             45.2%             28.6%

     Systems                                              14.3%             20.4%              2.9%

     STC                                                  22.5%             48.2%             10.8%
                                                 ---------------   ---------------   ---------------

        Company Total                                    100.0%                               42.3%
                                                 ===============                     ===============



In 1994 the  Company's  gross  margin was a  combination  of STS gross margin of
45.2%,  Systems gross margin of 20.4% and STC gross margin of 48.2%. In 1993 the
Company's  gross margin was a combination of STS gross margin of 46.4%,  Systems
gross  margin of 16.9% and STC gross  margin  of 27.1%.  STS  achieved  slightly
reduced gross margin from the 1993 level mainly due to the acquisition of Access
which added several new buildings which historically have produced gross margins
of  approximately  44%  which is  slightly  lower  than  those at  existing  STS
locations.  Systems  experienced  slightly improved gross margin mainly due to a
half year of operations obtained with the Access  acquisition.  STC gross margin
increased  dramatically  due to a full  year  of  Road & Show  operations  which
historically  have  produced  gross  margins of  approximately  50%. The overall
decrease  in the  Company's  gross  margin was  largely the result of changes in
sales mix and the resulting  effect on the Company's  overall gross margin.  STS
accounted  for 63.2% of total  revenues  in 1994 versus  85.4% in 1993;  Systems
revenues  accounted for 14.3% of total revenues in 1994 versus 5.9% in 1993; and
STC generated 22.5% of total revenue for 1994 versus 8.7% for 1993.

Selling, general and administrative expenses
- --------------------------------------------
Selling, general and administrative expenses ("SG&A") as a percentage of revenue
decreased to 37.4% for 1994  compared to 39.7% for 1993.  This  improvement  was
generated  mainly  through the  synergy's  associated  with the  acquisition  of
Access.  In addition the Company has carefully chosen to grow internally only at
locations with existing management infrastructures already in place.

Operating income
- ----------------

                                       24



Operating  income  increased  by $1.5  million or 187.5% to $2.3 million in 1994
from $0.8 million in 1993.  The increase was mainly due to the growth in overall
sales combined with a reduction in SG&A as a percentage of revenue.

Interest expense
- ----------------
Interest  expense  net of  interest  income  decreased  by $0.1  million to $0.3
million for 1994 compared to $0.4 million in 1993.  The majority of the interest
expense for 1994 was  generated  from the  addition of $2.3  million in interest
bearing  debts.  The bulk of the 1993  interest  expense was  generated  through
accruals for interest and penalty payments to taxing  authorities that may arise
from late payments.

Extraordinary item - Loss on restructuring
- ------------------------------------------
An  extraordinary  loss of $0.2  million  for 1993 was  recorded  to reflect the
settlement of certain  obligations to lenders and other creditors related to the
1992 restructuring. No extraordinary items were recorded for 1994.

Income tax benefit
- ------------------
Effective  January 1, 1993, STFI  implemented SFAS 109 requiring the adoption of
an asset and  liability  approach to accounting  for income taxes.  As a result,
STFI recorded a deferred tax asset of $8.0 million,  a  corresponding  valuation
reserve  of $7.4  million  and a $0.6  million  tax  benefit  for the year ended
December  31,  1994.  This  benefit was  partially  offset by state income taxes
resulting in a net benefit of $0.5 million for 1994.  The source of the deferred
tax asset is principally the expected future utilization on a conservative basis
of net operating losses ("NOL") generated in prior years.

Net income
- ----------
As a result of the factors listed above,  net income for the year ended December
31, 1994 increased by $2.2 million to $2.3 million from $0.1 million for 1993.


                                       25




Liquidity and Capital Resources
- -------------------------------
During 1995 STFI continued to effectively  manage a working  capital deficit and
produce record earnings from operations. Net cash provided by operations reached
a record $4.9 million in 1995  compared to $3.1 million in 1994 and $2.2 million
in 1993.  This helped  reduce the  working  capital  deficit to $3.4  million at
December  31, 1995  compared to $3.7  million and $3.9  million for December 31,
1994 and 1993 respectively.

The Company  continued to invest  significant  capital towards growth internally
and through  acquisition.  In addition  the Company has  continued  to invest in
upgrading telecommunication equipment at existing locations. Over the past three
years STFI has  invested  $8.9  million on  equipment  purchases.  Over the same
period, the Company invested $0.8 million towards a merger with FII completed in
1996 and $5.3 million to complete two other major acquisitions; OTM in June 1995
and Access in June 1994.

Financing  activities ware focused  primarily on raising capital to provide cash
for  investing  activities.  During 1995 the Company  borrowed  $2.7 million and
raised  $1.2  million  from sales of common  stock to help  finance  the current
year's  equipment  purchases and the  acquisition  of OTM.  During 1994 and 1993
approximately  $6.4 million was raised from sales of common and preferred  stock
to help the Company fund operations. Over the past three years the Company spent
$6.5 million to repay notes, long-term debt and capital lease obligations.

Cash  requirements  for 1996  will be  significant  due to the  merger  with FII
mentioned  earlier.  This merger was financed  through a credit facility and the
sale of Senior  Subordinated  Notes mentioned earlier.  The Company  anticipates
repaying  these  borrowings  and  providing  cash  for  operations  and  capital
expenditures  through cash from  operations.  As of March 1996 the Company has a
credit facility available of approximately $20 million.




Item 8.
- -------
Financial Statements and Supplementary Data
- -------------------------------------------
         Attached.


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


                                       26


         None.


                                    PART III

Items 10, 11, 12 and 13.
- -----------------------
         The Company  incorporates  by  reference in response to these items its
Proxy  Statement for its Annual  Meeting of  Stockholders  to be held on May 10,
1996  (to be filed with the  Securities  and  Exchange  Commission in definitive
form on April 23, 1996).


                                     PART IV

Item 14.
- --------
Exhibits, Financial Statement Schedules and Reports on Form 10-K
- ----------------------------------------------------------------
 (a)     Financial Statements
         --------------------
Report of Independent Public Accountants

Consolidated Balance Sheets as of December 31, 1995 and 1994.

Consolidated  Statements  of Operations  for the years ended  December 31, 1995,
1994 and 1993.

Consolidated Statements of Stockholders' Equity for the years ended December 31,
1995, 1994 and 1993.

Consolidated Statements of Cash Flow for the years ended December 31, 1995, 1994
and 1993.

Notes to Consolidated Financial Statements

Financial Statements Schedules:     Schedule VIII

(b)      Reports on Form 8-K
         -------------------
         On November 21, 1995 the Company filed a Form 8-K Item 5 indicated that
it had entered into an agreement and Plan of Merger dated as of November 9, 1995
with  Fairchild  Corporation  and  its  subsidiaries,  RHI  Holdings,  Inc.  and
Fairchild  Industries,  Inc.  pursuant  to which the  Company  will  acquire the
telecommunications   Systems  and  service   business   operated  by   Fairchild
Communication Services Company.

         On  November  22,  1995  the  Company  filed  a Form  8-K  Item 2 and 7
detailing that on November 13, 1995, the Company's cellular  subsidiary,  Shared
Technologies Cellular,  Inc., completed its acquisition of certain assets of PTC
Cellular, Inc.


                                       27


(c)      Exhibits
         --------
Exhibit No.                                 Description of Exhibit
- -----------                                 ----------------------
   1.0                   Purchase  Agreement  dated  March  8,  1996  among  the
                         Company, STI, the guarantors named therein and CS First
                         Boston Corporation and Citicorp USA, Inc.  Incorporated
                         by reference to the  Company's  Form 8-K filed on March
                         28, 1996.

   2.1                   Agreement  and Plan of Merger  dated as of  November 9,
                         1995 among Shared Technologies Fairchild Inc. (formerly
                         Shared    Technologies   Inc.)   ("STFI"),    Fairchild
                         Industries,  Inc. ("FII"),  RHI Holdings,  Inc. ("RHI")
                         and The Fairchild Corporation ("TFA").  Incorporated by
                         reference to the Company's  Form 8-K filed on March 28,
                         1996.

   2.2                   First  Amendment to Agreement  and Plan of Merger dated
                         as of February 2, 1996 among  STFI,  FII,  RHI and TFC.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   2.3                   Second  Amendment to Agreement and Plan of Merger dated
                         as of  February  24,  1996  among  STFI,  RHI and  TFC.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   2.4                   Third  Amendment to Agreement  and Plan of Merger dated
                         as of March  1,  1996  among  STFI.  FII,  RHI and TFC.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   3(i).1                Restated  Certificate of  Incorporation of the Company.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   3(i).2                Certificate of Merger of STI and FII.  Incorporated  by
                         reference to the Company's  Form 8-K filed on March 28,
                         1996.

   3(i).3                Certificate  of  Incorporation  of Shared  Technologies
                         Fairchild Communications Corp. ("STAFF").  Incorporated
                         by reference to the  Company's  Form 8-K filed on March
                         28, 1996.

   3(ii).1               Amended and Restated  By-laws of STI.  Incorporated  by
                         reference to the Company's  Form 8-K filed on March 28,
                         1996.

                                       28



   3(ii).2               Amendment  to  Amended  and  Restated  By-laws  of STI.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   3(ii).3               By-laws  of STAFF.  Incorporated  by  reference  to the
                         Company's Form 8-K filed on March 28, 1996.

   4.1                   Certificate of  Designations  of Series G 6% Cumulative
                         Convertible  Preferred  Stock of STFI.  Incorporated by
                         reference to the Company's  Form 8-K filed on March 28,
                         1996.

   4.2                   Certificate  of   Designations   of  Series  H  Special
                         Preferred  Stock of STFI.  Incorporated by reference to
                         the Company's Form 8-K filed on March 28, 1996.

   4.3                   Certificate of  Designations  of Series I 6% Cumulative
                         Convertible  Preferred  Stock of STFI.  Incorporated by
                         reference to the Company's  Form 8-K filed on March 28,
                         1996.

   4.4                   Certificate  of   Designations   of  Series  J  Special
                         Preferred  Stock of STFI.  Incorporated by reference to
                         the Company's Form 8-K filed on March 28, 1996.

   4.5                   Indenture  dated as of March 1, 1996 among the Company,
                         the  guarantors  named  therein and United States Trust
                         Company  of  New  York,  as  trustee.  Incorporated  by
                         reference to the Company's  Form 8-K filed on March 28,
                         1996.

   4.6                   First Supplemental Indenture dated as of March 13, 1996
                         among the Company,  the  guarantors  named  therein and
                         United  States Trust  Company of New York,  as trustee.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   10.1                  Registration Rights Agreement dated March 8, 1996 among
                         the Company,  STFI, the guarantors named therein and CS
                         First  Boston   Corporation   and  Citicorp  USA,  Inc.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   10.2                  Registration  Rights  Agreement  dated  March 13,  1996
                         among STI,  RHI and TFC.  Incorporated  by reference to
                         the Company's Form 8-K filed on March 28, 1996.


                                       29



   10.3                  Credit  Agreement  dated as of March 12, 1996 among the
                         Company,  STFI,  Credit  Suisse,  Citicorp  USA,  Inc.,
                         NationsBand   and  the  other  lenders  named  therein.
                         Incorporated  by  reference to the  Company's  Form 8-K
                         filed on March 28, 1996.

   10.4                  Security  Agreement  dated as of March 13,  1996  among
                         STAFF, STFI, each subsidiary of STAFF named therein and
                         Credit  Suisse,  as  collateral  agent for the  secured
                         parties.  Incorporated  by reference  to the  Company's
                         Form 8-K filed on March 28, 1996.

   10.5                  Pledge  Agreement  dated as of  March  13,  1996  among
                         STFCC, STFI, each subsidiary of STFCC named therein and
                         Credit  Suisse,  as  collateral  agent for the  secured
                         parties Incorporated by reference to the Company's Form
                         8-K filed on March 28, 1996.

   10.6                  Pledge Agreement dated as of March 13, 1996 among STFI,
                         RHI  and  Gadsby  &  Hannah,  as  interim pledge agent.
                         Incorporated  by  reference  to  the Company's Form 8-K
                         filed on March 28, 1996.

   10.7                  Parent  Guarantee  Agreement  dated as March  12,  1996
                         between STI and Credit Suisse,  as collateral agent for
                         the secured  parties.  Incorporated by reference to the
                         Company's Form 8-K filed on March 28, 1996.

   10.8                  Subsidiary  Guarantee  Agreement  dated as of March 12,
                         1996  among the  subsidiaries  of STFCC and STFI  named
                         therein and Credit Suisse,  as collateral agent for the
                         secured  parties.  Incorporated  by  reference  to  the
                         Company's Form 8-K filed on March 28, 1996.

   10.9                  Agreement   to  Exchange  6%   Cumulative   Convertible
                         Preferred Stock and Special Preferred Stock dated as of
                         March 1, 1996 among STI FII, RHI and TFC.  Incorporated
                         by reference to the  Company's  Form 8-K filed on March
                         28, 1996.

   10.10                 Shareholders'  Agreement  dated  as of March  13,  1996
                         among STI, RHI and Anthony D, Autorino. Incorporated by
                         reference to the Company's  Form 8-K filed on March 28,
                         1996.

   10.11                 Tax  Sharing  Agreement  dated  as of  March  13,  1996
                         between STI and RHI.  Incorporated  by reference to the
                         Company's Form 8-K filed on March 28, 1996.


                                       30


   10.12                 Indemnification  Agreement  dated as of March 13,  1996
                         between  STI  and  Incorporated  by  reference  to  the
                         Company's Form 8-K filed on March 28, 1996.

   10.13                 Indemnification  Agreement  dated as of March 13,  1996
                         among STI,  TFC and RHI.  Incorporated  by reference to
                         the Company's Form 8-K filed on March 28, 1996.

   10.14                 Indemnity Subrogation and Contribution  Agreement dated
                         as of March 12, 1996 between STFCC and Credit Suisse as
                         collateral agent for the secured parties.  Incorporated
                         by reference to the  Company's  Form 8-K filed on March
                         28, 1996.

   21                    List of subsidiaries of the Registrant.

   27                    Financial Data Schedule

   99                    Pursuant  to  Regulation  S-X Rule 3-09 the  Company is
                         including as an exhibit audited consolidated  financial
                         statements for Shared Technologies Cellular, Inc.


                                       31




                                   SIGNATURES

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

                                            SHARED TECHNOLOGIES INC.
                                            ------------------------
                                            (Registrant)



                                          By /s/ Anthony D. Autorino
                                             -----------------------
                                             Anthony D. Autorino
                                             Chairman, Chief Executive
                                             Officer and Director
                                             Date:  March 29, 1996



                                          By /s/ Vincent DiVincenzo
                                             ----------------------
                                             Vincent DiVincenzo
                                             Senior Vice President - Finance and
                                             Administration, Treasurer, Chief
                                             Financial Officer and Director
                                             Date: March 29, 1996

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

By /s/ Anthony D. Autorino                   By /s/ Jeffrey J. Steiner
   -----------------------                      ----------------------
  Anthony D. Autorino                           Jeffrey J. Steiner
  Chairman, Chief Executive Officer             Vice Chairman and Director
  and Director                                  March 29, 1996
  Date: March 29, 1996



By /s/ Mel D. Borer                         By 
  ----------------------------------           -----------------------
  Mel D. Borer, President, Chief               Jo McKenzie, Director
  Operating Officer and Director               March   , 1996
  Date: March 29, 1996



By /s/ Natalia Hercot                       By /s/ Thomas H. Decker
   -----------------------                     -----------------------
  Natalia Hercot, Director                     Thomas H. Decker, Director
  Date: March 29, 1996                         Date: March 29, 1996


                                       32



By /s/ Ajit Hutheesing                      By /s/ Herbert L. Oakes, Jr.
   -----------------------                     ------------------------
   Ajit Hutheesing, Director                   Herbert L. Oakes, Jr.,
   March 29, 1996                              Director
                                               Date: March 29, 1996



By /s/ Edward J. McCormack, Jr.             By /s/ Vincent DiVincenzo
  -------------------------                    --------------------------- 
  Edward J. McCormack, Jr.                     Vincent DiVincenzo, Director
  Director                                     Date: March 29, 1996
  Date: March 29, 1996



By /s/ William A. DiBella
   -----------------------
  William A. DiBella, Director
  Date: March 29, 1996

                                       33



               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

             INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULE


                                                                                                              PAGE

                                                                                                          
INDEPENDENT AUDITORS' REPORT, Rothstein, Kass & Company, P.C.                                                  F-2

FINANCIAL STATEMENTS:

  CONSOLIDATED BALANCE SHEETS                                                                                  F-3

  CONSOLIDATED STATEMENTS OF OPERATIONS                                                                        F-4

  CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY                                                              F-5-6

  CONSOLIDATED STATEMENTS OF CASH FLOWS                                                                        F-7-8

  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                                                   F-9-23

FINANCIAL STATEMENT SCHEDULE:

  Schedule VIII    Valuation and Qualifying Accounts for the years
                    ended December 31, 1995, 1994 and 1993                                                     S-1








Notes:

(a)    All other  schedules are not submitted  because they are not  applicable,
       not  required  or because  the  required  information  is included in the
       consolidated financial statements or notes thereto.

(b)    Individual  financial  statements  of the Company have been omitted since
       (1)  consolidated  statements  of the  Company and its  subsidiaries  are
       filed,  and (2) the Company is  primarily  an  operating  company and all
       subsidiaries included in the consolidated  financial statements filed are
       majority-owned  and do not  have a  material  amount  of debt to  outside
       persons.

                                       F-1












                          INDEPENDENT AUDITORS' REPORT

To the Stockholders and Board of Directors of
 Shared Technologies Fairchild Inc.

We  have  audited  the  accompanying   consolidated  balance  sheets  of  Shared
Technologies  Fairchild Inc. and  Subsidiaries  as of December 31, 1995 and 1994
and the related consolidated statements of operations,  stockholders' equity and
cash flows for the three year period then ended.  These  consolidated  financial
statements  and the  schedule  referred to below are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements and schedule based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Shared Technologies
Fairchild  Inc.  and  Subsidiaries  as of December  31,  1995 and 1994,  and the
results of their  operations and their cash flows for the three year period then
ended in conformity with generally accepted accounting principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements taken as a whole. The schedule listed in the index on page
F-1 is  presented  for purposes of complying  with the  Securities  and Exchange
Commission's  rules  and is not part of the  basic  financial  statements.  This
schedule has been subjected to the auditing  procedures applied in the audits of
the basic  financial  statements  and, in our  opinion,  fairly  states,  in all
material  respects,  the  financial  data  required  to be set forth  therein in
relation to the basic financial statements taken as a whole.

As discussed in Note 3 to the  consolidated  financial  statements,  the Company
changed its method of accounting for its investment in one of its subsidiaries.

                                          ROTHSTEIN, KASS & COMPANY, P.C.

Roseland, New Jersey
March 1, 1996, except for Notes 1, 7 and 18,
 as to which the date is March 13 1996

                                       
                                      F-2











               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1995 and 1994

                      (In thousands except per share data)



                                                                                                         1995        1994
                                                                                                         ----        ----
                                                                                                          

                                                           ASSETS

Current assets:

  Cash                                                                                              $     476    $    172
  Accounts receivable, less allowance for doubtful accounts
   and discounts of $410 in 1995 and $584 in 1994                                                       9,855       8,533
  Advances to subsidiary                                                                                  985
  Other current assets                                                                                    754         727
  Deferred income taxes                                                                                               550
                                                                                                    ---------    --------
       Total current assets                                                                            12,070       9,982
                                                                                                    ---------    --------
Equipment:
  Telecommunications                                                                                   28,904      26,223
  Office and data processing                                                                            6,049       4,995
                                                                                                    ---------    --------
                                                                                                       34,953      31,218

  Less accumulated depreciation and amortization                                                       18,305      15,473
                                                                                                    ---------    --------
                                                                                                       16,648      15,745
                                                                                                       ------      ------

Other assets:

  Investment in subsidiary                                                                              1,581
  Intangible assets                                                                                    11,543      11,198
  Deferred income taxes                                                                                   560
  Other                                                                                                   461       1,000
                                                                                                    ---------    --------
                                                                                                       14,145      12,198
                                                                                                    ---------    --------
                                                                                                    $  42,863    $ 37,925
                                                                                                    =========    ========
                                            LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

  Current portion of long-term debt and capital lease obligations                                   $   2,870    $  1,840
  Accounts payable                                                                                      9,035       8,191
  Accrued expenses                                                                                      2,221       2,382
  Advance billings                                                                                      1,337       1,260
                                                                                                    ---------    --------
       Total current liabilities                                                                       15,463      13,673
                                                                                                    ---------    --------
Long-term debt and capital lease obligations,
 less current portion                                                                                   4,128       2,886
                                                                                                    ---------    --------
Minority interests in net assets of subsidiaries                                                                      102
                                                                                                    ---------    --------
Redeemable put warrant                                                                                    428         383
                                                                                                    ---------    --------
Commitments and contingencies
Stockholders' equity:

  Preferred stock, $.01 par value:
   Series C, authorized 1,500 shares, outstanding
    907 shares in 1995 and 1994                                                                             9           9
   Series D, authorized 1,000 shares, outstanding
    457 shares in 1995 and 1994                                                                             5           5
   Series E, authorized 400 shares, outstanding
    no shares in 1995 and 400 shares in 1994                                                                            4
   Series F, authorized 700 shares, outstanding
    no shares in 1995 and 700 shares in 1994                                                                            7
  Common stock, $.004 par value, authorized 20,000
    shares, outstanding 8,506 shares in 1995 and
    6,628 in 1994                                                                                          34          27
  Capital in excess of par value                                                                       44,777      41,488
  Accumulated deficit                                                                                 (21,981)    (22,465)
  Obligations to issue common stock                                                                                 1,806
                                                                                                    ---------    --------
       Total stockholders' equity                                                                      22,844      20,881
                                                                                                    ---------    --------
                                                                                                    $  42,863    $ 37,925
                                                                                                    =========    ========

                                See accompanying notes to consolidated financial statements.


                                       F-3




               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  Years Ended December 31, 1995, 1994 and 1993

                      (In thousands except per share data)



                                                                                            1995         1994         1993
                                                                                      -----------   ------------  --------
                                                                                                       
Revenues:

  Shared telecommunications services                                                   $  35,176    $  28,667    $  21,683
  Telecommunications systems                                                              11,910        6,483        1,543
  Cellular services                                                                                    10,217        2,200
                                                                                       ---------    ---------    ---------
       Total revenues                                                                     47,086       45,367       25,426
                                                                                       ---------    ---------    ---------

Cost of revenues:

  Shared telecommunications services                                                      19,473       15,717       11,628
  Telecommunications systems                                                               9,399        5,161        1,282
  Cellular services                                                                                     5,294        1,604
                                                                                       ---------    ---------    ---------
       Total cost of revenues                                                             28,872       26,172       14,514
                                                                                       ---------    ---------    ---------

Gross margin                                                                              18,214       19,195       10,912

Operating expenses, selling, general and administrative                                   16,188       16,909       10,102
                                                                                       ---------    ---------    ---------

Operating income                                                                           2,026        2,286          810
                                                                                       ---------    ---------    ---------

Other income (expense):

  Gain on sale of subsidiary stock                                                         1,375
  Equity in loss of subsidiary                                                            (1,752)
  Interest expense                                                                          (882)        (522)        (530)
  Interest income                                                                            205          163           92
  Minority interest in net income of subsidiaries                                                        (128)         (82)
                                                                                       ---------    ---------    ---------
                                                                                          (1,054)        (487)        (520)
                                                                                       ---------    ---------    ---------

Income before income tax (expense) benefit
 and extraordinary item                                                                      972        1,799          290

Income tax (expense) benefit                                                                 (45)         487
                                                                                       ---------    ---------      -------
Income before extraordinary item                                                             927        2,286          290

Extraordinary item, loss on restructuring                                                                             (150)
                                                                                       ---------    ---------      -------
Net income                                                                                   927        2,286          140

Preferred stock dividends                                                                   (398)        (478)        (345)
                                                                                       ---------    ---------    ---------

Net income (loss) applicable to common stock                                           $     529    $   1,808    $    (205)
                                                                                       =========    =========    =========

Income (loss) per common share:
  Income (loss) before extraordinary item                                              $     .06    $    .27     $    (.01)
  Extraordinary item                                                                                                  (.03)
                                                                                       ---------    ---------    ----------

  Net income (loss)                                                                    $     .06    $    .27     $    (.04)
                                                                                       =========    =========    ==========

Weighted average number of common
 shares outstanding                                                                        8,482        6,792        5,132
                                                                                       =========    =========    =========

                                See accompanying notes to consolidated financial statements.


                                       F-4









               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY
                  Years Ended December 31, 1995, 1994 and 1993

                                 (In thousands)


                                                          Series C                  Series D                  Series E

                                                      Preferred Stock           Preferred Stock           Preferred Stock
                                                    Shares       Amount      Shares        Amount       Shares       Amount

                                                                                                            
Balance, January 1, 1993                              1,107    $     11                 $                          $

Dividends on preferred stock
Proceeds from sale of Series D
 Preferred Stock, net of expenses
 of $412                                                                         453            5
Redemption of Series C Preferred
 Stock                                                 (119)         (1)
Common stock to be issued
 for acquisitions
Common stock issued in lieu
 of compensation
Common stock issued in lieu
 of deferred financing fees
Exercise of common stock options
Net income
                                                  ---------    --------   ----------    ---------   -----------    -------    

Balance, December 31, 1993                              988          10          453            5
Preferred stock dividends
Dividend accretion of redeemable put warrant
Exercise of common stock options
 and warrants
Proceeds from sale of Series D
 Preferred Stock                                                                   4                        400          4
Issuances for acquisitions
Proceeds from sale of common stock, net
 of expenses of $371
Common stock issued in lieu of
 compensation and conversion of
 Series C Preferred Stock and other                     (81)         (1)
Net income
                                                  ---------    --------   ----------    ---------   -----------    -------    

Balance, December 31, 1994                              907           9          457            5           400          4

Preferred stock dividends
Dividend accretion of redeemable put warrant
Exercise of common stock options and warrants
Issuance of common stock
Conversion of preferred stock                                                                              (400)        (4)
Proceeds from sale of common stock, net
 of expenses of $112
Common stock issued in
 lieu of compensation and payment
 of accrued expenses
Net income
                                                  ---------    --------   ----------    ---------   -----------    -------    
Balance, December 31, 1995                              907    $      9          457    $       5             0    $     0
                                                  =========    ========    =========    =========   ===========    =======




                                See accompanying notes to consolidated financial statements.


                                       F-5











                                                                                        Obligations
         Series F                                          Capital in                    to Issue        Total
      Preferred Stock               Common Stock           Excess of     Accumulated      Common      Stockholders'
  Shares         Amount        Shares         Amount       Par Value      Deficit         Stock         Equity
  ------         ------        ------         ------       ---------      -------         -----         ------

                                                                                            
                 $               5,092        $    21      $  30,047     $ (24,043)     $             $     6,036
                                                                              (345)                          (345)


                                                               1,737                                        1,742

                                                                (385)                                        (386)


                                                                                             1,756          1,756
                                    49                           228                                          228

                                    14                            50                                           50
                                    35                            82                                           82
                                                                               140                            140
- ----------       -------     ---------        -------      ---------     ---------      ----------    -----------
                                 5,190             21         31,759       (24,248)          1,756          9,303
                                                                              (478)                          (478)
                                                                               (25)                           (25)

                                    26                            71                                           71

                                                                  (1)                                          (1)
       700             7                                       4,989                                        5,000

                                 1,329              6          4,556                                        4,562


                                    83                           114                            50            163
                                                                             2,286                          2,286
- ----------       -------     ---------        -------      ---------     ---------      ----------    -----------
       700             7         6,628             27         41,488       (22,465)          1,806         20,881

                                                                              (398)                          (398)
                                                                               (45)                           (45)
                                    17                            70                                           70
                                   405              2          1,804                        (1,806)
      (700)           (7)        1,100              4              7

                                   300              1          1,162                                        1,163


                                    56                           246                                          246
                                                                               927                            927
- ----------       -------     ---------        -------      ---------     ---------      ----------    -----------

         0       $     0         8,506        $    34      $  44,777     $ (21,981)     $        0    $    22,844
==========       =======     =========        =======      =========     =========      ==========    ===========




                                       F-6






               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  Years Ended December 31, 1995, 1994 and 1993

                                 (In thousands)



                                                                                               1995        1994        1993
                                                                                          ---------     -------   ---------
                                                                                                          
Cash flows from operating activities:
  Net income                                                                              $     927   $   2,286   $     140
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Loss on restructuring                                                                                               150
    Depreciation and amortization                                                             3,967       3,702       2,562
    Provision for doubtful accounts                                                             321         413         253
    Gain on sale of subsidiary stock                                                         (1,375)
    Equity in loss of subsidiary                                                              1,752
    Common stock of subsidiary issued for services                                                           16         -
    Stock options and common stock issued
     in lieu of compensation and other                                                          177         114         278
    Minority interests                                                                                      128          82
    Gain on sale of franchise                                                                              (202)        -
    Deferred income taxes                                                                       (10)       (550)        -
    Amortization of discount on note                                                             90          52         -
    Change in assets and liabilities, net of effect of acquisitions:
      Accounts receivable                                                                    (2,639)     (2,147)       (990)
      Other current assets                                                                      (52)       (179)        132
      Other assets                                                                                         (430)       (244)
      Accounts payable                                                                        2,208       1,629         964
      Accrued expenses                                                                         (556)     (1,707)     (1,212)
      Advance billings                                                                           68         (67)         91
                                                                                          ---------   ---------   ---------
Net cash provided by operating activities                                                     4,878       3,058       2,206
                                                                                          ---------   ---------   ---------

Cash flows from investing activities:
  Purchases of equipment                                                                     (3,679)     (3,223)     (2,035)
  Acquisitions, net of cash acquired                                                         (1,382)     (3,948)       (255)
  Deferred merger costs                                                                        (750)
  Other investments                                                                            (106)
  Long-term deposits                                                                            (10)                     (2)
                                                                                          ---------   ---------   ---------
Net cash used in investing activities                                                        (5,927)     (7,171)     (2,292)
                                                                                          ---------   ---------   ---------
Cash flows from financing activities:
  Repayments of long-term debt and
   capital lease obligations                                                                 (2,226)     (2,409)     (1,895)
  Proceeds from borrowings                                                                    2,684       2,315         -
  Proceeds from sales of common and preferred stock                                           1,233       4,631       1,824
  Redemption of preferred stock                                                                                        (386)
  Preferred stock dividends paid                                                               (398)       (478)       (345)
  Cash of subsidiary previously consolidated                                                    (10)
  Repayment of advances to subsidiary                                                            70
  Deferred registration costs                                                                              (182)        -
                                                                                          ---------   ---------    ---------
Net cash provided by (used in)
 financing activities                                                                         1,353       3,877        (802)
                                                                                          ---------   ---------   ---------
Net increase (decrease) in cash                                                                 304        (236)       (888)
Cash, beginning of year                                                                         172         408       1,296
                                                                                          ---------   ---------   ---------
Cash, end of year                                                                         $     476   $     172   $     408
                                                                                          =========   =========   =========

                                See accompanying notes to consolidated financial statements.


                                       F-7





               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF CASH FLOWS CONTINUED)
                  Years Ended December 31, 1995, 1994 and 1993

                                 (In thousands)



                                                                                               1995        1994        1993
                                                                                          ---------    --------     -------

                                                                                                            
Supplemental disclosures of cash flow information:
  Cash interest paid during the years for:
   Interest                                                                               $     856   $     441   $     386
                                                                                          =========   =========   =========
   Income taxes                                                                           $      84
                                                                                          =========

Supplemental disclosures of noncash investing and financing activities:
  Conversion of accrued expenses to note payable
   in connection with litigation settlement                                               $   -       $   -       $     460
                                                                                          =========   =========   =========
  Obligations to issue common stock in connection
   with acquisitions                                                                      $   -       $      50   $   1,756
                                                                                          =========   =========   =========

  Issuance of preferred stock in connection with acquisition                              $   -       $   5,000   $   -
                                                                                          =========   =========   =========
  Redeemable put warrant issued in connection with
   bank financing                                                                         $   -       $     358   $   -
                                                                                          =========   =========   =========
  Capital lease obligations incurred for lease of new equipment                           $     355   $      64   $   -
                                                                                          =========   =========   =========
  Dividend accretion on redeemable put warrant                                            $      45   $      25   $   -
                                                                                          =========   =========   =========
  Costs of intangible assets included in accounts payable                                 $   -       $     203   $   -
                                                                                          =========   =========   =========
  Note received for sale of franchise                                                     $   -       $     202   $   -
                                                                                          =========   =========   =========

  Issuance of note relating to acquisition                                                $     800
                                                                                          =========

  Issuance of common stock to settle accrued expenses                                     $      69
                                                                                          =========

  Deferred merger costs included in accounts payable                                      $     513
                                                                                          =========

  Reclassification of advance to subsidiary to investment in subsidiary                   $   1,184
                                                                                          =========


                                See accompanying notes to consolidated financial statements.


                                       F-8









   
               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 1 -      BUSINESS AND ORGANIZATION:

              On March 13, 1996, Shared  Technologies Inc. merged with Fairchild
              Industries,  Inc.  and  changed  its name to  Shared  Technologies
              Fairchild Inc. (STFI) (Note 18)

              STFI,  together with its subsidiaries  (collectively the "Company)
              is  in  the   shared   telecommunications   services   (STS)   and
              telecommunications    systems   (Systems)   industry,    providing
              telecommunications and office automation services and equipment to
              tenants of office  buildings.  One of the Company's  subsidiaries,
              Shared  Technologies  Cellular,   Inc.(STC),   is  a  provider  of
              short-term portable cellular telephone services.

NOTE 2 -      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

              PRINCIPLES  OF   CONSOLIDATION   -  The   consolidated   financial
              statements   include   the   accounts   of  the  Company  and  its
              wholly-owned and majority owned  subsidiaries in which the Company
              has a controlling interest.  Investments in companies in which the
              Company exercises  significant  influence  (greater than 20%), but
              not a controlling interest,  are carried at equity. The effects of
              all significant intercompany transactions have been eliminated.

              CASH - The Company  maintains  its cash in bank deposit  accounts,
              which at times, may exceed federally  insured limits.  The Company
              has not experienced any losses in such accounts and believes it is
              not subject to any significant credit risk on cash.

              INVESTMENT IN UNCONSOLIDATED SUBSIDIARY - The Company's investment
              in its unconsolidated subsidiary,  STC, is accounted for under the
              equity  method  in  1995.   Prior  to  1995,  the  majority  owned
              subsidiary was included on a consolidated basis (Note 3).

              REVENUE  RECOGNITION  - Revenues  are  recognized  as services are
              performed.  The  Company  bills  customers  monthly in advance for
              equipment rentals and local telephone  access,  service and defers
              recognition  of these  revenues  until the  service  is  provided.
              Systems  and  equipment  sales  are  recognized  at  the  time  of
              shipment.

              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.

                  EQUIPMENT  -  Equipment  is stated at cost.  Depreciation  and
              amortization is provided using the  straight-line  method over the
              following estimated useful lives:

                  Telecommunications                                8 years
                  Office and data processing                        3-8 years

              Major  renewals  and  betterments  are  capitalized.  The  cost of
              maintenance and repairs which do not materially prolong the useful
              life of the assets are charged to expense as incurred.

                                      F-9




               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 2 -      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

              FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS  - The  fair  value of the
              Company's  assets  and  liabilities  which  qualify  as  financial
              instruments under Statement of Financial  Accounting Standards No.
              107  approximate  the  carrying  amounts  presented in the balance
              sheets.

              INTANGIBLE ASSETS:

              Goodwill - Goodwill  represents  the excess of the purchase  price
              over the fair value of the net assets of businesses acquired.  The
              Company monitors the  profitability of the acquired  businesses to
              assess whether any  impairment of recorded  goodwill has occurred.
              Goodwill is  amortized  over  periods  ranging  from 5 years to 40
              years.

              Deferred  Financing  and Merger  Costs - The Company has  deferred
              certain costs  incurred in connection  with the merger and related
              financing  (Note 18).  These  costs will be  amortized  over their
              respective  lives upon the completion of the merger and financing.
              At  December  31,  1995,  approximately  $1,263 of these costs are
              included in intangible assets.

              Other  Intangible  Assets  - Other  intangible  assets  are  being
              amortized over 5 years.

              INCOME TAXES - The Company  complies  with  Statement of Financial
              Accounting  Standards  (SFAS  No.  109),  "Accounting  for  Income
              Taxes",   which  requires  an  asset  and  liability  approach  to
              financial  reporting for income taxes.  Deferred income tax assets
              and  liabilities  are computed  annually for  differences  between
              financial  statement and tax bases of assets and liabilities  that
              will result in taxable or deductible amounts in the future,  based
              on enacted tax laws and rates  applicable  to the periods in which
              the differences  are expected to effect taxable income.  Valuation
              allowances are established, when necessary, to reduce the deferred
              income tax  assets to the  amount  expected  to be  realized.  The
              adoption  of SFAS  109 had no  material  impact  on the  Company's
              financial  statements  since the Company  fully  reserved  the tax
              benefits flowing from its net operating losses (Note 14).

              INCOME (LOSS) PER COMMON SHARE - Primary  income (loss) per common
              share is computed by deducting  preferred  stock dividends and the
              accretion  of the  redeemable  put warrant  from net  income.  The
              resulting net income is applicable to common stock,  which is then
              divided  by  the  weighted   average   number  of  common   shares
              outstanding,   including  the  effect  of  options,  warrants  and
              obligations to issue common stock, if dilutive.

              Fully  diluted  income  (loss) per  common  share is  computed  by
              dividing  net income  applicable  to common  stock by the weighted
              average  number of common  and  common  equivalent  shares and the
              effect of preferred stock conversions,  if dilutive. Fully diluted
              income  (loss)  per  common  share  is  substantially  the same as
              primary  income  (loss)  per  common  share  for the  years  ended
              December 31, 1995, 1994 and 1993.

                                      F-10




               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 2 -      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

              NEWLY ISSUED  ACCOUNTING  STANDARDS - In March 1995,  Statement of
              Financial   Accounting   Standards   No.  121  ("SFAS  No.  121"),
              "Accounting  for  the  Impairment  of  Long-Lived  Assets  and for
              Long-Lived Assets to Be Disposed of" was issued.  The Company will
              adopt SFAS No. 121 in the first quarter of 1996. The impact on the
              Company's  financial  position  and results of  operations  is not
              expected to be material.

              RECLASSIFICATIONS  -  Certain  reclassifications  to  prior  years
              financial  statements  were made in order to  conform  to the 1995
              presentation.

NOTE 3 -      INVESTMENT IN UNCONSOLIDATED SUBSIDIARY

              During  December 1995, STC issued  approximately  $3,000 in voting
              preferred stock to third parties. Although the Company's ownership
              percentage of 59.3% did not change,  the voting rights assigned to
              the preferred  stock reduced the Company's  voting interest in STC
              to approximately 42.7%,  resulting in the Company's loss of voting
              control of STC.  Accordingly,  STC has been  accounted  for on the
              equity method for 1995.  Summarized balance sheet and statement of
              operations  information  for STC as of,  and for the  year  ended,
              December 31, 1995 is as follows:



                                                                                                     
                  Summarized Balance Sheet
                     Current assets                                                                   $    5,824
                     Telecommunications and
                         office equipment, net                                                             2,158
                     Other assets                                                                          6,396
                                                                                                           -----
                                                                               
                         Total assets                                                                 $   14,378
                                                                                                      ----------


                     Current liabilities                                                              $    7,676
                     Note payable                                                                          1,600
                                                                                                      ----------
                         Total liabilities                                                                 9,276
                     Stockholders' equity                                                                  5,102
                                                                                                           -----
                         Total liabilities and stockholders' equity                                   $   14,378
                                                                                                      ==========


                     Summarized Statement of Operations
                         Revenues                                                                     $   13,613
                         Gross margin                                                                      5,026
                         Operating loss                                                                    2,989
                         Net loss                                                                          2,848


                                      F-11






               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 4 -      ACQUISITIONS

              In December 1993, STC completed its  acquisition of certain assets
              and  assumed  certain  liabilities  of Road and Show  South,  Ltd.
              (South)   and  Road  and  Show   Cellular   East,   Inc.   (East),
              respectively.  The purchase  price for South was $1,262,  of which
              $46 was paid in cash and the balance  through the  issuance of 221
              shares  of the  Company's  common  stock  valued  at  $1,216.  The
              purchase  price  for East was $750 of which  $209 was paid in cash
              and the balance through the issuance,  upon demand,  of 108 shares
              of the Company's common stock valued at $541. The number of shares
              of common  stock  related to these  acquisitions  was  adjusted on
              December 1, 1994, based on the price of the Company's common stock
              at that date, for which an aggregate of 65 additional  shares were
              issued which had no effect on the purchase price of the net assets
              previously  recorded.  The  shares  in  connection  with the South
              acquisition  have  been  issued,  however  only 197  shares of the
              Company's  common  stock have been  delivered  by STC  pending the
              outcome of certain  claims  against,  and by, the former owners of
              South.

              In  June  1994,  the  Company  acquired  all  of  the  partnership
              interests  in Access  Telecommunication  Group,  L.P.  and  Access
              Telemanagement, Inc. (collectively Access). The purchase price was
              $9,252 of which  $4,252 was paid in cash and the  balance  through
              the  issuance of 400 shares of Series E Preferred  Stock valued at
              $3.75 per share and 700 shares of Series F Preferred  Stock valued
              at $5.00 per share (Note 9).

              On June 30, 1995,  the Company  purchased  all of the  outstanding
              capital stock of Office Telephone Management ("OTM"). OTM provides
              telecommunication  management  services  primarily  to  businesses
              located in executive office suites.  The purchase price was $2,135
              of  which  $1,335  was paid in cash and the  balance  through  the
              issuance of a $800 note,  (discounted  at 8.59%)  payable  through
              June 30, 2005.

              The acquisitions were accounted for as purchases, and the purchase
              prices were  allocated  on the basis of the  relative  fair market
              values of the net assets.

              The excess of cost over fair value of the net assets of businesses
              acquired is recorded as goodwill in the accompanying  consolidated
              financial statements.  Amortization of goodwill approximated $364,
              $181 and $15 in 1995, 1994 and 1993, respectively.

                                      F-12





               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 4 -      ACQUISITIONS (CONTINUED):

              The  following  unaudited pro forma  statements of operations  for
              1995 and 1994 give  effect to the  acquisitions  and the change in
              reporting  of STC to the equity  method (Note 3) and the pro forma
              effect of STC  acquisitions,  as if they  occurred on January 1 in
              each year:



                                                                                                1995         1994
                                                                                                ----         ----
                                                                                                       
                   Revenues                                                                $  49,044   $   47,785
                   Cost of revenues                                                           30,105       29,573
                                                                                           ---------   ----------
                   Gross margin                                                               18,939       18,212
                   Selling, general and administrative expenses                               16,879       16,579
                                                                                           ---------   ----------
                   Operating income                                                            2,060        1,633
                   Gain on sale of subsidiary stock                                            1,375
                   Equity in loss of subsidiary                                               (2,634)      (2,801)
                   Interest income (expense), net                                               (901)        (643)
                   Minority interest in net income of subsidiaries                                            (43)
                                                                                           ---------   ----------
                   Loss before income tax (expense) benefit                                     (100)      (1,854)
                   Income tax (expense) benefit                                                  (45)         487
                                                                                           ---------   ----------
                   Net loss                                                                     (145)      (1,367)
                   Preferred stock dividends                                                    (398)        (538)
                                                                                           ---------   ----------

                   Loss applicable to common stock                                         $    (543)  $   (1,905)
                                                                                           =========   ==========

                   Net loss per common share                                               $    (.06)  $     (.25)
                                                                                           =========   ==========
                   Weighted average number of common
                    shares outstanding                                                         8,482        7,753
                                                                                           =========   ==========


NOTE 5 -      INTANGIBLE ASSETS:

              Intangible  assets  consist of the  following at December 31, 1995
              and 1994:


                                                                                                1995         1994
                                                                                            --------      -------
                                                                                                       
                   Goodwill                                                                $  10,989   $   11,186
                   Deferred financing and merger costs                                         1,263
                   Software development costs                                                                 186
                   Other                                                                          83          689
                                                                                           ---------   ----------
                                                                                              12,335       12,061

                   Accumulated amortization                                                      792          863
                                                                                           ---------   ----------
                                                                                           $  11,543   $   11,198
                                                                                           =========   ==========


                                      F-13





               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 6 -      ACCRUED EXPENSES:

              Accrued  expenses  at December  31,  1995 and 1994  consist of the
              following:


                                                                                                1995         1994
                                                                                           ---------   ----------
                                                                                                       
                   State sales and excise taxes                                            $   1,040   $      861
                   Deferred lease obligations                                                    222          150
                   Property taxes                                                                150          140
                   Concession fees                                                               176          102
                   Other                                                                         633        1,129
                                                                                           ---------   ----------
                                                                                           $   2,221   $    2,382
                                                                                           =========   ==========


NOTE 7 -      LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS:

              Long-term debt and capital lease  obligations at December 31, 1995
              and 1994 consist of the following:


                                                                                                1995         1994
                                                                                             -------     --------
                                                                                                               
                   Revolving  $4,000  credit  line due in
                     May  1997 and  bearing interest at 2%
                     above prime rate (10.5% at December 31,
                     1995) (Note 8)                                                         $   2,174   $    1,009

                   Initial  term  loan  due  in  quarterly
                    installments  of $50 commencing 
                    November 24, 1994, with final payment
                    of $700 due May 1996 and bearing
                    interest at 2% above prime rate                                              750          950

                   Term loan due in 36 monthly installments
                    of $37 commencing March 1995 and bearing
                    interest at 2% above prime rate.                                             950

                   Term loan due in 36 monthly installments
                    of $8 commencing July 1995 and bearing
                    interest at 2% above prime rate.                                             245

                   Notes payable to vendors, non-interest bearing
                    due in aggregate quarterly installments of
                    approximately $249 through June 1995                                                      498

                   Promissory note payable in semi-annual
                    installments and bearing interest at
                    10% per annum                                                                             268


                                      F-14




               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 7 -      LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS (CONTINUED):



                                                                                                1995         1994
                                                                                                ----         ----
                                                                                                     
                   Promissory  note,  $550  original  face
                    amount  discounted at 7.75%,  payable in
                    quarterly  installments  of $25  through
                    March 31, 1999,  collateralized  by
                    commitment  to issue 88 shares of
                    Series C Preferred Stock                                                     304          359

                   Promissory  note,  $450  original  fac
                    amount,  non-interest bearing, payable in
                    quarterly installments of $16 through
                    June 30, 1999                                                                225          289

                   Promissory note,  $1,200  original face
                    amount  discounted at 8.59%, payable in
                    quarterly installments of $30 through
                    June 2005 and collateralized by standby
                    letter of credit                                                             774

                   Promissory note, $50 original face
                    amount bearing interest at 7.18% per
                    annum, payable in monthly installments
                    of $2 through October 1997                                                    32

                   Capital lease obligations, collateralized
                    by related telecommunications and data
                    processing equipment and all assets
                    acquired from Access (Note 4)                                              1,544        1,353
                                                                                           ---------   ----------
                                                                                               6,998        4,726
                   Less current portion                                                        2,870        1,840
                                                                                           ---------   ----------
                                                                                           $   4,128   $    2,886
                                                                                           =========   ==========



              In May 1994, the Company entered into a $5,000 financing agreement
              with a bank  collateralized by certain assets of the Company.  The
              agreement  provides for a revolving credit line for a maximum,  as
              defined,  of  $4,000  to be  used  for  expansion  in  the  shared
              telecommunications  services  business  and a  $1,000  term  loan.
              Aggregate drawings on the line convert semi-annually,  through May
              1996, to three year term loans. The agreement  provides for, among
              other things, the Company to maintain certain financial covenants.
              As of December 31,  1995,  the Company was in violation of certain
              of these  covenants  and on March 13, 1996,  the Company  replaced
              this financing  agreement with a long term facility (Note 18), and
              therefore continues to classify the debt on a long-term basis.

                                      F-15



               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 7 -      LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS (CONTINUED):

              Scheduled  aggregate  payments on long-term debt and capital lease
              obligations are as follows:



                                                                              CAPITAL LEASE
                  YEAR ENDING DECEMBER 31:                  LONG-TERM DEBT     OBLIGATIONS
                                                                              
                          1996                               $    2,230          $   754
                          1997                                    1,470              540
                          1998                                    1,105              349
                          1999                                      128               88
                          2000                                       77               20
                                                             ----------          -------
                                                                              
                                                              $   5,010            1,751
                                                             ==========       
                  Less amount representing interest                                  206
                                                                                     ---
                  Present value of future payments,                           
                   including current portion of $640                             $ 1,545
                                                                                 =======


             Telecommunications  and data processing  equipment  includes assets
             acquired   under   capital   leases   with  a  net  book  value  of
             approximately  $2,333 and $1,534 as of December  31, 1995 and 1994,
             respectively.

NOTE 8 -      REDEEMABLE PUT WARRANT:

              In  connection  with the bank  financing  agreement,  the  Company
              issued the bank a  redeemable  put  warrant for a number of common
              shares equal to 2.25% of the Company's  outstanding  common stock,
              subject to anti-dilution adjustments. The warrant is redeemable at
              the Company's  option prior to May 1996,  and at the bank's option
              at any time  after May 1997.  As  defined  in the  agreement,  the
              Company has guaranteed the bank a minimum of $500 upon  redemption
              of the  warrant,  and  therefore,  has valued  the  warrant at the
              present value of the minimum guarantee  discounted at 11.25%.  The
              discount is being  amortized  on a  straight-line  basis over four
              years, the anticipated term of the loan at inception.

NOTE 9 -      STOCKHOLDERS' EQUITY

              The Company is  authorized  to issue  10,000  shares of  preferred
              stock,  issuable from time to time in one or more series with such
              rights, preferences,  privileges and restrictions as determined by
              the  directors.  In 1994,  the Company  increased  its  authorized
              number of shares of common stock to 20,000.

              In 1992,  the Company  issued Series C Preferred  Stock,  which is
              non-voting and entitled to a liquidation value of $4 per share and
              dividends  of $.32 per  share  per  annum  payable,  quarterly  in
              arrears.  These shares are  convertible  into common stock, at the
              holder's option,  on a one share of common stock for two shares of
              Series C Preferred  Stock basis,  at any time,  subject to certain
              anti-dilution  protection for the Preferred  Stockholders.  At the
              Company's option,  the Series C Preferred Stock is redeemable,  in
              whole or in part, at any time after June 30, 1993, at $6 per share
              plus all accrued dividends.

                                      F-15




               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE  9 -      STOCKHOLDERS' EQUITY (CONTINUED):

               In December  1993, the Company  commenced a private  placement to
               sell to certain investors units consisting of one share of Series
               D Preferred Stock and one warrant to purchase one share of common
               stock.  As of December 31,  1995,  the Company had sold 457 units
               for net  proceeds of $1,740,  after  deducting  expenses of $430.
               Series D  Preferred  Stock is  entitled  to  dividends  of 5% per
               annum,  payable quarterly,  and may be redeemed for $7 per share,
               plus all accrued  dividends,  at the option of the  Company.  The
               shares are  non-voting  and are  convertible  into  shares of the
               Company's  common  stock on a  one-for-one  basis at the holder's
               option.  The shares  rank  senior to all shares of the  Company's
               common stock and junior to Series C Preferred  Stock.  The common
               stock purchase  warrants are  exercisable at a per share price of
               $5.75.  In connection with the offering,  the investment  banking
               firm  received  warrants to  purchase 16 shares of the  Company's
               common stock at an exercise price of $5.75 per share. The Company
               has the right to require the holder to exercise the warrants, and
               if not  exercised,  they  will  expire  in  the  event  that  the
               Company's  common stock trades at or above $8.50 per share. As of
               December 31, 1995, no warrants had been exercised.

               In May and  June  1994,  the  Company  sold,  through  a  private
               placement to certain investors,  1,329 shares of common stock and
               an equal  number of warrants,  for net proceeds of $4,562,  after
               deducting expenses of $371. The warrants are exercisable prior to
               June 26, 1999 at a per share  price of $4.25,  subject to certain
               anti-dilution  protection.  As of December 31, 1995,  no warrants
               had been exercised. The proceeds from this offering were used for
               the Access acquisition (Note 4).

               In June 1994, the Company issued 400 shares of Series E Preferred
               Stock,  $.01 par  value,  and 700  shares of  Series F  Preferred
               Stock, $.01 par value, in connection with the Access acquisition.

               Series E Preferred  Stock is entitled to a  liquidation  value of
               $3.75  per  share and  dividends  of $.30 per  share  per  annum,
               payable  cumulatively in the form of cash or the Company's common
               stock,  and the shares  are  non-voting.  The Series E  Preferred
               Stock  previously  issued was converted into 400 shares of common
               stock  in  January  1995.  In  addition,   the  holders  received
               warrants,  which  expire on December  31,  1999,  to purchase 175
               shares of the  Company's  common stock,  at an exercise  price of
               $4.25 per share, subject to certain anti-dilutive provisions.

               Series F Preferred  Stock is entitled to a  liquidation  value of
               $5.00 per share and no dividends.  These shares were converted on
               August 1, 1995 into 700 shares of common stock. On March 1, 1996,
               an additional 111 shares of the Company's common stock was issued
               in connection  with the  provisions of conversion of the Series F
               Preferred Stock, as defined.

               Additionally,  the  Company  issued  warrants  to the  sellers of
               Access to purchase 225 shares of the Company's common stock at an
               exercise   price  of  $4.25  per   share,   subject   to  certain
               anti-dilution adjustments.

                                      F-16




               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE  9 -      STOCKHOLDERS' EQUITY (CONTINUED):

               During January 1995, the Company completed a private placement to
               sell to a certain  investor  300 shares of common  stock at $4.25
               per share,  pursuant to  Regulation  S of the  Securities  Act of
               1933. The Company  received $1,163,  after deducting  expenses of
               $112, including an underwriter  commission of $102 paid to a firm
               in which one of the  principals is a director and  stockholder of
               the Company. In addition, the underwriter was granted a five year
               common  stock  purchase  warrant  to  acquire  30  shares  of the
               Company's common stock for $5.00 per share.

               The  following  table  summarizes  the  number of  common  shares
               reserved  for  issuance as of December  31,  1995.  There were no
               preferred shares reserved for issuance.

                    Common stock purchase warrants                     2,958
                    Preferred stock conversions                        1,165
                                                                       -----
                                                                       4,123
                                                                       =====

NOTE 10 -      GAIN ON SALE OF SUBSIDIARY COMMON STOCK:

               In April 1995,  STC completed its SB-2 filing with the Securities
               and Exchange  Commission  and became a public  company.  Prior to
               this date, STC was  approximately  an 86% owned subsidiary of the
               Company.  STC sold 950 shares of common stock at $5.25 per share,
               which  generated  net  proceeds  of  approximately  $3,274  after
               underwriters'  commissions and offering expenses.  The net effect
               of the public offering on the consolidated  financial  statements
               was a gain of approximately $1,375.

NOTE 11 -      STOCK OPTION PLANS:

               The Company has  non-qualified  stock option plans which  provide
               for the grant of common  stock  options to  officers,  directors,
               employees and certain advisors and consultants, at the discretion
               of the Board of Directors  (Committee).  All options  granted are
               exercisable  at a minimum price equal to the fair market value of
               the Company's  common stock at the date of grant,  with a term of
               five to ten years and are  exercisable in accordance with vesting
               schedules set  individually by the Committee.  As of December 31,
               1995,  approximately  1,000 shares of common stock are  available
               for options. The activity in the plans was as follows:



                                                                         Number             Exercise Price Per Share
                                                                           of                             Weighted
                                                                        Options             Range         Average
                                                                        -------             -----         -------

                                                                                                   
                  Balance outstanding, January 1, 1993                     354       $   1.72-12.00      $    3.77
                    Granted                                                174           4.00- 5.50           5.32
                    Expired                                               (29)           2.84-12.00          10.19
                    Exercised                                             (35)           1.72- 2.84           2.36
                                                                        -----        --------------       --------
                  Balance outstanding, December 31, 1993                   464           1.72-11.00           4.06
                    Granted                                                317           3.25-4.50            3.60
                    Expired                                               (59)           4.00-5.50            5.43
                    Exercised                                             (25)           2.84                 2.84
                                                                        -----        --------------      ---------
                  Balance outstanding, December 31, 1994                   697           1.72-11.00           3.78
                    Granted                                                40            4.13                 4.13
                    Expired                                                (2)           5.00-5.72            5.16
                    Exercised                                              (2)           2.28-2.84            2.58
                                                                        ------       --------------       --------
                  Balance outstanding, December 31, 1995                   733       $   1.72-11.00      $    3.79
                                                                        ======       ==============      =========


                                      F-17




               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 11 -      STOCK OPTION PLANS (CONTINUED):

               At December  31,  1995,  options to purchase 449 shares of common
               stock were exercisable.

               In  September  1994,  the  Board of  Directors  adopted  the 1994
               Director  Option Plan (the Director  Plan)  pursuant to which 250
               shares  of  common  stock  are  reserved  for  issuance  upon the
               exercise of options to be granted to  non-employee  directors  of
               the Company.  Under the Director Plan, an eligible  director will
               automatically receive non-statutory options to purchase 15 shares
               of common  stock at an  exercise  price  equal to the fair market
               value of such shares at the date of grant. Each option shall vest
               over a three year period, but generally may not be exercised more
               than 90 days  after  the date an  optionee  ceases  to serve as a
               director of the Company, and expires after ten years from date of
               grant. As of December 31, 1995,  options to purchase an aggregate
               of 115 shares of common  stock have been  granted at an  exercise
               price range of $4.13 to $4.38.

NOTE 12 -      RETIREMENT AND SAVINGS PLAN:

               On March 3, 1989,  the Company  adopted a savings and  retirement
               plan (the Plan), which covers  substantially all of the Company's
               employees.   Participants   in  the  Plan   may   elect  to  make
               contributions up to a maximum of 20% of their  compensation.  For
               each participant,  the Company will make a matching  contribution
               of one-half of the participant's  contributions,  up to 5% of the
               participant's compensation. Matching contributions may be made in
               the form of the Company's common stock and are vested at the rate
               of 33% per year. The Company's  expense  relating to the matching
               contributions  was  approximately  $199, $163, and $116 for 1995,
               1994 and 1993, respectively.  At December 31, 1995, and 1994, the
               plan  owned  134 and 93  shares,  respectively  of the  Company's
               common stock.

NOTE 13 -      EXTRAORDINARY ITEM

               At December 31, 1993, the Company recorded a loss relating to the
               settlement of a $600 promissory note (Note 7), in connection with
               its 1992 restructuring, by issuance of a $750 promissory note.

NOTE 14 -      INCOME TAXES:

               Income tax (expense) benefit consists of the following:



                                                                                1995        1994        1993
                                                                                ----        ----        ----
                                                                                              
                    Current:
                      Federal                                              $     (10)  $             $
                      State and local                                            (45)        (63)
                                                                           ---------   ---------       -----
                                                                                 (55)        (63)         -
                                                                           ---------   ---------       -----
                    Deferred
                      Federal                                              $      10   $     550     $
                      State and local
                                                                           ---------    --------       -----
                                                                                  10         550          -
                                                                           ---------    --------       -----
                    Total (expense) benefit                                $     (45)  $     487     $    -
                                                                           =========   =========       =====


               For the years ended  December  31,  1995,  1994 and 1993,  income
               taxes  computed  at the  statutory  federal  rate differ from the
               Company's effective rate primarily due to the availability of net
               operating losses ("NOL").

                                      F-18



               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 14 -      INCOME TAXES (CONTINUED):

              The components of deferred income tax assets  (liabilities)  as of
              December 31, 1995 and 1994 are as follows:


                                                                                                1995       1994
                                                                                              ------     ------
                                                                                                     
                    Tax effect of net operating loss carryforwards                             8,641   $  9,011
                    Equity in loss of subsidiary                                                 104
                    Financial reserves not yet tax deductible                                    164        233
                    Equipment                                                                 (1,218)    (1,200)
                    Goodwill                                                                    (183)      (107)
                                                                                           ----------  --------
                    Deferred income tax asset                                                  7,508      7,937
                    Valuation allowance                                                       (6,948)    (7,387)
                                                                                           ----------  --------

                    Net deferred tax asset                                                 $     560   $    550
                                                                                           =========   ========


               At December 31, 1995 and 1994, the Company recorded  deferred tax
               assets of $7,508  and  $7,937,  respectively,  and  corresponding
               valuation  allowances  of $ 6,948 and $7,387,  respectively.  The
               valuation  allowances  were  decreased  by $439,  $1,418 and $211
               respectively,  for the years ended  December 31,  1995,  1994 and
               1993.

               SFAS No.  109  requires  that  the  Company  record  a  valuation
               allowance  when it is "more  likely than not that some portion or
               all of the deferred tax asset will not be realized". The ultimate
               realization  of this deferred tax asset depends on the ability to
               generate   sufficient   taxable  income  in  the  future.   While
               management  believes  that the total  deferred  tax asset will be
               fully  realized by future  operating  results,  together with tax
               planning  opportunities,  the uncertainty  relating to the future
               tax  effects  of  the  merger  (Note  18),  and  a  desire  to be
               conservative make it appropriate to record a valuation allowance.

               At December 31, 1995, the Company's NOL  carryforward for federal
               income tax purposes is  approximately  $21,800,  expiring between
               2001 and 2007.  NOL's available for state income tax purposes are
               less than those for federal purposes and generally expire earlier
               limitations  will apply to the use of NOL's in the event  certain
               changes in Company ownership occur in the future, (Note 18).

NOTE 15 -      COMMITMENTS AND CONTINGENCIES:

               CONTINGENCIES   -  The   Company   had  been  the   provider   of
               telecommunications  services at the Jacob K.  Javitts  Convention
               Center (the Center) in New York City.  Effective January 1, 1992,
               as a result of a contractual dispute with the New York Convention
               Center  Operating  Corporation  (CCOC),  the  Company  no  longer
               provided services at the Center.  While providing services at the
               Center,  the Company licensed the right to provide certain public
               pay   telephone   services   at   the   Center   to   Tel-A-Booth
               Communications, Ltd. (Tel-A-Booth). Tel-A-Booth has filed a claim
               against the Company  which seeks  $10,000 in damages for which no
               amounts  have  been  provided  in the  accompanying  consolidated
               financial   statements.   Tel-A-Booth   is  in  the   process  of
               liquidation in bankruptcy,  and its counsel has withdrawn without
               replacement.  The Company has filed, and the Court has issued, an
               order for dismissal of this case,  which is expected to be signed
               prior to April 15, 1996.

                                      F-19



               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 15 -      COMMITMENTS AND CONTINGENCIES (CONTINUED):

               In December 1995, a suit was filed against the Company alleging a
               breach of a letter  agreement  and seeking an amount in excess of
               $2,250 for a commission  allegedly  owed in  connection  with the
               merger with FII (Note 18).  The Company  denies that the claimant
               at any time was  engaged  in  connection  with  the  merger.  The
               Company  filed  an  answer  in  January  1996,  denying  that any
               commission is owed. This litigation is in the discovery  process.
               While  any  litigation   contains  an  element  of   uncertainty,
               management is of the opinion that the ultimate resolution of this
               matter should not have a material  adverse effect upon results of
               operations, cash flows or financial position of the Company.

               The Company's sales and use tax returns in certain  jurisdictions
               are  currently  under  examination.   Management  believes  these
               examinations   will  not  result  in  a  material   change   from
               liabilities provided.

               In  addition  to the above  matters,  the  Company  is a party to
               various legal  actions,  the outcome of which,  in the opinion of
               management, will not have a material adverse effect on results of
               operations, cash flows or financial position of the Company.

               COMMITMENTS - The Company has entered into  operating  leases for
               the use of office facilities and equipment,  which expire through
               2005.  Certain  of the  leases are  subject  to  escalations  for
               increases in real estate taxes and other operating expenses. Rent
               expense  amounted to  approximately  $2,200 $1,856 and $1,700 for
               the years ended December 31, 1995, 1994 and 1993, respectively.

               Aggregate  approximate future minimum rental payments under these
               operating leases are as follows:

                    YEAR ENDING DECEMBER 31:

                            1996                                  $    1,631
                            1997                                       1,349
                            1998                                       1,232
                            1999                                       1,027
                            2000                                         622
                    Thereafter                                         1,349
                                                                  ----------
                                                                  $    7,210
                                                                  ==========
               In January 1994, the Company entered into a consulting  agreement
               for financial and marketing  services,  which expires in November
               1996. The agreement provides for the following compensation;  $30
               upon signing, $6 per month retainer, and $150 upon the attainment
               of a specific  financial ratio, which as of December 31, 1995 had
               been  attained.  In addition,  the  consultant was issued a three
               year warrant to purchase 300 shares of the Company's common stock
               at a purchase price of $5.75 per share and a five year warrant to
               purchase 250 shares of the  Company's  common stock at a purchase
               price of $7.00 per share. The consultant may not compete with the
               Company  during  the  term of this  agreement  and for two  years
               thereafter.

                                      F-20



               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 15 -      COMMITMENTS AND CONTINGENCIES (CONTINUED):

               In connection with the Access acquisition,  the Company assumed a
               certain contract for telecommunications services requiring annual
               minimal usage of approximately $4.5 million through October 1998.

               In  connection  with the OTM  acquisition,  a  standby  letter of
               credit was issued  collateralizing  a promissory  note of $821 at
               December 31, 1995.

               In  November  1995,  the  Company   entered  into  a  three  year
               consulting  agreement with a financial  advisor  requiring annual
               compensation of $250.

               In December 1995, the Company granted options to employees of the
               Company,  STC,  and certain  members of the Board of Directors of
               the Company and STC,  to purchase an  aggregate  of 350 shares of
               STC common stock, held by the Company.

               The options are excersable for five years, at $2.50 per share.

NOTE 16 -      RELATED PARTY TRANSACTIONS:

               As of December 31, 1993, the company paid  approximately  $288 of
               life  insurance  premiums on behalf of the  Company's  president,
               which was to be repaid  from the  proceeds of a $2,500 face value
               life insurance  policy owned by the  president.  In January 1994,
               the beneficiary on the policy was changed to the Company in order
               to reduce the premium  payments  required by the  Company.  As of
               December  31,  1995,  the amount due to the Company for  premiums
               paid  exceeded  the  cash  surrender   value  of  the  policy  by
               approximately  $130.  Accordingly,  the  President  has agreed to
               reimburse the Company for this amount.  The  receivable  and cash
               surrender value are reflected in other assets in the accompanying
               consolidated balance sheets.

NOTE 17 -      QUARTERLY INFORMATION:


                                                                     Three months ended
                                              -----------------------------------------------------------------
                                                March 31          June 30       September 30      December 31
                                              ------------     ------------     --------------    -------------
                                                       (Unaudited)
                                                                                         
               1995
               Revenues (A)                    $    10,816     $     11,604     $     12,095       $    12,571
               Gross margin (A)                      4,131            4,458            4,827             4,798
               Net income (loss)                       285            1,597              192            (1,147)
               Net income (loss) per
                common share                          0.02             0.17             0.01             (0.14)

               1994
               Revenues                        $     7,896     $      9,125     $     14,493       $    13,853
               Gross margin                          3,469            4,222            5,833             5,671
               Net income                              257              703              603               723
               Net income per common share            0.03             0.11             0.07              0.06

               (A) Quarterly amounts adjusted to reflect equity method reporting for STC


                                      F-21



               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share data)

NOTE 18 -      SUBSEQUENT EVENTS

               On March 13, 1996, the Company increased its authorized number of
               shares of  preferred  stock $.01 par value and common stock $.004
               par value, to 25,000 and 50,000, respectively.

               On March 13, 1996,  the Company's  stockholders  approved and the
               Company  consummated its merger with Fairchild  Industries,  Inc.
               ("FII"),    following   a    reorganization    transferring   all
               non-communication   assets  to  its  parent,  RHI  Holding,  Inc.
               ("RHI").  The  Company  changed  its name to Shared  Technologies
               Fairchild Inc. ("STFI"). Under the merger agreement,  STFI issued
               to RHI,  6,000 shares of common stock,  250 shares of convertible
               preferred  stock  with a $25,000  liquidation  preference  and 20
               shares  of  special   preferred  stock  with  a  $20,000  initial
               liquidation  preference.  In addition  the Company  raised in the
               capital market approximately  $111,000,  after offering expenses,
               through the  issuance of 12 1/4%  Senior  Subordinated  Notes Due
               2006 and  approximately  $125,000 (of an  available  $145,000) in
               loans from a credit  facility with  financial  institutions.  The
               funds  were  used   primarily  for  the   retirement  of  certain
               liabilities  assumed from FII in connection with the merger,  and
               the  retirement of the Company's  existing  credit  facility.  In
               connection  with the merger,  the Company  entered  into two year
               employment  agreements with key employees for annual compensation
               aggregating  $1,250,  and adopted the 1996 Equity Incentive Plan.
               The merger will be  accounted  for using the  purchase  method of
               accounting.  The total purchase  consideration  of  approximately
               $69,000,  will be allocated  to the net  tangible and  intangible
               assets  of FII based  upon  their  respective  fair  values.  The
               allocation  of  the  aggregate  purchase  price  included  in the
               following pro forma financial statements is preliminary, and does
               not reflect the immediate  retirement of FII long-term  debt, FII
               Series A  Preferred  Stock,  and FII  Series C  Preferred  Stock,
               however, the Company does not expect that the final allocation of
               the purchase price will  materially  differ from the  preliminary
               allocation that follows:

                                                                                                   
                   Assets
                      Accounts receivable                                                           $      23,036
                      Other current assets                                                                  2,773
                      Equipment                                                                            51,010
                      Other assets                                                                          7,184
                      Goodwill                                                                            240,105
                                                                                                    -------------
                       Total Assets                                                                       324,108
                                                                                                    =============
                   Liabilities and stockholders' equity
                      Notes payable, current                                                        $         514
                      Accounts payable                                                                     14,068
                      Accrued expenses                                                                      6,213
                      Accrued acquisition costs                                                             7,000
                      Advance billings                                                                      3,581
                      Long term debt, less current portion                                                180,501
                      Post retirement benefits                                                                104
                   Stockholders' equity
                      FII Series A preferred stock                                                         19,112
                      STFI Convertible preferred stock                                                     25,000
                      STFI special preferred stock                                                         20,000
                      FII Series C preferred stock                                                         24,015
                      STFI common stock                                                                    24,000
                                                                                                    -------------
                       Total liabilities and stockholders equity                                    $     324,108
                                                                                                    =============


                                      F-22



               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands except for per share date)

NOTE 18 -      SUBSEQUENT EVENTS (CONTINUED):

               The following  unaudited pro forma  statements of operations  for
               1995 and 1994 give effect to the merger,  acquisitions of STI and
               FII prior to the merger,  the change of  reporting  of STC to the
               equity method and the pro forma effect of STC acquisitions, as if
               they occurred on January 1, 1994:


                                                                                               1995                   1994
                                                                                            ----------             -------
                                                                                                                 
               Revenues                                                                  $  174,852             $   175,247
               Gross margin                                                                  78,491                  71,185
               Operating income                                                              19,367                  16,443
               Gain on sale of subsidiary stock                                               1,375
               Equity in loss of subsidiary                                                  (2,634)                 (1,696)
               Interest expense, net                                                        (26,983)                (27,110)
               Net loss                                                                  $   (8,875)            $   (11,813)
                                                                                          ==========            ===========

               Net loss applicable to common stock                                       $  (12,778)            $   (15,851)
                                                                                         ==========             ===========

               Net loss per share                                                        $     (.88)            $     (1.15)
                                                                                         ==========             ===========
 
               Weighted average number of common shares outstanding                          14,482                  13,753
                                                                                         ==========             ===========






                                      F-23





                                                                  SCHEDULE VIII

               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS
                     Years Ended December 31, 1995, 1994 AND
                                      1993

                                 (In thousands)



                                               Balance at       Charged to        Charged                          Balance
                                                Beginning        Cost and         to Other                         at End
       Description                               of Year         Expenses         Accounts     Deductions(1)       of Year
       -----------                            ------------    -------------    ------------    -----------        ---------
                                                                                                     
DECEMBER 31, 1993: 
  Allowance for doubtful
   accounts and discounts                             297              253                           240                310


DECEMBER 31, 1994:
  Allowance for doubtful
   accounts and discounts                             310              413                           139                584

DECEMBER 31, 1995:
  Allowance for doubtful
   accounts and discounts                             584              321             130           625  (2)           410






(1) Represents write off of uncollectible accounts, net of recoveries.

(2) Includes $242 due to the change in accounting,  to the equity method for one
    of the Company's subsidiaries

                                       S-1