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, 1996

_ _ _  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. [X]

The  aggregate   market  value  of  the   registrant's   Common  Stock  held  by
nonaffiliates as of March 21, 1997 was approximately  $49,350,000,  based on 


                                      -1-


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 20, 1997.

                        15,704,399 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 April 30, 1997 to be filed with the  Securities  and
Exchange Commission in definitive form on or before April 15, 1997.



                                      -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




                                      -3-




$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.

         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 was a director and stockholder of the
Company,  at the time, 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 



                                      -4-




underwriter'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.

         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 200,000
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.

         In June 1996, the Company entered into a management  agreement to serve
as manager of ICS Communications, Inc. ("ICS"), a Dallas-based provider of cable
and  telephone  services  to over 600  residential  properties  nationwide.  The
management agreement is on a month-to-month basis, and was still in effect as of
March 20, 1997.  Additionally,  the Company entered into a letter of intent with
ICS in June 1996,  which  contemplates  that the Company  will become a minority




                                      -5-




equity  holder of ICS,  while  continuing  in the capacity of manager of the ICS
business.

         In March 1997, the Company entered into a similar short-term  agreement
to manage the shared telecommunications  services business of GE Capital-ResCom,
L.P.  ("ResCom"),  which  provides  services to tenants of  approximately  1,000
residential  complexes  nationwide.   Similar  to  the  ICS  agreement,   it  is
contemplated  that the  Company  will obtain a minority  equity  position in the
ResCom business, while continuing to serve as manager.

         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  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  



                                      -6-




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)

         The Company's  telecommunications  systems business  provides end users
with a wide variety of  telecommunications  products and services and offers its
customers the flexibility to expand or enhance their telecommunications  systems
as their businesses change. Through its telecommunications systems business, the
Company is also able to provide customized telecommunications solutions to those
of its customers choosing to purchase,  rather than lease, equipment.  Under the
trade  name  Telecom  2000(,  the  Company  sells  directly  to end users a wide
selection of  telecommunications  equipment  produced by leading  manufacturers,
including Northern Telecom,  Inc., AT&T, NEC, Octel Communications  Corporation,
Centigram  Communications  Corporation and Active Voice  Corporation.  Through a
staff of field and other engineers,  the Company designs and installs all of its
customers'  telecommunications  infrastructure  needs  in  a  complete  turn-key
telecommunications    system    including     post-installation     maintenance.



                                      -7-



Post-installation maintenance consists of complete maintenance of the customer's
entire   telecommunications   system,   including   warranty  and  post-warranty
maintenance contracts, upgrades and adds, moves and changes.  Telecommunications
systems  installations  include  PBX  and key  telephone  systems,  voice  mail,
automated call  distribution  systems and entire call centers.  The Company also
provides a variety of long distance  services  including basic  services,  "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.

         Customer service options range from nine-to-five coverage to 24 hours a
day,  365-days a year  maintenance  contracts.  The Company also  contracts with
customers to staff their facilities with dedicated  service personnel under long
term contracts. As of December 31, 1996, the Company provided telecommunications
systems nationwide,  including maintenance and other services covering in excess
of 500,000 customer lines.


Cellular

         The Company owns an equity investment in Shared Technologies  Cellular,
Inc. ("STC") which is a national cellular services provider,  offering rental or
prepaid  services to over 640 of the  approximately  950  Cellular  Geographical
Service  Areas  ("CGSA")  within  the United  States,  and  cellular  activation
services  in over 690  CGSA's.  As a  reseller  or agent  for  cellular  and PCS
carriers,  STC can offer cellular  service to approximately 94 percent of the US
population.


STS Buildings

         As  of  December  31,  1996,  the  Company  was  providing  STS  in  28
metropolitan  areas.  The  Company  is able  to  realize  significant  operating
economies  by sharing  management,  administrative,  sales and  technical  staff
across a number of locations.  The following table sets forth as of December 31,
1996, on a city-by-city  basis,  the Net Leaseable Square Feet and the Potential
Lines of Service in each location where the Company provides STS to tenants.



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




                                      -8-





Atlanta                             13,607,723            45,359          11,250
Austin                                 400,000             1,333           3,077
Baltimore                              479,000             1,597             133
Birmingham                           1,435,000             4,783           1,144
Boston                               4,596,000            15,320           3,060
Chicago                             18,856,319            62,854          12,676
Dallas                              19,390,123            64,634          13,483
Ft. Lauderdale                         561,000             1,870             898
Hartford                             1,855,000             6,183           2,475
Houston                             11,419,555            37,065           3,130
Indianapolis                         6,724,439            22,415           8,642
Los Angeles                          7,845,108            26,150           4,195
Miami                                2,583,216             8,611           2,316
Milwaukee                              394,000             1,313             166
Minneapolis                          5,918,230            19,727           6,428
Myrtle Beach                           125,820               419              20
New Jersey                             625,000             2,083             856
New Orleans                          4,697,500            15,658           7,195
Orlando                                435,000             1,450             801
Philadelphia                         9,427,600            31,425           5,658
Phoenix                              2,837,400             9,458           3,015
Pittsburgh                           7,346,272            24,488           2,205
Salt Lake City                       1,010,000             3,367             864
Seattle                              4,848,721            16,162           3,518
Stamford                             1,937,200             6,457             627
Tampa                                2,869,636             9,565           3,787
Nashville                            1,352,600             4,509           1,767
Washington D.C.                     11,701,100            39,004           8,241
                                   -----------          --------         -------
  Totals                           144,978,562           483,259         111,627
                                   ===========          ========         =======

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 


                                      -9-






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.


Tenant Contracts

         The Company is a party to a master  shared  tenant  services  agreement
("Tenant  Contract")  with  substantially  all of its STS 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 coterminous with the
customer's  lease  in the  building.  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.

                                      -10-
    






         (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  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 customers 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 result from upgrading,  enlarging or replacing  systems  currently used by
the  Company's  existing  customers.  As of December 31,  1996,  the Company had
approximately 66 employees in its direct sales force.

Customer Service

         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,  moves,  adds,  and changes are handled and  processed  at the
local site.  Management  believes 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 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 on
the  quality  of  its  customer   service  and  the   Company's   field  service
representatives  conduct  periodic  audits of all 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  upon
termination  of  a  customer's  building  lease).  Service  contracts  with  the
Company's  telecommunications  systems  customer are  typically for one to three
year duration and generally for automatic extensions of such term.

                                      -11-





Management Information Systems (MIS)

         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  customer  charges to
produce  monthly  invoices.  Tenants  are  quoted a monthly  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  buildings  where such tenants are
located,  and a local  access  charge for access  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 listings, 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 costs.

         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 to 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.

Canadian Operations

         In June 1996,  STF  Canada,  Inc.,  a  wholly-owned  subsidiary  of the
Company,  entered into an agreement with RH Telecom, ICN. ("RHTI"), an affiliate
of O&Y  Properties,  Inc., a major  property  management  company that currently
manages  in excess of 12  million  square  feet of mixed use  properties  across
Canada,   and  with  Rogers   Cablesystems   Limited   ("Rogers"),   a  Canadian
telecommunications  company,  pursuant to which the three parties  formed Shared
Technologies  of Canada  Inc.  ("STOC"),  with each  party  holding a  one-third
interest in STOC.  STOC provides shared  telecommunications  services in Canada,
combining  the  Company's  telecommunications  services  expertise  with  RHTI's
extensive property 

                                      -12-





management   resources  and  expertise  and  Rogers'  resources  as  a  Canadian
telecommunications service 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:

         - Increased  Penetration of Existing Buildings.  The Company intends to
increase its focus on generating  additional revenue from the 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.  The Company plans to continue 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

                                      -13-





         See Item 1(d) (i) - "Owner/Developer  Agreements" herein. Additionally,
Shared Technologies  Fairchild and Shared  Technologies  Cellular are 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

         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  200,000  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.

         As of March  15,  1997,  the  Company  has  approximately  $20  million
available under the credit facility to fund working  capital  requirements.  The
credit facility contains, 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.  

                                      -14-






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

         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.

         Rates for telecommunications services generally 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.

         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.

                                      -15-






         On   February   8,   1996,   the   Telecommunications   Act   of   1996
("Telecommunications  Act") was enacted as Federal law.  The  Telecommunications
Act made  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  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 will  result in more  intense  competition  within the
markets in which the Company operates.

         The  Telecommunications  Act  has  affected  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  have  created 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 WorldCom,  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

                                      -16-







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 Lucent  Technologies,  Northern
Telecom,  Inc.,  NEC,  other  distributors  of  equipment  manufactured  by such
companies, as well as the Regional Bell Operating Companies ("RBOCs").

         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   

                                      -17-






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, 1997,  the Company had 787  employees,  of whom 66 were
covered by two collective bargaining  agreements.  One agreement expires in 1998
and the other  expires in 1999.  Management  believes its  relations  with their
employees are satisfactory.


Item 2.

Property

         As of December  31, 1996,  the Company  leased real  property  totaling
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

         As a result of the merger with FII, the Company  became  liable for all
liabilities of FII. 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.  

                                      -18-





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.

         The   aforementioned   government   claim  (the   "Contingent   Pension
Liability") and other  liabilities are covered by an  indemnification  agreement
(the  "Indemnification  Agreement")  entered  into  between  the Company and RHI
Holdings,   Inc.   ("RHI"),   the  former   parent  of  FII.   Pursuant  to  the
Indemnification  Agreement,  RHI agreed to  indemnify  the  Company  for various
liabilities,  including the Contingent Pension Liability.  However, since RHI is
primarily  a  holding  company,  any  claim  by the  Company  pursuant  to  said
Indemnification  Agreement will be effectively  subordinated to the creditors of
RHI's   subsidiaries.   There  is  no  expiration   date  with  respect  to  the
Indemnification   Agreement.   RHI's   indemnification   obligations  under  the
Indemnification  Agreement  are  secured  by  all of the  shares  of  Cumulative
Convertible Preferred Stock (other than an amount equal to $1,500,000 in initial
liquidation  preference)  and the Special  Preferred  Stock issued to RHI in the
merger.

         In view of the  Indemnification  Agreement and RHI's current  financial
condition,  it is the opinion of the Company's  management  that the  Contingent
Pension Liability is unlikely to have a material adverse effect on the Company's
financial condition, future results of operations or cash flows.

         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.  FII has
denied that FII at any time engaged GKM for this transaction.  The Company filed
an Answer in January, 1996, denying that any commission is owed. This litigation
is in the  discovery  process.  Management  believes,  however,  that an adverse
outcome,  if any,  would not have a  material  adverse  effect on the  Company's
consolidated financial position.

                                      -19-






         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 operations or cash flows. See Note 14 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.


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 1996 and 1995,  the quarterly  high and low closing prices
were as follows:

                                1996                      1995
                                ----                      ----
                           High       Low            High       Low
First Quarter              $6 3/8    3 5/8          $5 1/4     $3 1/2
Second Quarter              9 5/8    4 1/8           5 3/4      4
Third Quarter               8 1/10   5 1/4           5 1/4      3 7/8
Fourth Quarter              9 7/8    6 11/16         4 3/4      3 1/8


The number of beneficial  holders of the  Company's  Common Stock as of March 6,
1997 was 1,448.


Item 6.

Selected Financial Data

                                      -20-







The following  table sets forth the selected  financial  data of the Company for
each of the last  five  years.  Financial  statements  for 1993 and 1992 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:       1996             1995              1994               1993      1992
- ----------------------------        ----             ----              ----             ------      ----
                                                                                      
Revenues                          $157,241        $47,086           $45,367            $25,426   $24,077
Gross margin                        74,669         18,214            19,195             10,912     9,254

Selling, general and
  administrative expenses           55,329         16,188            16,909              9,797     9,959

Business Development Expenses         -              -                 -                   305        -

Operating income (loss)             19,340          2,026             2,286                810      (705)

Interest expense, net              (22,888)          (667)             (359)              (438)     (290)

Equity in loss of affiliate         (3,927)        (1,752)             -                  -           -

Minority interest in net
  income of subsidiaries              -               -                (128)               (82)      (37)

Gain on sale of subsidiary stock      -             1,375              -                  -           -

Income taxes                         (783)            (45)              487               -           -

Extraordinary Items:
  (Loss) gain on restructuring        -               -                -                  (150)    3,756

   Loss on early retirement          (311)            -                -                  -           -
   of debt

Net income (loss)                  (8,569)            927             2,286                140     2,724

Net income (loss) per
  common share applicable
  to common stockholders             (.79)            .06               .27               (.04)      .59
Weighted average common
  shares outstanding               13,787           8,482             6,792              5,132     4,063


    
                                      -21-








Balance Sheet Data:
Working capital deficit           ($8,765)       ($3,393)           ($3,691)          ($ 3,874)   ($4,506)

Total assets                      369,566         42,863             37,925             20,601     18,752

Notes payable, convertible
  promissory notes payable,
  other long-term debt (incl.
  current portion) and
  redeemable preferred stock      291,004          6,998              4,727              3,719      4,745

Stockholders' equity (deficit)     43,209         22,844             20,881              9,302      6,034



Item 7.

Management's  Discussion  and Analysis of Results of  Operations  and  Financial
Condition

The following Management's  discussion and analysis of results of operations and
financial  condition  include  forward-looking  statements  with  respect to the
Company's future financial  performance.  These  forward-looking  statements are
subject to various risks and  uncertainties  which could cause actual results to
differ materially from historical results or those currently anticipated.

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 affiliates,  Shared Technologies Cellular  Inc.
("STC"),  is a provider of short-term  portable  cellular  telephone rentals and
prepaid, or debit, cellular telephone service.

In March 1996, STFI's stockholders  approved,  and STFI completed, a merger with
Fairchild  Industries,  Inc.("FII")  following  a  reorganization  in which  FII
transferred all non-communications  assets to its parent, RHI Holding, Inc. As a
result of the merger,  STFI is the largest provider of STS in the United States.
On a pro forma basis, STFI generated  approximately $185 million in revenues and
$24 million in operating income for the year ended December 31, 1996.

                                      -22-





Results of Operations

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



                                                                          Year Ended
                                                                         December 31,
                                                       --------------------------------------------------
                                                                                         
                                                              1996              1995              1994
                                                              ----              ----              ----

Revenues                                                     100.00%           100.00%           100.00%

Cost of revenues                                              52.51%            61.32%            57.69%
                                                       --------------    --------------    --------------

     Gross Margin                                             47.49%            38.68%            42.31%

Selling, General and Administrative Expenses
                                                              35.19%            34.38%            37.27%
                                                       --------------    --------------    --------------

     Operating Income                                         12.30%             4.30%             5.04%

Interest expense (net)                                       -14.55%            -1.44%            -0.79%
Minority Interest                                              0.00%             0.00%            -0.28%
Gain on sale of subsidiary stock
                                                               0.00%             2.92%             0.00%
Equity in loss of subsidiaries                                -2.50%            -3.72%             0.00%
Income Tax Benefit (Expense)                                  -0.50%            -0.10%             1.07%
Extraordinary Item                                            -0.20%             0.00%             0.00%
                                                       --------------    --------------    --------------

Net (loss) Income                                             -5.45%             1.96%             5.04%
                                                       ==============    ==============    ==============


Year Ended December 31, 1996 compared to Year Ended December 31, 1995
Revenues

STFI's  revenues  for the year  ended  December  31,  1996  increased  by $110.2
million,  or 233.8%,  to $157.2  million  compared to $47.1 million for the year
ended December 31, 1995. This increase was principally due to the March 13, 1996
merger  with  Fairchild  Industries,  Inc.  ("FII").  Shared  Telecommunications
Services   ("STS")   revenue   increased   $60.8   million,   or   173.0%,   and
telecommunications systems ("Systems") revenues increased $49.3 million or 414%.


Gross margin

Gross margin  increased in 1996 to 47.5% of revenues,  from 38.7% of revenues in
1995.  The following  table sets forth the  components of the 

                                      -23-








Company's  overall  gross  margin  for 1996 for the STS and  Systems  divisions,
respectively.

                                                                        Weighted
     Division                            Revenues            GM             GM
     ---------------------------------------------------------------------------

     STS                                     61.1%       53.0%             32.4%

     Systems                                 38.9%       38.9%             15.1%
                                             -----       -----             -----

        Company Total                       100.0%                         47.5%
                                     ==============                =============

In 1996,  the Company's  gross margin was a  combination  of STS gross margin of
53.0% and Systems gross margin of 38.9%.  In 1995 the Company's gross margin was
a  combination  of STS gross margin of 44.6% and Systems  gross margin of 21.1%.
STS  increased  gross  margin  from the 1995  level  mainly  due to the  network
synergies  resulting from the March 1996 FII merger.  Systems margins  increased
from 21.1% in 1995 to 38.9% in 1996.  This increase was due primarily to the FII
merger and the  resultant  change in the mix of systems  revenue.  The Company's
Systems revenue was comprised of long-distance  revenues outside of its building
sites and the sale and ongoing  maintenance of equipment to customers in and out
of its building. The long distance component had margins in the range of 20-25%,
while the sale of equipment, with its maintenance component, provides margins in
the range of 35-40%.  With the  completion  of the March 1996 merger of FII, the
Company's  sales mix in Systems became more  concentrated  in the equipment sale
and maintenance end. Therefore, the Company's margin has increased accordingly.

In addition  the  revenues  generated  from the  management  agreement  with ICS
Communications,  Inc. ("ICS") have been included in Systems  revenue.  Since the
associated  cost for this revenue of $5 million is in the  selling,  general and
administrative expense, it has a positive effect on Systems gross margin.

Selling, general and administrative expenses

Selling, general and administrative expenses ("SG&A") as a percentage of revenue
increased to 35.2% for 1996,  compared to 34.4% for 1995.  This increase was due
to the merger  with FII,  principally  in the  Systems  division,  as the higher
margin sale of equipment and maintenance requires sales and support personnel.

Operating income

                                      -24-








Operating  income  increased by $17.3  million,  or 854.6%,  to $19.3 million in
1996,  from $2.0 million in 1995. The increase was mainly due to the merger with
FII.

Equity in loss if affiliates

The Company  recorded an equity  loss of $3.9  million,  $3.7 of which came as a
result of STC losses of $8.9 million for the year ended  December 31, 1996.  The
remaining  $.2 million came as a result of the  Company's  portion of the losses
incurred by Shared Technologies of Canada, Inc.

Interest expense

Interest  expense,  net of interest income,  increased by $22.2 million to $22.9
million for 1996, compared to $0.7 million in 1995. This increase was due to the
merger with FII and the resulting bank and bond debt incurred as a result of the
transaction. As of December 31, 1996, the Company has bank debt in the amount of
$123.3 million and bond debt in the amount of $126.5 million. It should be noted
that the interest on the bonds is initially accretive and, therefore,  non-cash.
The total non-cash  portion of interest expense was $12.1 million as of December
31, 1996.

Extraordinary item - Loss on early retirement of debt

An  extraordinary  loss of $0.3  million  for 1996 was  recorded  to reflect the
expense  associated with the early  retirement of pre-merger bank debt which was
paid at the conclusion of the March 1996 FII merger.

Income tax expense

The Company's income tax expense of $.8 million  consisted of actual payments of
tax for approximately $.2 million and the reversal of a tax asset benefit of $.6
million.  Since the March 1996 merger,  and the corresponding loss due primarily
to interest charges on debt, the company reversed its tax benefit.

Net income (loss)

As a result of the factors  listed above,  net loss for the year ended  December
31, 1996 was $8.6 million compared to net income of $.9 million for 1995.


Net (loss) income applicable to common stockholders

As a  result  of the FII  merger,  the  Company  issued  additional  mandatorily
redeemable  preferred  stock,  this  resulted  in the Company  recording  higher
preferred cash dividends and non-cash  dividends  through the accretion of these
instruments to liquidation values.


Year Ended December 31, 1995 compared to Year Ended December 31, 1994

                                      -25-






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:
                                                                        Weighted
     Division                           Revenues           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 

                                      -26-






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.

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

                                      -27-







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.

Liquidity and Capital Resources

Net cash provided by  operations  reached $24.4 million in 1996 compared to $4.9
million in 1995 and $3.1 million in 1994. The Company's  working capital deficit
was $8.8 million at December 31, 1996  compared to $3.4 million and $3.7 million
for  December  31, 1995 and 1994  respectively.  The  increase in the  Company's
working capital  deficit was directly  related to the March 1996 merger with FII
and the  current  portion of bank debt raised as part of this  transaction.  The
Company's  current  portion of long-term  debt and capital leases went from $2.9
million in the year ended  December 31, 1995 to $13.6  million in the year ended
December 31, 1996.

                                      -28-






The merged  Company has  continued  to invest in capital  equipment  directed at
internal growth,  expansion into new operations and upgrading  telecommunication
equipment  at existing  locations.  The  Company  invested  $9.7  million in the
purchase of equipment in 1996  compared to $3.7 million and $3.2 million in 1995
and 1994,  respectively.  The Company invested $225.9, net of cash,  acquired in
the  merger  of FII  and  had  invested  $5.3  million  to  complete  two  other
acquisitions;   Office   Telephone   Management   in  June   1995   and   Access
Telecommunications Group, LP in June 1994.

Financing  activities were focused  primarily on raising capital to provide cash
for  investing  activities.  For the year ended  1996 the  company  raised  $125
million  of bank debt of which $5  million  was the  amount  taken down on a $25
million revolver, and $115 million in Senior Subordinated Discount Notes both in
connection  with the March  1996  merger  with FII.  Additionally,  the  Company
received $3.2 million from the exercise of employee and director options as well
as the exercise of warrants  issued in  conjunction  with its Preferred D stock.
The Company paid $9.4 million in deferred  financing and debt issuance costs and
$8.4 million in payments to  affiliates,  both of which are related  directly to
the merger with FII. It paid $1.5 million in preferred stock dividends and $12.7
million for  repayments of debt.  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 approximately
$4.6  million  was raised from sales of common and  preferred  stock to help the
Company  fund  operations.  In 1995 and 1994 the Company  spent $4.6  million to
repay notes, long-term debt and capital lease obligations.

Cash  requirements  for 1997 will be significant  due to the merger with FII and
the  continued  payments of its  principal  and interest  for debt.  The Company
anticipates  that it will continue  repaying its  borrowings  and providing cash
flow for operations and capital  expenditures through cash flow from operations.
As of March 1997 the Company has a credit  facility  available of  approximately
$15 million.

The initial cost of capital  equipment to  establish  shared  telecommunications
services in a building  typically ranges from $50,000 to $80,000 with additional
start-up  working  capital  expenditures  of  less  than  $50,000.  The  Company
currently  anticipates that capital  expenditures for 1997 will be approximately
$13.5 million.

Due to the Company's net operating  loss  carryforwards,  the Company  currently
anticipates minimal federal income tax payments during 1997.

The Company does not anticipate inflation to materially impact its operations in
1997.

                                      -29-









                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Shared Technologies Fairchild Inc. and Subsidiaries:

We  have  audited  the  accompanying   consolidated   balance  sheet  of  Shared
Technologies  Fairchild Inc. and subsidiaries (the "Company") as of December 31,
1996,  and the related  consolidated  statements  of  operations,  stockholders'
equity and cash flows for the year then ended.  These  financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these  financial  statements  based on our audit.  The  summarized
financial data for Shared Technologies  Cellular  Inc., contained in Note 4 are
based on the financial statements of Shared Technologies  Cellular   Inc., which
were audited by other  auditors.  Their report has been  furnished to us and our
opinion,  insofar as it  relates  to the data in Note 4, is based  solely on the
report of the other auditors.

We conducted our audit 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 audit  and the  report  of the  other  auditors  provide a
reasonable basis for our opinion.

In our  opinion,  based on our audit and the report of the other  auditors,  the
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, 1996,  and the results of their  operations and their cash flows
for the year  then  ended  in  conformity  with  generally  accepted  accounting
principles.

                                   /s/ Arthur Anderson LLP


Washington, D.C.
March 7, 1997







                                      -30-






                    Report of Independent Public Accountants



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

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

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

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

As discussed in Note 4 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



                                      -31-








               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES


                           CONSOLIDATED BALANCE SHEETS
                        AS OF DECEMBER 31, 1996 AND 1995
                      (IN THOUSANDS EXCEPT PER SHARE DATA)







                                                      ASSETS

                                                                                                     1996         1995
                                                                                                   -------       ------
                                                                                                            
CURRENT ASSETS:
     Cash and cash equivalents                                                                    $ 2,703      $   476
     Billed accounts receivable, less allowance for doubtful accounts of
      $611 and $410, respectively                                                                  23,752        9,855
     Unbilled accounts receivable                                                                   8,811         -
     Advances to affiliates                                                                           -            985  
     Inventories                                                                                    1,976         -
     Other current assets                                                                           1,853          754
                                                                                                  -------       ------
                  Total current assets                                                             39,095       12,070
                                                                                                  -------       ------


PROPERTY AND EQUIPMENT, AT COST:
     Telecommunications                                                                            90,158       28,904
     Office and data processing
                                                                                                    5,776        6,049
                                                                                                  -------       ------
                                                                                                   95,934       34,953
         Accumulated depreciation and amortization                                                 28,169       18,305       
                                                                                                  -------       ------
                  Property and equipment, net                                                      67,765       16,648
                                                                                                  -------       ------




OTHER ASSETS:
     Costs in excess of net assets acquired, less accumulated amortization 
          of $6,189 and $792                                                                      253,329       10,280
     Deferred financing and debt issuance costs                                                     8,513        1,263
     Investment in affiliates                                                                         457        1,581
     Deferred income taxes                                                                             -           560
     Other                                                                                            407          461
                                                                                                  -------       ------
                                                                                                  262,706       14,145
                                                                                                  -------       ------
                  Total assets                                                                   $369,566      $42,863
                                                                                                 ========      =======





The accompanying notes are an integral part of these consolidated balance sheets







               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES


                           CONSOLIDATED BALANCE SHEETS
                        AS OF DECEMBER 31, 1996 AND 1995
                      (IN THOUSANDS EXCEPT PER SHARE DATA)





                      LIABILITIES AND STOCKHOLDERS' EQUITY



                                                                                                    1996        1995
                                                                                                  -------     ------- 

                                                                                                           
CURRENT LIABILITIES:
     Current portion of long-term debt and capital lease obligations                             $ 13,576     $ 2,870
     Accounts payable                                                                              17,356       9,035
     Accrued expenses                                                                               9,558       2,221
     Advanced billings                                                                              6,935       1,337
     Accrued dividends                                                                                435         -
                                                                                                  -------     -------
                  Total current liabilities                                                        47,860      15,463
                                                                                                  -------     ------- 
LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS                                                      238,261       4,128

REDEEMABLE PUT WARRANT                                                                              1,069         428
                                                                                                  -------     ------- 
                  Total liabilities                                                               287,190      20,019
                                                                                                  -------     ------- 
REDEEMABLE CONVERTIBLE PREFERRED STOCK, $0.01 par value, authorized 250 
     shares, outstanding  250 shares in 1996                                                       25,000         -
                                                                                                  -------     ------- 
REDEEMABLE SPECIAL PREFERRED STOCK, $0.01 par value, authorized 
     200 shares, outstanding 200 shares in 1996                                                    14,167         -
                                                                                                  -------     ------- 
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
     Preferred stock, $0.01 par value-
         Series C, authorized 1,500 shares, outstanding 428 and 907 shares 
          in 1996 and 1995, respectively                                                                4           9
         Series D, authorized 1,000 shares, outstanding 441 and 457 shares
           in 1996 and 1995, respectively                                                               4           5
     Common stock, $0.004 par value, authorized 50,000 shares,
       outstanding 15,682 and 8,506 shares in 1996 and 1995, respectively                              63          34
     Capital in excess of par value                                                                76,054      44,777
     Accumulated deficit                                                                          (32,916)    (21,981)
                                                                                                  -------     ------- 
                  Total stockholders' equity                                                       43,209      22,844
                                                                                                   ------      ------
                  Total liabilities and stockholders' equity                                     $369,566     $42,863
                                                                                                 ========     =======



The accompanying notes are an integral part of these consolidated balance sheets







               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
                      (IN THOUSANDS EXCEPT PER SHARE DATA)




                                                                                         1996        1995        1994
                                                                                         ----        ----        ----

                                                                                                       
REVENUES:
     Shared telecommunications services                                                $96,016       $35,176     $28,667
     Telecommunications systems                                                         61,225        11,910       6,483
     Cellular services                                                                    -             -         10,217
                                                                                       -------        ------      ------
                  Total revenues                                                       157,241        47,086      45,367
                                                                                       -------        ------      ------
COST OF REVENUES:
     Shared telecommunications services                                                 45,133        19,473      15,717
     Telecommunications systems
                                                                                        37,439         9,399       5,161
     Cellular services
                                                                                          -             -          5,294
                                                                                       -------        ------      ------
                  Total cost of revenues                                                82,572        28,872      26,172
                                                                                       -------        ------      ------

GROSS MARGIN                                                                            74,669        18,214      19,195

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                                            55,329        16,188      16,909
                                                                                       -------        ------      ------
OPERATING INCOME                                                                        19,340         2,026       2,286
                                                                                       -------        ------      ------
OTHER (EXPENSE) INCOME:
     Gain on sale of subsidiary stock                                                        -         1,375         -
     Equity in loss of affiliates                                                       (3,927)       (1,752)        -
     Interest expense                                                                  (22,903)         (882)      (522)
     Interest income                                                                        15           205        163
     Minority interest in net income of subsidiaries
                                                                                             -            -        (128)
                                                                                       -------        ------      ------
                                                                                       (26,815)      (1,054)       (487)
                                                                                       -------        ------      ------
(LOSS) INCOME BEFORE INCOME TAX (PROVISION) BENEFIT AND 
     EXTRAORDINARY ITEM
                                                                                        (7,475)         972       1,799

INCOME TAX (PROVISION) BENEFIT                                                            (783)         (45)        487
                                                                                       -------       ------      ------
(LOSS) INCOME BEFORE EXTRAORDINARY ITEM                                                 (8,258)         927       2,286

EXTRAORDINARY ITEM, LOSS ON EARLY RETIREMENT OF DEBT                                      (311)           -          -
                                                                                       -------       ------      ------
                  Net (loss) income                                                     (8,569)         927       2,286

PREFERRED STOCK DIVIDENDS                                                               (2,366)        (398)       (478)
                                                                                       -------       ------
NET (LOSS) INCOME APPLICABLE TO COMMON STOCKHOLDERS                                   $(10,935)    $    529    $  1,808
                                                                                      ========     ========    ========
(LOSS) INCOME PER COMMON SHARE:
     (Loss) income before extraordinary item                                          $  (0.77)    $   0.06    $   0.27
     Extraordinary item                                                                  (0.02)           -          -
                                                                                       -------       ------      ------
                  Net (loss) income                                                   $  (0.79)    $   0.06    $   0.27
                                                                                      ========     ========    ========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING                                              13,787        8,482       6,792
                                                                                      ========     ========    ========


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











               SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES


                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
                                 (IN THOUSANDS)




                                                                                                                                  
                                                                        SERIES C                SERIES D             SERIES E      
                                                                     PREFERRED STOCK        PREFERRED STOCK      PREFERRED STOCK   
                                                                     ---------------        ---------------      ---------------   
                                                                  SHARES        AMOUNT    SHARES       AMOUNT  SHARES       AMOUNT 
                                                                  ------        ------    ------       ------  ------       ------ 
                                                                                                              
BALANCE, JANUARY 1, 1994                                             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                                   
     Issuances for acquisitions                                                                                   400           4  
     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        -           -  
     Preferred stock dividends                                                                                                     
     Exercise of common stock options and warrants                                                                                 
     Issuance of common stock                                                                                                      
     Conversion of preferred stock                                  (479)          (5)       (16)         (1)                      
     Issuance of common stock for benefit plan                      ----         ----       ----        ----      ----       ----  
     Net loss                                                                                                                      
BALANCE, DECEMBER 31, 1996                                           428        $   4        441       $   4        -       $   -  
                                                                    ====         ====       ====        ====      ====       ====  






       SERIES F                                                          OBLIGATIONS                    
   PREFERRED STOCK          COMMON STOCK       CAPITAL IN                 TO ISSUE         TOTAL        
   ---------------          ------------       EXCESS OF   ACCUMULATED     COMMON      STOCKHOLDERS'    
 SHARES       AMOUNT    SHARES       AMOUNT    PAR VALUE     DEFICIT       STOCK          EQUITY        
 ------       ------    ------       ------    ---------     -------       -----          ------        
                                                                                
      -        $  -      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      
      -           -          -            -            -            -          -                -                                  
                                                                                                        
      -           -      8,506           34       44,777      (21,981)         -            22,844      
                                                               (2,366)                      (2,366)     
                           675            3        3,210                                     3,213      
                         6,000           24       27,726                                    27,750      
                           442            1            5                                        -       
                            59            1          336                                       337      
                                                               (8,569)                      (8,569)
   ----        ----       ----         ----      -------     --------     ------            ------
      -       $   -     15,682        $  63      $76,054     $(32,916)      $  -           $43,209      
   ====        ====     ======         ====       ======      =======     ======            ======


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







              SHARED TECHNOLOGIES FAIRCHILD INC. AND SUBSIDIARIES


                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                 YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
                                 (IN THOUSANDS)






                                                                                    1996         1995        1994
                                                                                    ----         ----        ----
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net (loss) income                                                          $  (8,569)     $   927   $  2,286
     Adjustments-
         Loss on early retirement of debt                                             311          -          -
         Depreciation and amortization                                             15,530        3,967      3,702     
         Provision for doubtful accounts                                               32          321        413
         Gain on sale of subsidiary stock                                               -       (1,375)         -
         Accretion on 12 1/4% bonds                                                11,526            -          -
         Accretion on put warrant                                                     641            -          -
         Equity in loss of affiliate                                                3,927        1,752          -
         Common stock of subsidiary issued for services                                 -            -         16
         Stock options and common stock issued in lieu of 
           compensation and other                                                     337          177        114
         Minority interest in net income of subsidiaries                                -            -        128
         Gain on sale of franchise                                                      -            -       (202)
         Amortization of discount on note                                               -           90         52
         Change in assets and liabilities, net of effect of acquisitions:
              Accounts receivable                                                     (86)      (2,639)    (2,147)
              Other current assets                                                    483          (52)      (179)
              Other assets                                                             83                    (430)
              Deferred income taxes                                                   560          (10)      (550)
              Accounts payable                                                     (4,277)       2,208      1,629
              Accrued expenses                                                      2,261         (556)    (1,707)
              Advanced billings                                                     1,203           68        (67)
              Other liabilities                                                       435            -          -
                                                                                   ------        -----      -----
                  Net cash provided by operating activities                        24,397        4,878      3,058
                                                                                   ------        -----      -----

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchases of equipment                                                        (9,702)      (3,679)    (3,223)
     Acquisitions, net of cash acquired                                          (225,924)      (1,382)    (3,948)
     Payments to affiliate                                                         (8,407)           -          -
     Deferred merger costs                                                              -         (750)         -
     Other investments                                                             (2,804)        (106)         -
     Long-term deposits                                                                 -          (10)         -
                                                                                   ------        -----      -----
                  Net cash used in investing activities                          (246,837)      (5,927)    (7,171)
                                                                                   ------        -----      -----











               Shared Technologies Fairchild Inc. and Subsidiaries


                      Consolidated Statements of Cash Flows
                  Years Ended December 31, 1996, 1995, and 1994
                                 (In Thousands)
                                   (Continued)




                                                                                    1996         1995        1994
                                                                                   ------       ------      ------
                                                                                                      
Cash flows from financing activities:
     Repayments of long-term debt and capital lease obligations                  $(12,662)     $(2,226)    $(2,409)
          Proceeds from borrowings-                                                     -        2,684       2,315
          Credit Facility term loans                                              120,000            -           -
          Revolving Credit Facility                                                10,000            -           -
          Senior Subordinated Discount Notes                                      114,999            -           -
     Proceeds from sales of common and preferred stock                              3,213        1,233       4,631
     Preferred stock dividends paid                                                (1,467)        (398)       (478)
     Deferred financing and debt issuance costs                                    (9,416)           -           -
     Cash of subsidiary previously consolidated                                         -          (10)          -
     Repayment of advances to subsidiary                                                -           70           -
     Deferred registration costs                                                        -            -        (182)
                                                                                ---------     --------    --------                
                  Net cash provided by financing activities                       224,667        1,353       3,877
                                                                                ---------     --------    --------

NET INCREASE (DECREASE) IN CASH                                                     2,227          304        (236)


CASH, beginning of year                                                               476          172         408
                                                                                ---------     --------    --------
CASH, end of year                                                                $  2,703      $   476    $    172
                                                                                =========     ========    ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
     Cash paid during the years for-
         Interest                                                               $  11,377      $   856    $    441
         Income taxes                                                                 223           84         -
                                                                                            
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:
     Obligations to issue common stock in connection with acquisitions               -             -            50
     Issuance of preferred stock in connection with acquisition                    38,269          -         5,000
     Issuance of common stock to acquire FII                                       27,750          -           -
     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
     Dividend accretion on preferred stock                                            899          -           -
     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         -



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








               Shared Technologies Fairchild Inc. and Subsidiaries


                   Notes to Consolidated Financial Statements
                        As of December 31, 1996 and 1995
                      (In Thousands Except per Share Data)




1.   BUSINESS AND ORGANIZATION:

On March 13, 1996, Shared  Technologies  Inc. merged with Fairchild  Industries,
Inc.  ("FII"),  and  changed  its name to  Shared  Technologies  Fairchild  Inc.
("STFI") (see Note 3).

STFI,  together with its subsidiaries  (collectively the "Company")  operates in
the telecommunications  industry by providing shared telecommunications services
("STS")   and    telecommunications    systems    ("Systems")   which   provides
telecommunications  and office  automation  services and equipment to tenants of
office  buildings. One of the Company's affiliates, Shared Technologies Cellular
Inc.  ("STC"),  is a national  cellular service  provider,  offering  short-term
rentals, prepaid and activation services through major retail outlets across the
United States.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

PRINCIPLES OF CONSOLIDATION

The consolidated  financial  statements  include the accounts of the Company and
its majority-owned subsidiaries in which the Company has a controlling interest.
The effects of all significant intercompany transactions have been eliminated in
consolidation.  Investments in companies  owned between 20 and 50 percent by the
Company are recorded using the equity method.

CASH EQUIVALENTS/STATEMENTS OF CASH FLOWS

For  purposes of these  statements,  the  Company  considers  all highly  liquid
investments  with  original  maturity  dates  of  three  months  or less as cash
equivalents.  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.

UNBILLED RECEIVABLES AND ADVANCED BILLINGS

Unbilled receivables arise from those contracts under which billings can only be
rendered upon the  achievement of certain  contract stages or upon submission of
appropriate  billing  detail.   Advanced  billings  represent  pre-billings  for
services not yet  rendered.  Advanced  billings are generally for services to be
rendered within one year.










                                      -2-

INVENTORIES

Inventories  are  stated  at the  lower of cost or  market.  Cost is  determined
primarily  using  the  weighted  average  method.  The  inventories  consist  of
telecommunications equipment to be installed at customer sites.

PROPERTY AND EQUIPMENT

Properties  are stated at cost and  depreciated  over  estimated  useful  lives,
generally  on  a  straight-line  basis.  All  telecommunications   equipment  is
classified as equipment.  No interest costs were capitalized in any of the years
presented. Useful lives for property and equipment are:

     Telecommunications equipment                           8 years
     Office and data processing                         3 - 8 years

Depreciation  expense  related to property  and  equipment  amounted to $10,133,
$3,534 and $3,123 for 1996, 1995 and 1994, respectively.

REVENUE RECOGNITION

The majority of the Company's  revenues are related to the sale and installation
of  telecommunications  equipment and services and  maintenance  after the sale.
Service  revenues  are  billed  and  earned  on a  monthly  basis.  For  systems
installations,   usually   three  to  five   months,   the   Company   uses  the
percentage-of-completion   method,  measured  by  costs  incurred  versus  total
estimated  cost at  completion.  The  Company  bills  equipment  rentals,  local
telephone  access  service and  maintenance  contracts in advance.  The deferred
revenue is relieved when the revenue is earned.  Systems and equipment sales are
recognized at 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.

AMORTIZATION OF COST IN EXCESS OF NET ASSETS ACQUIRED

The  excess of cost of  purchased  businesses  over the fair  value of their net
assets  at  acquisition  dates  is  being  amortized  on a  straight-line  basis
primarily over 40 years. The Company recorded  amortization of $5,397,  $433 and
$579 for the years ended 1996, 1995 and 1994, respectively.







                                      -3-


DEFERRED FINANCING AND DEBT ISSUANCE COSTS

Costs  incurred  related  to the  issuance  of debt are  deferred  and are being
amortized  over the life of the  related  debt.  The  amortization  of  deferred
financing and debt issuance costs included in interest expense was $939 in 1996.

INCOME TAXES

The Company  accounts for income taxes under  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.

INCOME (LOSS) PER COMMON SHARE

Primary income (loss) per common share is computed by deducting  preferred stock
dividends from net income.  The resulting net income applicable to common stock,
is  divided  by the  weighted  average  number  of  common  shares  outstanding,
including the dilutive effect,  if any, of options,  warrants and obligations to
issue common stock.

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, 1996,
1995 and 1994.

IMPAIRMENT OF LONG-LIVED ASSETS

In accordance  with SFAS No. 121,  "Accounting  for the Impairment of Long-Lived
Assets and for  Long-Lived  Assets to be Disposed  Of," the Company  reviews its
long-lived assets,  including property and equipment,  goodwill and identifiable
intangibles for impairment whenever events or changes in circumstances  indicate
that  the  carrying  amount  of the  assets  may not be  fully  recoverable.  To
determine  recoverability  of its  long-lived  assets the Company  evaluates the
probability that future  undiscounted net cash flows,  without interest charges,
will be less than the carrying  amount of the assets.  Impairment is measured at
fair value.

RECLASSIFICATIONS

Certain  reclassifications to prior year financial statements were made in order
to conform with the current year presentation.









                                      -4-


3.   THE MERGER AGREEMENT AND OTHER ACQUISITIONS:

On  March  13,  1996,  the  Company's  stockholders  approved  and  the  Company
consummated its merger with FII, a subsidiary of RHI Holdings,  Inc. ("RHI") for
consideration  of $295,191 of  securities  and  assumed  debt.  Under the merger
agreement,  STFI  issued to RHI 6,000  shares of  common  stock,  250  shares of
convertible  preferred stock with a $25,000 initial  liquidation  preference and
200  shares  of  special  preferred  stock  with a $20,000  initial  liquidation
preference  (see Note 8). The Company issued 12 1/4 percent Senior  Subordinated
Discount Notes Due 2006 with an initial  accreted value of $114,999 and received
$125,000  (of an  available  $145,000)  in  loans  from a credit  facility  with
financial  institutions  (see Note 6).  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 was accounted for using the
purchase  method of accounting and resulted in $248,117 of cost in excess of net
assets acquired, which is being amortized over 40 years.

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 an $800 note,  (discounted at 8.59 percent) payable June
30, 2005.

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.

The following  unaudited pro forma  financial  statements of operations for 1996
and 1995 give effect to the acquisitions as if they had occurred on January 1 of
each year.

                                                            1996          1995
                                                           ------        ------
                                                              (Unaudited)


Revenues                                                 $184,525      $174,852
Income before extraordinary items                          (4,621)       (8,528)
Net income                                                 (4,932)       (8,528)
Net income available to common stockholders                (8,520)      (12,246)

(Loss) income per common share:
     (Loss) income before extraordinary item             $  (0.60)     $  (0.86)
     Extraordinary item                                     (0.02)         -
                                                         --------      --------
     Net (loss) income                                   $  (0.62)     $  (0.86)
                                                         ========      ======== 









                                      -5-


4.   INVESTMENT IN AFFILIATE:

During December 1995, STC issued  approximately $3,000 in voting preferred stock
to third parties.  The voting rights assigned to the preferred stock reduced the
Company's voting interest in STC to approximately 42.7 percent, resulting in the
Company's loss of voting control of STC. As a result of additional  common stock
issuances to third  parties,  partially  offset by the  Company's  receiving 250
shares of STC Series B voting Convertible  Preferred Stock, the Company's voting
interest  in  STC  was  reduced  to  approximately  41.3  percent  during  1996.
Accordingly, STC has been accounted for on the equity method for 1996 and 1995.

The  summarized  balance sheet of STC as of December 31, 1996 and 1995,  and the
related summarized  statement of operations of STC for the years then ended, are
as follows:





                                                                   1996        1995
                                                                  ------      ------
                                                                           
Summarized balance sheet:
     Current assets                                              $ 2,070     $ 5,824
     Telecommunications and office equipment, net                  2,131       2,158
     Other assets                                                 10,061       6,396
                                                                 -------     -------
                  Total assets                                   $14,262     $14,378
                                                                 =======     =======
     Current liabilities                                         $11,045       7,676
     Note payable                                                    360       1,600
                                                                 -------     -------                  
                  Total liabilities                               11,405       9,276
     Stockholders' equity                                          2,857       5,102
                                                                 -------     -------                                            
                  Total liabilities and stockholders' equity     $14,262     $14,378
                                                                 =======     =======


Summarized statement of operations:
     Revenues
     Gross margin                                                $20,914     $13,613
     Operating loss                                                7,285       5,026
     Net loss                                                      6,888       2,989
                                                                   8,796       2,848   
                                                                   
                                                                    
                                                                   

5.   Accrued Expenses:

Accrued expenses at December 31, 1996 and 1995, consist of the following:

                                                                   1996        1995
                                                                  ------      ------
State sales and excise taxes                                      $1,986      $1,040
Deferred lease obligations                                            -          222
Property taxes                                                       230         150
Concession fees                                                      204         176
Salaries and wages                                                 3,598          -
Other                                                              3,540         633
                                                                  ------      ------
                                                                  $9,558      $2,221
                                                                  ======      ======










                                      -6-


6.   LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS:

Long-term  debt and capital  lease  obligations  at December  31, 1996 and 1995,
consist of the following:

                                                          1996          1995
                                                        ---------     --------
Credit Facility Term Loans                              $113,250       $    -
Revolving Credit Facility                                 10,000            -
Senior Subordinated Discount Notes                       126,525            -
Bank Revolver                                                  -        2,174
Other long-term debt and capital leases                    2,062        4,824
                                                        ---------     --------
                                                         251,837        6,998
                                                        ---------     --------
Less- Current portion                                     13,576        2,870
                                                        ---------     --------
                                                        $238,261       $4,128
                                                        =========     ========

THE CREDIT FACILITY

The Company, through its wholly owned subsidiary,  Shared Technologies Fairchild
Communications Corp. ("STFCC"), entered into a Credit Facility with a consortium
of banks upon the merger with FII in March 1996. The Credit Facility consists of
(a) a Tranche A Senior  Secured Term Loan  Facility  providing for term loans to
the Company in a principal  amount not to exceed $50.0  million (the  "Tranche A
Term Facility"); (b) a Tranche B Senior Secured Term Loan Facility providing for
term loans to the Company in a principal amount not to exceed $70.0 million (the
"Tranche B Term  Facility" and,  together with the Tranche A Term Facility,  the
"Term Facilities"); and (c) a Senior Secured Revolving Credit Facility providing
for revolving loans to the Company in an aggregate  principal amount at any time
not to exceed $25 million (the "Revolving Facility").

The  Tranche  A Term  Facility  requires  quarterly  payments  due over 5 years;
$44,750  was  outstanding  at year end.  The  Tranche B Term  Facility  requires
quarterly payments over 7 years; $68,500 was outstanding at year end.

The Company will be required to make mandatory  prepayments of loans in amounts,
at times and  subject to  exceptions  (a) in respect of 75 percent  (subject  to
step-down based upon a leverage ratio test) of consolidated  excess cash flow of
the  Company  and its  subsidiaries,  (b) in respect  of 100  percent of the net
proceeds of certain  dispositions  of assets or the stock of subsidiaries or the
incurrence of certain indebtedness by the Company or any of its subsidiaries and
(c) in respect of 100 percent  (subject to step-down based upon a leverage ratio
test) of the net  proceeds  of the  issuance  of any  equity  securities  by the
Company  or any of its  subsidiaries.  At the  Company's  option,  loans  may be
repaid, and revolving credit commitments may be permanently reduced, in whole or
in part, at any time.

The  obligations  of the Company's  wholly owned  subsidiary,  STFCC,  under the
Credit Facility are unconditionally and jointly and severally  guaranteed by the
Company and the  subsidiary  guarantors.  In  addition,  the Credit  Facility is
secured by first  priority  security  interests in all the capital stock and the
tangible and intangible assets of the Company and the guarantors,  including all
the capital stock of, or other equity  interests in, the Company and each direct
or 







                                      -7-


indirect domestic subsidiary of the Company. The wholly owned subsidiary, STFCC,
is restricted  from payment of dividends or other  distributions  to its parent,
STFI,  except to the  extent  necessary  to pay  preferred  dividends  and other
identified items.

At the Company's  option,  the interest rates per annum applicable to the Credit
Facility will be either  Adjusted  LIBOR plus a margin ranging from 2.75 to 3.50
percent,  or the  Adjusted  Base  Rate plus a margin  ranging  from 1.75 to 2.50
percent. The Alternate Base Rate is the higher of Credit Suisse's Prime Rate and
the Federal Funds  Effective  Rate plus 0.5 percent.  At December 31, 1996,  the
interest rate for the Tranche A Term Facility was 8.375 percent and the interest
rate for the Tranche B Term Facility was 9.125 percent.  The Revolving  Facility
interest rates at year end ranged from 8.125 to 10.0 percent.

As required under the Credit  Agreement,  the Company entered into interest rate
swap  agreements with two commercial  banks.  The three  contracts,  each with a
$10,000  notional  amount,  expire from May 1999  through May 2001.  In order to
protect the Company from interest rate  increases,  the  agreements  require the
Company to pay a fixed  interest rate in lieu of a variable  interest  rate. The
Company  accounts for the interest rate swaps as hedge agreements and recognizes
interest expense based on the fixed rate.

The Credit Facility contains a number of significant covenants that, among other
things,  restricts  the  ability of the  Company  to  dispose  of assets,  incur
additional   indebtedness,   repay  other   indebtedness  or  amend  other  debt
instruments,   pay  dividends,  create  liens  on  assets,  enter  into  leases,
investments or acquisitions,  engage in mergers or consolidations,  make capital
expenditures, or engage in certain transactions with subsidiaries and affiliates
and  otherwise  restrict  corporate  activities.  In addition,  under the Credit
Facility,  the Company is required to comply with specified financial ratios and
tests, including a limitation on capital expenditures, a minimum Earnings Before
Interest,  Taxes, Depreciation, and Amortization ("EBITDA") test (as defined), a
fixed charge coverage ratio, an interest  coverage ratio, a leverage ratio and a
minimum net worth test.

SENIOR SUBORDINATED DISCOUNT NOTES

As part of the acquisition of FII, the Company also issued $163,637 of aggregate
principal  amount  (with an  initial  accreted  value  of  $114,999)  of  Senior
Subordinated  Discount Notes (the "Discount Notes").  The discount notes bear an
annual  interest rate of 12.25 percent with the principal  fully due on March 1,
2006.  Interest  will  begin  accruing  on  March 1,  1999,  with  payments  due
semi-annually thereafter.  The discount on the Discount Notes is being amortized
to interest  expense  using the  effective  interest  method over the three year
accretion period, ending March 1, 1999.

The  Discount  Notes  are not  redeemable  prior to March 1, 2001  except  that,
subject to certain  limitations,  until 1999,  the  Company  may redeem,  at its
option, up to an aggregate of 25 percent of the principal amount of the Discount
Notes at a specified  redemption  price plus accrued  interest until the date of
the redemption. On or after March 2001, the Discount Notes are redeemable at the
option of the Company,  in whole or in part, at the specified  redemption prices
plus accrued interest to the date of redemption.

Upon a change in control of the Company, as defined, the holders of the Discount
Notes may require the Company to repurchase the Discount Notes at 101 percent of
the accreted value plus accrued interest to the date of repurchase.

The  Discount  Notes  of the  Company's  wholly  owned  subsidiary,  STFCC,  are
subordinated to all existing and future senior indebtedness,  as defined, of the
Company.  The  Discount  Notes are  unconditionally  and  jointly  and  severely
guaranteed  on an  unsecured  senior  subordinated  basis by the Company and its
subsidiary guarantors.








                                      -8-

In addition to similar restrictions to the Credit Agreement, the indenture under
which the Discount Notes were issued limits (i) the issuance of additional  debt
and  preferred  stock by the  Company  and  subsidiaries,  (ii) the  payment  of
dividends on capital stock of the Company and its subsidiaries and the purchase,
redemption or retirement of capital stock or indebtedness, (iii) investments and
(iv) sales of assets, including capital stock of subsidiaries.

BANK REVOLVER

In May 1994, the Company entered into a $5,000  financing  agreement with a bank
collateralized  by certain assets of the Company.  The agreement  provided 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.  The  Company  retired  this debt in 1996 and  recorded  an  extraordinary
expense of $311.

DEBT MATURITY

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

Year Ending                                 Long-Term         Capital Lease
December 31,                                   Debt            Obligations
- ------------                                ----------         ------------
1997                                        $   13,036           $    540
1998                                            16,528                349
1999                                            11,926                 88
2000                                            10,120                 31
2001                                            31,370                  -
Thereafter                                     204,961                  -
                                            ----------         ------------
                  Subtotal                     287,941              1,008
                                            ----------         ------------
Less- Accretion of 12-1/4% discount notes      (37,112)                 -
                                            ----------         ------------
                  Total debt maturities       $250,829             $1,008
                                            ==========         ============    



If the Company is unable to generate  sufficient cash flow or otherwise fails to
comply with the various debt  covenants,  it would be in default under the terms
thereof.  This would permit the holders of such  indebtedness  to accelerate the
maturity of such indebtedness and could cause default under such indebtedness of
the Company.  The Company's  ability to meet its  obligations  will be dependent
upon the future performance of the Company,  which will be subject to prevailing
economic  conditions  and to financial,  business and other  factors,  including
factors beyond the control of the Company.

7.   REDEEMABLE PUT WARRANT:

In connection with the May 1994 bank financing agreement, the Company issued the
bank a  redeemable  put warrant for a number of common  shares of the  Company's
outstanding  common stock,  subject to certain  anti-dilution  adjustments.  The
warrant  was  redeemable  at the  Company's  option  prior to May  1996,  and is
redeemable  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 in cash upon
redemption of the warrant,  and therefore,  initially  valued the warrant at the
present  value of the minimum  guarantee  discounted  at 11.25  percent.  To the
extent that the 









                                      -9-


Company's stock price exceeds  approximately $6.03 per share, the bank may elect
to receive  stock in lieu of the $500 cash as the value of the stock will exceed
$500. At December 31, 1996, the Company's stock price was $9.125 per share.  The
Company has therefore accreted through interest expense the additional value due
to the bank, resulting in a liability of $1,069 at year-end.  The liability will
continue to fluctuate until redemption based on the Company's stock price.

8.   REDEEMABLE PREFERRED STOCK:

CONVERTIBLE PREFERRED STOCK

In  connection  with the  Merger,  the  Company  issued  non-voting  Convertible
Preferred Stock to RHI with an initial liquidation  preference of $25.0 million.
Dividends on the Convertible  Preferred Stock are payable  quarterly at the rate
of 6 percent per annum in cash. If for any reason a dividend is not paid in cash
when  scheduled,  the amount of such dividend shall accrue interest at a rate of
12 percent per annum until paid.

The Convertible Preferred Stock has a liquidation preference of $25.0 million in
the aggregate  plus an additional  amount equal to the total amount of dividends
the holder would have received if dividends  were paid  quarterly in cash at the
rate of 10 percent per annum for the life of the issue,  minus the total  amount
of cash dividends  actually paid (the "Liquidation  Preference").  Each share is
convertible  at any time at the option of the holder  into such number of Common
Shares as is determined by dividing the  Liquidation  Preference  thereof by the
conversion  price of $6.375.  The conversion price is subject to adjustment upon
occurrence of adjustment events including,  but not limited to, stock dividends,
stock subdivisions and reclassifications or combinations.

The Convertible Preferred Stock is not redeemable at the Company's option during
the first  three  years  after  issuance,  but  thereafter,  upon 30 days' prior
written notice,  is redeemable at the Company's  option at a redemption price of
100  percent  of the  Liquidation  Preference.  In March  2008,  the  Company is
required  to  redeem  100  percent  of the  outstanding  shares  of  Convertible
Preferred Stock at the Liquidation Preference.

SPECIAL PREFERRED STOCK

In connection with the Merger,  the Company issued non-voting  Special Preferred
Stock  to RHI with an  initial  Liquidation  Preference  of  $20.0  million  and
recorded at an initial fair value of $13,269.  No  dividends  are payable on the
Special Preferred Stock until 2007 when the outstanding  Special Preferred Stock
will  receive a dividend at a rate equal to the  interest  rate on the  Discount
Notes and calculated on the then outstanding Liquidation Preference. The Special
Preferred Stock's initial liquidation  preference of $20.0 million will increase
by $1.0  million  each year after 1996 to a maximum  liquidation  preference  of
$30.0 million in 2007. The Company is accreting the Special  Preferred  Stock to
$30.0 million using the effective  interest  method and records the accretion as
preferred dividends.

Shares are  redeemable at the  Company's  option at any time upon 30 days' prior
written  notice,  at a  redemption  price  of 100  percent  of  the  Liquidation
Preference. All outstanding Special Preferred Stock is mandatorily redeemable in
its  entirety  at 100  percent of the  Liquidation  Preference  upon a change of
control of the Company and, in any event, in 2008. In addition, in 









                                      -10-


March of each year,  commencing  with March 31, 1997, the Company is required to
redeem, at a price equal to 100 percent of the liquidation  preference in effect
from time to time, an amount of Special  Preferred  Stock equal to 50 percent of
the amount, if any, by which the consolidated EBITDA, as defined, of the Company
and its subsidiaries  exceeds a specified  amount for the immediately  preceding
year ended  December  31. At December  31,  1996,  the  threshold  was  $47,000;
therefore, no amounts were due.

9.   STOCKHOLDERS' EQUITY:

SHAREHOLDERS AGREEMENT

RHI and the Company are parties to a  Shareholders  Agreement  pursuant to which
they have  agreed to cause the Board of  Directors  to  consist  at all times of
eleven directors,  with RHI having the ability to nominate three or four and the
Chairman  and Chief  Executive  Officer of the  Company  having  the  ability to
nominate seven. Each party agrees to vote for the other party's nominees.  Under
the terms of the  Shareholders  Agreement,  the  Chairman  and  Chief  Executive
Officer of the Company and RHI have agreed to certain  restrictions with respect
to the resale of  securities,  other than the Special  Preferred  Stock,  of the
Company owned by them as of the date of the Merger.

The  Shareholders  Agreement  terminates at such time as either the Chairman and
Chief  Executive  Officer of the Company or RHI owns less than 25 percent of the
shares of Common Stock owned  respectively  by such  Stockholders on the date of
the Merger or the current individual ceases to be Chief Executive Officer of the
Company.

COMMON STOCK

The Company has authorized 50,000 shares of common stock at $0.004 par value per
share with equal voting rights.

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.

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.

SERIES C PREFERRED STOCK

Series C Preferred Stock is non-voting and is 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 









                                      -11-

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.

SERIES D PREFERRED STOCK

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 percent 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 are 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,
an  investment  banking  firm  received  warrants  to  purchase 16 shares of the
Company's  common stock at an exercise price of $5.75 per share.  As of December
31, 1996, 428 warrants had been exercised.

SERIES E PREFERRED STOCK

The Series E Preferred  Stock was  converted  into 400 shares of common stock in
January 1995. The holders also 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

These shares were  converted on August 1, 1995 into 700 shares of common  stock.
In 1996, an additional  111 shares of the Company's  common stock were 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.

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 percent 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.









                                      -12-


11.  STOCK OPTION PLANS:

1987 STOCK OPTION PLAN

Under the 1987 Stock Option Plan (the "1987 Plan"), the Company is authorized to
issue  options to purchase an  aggregate  of 1,200 shares of Common Stock of the
Company.  All options granted are exercisable 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  Board  of  Directors.   As  of  December  31,  1996,
approximately  131 options  were  available  for grant.  Options to purchase 556
shares of common stock were outstanding at December 31, 1996.

BOARD OF DIRECTORS STOCK OPTION PLAN

The Board of Directors Stock Option Plan (the "Directors' Plan"), was adopted by
the Board of Directors in 1994 and accepted by the  stockholders  of the Company
in 1995. Under the Directors'  Plan, an "independent  director" is a director of
the  Company  who is neither an  employee  nor a  principal  stockholder  of the
Company.  The  Directors'  Plan  provided  for a one-time  grant of an option to
purchase  15 shares of common  stock to all  independent  directors  who  served
during the 1994-95 term.

Each  independent  director who received  the initial  one-time  option grant in
1994, and who was elected to a new term as a director in 1995 or is reelected in
1996,  shall  receive  upon such  reelection  a grant of an  option  for 5 or 10
options,  respectively.  Reelection  after 1996 of any  independent  director in
service as of September  22, 1994,  shall entitle such director to a grant of 15
options.

All options issued under the Directors'  Plan are exercisable at the closing bid
price for the date  preceding  the date of grant.  The  options  vest over three
years  and  are  exercisable  for  so  long  as  the  optionee  continues  as an
independent director and for a period of 90 days after the optionee ceases to be
a director of the Company.  The maximum term of the option is ten years from the
date of grant.  The maximum number of shares of common stock which may be issued
under the  Directors'  Plan is 250 shares,  of which options to purchase 145 are
outstanding as of December 31, 1996.

1996 EQUITY INCENTIVE PLAN

In connection  with the  acquisition of FII, the Company adopted the 1996 Equity
Incentive  Plan (the "1996  Plan"),  pursuant  to which the  Company  will offer
shares, and share-based  compensation,  to key employees. The 1996 Plan provides
for the grant to eligible employees of stock options, stock appreciation rights,
restricted stock,  performance shares, and performance units (the "Awards"). The
1996 Plan is administered by the  Compensation  Committee of the Company's Board
of Directors (the "Compensation Committee").








                                      -13-


The 1996 Plan  provides  that not more than 1,500 shares of common stock will be
granted under the 1996 Plan, subject to certain anti-dilutive  adjustments.  The
exercise price will be set by the  Compensation  Committee,  but can not be less
than the  market  value of the  stock at date of  issuance.  Stock  appreciation
rights may be granted  only in tandem  with stock  options.  Options to purchase
1,478 shares of common stock were outstanding at December 31, 1996.

SUMMARY ACTIVITY




                                                        NUMBER OF                        WEIGHTED
                                                         OPTIONS           RANGE          AVERAGE
                                                        ---------      -------------    ----------
                                                                                   
Balance outstanding, January 1, 1994                         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
     Granted                                               1,716        4.13 - 7.75          4.50
     Expired                                                 (32)           4.38             4.38
     Exercised                                              (238)       1.72 - 5.50          3.48
                                                        ---------      -------------    ----------
Balance outstanding, December 31, 1996                     2,179      $1.72 - $11.00     $   4.37
                                                        =========      =============    ==========




At December 31, 1996, there were 440 options  immediately  exercisable at prices
ranging from $2 to $11.

The Company adopted the disclosure requirements of SFAS No. 123, "Accounting for
Stock-Based  Compensation,  " effective  for the  Company's  December  31, 1996,
financial  statements.  The  Company  applies  APB  Opinion  No. 25 and  related
interpretations in accounting for its plans. Accordingly,  compensation cost has
been  recognized  for its stock plans based on the intrinsic  value of the stock
option at date of grant (i.e., the difference between the exercise price and the
fair value of the  Company's  stock).  Had  compensation  cost for the Company's
stock-based  compensation  plans been determined  based on the fair value at the
grant dates for awards under those plans  consistent with the method of SFAS No.
123, the Company's  net (loss)  income and (loss)  earnings per share would have
been reduced to the pro forma amounts indicated below.

                                                             1996         1995
Net (loss) income available to common shareholders:        --------     --------
     As reported
                                                           $(10,935)     $ 529
     Pro forma                                              (12,364)       507
(Loss) earnings per share:
     As reported                                              (0.79)      0.06
     Pro forma                                                (0.90)      0.06











                                      -14-

Because the SFAS No. 123 method of  accounting  has not been  applied to options
granted prior to January 1, 1995, the resulting pro forma  compensation cost may
not be representative of that to be expected in future years.

The fair value of each option  granted was $3.26 per option and was estimated on
the  date of  grant  using  the  Black-Scholes  option  pricing  model  with the
following  weighted-average  assumptions  used  for  grants  in 1996  and  1995:
risk-free interest rates of 6.0 percent; no dividend yields; expected lives of 5
to 10 years; and expected volatilities of 52 percent.

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  percent of
their  compensation.  For each  participant,  the  Company  will make a matching
contribution of one-half of the participant's contributions,  up to 5 percent 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 percent per year.
The Company's  expense relating to the matching  contributions was approximately
$609, $199 and $163 for 1996, 1995 and 1994, respectively.  At December 31, 1996
and 1995,  the Plan owned 148 and 134  shares,  respectively,  of the  Company's
common stock.

13.  INCOME TAXES:

Under the liability  method,  deferred tax assets and liabilities are determined
based on  differences  between  financial  reporting and tax bases of assets and
liabilities,  and are measured using the enacted tax rates and laws that will be
in effect when the differences are expected to reverse.

Income tax (expense) benefit consists of the following:




                                                                            1996      1995      1994
                                                                          ------     ------    ------
                                                                                        
Current:
     Federal                                                                $ -       $(10)   $    -
     State and local                                                       (223)       (45)      (63)
                                                                          ------     ------    ------   
                                                                           (223)       (55)      (63)
                                                                          ------     ------    ------
Deferred:
     Federal                                                               (560)        10       550
     State and local                                                         -           -        -
                                                                          ------     ------    ------    
                                                                           (560)        10       550
                                                                          ------     ------    ------
                  Total (expense) benefit                                 $(783)      $(45)     $487
                                                                          ======     ======    ======











                                     -15-

The income tax provision for  continuing  operations  differs from that computed
using the statutory Federal income tax rate of 35 percent in 1996, 1995 and 1994
for the following reasons.




                                                                        1996         1995        1994
                                                                       ------       ------      ------
                                                                                         
Computed statutory amount                                              $2,616       $(340)      $(630)
Effect of net operating losses                                              -         285         567
Valuation allowance on net operating loss tax benefits
                                                                       (3,004)         10         550
Other                                                                    (395)           -           -
                                                                       ------       ------      ------
                                                                       $ (783)      $ (45)      $ 487
                                                                       ======       ======      ======



The following table is a summary of the significant components of the continuing
operations  portion of the Company's  deferred tax assets and  liabilities as of
December 31, 1996 and 1995.




                                                                   DEFERRED (PROVISION) 
                                                                         BENEFIT
                                                                    ------------------
                                                                     1996        1995      
                                                                    ------      ------     
                                                                                  
Deferred tax assets:
     Equity in loss of subsidiary                                   $1,588        104               
     Accrued expenses not yet tax deductible                         5,581        164      
     NOL carryforwards                                               9,156       8,641     
                                                                    ------      ------     
                                                                    16,325       8,909     

Deferred tax liabilities:
     Asset basis differences - fixed assets                        (11,008)    (1,218)     
     Asset basis differences - intangible assets (Goodwill and
       other intangibles)
                                                                    (1,373)      (183)     
                                                                    ------     ------      
                                                                   (12,381)    (1,401)     
                                                                    ------     ------      
Deferred tax asset, net                                              3,944      7,508      

Less- Valuation allowance                                           (3,944)    (6,948)     
                                                                    ------     ------      
     Net deferred tax asset                                          $ -        $ 560      
                                                                    ======     ======                                   
                                                                          



At December 31, 1996 and 1995,  the Company  recorded net deferred tax assets of
$0 and $560, respectively,  and corresponding valuation allowances of $3,944 and
$6,948,  respectively.  The valuation  allowances were decreased by $3,004, $439
and $1,418 respectively, for the years ended December 31, 1996, 1995 and 1994.

At December 31, 1996,  the Company's  NOL  carryforward  for federal  income tax
purposes  is  approximately  $23,100,  expiring  between  2001 and  2011.  NOL's
available for state income tax purposes are less than those for federal purposes
and generally expire earlier. Limitations apply to the use of NOL's.








                                      -16-

14.  COMMITMENTS AND CONTINGENCIES:

COMMITMENTS

The Company has entered into operating  leases for the use of office  facilities
and equipment,  which expire through 2007.  Certain of the leases are subject to
escalations  for  increases in real estate taxes and other  operating  expenses.
Rent expense amounted to approximately  $6,093,  $2,200 and $1,856 for the years
ended December 31, 1996, 1995 and 1994, respectively.

Aggregate approximate future minimum lease payments are as follows:

                                                              OPERATING
                                                                LEASES
                                                             ------------
1997                                                              $5,278
1998                                                               4,807
1999                                                               4,156
2000                                                               3,345
2001                                                               2,674
Thereafter                                                         3,230
                                                             ------------
                                                                 $23,490
                                                             ============


CONTINGENCIES

As a result of the acquisition of FII (the "Merger"),  the Company became liable
for  all  liabilities  of FII  with  respect  to the  operations  of the  former
businesses  of  FII,  including  the  FII  Telecommunications  Business  and its
aerospace and  industrial  fasteners  business up to the  effective  date of the
Merger as well as operations  of FII disposed of prior to the Merger,  including
its  injection  molding  business.  As a matter of law,  the Company will not be
released from FII's obligations with respect to such liabilities.

As a  pre-condition  of the Merger:  (a) FII, its parent RHI, and RHI's  parent,
Fairchild   and   certain   other   subsidiaries   of   Fairchild   underwent  a
recapitalization  pursuant to which FII divested itself of all assets  unrelated
to the FII  Telecommunications  Business; (b) RHI assumed all liabilities of FII
unrelated  to the FII  Telecommunications  Business  (other  than  the  Retained
Liabilities),  including  but not limited to the  following  (collectively,  the
"Non-communications  Liabilities"):  (i)  contingent  liabilities  related  to a
dispute with the United States  Government  under Government  Contract  Accounts
rules concerning  potential  liability  arising out of the use of and accounting
for  approximately  $50.0 million in excess  pension  funds  relating to certain
government  contracts in the  discontinued  aerospace  business of FII; (ii) all
environmental  liabilities  except those  related to the FII  Telecommunications
Business;  (iii)  approximately  $50.0  million  (at  June  30,  1995)  of costs
associated with post-retirement  healthcare benefits; and (iv) all other accrued
liabilities and any and all other  unasserted  liabilities  unrelated to the FII
Telecommunications   Business;  and  (c)  pursuant  to  certain  indemnification
agreements (the "Indemnification Agreements"), the Company is indemnified (i) by
Fairchild and RHI jointly and severally  with respect to all  Non-communications
Liabilities  and all tax  liabilities  of FII and STFTI  resulting  from the FII
Recapitalization  or otherwise  attributable  to periods prior to the Merger and
(ii) by Fairchild Holding Corp. (a company formed in connection with the FII










                                      -17-

Recapitalization) with respect to the liabilities that are indemnified for being
herein collectively referred to as the "Indemnified  Liabilities").  The Company
believes no taxable gain or loss was  recognized by FII or any of its affiliates
on the  transfer  of  the  FII  assets  and  liabilities  pursuant  to  the  FII
recapitalization.

In December  1995, a suit was filed 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
a vendor as a result of a vendor initiating negotiations between the Company and
FII and  negotiating  the Merger.  A vendor has alleged that the Company entered
into a fee  agreement,  whereby  the  Company  agreed to pay to the vendor  0.75
percent of the value of the transaction as a fee. FII has denied that FII at any
time  engaged the vendor for this  transaction.  The Company  filed an answer in
January 1996,  denying that any  commission is owed.  This  litigation is in the
discovery process.  Management  believes,  however,  that an adverse outcome, if
any,  will not have a  material  adverse  effect on the  Company's  consolidated
financial statements.

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.

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 exercisable for five years, at $2.50 per share.

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.

15.  RELATED PARTY TRANSACTIONS:

As of  December  31,  1993,  the  company  had paid  approximately  $288 of life
insurance  premiums  on behalf of an  officer  of the  Company,  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, 1996,  the amount due to the Company for premiums paid 








                                      -18-

exceeded  the  cash  surrender  value  of  the  policy  by  approximately  $130.
Accordingly,  the officer 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.

16.  FAIR VALUE OF FINANCIAL INSTRUMENTS:

SFAS No. 107, "Disclosures about Fair Value of Financial  Instruments," requires
disclosures of fair value  information about financial  instruments,  whether or
not  recognized in the balance  sheet,  for which it is  practicable to estimate
that value.  Financial instruments are defined as cash, evidence of an ownership
interest in an entity or a contract  that imposes a  contractual  obligation  to
deliver cash or other financial  instruments to the second party. In cases where
quoted  market prices are not  available,  fair values are based on estimates of
future cash flows. In that regard,  the derived fair value  estimates  cannot be
substantiated by comparison to independent markets and, in many cases, could not
be realized in immediate  settlement  of the  instrument.  SFAS No. 107 excludes
certain  financial  instruments  and  all  nonfinancial   instruments  from  its
disclosure requirements. Accordingly, the aggregate fair value amounts presented
do not represent the underlying value of the Company.

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments.

CURRENT ASSETS AND LIABILITIES

The carrying  amount reported in the balance sheet  approximates  the fair value
for cash and cash equivalents,  accounts receivable,  accounts payable, advanced
billings, deferred revenue, accrued liabilities and capital lease obligations.

LONG-TERM DEBT

There is no active  market for the  Company's  long-term  debt  securities,  and
consequently,  no quoted market prices are  available.  The Company's  long-term
debt  securities can be segregated into two distinct  categories:  variable rate
long-term debt that reprices frequently and fixed rate long-term debt.

VARIABLE RATE LONG-TERM DEBT - The Company's Credit Facility Term Loans,  Credit
Revolving  Facility and Bank Revolver  carry a rate of interest  which varies in
relation to LIBOR or prime, a common market  interest rate.  Because these loans
reprice within one to six months,  fluctuations  in market interest rates do not
materially  impact the fair market value of these  obligations.  Therefore,  the
carrying value of these financial instruments approximate fair market value.

FIXED RATE LONG-TERM DEBT - The fair value of the Company's Senior  Subordinated
Discount Notes is estimated  using a discounted  cash flow analysis based on the
Company's borrowing cost for similar credit facilities, at December 31, 1996. As
minimal changes in the market level of interest rates occurred since issuance in
March 1996, the Company  estimates that carrying value  approximates fair market
value, at December 31, 1996.








                                      -19-


INTEREST RATE SWAP AGREEMENTS

The Company holds interest rate swap  agreements  with two  commercial  banks in
order to reduce the impact of potential  interest rate increases on its variable
rate debt.  At December 31,  1996,  it would have cost  approximately  $1,059 to
break the  Company's  interest rate swap  agreements.  The Company is exposed to
credit  loss  in the  event  of  non-performance  by the  banks,  however,  such
non-performance is not anticipated.

REDEEMABLE PUT WARRANT

The carrying amount of the redeemable put warrant approximates fair market value
as it is  adjusted  quarterly  to reflect  the  Company's  liability  due to the
holder.

REDEEMABLE PREFERRED STOCK

The  Company  estimates  the fair  market  value of the  Redeemable  Convertible
Preferred Stock at carrying value based on the conversion feature and underlying
value of common stock at year end.

The fair market value of the Redeemable  Special Preferred Stock is estimated at
carrying cost. Carrying cost reflects a discount to face value.

This  disclosure   relates  to  financial   instruments  only.  The  fair  value
assumptions  were based  upon  subjective  estimates  of market  conditions  and
perceived risks of the financial instruments at a certain point in time.

17.  CONSOLIDATING FINANCIAL STATEMENTS:

The following unaudited statements separately show Shared Technologies Fairchild
Inc. and the  subsidiaries of Shared Technologies  Fairchild Inc.  (representing
Shared  Technologies  Fairchild  Communications  Corp., and Shared  Technologies
Fairchild Telecommunications Inc.,










                                      -20-


or "STFTI"). These statements are provided to fulfill reporting requirements and
represent guarantors of the Senior Subordinated Discount Notes issued by STFCC.






                                                                                Eliminating    Consolidated
                                                         STFTI        STFCC        STFI          Entries         STFI
                                                       --------     --------    -----------    ------------    --------
                                                                                                   
Assets:
     Current assets-
         Cash and cash equivalents                      $ 2,377      $  -         $   326       $   -          $  2,703
         Accounts receivable, net                        32,520         -              43           -            32,563
         Other current assets                             3,829         -             -             -             3,829
                                                       --------     --------    ----------     -----------     --------           
                  Total current assets                   38,726         -             369           -            39,095
                                                       --------     --------    -----------    ------------    --------
     Equipment-
         Property and equipment                          95,934         -             -             -            95,934
                                                                                      
         Accumulated depreciation                       (28,169)        -             -             -           (28,169)
                                                       --------     --------    -----------    ------------    --------
                                                         67,765         -             -             -            67,765
                                                       --------     --------    -----------    ------------    --------

     Other assets-
         Costs in excess of net assets acquired,
           net                                          253,329         -             -             -           253,329
         Deferred financing and debt issuance
           costs                                           -           8,513          -             -             8,513
                                   
         Investments in affiliates                         -            -           12,053       (11,596)           457
         
         Investment in Subsidiaries                        -          95,421        84,905      (180,326)          -
                                                                              
         Other                                              407         -             -             -               407
                                                                                     
         Note receivable                                   -         134,461          -         (134,461)          -
                                                       --------     --------    -----------    ------------    --------
                                                        253,736      238,395        96,958      (326,383)       262,706
                                                       --------     --------    -----------    ------------    --------
                  Total assets                         $360,227     $238,395       $97,327     $(326,383)      $369,566
                                                       ========     ========    ===========    ============    ========
Liabilities and stockholders' equity:
     Current liabilities-
         Current portion of long-term debt and
           capital lease obligations                   $   -        $ 13,576       $  -        $    -          $ 13,576
                                                                                                          
         Accounts payable                                17,356         -             -             -            17,356
                                                                                      
         Accrued expenses                                 9,553         -                5          -             9,558
                                                                                     
         Advanced billings                                6,935         -             -             -             6,935
                                                                                      
         Accrued dividends                                  -           -              435          -               435
                                                       --------     --------    -----------    ------------    ---------           
                  Total current liabilities              33,844       13,576           440          -            47,860
                                                       --------     --------    -----------    ------------    --------
     Long-term debt, less current portion               134,461      238,261          -         (134,461)       238,261
                                                       --------     --------    -----------    ------------    --------
     Redeemable put warrant                                -            -            1,069           -            1,069
                                                       --------     --------    -----------    ------------    --------
     Redeemable convertible preferred stock                -            -           25,000           -           25,000           
                                                       --------     --------    -----------    ------------    --------
     Redeemable special preferred stock                    -            -           14,167           -           14,167            
                                                       --------     --------    -----------    ------------    --------
     Stockholders' equity-
         Preferred stock Series C                          -            -                4           -                4
         Preferred stock Series D                          -            -                4           -                4
         Common stock                                      -            -               63           -               63
         Capital in excess of par value                    -            -           76,054           -           76,054
                                                                                      
         Accumulated deficit                             11,596      (13,442)      (19,474)       (11,596)      (32,916)
         Intercompany                                   180,326         -             -          (180,326)         -   
                                                       --------     --------    -----------    ------------    --------
                  Total stockholders' equity            191,922      (13,442)       56,651       (191,922)       43,209
                                                       --------     --------    -----------    ------------    --------
                  Total liabilities and
                    stockholders' equity               $360,227     $238,395        97,327      $(326,383)     $369,566
                                                       ========     ========    ===========    ============    ========











                                      -21-

                                                                               


                                                                                                Eliminating     Consolidated    
                                                            STFTI         STFCC       STFI       Entries           STFI
                                                          ---------     ---------   --------   -----------     ------------
                                                                                                      
Revenues                                                  $ 152,241     $   -       $ 5,000    $    -            $157,241
Cost of revenues                                             81,616         -           956         -              82,572
                                                          ---------     ---------   --------   -----------     ------------
Gross margin                                                 70,625         -         4,044         -              74,669
                                                          ---------     ---------   --------   -----------     ------------
Selling, general and administrative expenses                 55,329         -          -            -              55,329
                                                          ---------     ---------   --------   -----------     ------------
Operating income                                             15,296         -         4,044         -              19,340

Other (expense) income
   Equity in (loss) earnings of subsidiary and affiliates      -            -       (11,986)       8,059           (3,927)
   Interest expense, net                                     (9,461)     (13,442)        15         -             (22,888)
                                                          ---------     ---------   --------   -----------     ------------
                                                             (9,461)     (13,442)   (11,971)       8,059          (26,815)
                                                          ---------     ---------   --------   -----------     ------------

Income (loss) before income taxe provision and
   extraordinary item                                         5,835      (13,442)    (7,927)       8,059           (7,475)
                                                                  
Income tax provision                                           (783)        -          -            -                (783)
                                                          ---------     ---------   --------   -----------     ------------
Income (loss) before extraordinary item                       5,052      (13,442)    (7,927)       8,059           (8,258)

Extraordinary item, loss on early retirement                   (311)        -          -            -                (311)
                                                          ---------     ---------   --------   -----------     ------------
Net income (loss)                                             4,741      (13,442)    (7,927)       8,059           (8,569)

Preferred stock dividends                                      -            -        (2,366)        -              (2,366)
                                                          ---------     ---------   --------   -----------     ------------
Net income (loss) applicable to common stock               $  4,741    $ (13,442)  $(10,293)     $ 8,059        $ (10,935)
                                                          =========     =========   ========   ===========     ============        





             PRELIMINARY AND TENTATIVE FOR DISCUSSION PURPOSES ONLY






                                      -22-





                                                                                  ELIMINATING      CONSOLIDATED
                                                        STFTI         STFCC          STFI            Entries           STFI
                                                       -------       -------     ------------     ------------       --------
                                                                                                            
Cash flows from operating activities:
     Net (loss) income                                 $ 4,741      $(13,442)     $ (7,927)         $ 8,059          $(8,569)
     Adjustments-
         Loss on early retirement of debt                  311          -             -                -                 311
         Depreciation and amortization                  15,530          -             -                -              15,530
         Provision for doubtful accounts                    32          -             -                -                  32
         Accretion on 12 1/4% bonds                       -           11,526          -                -              11,526      
         Accretion on put warrant                         -             -              641             -                 641
         Equity in earnings (loss) of affiliate           -             -           11,986           (8,059)           3,927       
         Stock options and common stock issued
           in lieu of compensation and other              -             -              337             -                 337
     Changes in assets and liabilities, net of 
       effect of acquisitions:
         Accounts receivable                               (44)         -              (42)            -                 (86)
         Other current assets                              483          -             -                -                 483
         Other assets                                       83          -             -                -                  83
         Deferred income taxes                            -             -              560             -                 560
         Accounts payable                               (4,277)         -             -                -              (4,277) 
         Accrued expenses                                2,261          -             -                -               2,261
         Advanced billings                               1,203          -             -                -               1,203
         Other liabilities                                -             -              435             -                 435       
                                                       -------       -------     ------------     ------------       --------
               Net cash provided by
                    operating activities                20,323        (1,916)        5,990             -              24,397
                                                       -------       -------     ------------     ------------       --------
Cash flows from investing activities:
     Purchases of equipment                             (9,702)         -             -                -              (9,702)      
     Acquisition, net of cash acquired                (225,924)         -             -                -            (225,924)
     Payments to affiliate                              (8,407)         -             -                -              (8,407)
     Investments in affiliates                            -             -           (2,804)            -              (2,804)
                                                       -------       -------     ------------     ------------       --------
                  Net cash used in investing
                    activities                        (244,033)         -           (2,804)            -            (246,837)
                                                       -------       -------     ------------     ------------       --------
Cash flows from financing activities:
     Repayments of long-term
       debt and capital lease obligations               (4,912)      (7,750)          -                -             (12,662)
     Proceeds from borrowings-
         Credit facility term loans                       -         120,000           -                -             120,000
         Revolving credit facility                        -          10,000           -                -              10,000
         Senior subordinated discount notes               -         114,999           -                -             114,999       
     Proceeds from sales of common and
       preferred stock                                    -            -             3,213             -               3,213       
     Preferred stock dividends paid                       -            -            (1,467)            -              (1,467)
     Deferred financing and debt issuance costs           -          (9,416)          -                -              (9,416)
     (Advances to) amounts received from affiliates    230,523     (225,917)        (4,606)            -                -          
                                                       -------      --------     ------------     ------------       --------
               Net cash provided by
                    financing activities               225,611        1,916         (2,860)            -             224,667
                                                       -------       -------     ------------     ------------       --------
Net increase (decrease) in cash                         1,901          -               326             -               2,227
Cash, beginning of year                                   476          -              -                -                 476
                                                       -------       -------     ------------     ------------       --------
Cash, end of year                                    $  2,377     $    -          $    326        $    -           $   2,703
                                                      ========       =======     ============     ============       ========     




             PRELIMINARY AND TENTATIVE FOR DISCUSSION PURPOSES ONLY








                                      -23-


Item 8.

Financial Statements and Supplementary Data

         Attached.


Item 9.

Changes in and Disagreements with Accountants on Accounting
and Financial Disclosure

         None.


                                                     PART III

Item 10.

Directors and Executive Officers of the Registrant

Item 11.

Executive Compensation

Item 12.

Security Ownership of Certain Beneficial Owners and Management

Item 13.

Certain Relationships and related Transactions

         The Company  incorporates  by reference  items 10, 11, 12 and 13 in its
Proxy  Statement for its Annual Meeting of  Stockholders to be held on April 30,
1997 (to be filed with the Securities and Exchange Commission on or before April
15, 1997).


                                                       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, 1996 and 1995.

Consolidated  Statements  of Operations  for the years ended  December 31, 1996,
1995 and 1994.

Consolidated Statements of Stockholders' Equity for the years ended December 31,
1996, 1995 and 1994.

Consolidated Statements of Cash Flow for the years ended December 31, 1996, 1995
and 1994.

Notes to Consolidated Financial Statements

Financial Statements Schedules:     Schedule VIII

(b)      Reports on Form 8-K

         On March 28, 1996 the  Company  files a Form 8-K Item 2 and 7 detailing
the completion of the merger of Fairchild  Industries,  Inc.,  with and into the
Company effective March 13, 1996.

         On May 9, 1996 the Company filed a Form 8-K Item 2 and 7 detailing that
on April 27,  1996 the  Company,  through  its  subsidiary  Shared  Technologies
Cellular,  Inc.  completed its  acquisition of certain assets of Cellular Global
Investments  of  Northern  California,   Inc.,  Access  Cellular  Corp.,  Summit
Assurance Cellular, Inc., Road and Show Cellular Arizona, Road and Show Cellular
West, Northstar Cellular Corp. and Craig A. Marlar.

         On May 28,  1996  the  Company  filed a Form  8-K  Item 7 in  which  it
included  audited  financial  statements  of  Fairchild  Industries,   Inc.  and
consolidated subsidiaries pursuant to its March 13, 1996 merger.

         On November 22, 1996 the Company filed a Form 8-K Item 4 concerning its
change in public  accountants  from  Rothstein,  Kass & Company,  P.C. to Arthur
Andersen LLP.







(c)      Exhibits

Exhibit No.                                 Description of Exhibit

   1.0              Purchase  Agreement  dated March 8, 1996 among the  Company,
                    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 27, 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 27, 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 27,
                    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 27, 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 27, 1996.

   3(i).1           Restated   Certificate  of  Incorporation  of  the  Company.
                    Incorporated by reference to the Company's Form 8-K filed on
                    March 27, 1996.

   3(i).2           Certificate  of  Merger  of STI  and  FII.  Incorporated  by
                    reference to the Company's Form 8-K filed on March 27, 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 27, 1996.



                                      -32-


   3(ii).1          Amended  and  Restated  By-laws  of  STI.   Incorporated  by
                    reference to the Company's Form 8-K filed on March 27, 1996.

   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 27, 1996.

   3(ii).3          By-laws of the  Company.  Incorporated  by  reference to the
                    Company's Form 8-K filed on March 27, 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 27, 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 27, 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 27, 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 27, 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 27, 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 27,
                    1996.

   10.1             Registration  Rights Agreement dated March 8, 1996 among the
                    Company,  STFI,  the  guarantors  named therein and CS First
                    Boston  Corporation  and



                                      -33-


                    Citicorp  USA,  Inc.   Incorporated   by  reference  to  the
                    Company's Form 8-K filed on March 27, 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 27, 1996.



   10.3             Credit  Agreement  dated  as of March  12,  1996  among  the
                    Company,   STFI,   Credit   Suisse,   Citicorp  USA,   Inc.,
                    NationsBank   and   the   other   lenders   named   therein.
                    Incorporated by reference to the Company's Form 8-K filed on
                    March 27, 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 27, 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 27, 1996.

   10.6             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 27, 1996.

   10.7             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 27, 1996.

   10.8             Agreement to Exchange 6%  Cumulative  Convertible  Preferred
                    Stock and Special  Preferred Stock dated as of March 1, 1996
                    among STI FII, RHI and TFC.


                                      -34-


                    Incorporated by reference to the Company's Form 8-K filed on
                    March 27, 1996.

   10.9             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 27, 1996.

   10.10            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 27, 1996.

   10.11            Indemnification Agreement dated as of March 13, 1996 between
                    STI and  Incorporated by reference to the Company's Form 8-K
                    filed on March 27, 1996.

   10.12            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 27, 1996.

   10.13            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 27, 1996.

   10.14            Management  Agreement  dated August 1996 by and among Shared
                    Technologies  Fairchild  Inc.,  ICS  Communications,   Inc.,
                    Interactive Cable Systems,  Inc. and MCI  Telecommunications
                    Corporation.

  10.15             Interim Management  Agreement dated February 24, 1997 by and
                    among Shared Technologies Fairchild Inc., GE Capital-ResCom,
                    L.P., ResCom, Inc. and POTS, Inc.

  21                List of subsidiaries of the Registrant.

  27                Financial Data Schedule

  99                Pursuant  to  Regulation   S-X  Rule  3-09  the  Company  is
                    incorporated   by   reference.   The  audited   consolidated
                    financial statements for Shared Technologies Cellular,  Inc.
                    ("STC")  included  as part of STC's  Form  10-K  filed on or
                    before March 31, 1997.



                                      -37-


                                   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 FAIRCHILD INC.
                                         ----------------------------------
                                         (Registrant)



                                         By /s/ Anthony D. Autorino
                                            -------------------------------
                                            Anthony D. Autorino
                                            Chairman, Chief Executive
                                            Officer and Director
                                            Date:  March 27, 1997


                                         By /s/ Vincent DiVincenzo
                                            -------------------------------
                                             Vincent DiVincenzo
                                             Senior Vice President - Finance and
                                             Administration, Treasurer, Chief
                                             Financial Officer and Director
                                             Date: March 27, 1997

         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  27, 1997
  Date: March 27, 1997



By /s/ Mel D. Borer                    By /s/ Jo McKenzie
   --------------------------------       ------------------------------
  Mel D. Borer, President, Chief         Jo McKenzie, Director
  Operating Officer and Director         March 27, 1997
  Date: March 27 1997



                                      -36-




By /s/ Natalia Hercot                  By /s/ Thomas H. Decker
   --------------------------------       ------------------------------
  Natalia Hercot, Director              Thomas H. Decker, Director
  Date: March 27, 1997                  Date: March 27, 1997




By /s/ Ajit G. Hutheesing              By  /s/ Donald E. Miller
   --------------------------------        ------------------------------
  Ajit G. Hutheesing, Director           Donald E. Miller, Director
  March 27, 1997                         Date: March 27, 1997



By /s/ Vincent DiVincenzo              By /s/ William A. DiBella
   --------------------------------        ------------------------------
  Vincent DiVincenzo, Director            William A. DiBella, Director
  Date: March 27 1997                     Date: March 27, 1997



                                      -37-