SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K


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

For the fiscal year ended June 28, 1996

[_]         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
            EXCHANGE ACT OF 1934

For the transition period from _____________ to _____________

                          Commission File Number 1-8048

                              TII INDUSTRIES, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           Delaware                                             66-0328885
- -------------------------------                               ------------------
(State of other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                               Identification No.)

1385 Akron Street, Copiague, New York                              11726
- -------------------------------------                            --------
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code:  516-789-5000

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

Securities  registered  pursuant to Section 12(g) of the Act: Common Stock, $.01
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 voting  stock of the  registrant
outstanding  as of September 13, 1996 held by  non-affiliates  of the registrant
was approximately $34,905,000. While such market value excludes shares which may
be deemed  beneficially  owned by  executive  officers and  directors  and their
associates, this should not be construed as indicating that all such persons are
affiliates.

            The number of shares of Common Stock of the  registrant  outstanding
as of September 13, 1996 was 7,429,338.

                       DOCUMENTS INCORPORATED BY REFERENCE

            Portions of the  registrant's  Proxy Statement  relating to its 1996
Annual Meeting of  Stockholders  are  incorporated by reference into Part III of
this report.





                                     PART I

ITEM 1.     BUSINESS

GENERAL

            TII is a leading  supplier  to  United  States  telephone  operating
companies ("Telcos") of overvoltage surge protectors. Overvoltage protectors are
required by the  National  Electric  Code to be  installed  on the  subscriber's
(user's) home or office  telephone lines to prevent injury to  telecommunication
users and damage to telecommunication equipment due to overvoltage surges caused
by lightning and other  hazardous  electrical  occurrences.  The Company's other
products include network  interface  devices  ("NIDs") and station  electronics,
which  may be  incorporated  in NIDs  together  with the  Company's  overvoltage
protectors.  Further,  during the second  quarter of fiscal  1994,  the  Company
introduced a line of fiber optic products in order to participate in the growing
fiber optic market. The Company markets its products, directly or indirectly, to
the U.S. Telcos including seven Regional Bell Operating  Companies ("RBOCs") and
GTE Corporation  ("GTE"),  which  collectively  service over 85% of the over 150
million  subscriber  lines in the United States,  as well as original  equipment
suppliers who sell to the global Telco marketplace.

            The  Company's  strategy  is  to  develop  new  products  which  are
complementary to its current products, expand into new markets and capitalize on
its reputation as a quality manufacturer among the Telcos.

            The  Company is a Delaware  corporation  organized  in 1971 and as a
result of an election to apply Section 936 of the United States Internal Revenue
Code of 1986,  as amended (the  "Code"),  a tax  exemption  under Puerto  Rico's
Industrial Incentive Act of 1963, and the availability of net operating loss and
tax credit carryovers, most of the Company's income is presently not taxed. (See
"Tax Attributes")

            The Company's  principal  executive  office is located at 1385 Akron
Street,  Copiague,  New York 11726  (telephone  number (516)  789-5000)  and its
principal  operations  office is located at Rd. 165,  Kilometer  1.6,  Toa Alta,
Puerto Rico 00953 (telephone number (809) 870-2700).

PRODUCTS

            TII has been a manufacturer of overvoltage  protection devices based
on gas  tube  technology  for over 30  years.  This  core  gas  tube  technology
represents  the  foundation  upon which  certain new products and  technological
enhancements of the Company's traditional products are to be based. In addition,
the Company has expanded its research and development  efforts to accelerate the
development of additional products for its established, as well as new customers
and its new fiber optic product lines.

            OVERVOLTAGE SURGE PROTECTORS. The Company designs,  manufactures and
markets  overvoltage  protectors  primarily for use by the Telco industry on the
subscriber's home or office telephone lines. These overvoltage protectors differ
in power  capacity,  application,  configuration  and price to meet the  Telco's
varying needs.

            The heart of the TII  overvoltage  protector is its  proprietary two
or  three  electrode  gas tube.  Overvoltage  protection  is  provided  when the
voltage on a telephone line elevates to a level preset in the gas tube, at which
time the gases in the tube instantly ionize, momentarily disconnecting the phone
or other equipment from the circuit while safely  conducting the hazardous surge
into the ground. When the voltage on the Telco's line drops to a safe level, the
gases in the tube return to their normal  state,  returning  the phone and other
connected equipment to service. The Company's

                                        2





gas tubes have been  designed to  withstand  multiple  high  energy  overvoltage
surges while continuing to operate over a long service life with minimal failure
rates.

            One of the Company's most advanced overvoltage protectors,  embodied
in its Totel Failsafe(R) series, combines the Company's three electrode gas tube
with a patented,  thermally  operated,  failsafe  mechanism,  encapsulated in an
environmentally  sealed  module.  The  three  electrode  gas tube  protects  the
equipment  from  hazardous  overvoltage  surges and the  failsafe  mechanism  is
designed to insure that, under sustained overvoltage  conditions,  the protector
will  become  permanently  grounded.  The sealed  module is  designed to prevent
damage to the  overvoltage  protector  elements  from  moisture  and  industrial
pollution.  The module is connected to the Telco's  network with wires connected
to binder posts on the module.

            In August  1995,  the Company  entered  into a  long-term  strategic
agreement to develop and  manufacture  advanced  technology  protectors for sale
into global telecommunications markets. (See "ANT Agreement", below.)

            TII also designs, manufactures and markets special purpose models of
powerline protectors, utilizing the Company's protection technology, principally
for use by the Company's Telco customers. TII's powerline protectors protect the
connected Telco equipment against damage or destruction  caused when overvoltage
surges enter equipment through the powerline.

            Overvoltage  protectors sold separately  accounted for approximately
65%, 68% and 76% of the Company's  net sales during the  Company's  fiscal years
1996, 1995 and 1994, respectively.

            NETWORK  INTERFACE  DEVICES  ("NIDS").  The Company designs,  molds,
assembles and markets  various NIDs which  typically  contain wire  terminals to
connect a  subscriber's  telephone,  one or more  overvoltage  protectors  and a
demarcation  point to clearly  separate the Telco's wires from the  subscriber's
wires.  NIDs were  developed  to  establish a  separation  point  between  Telco
property and subscriber property in response to Federal Communication Commission
and state  public  service  commission  requirements.  Certain  Telcos  are also
installing various station electronic products in NIDs, including remote testing
devices,  through which the Telcos are able to automatically  test the integrity
of their lines.

            The Company's NIDs principally  incorporate station protectors,  and
to a lesser extent, electronics. The Company also offers a line of retrofit NIDs
for existing subscriber installations. These units are designed to meet industry
requirements  by simply  removing the cover of existing  station  protectors and
replacing  that  cover  with an  easy-to-install  retrofit  NID.  Utilizing  the
existing station protector benefits the Telco by reducing  installation time and
material  costs.  These NIDs,  together  with NIDs sold  without  protection  or
electronics,  represented  approximately  21%, 20% and 14% of the  Company's net
sales during fiscal 1996, 1995 and 1994, respectively.

            STATION  ELECTRONICS  AND  OTHER  PRODUCTS.   The  Company  designs,
manufactures  and markets special purpose station  electronic  products that are
included in NIDs or sold  separately.  Most  subscriber  electronic  devices are
designed to be installed with an overvoltage protector,  typically in a NID. The
Company's  station  electronics  products  are  designed to  interface  with the
Telco's  central office test equipment.  The Company also designs,  manufactures
and  markets  other  products,   including  plastic  housings,  wire  terminals,
enclosures,  cabinets and various hardware  products  principally for use by the
Telco  industry.  Station  electronics and other products sold  separately,  and
payments  from AT&T  Corporation  ("AT&T")  under an agreement  with the Company
which  expired on December  31, 1995 (with the final  payment  received in March
1996),  accounted for approximately 11%, 9% and 8% of the Company's net sales in
fiscal 1996, 1995 and 1994, respectively.  (See "AT&T Agreement" in Management's
Discussion and Analysis of Financial Condition and Results of Operations in Item
7 of this Report).


                                        3





            FIBER OPTIC  PRODUCTS.  In order to participate in the growing fiber
optic market and help expand TII into new markets  including  the long  distance
service providers,  TII began to design and develop various fiber optic products
in fiscal 1994. To accelerate its entry into this market, in September 1993, the
Company acquired 98.5% (and subsequently  acquired an additional 1.1%) of Ditel,
Inc.  ("Ditel")  for a purchase  price which was not  material  to the  Company.
Ditel, a North Carolina-based company, designs,  manufactures and supplies fiber
optic  products  for  markets  similar to those in which the  Company  sells its
current products.

            The Company's  fiber optic products  include  enclosures,  cabinets,
splice trays and a fiber optic cable management  system.  The Company integrates
these  products  with  purchased  fiber optic  components  to design and produce
customized fiber optic cable assemblies for the various  interconnection  points
which join and extend fiber optic cables from the Telcos long distance  networks
to central  offices and  subscriber  locations.  Sales of fiber optic  products,
which  commenced in the beginning of the second quarter of fiscal 1994, were 3%,
3% and 2% of the  Company's  net  sales  during  fiscal  1996,  1995  and  1994,
respectively.

MARKETING AND CUSTOMERS

            The Company sells overvoltage protectors,  NIDs, station electronics
and other  products to Telcos  principally  through its direct sales force,  but
also through  distributors who are both affiliated and unaffiliated  with Telcos
in the  United  States.  TII also  sells its  protectors  to  telecommunications
equipment  manufacturers,  including other NID suppliers,  which incorporate the
Company's  protectors  into their  products  for resale to the Telcos.  With the
entry of the Company into the fiber optic market, the Company also is broadening
its customer base to traditional  users of fiber optic products,  including long
distance carriers and cable television providers.

            The  following  customers  are the only  customers who accounted for
more than 10% of the Company's  consolidated  revenues during any of the periods
listed below:

                                         Percentage of Net Sales (1)
                                              for Year Ended
                                ------------------------------------------
                                June 28,          June 30,          June 24,
                                  1996              1995              1994
                                ------------------------------------------
BellSouth Corporation (2)         *                  *                 11%
                                                                
Keptel, Inc. (3)                 12%                 *                  *
                                                                
Siecor Corporation (3)           26%                30%                34%
                                                                
Telesector Resources Group                                      
(a subsidiary of NYNEX)          15%                13%                14%
                                                         

- ------------------------------
(1)   Asterisk denotes less than 10% for the period presented.

(2)   Due to a determination made by BellSouth Corporation ("BellSouth") to have
      the  Company's  overvoltage  protectors  inserted  into NIDs  produced for
      BellSouth by Siecor Corporation , ("Siecor"), certain purchases previously
      made directly by BellSouth were shifted to Siecor during fiscal 1996, 1995
      and 1994.  The  Company  believes  that,  with  sales  through  Siecor and
      BellSouth's direct purchases, BellSouth's use of the Company's overvoltage
      protectors has not diminished since fiscal 1993.


                                        4





(3)   Keptel,  Inc., a subsidiary of Antec  Corporation,  and Siecor Corporation
      are  telecommunications  equipment  manufacturers  that supply NIDs to the
      Telcos.  Many  Telcos  have  made  a  determination  to  have  overvoltage
      protectors installed into NIDs by NID manufacturers.  As a result, certain
      purchases of the Company's overvoltage protectors previously made directly
      by Telcos were shifted to NID manufacturers.

            Purchases  of  the  Company's   products  are  generally   based  on
individual  customer  purchase  orders for  delivery  within  thirty  days under
general supply contracts.  The Company,  therefore, has no material firm backlog
of orders.

ANT AGREEMENT

            In August  1995,  the Company  entered  into a  long-term  strategic
agreement ("ANT Agreement") with Access Network  Technologies ("ANT") to develop
and  manufacture   advanced   technology  products  for  sale  into  the  global
telecommunications  markets.  ANT is a joint venture between Lucent Technologies
Inc.  (formerly AT&T Network Cable Systems) and Raychem  Corporation.  The first
products   developed  under  the  ANT  Agreement  are   proprietary   gel-filled
overvoltage  protector  terminal  blocks and modular station  protectors.  While
TII's current modular protectors encapsulate the Company's overvoltage protector
elements in environmentally  sealed modules,  these modules are connected to the
Telcos with wire binding posts. Using ANT's proprietary gel technology,  the new
products developed with ANT have eliminated the exposed binding posts, replacing
them  with  insulation  displacement  connectors  in  a  gel  filled  enclosure.
Customers for the products  developed under the ANT Agreement are expected to be
Telcos  throughout  the United States,  the local exchange  carriers and network
operators around the world, including  telecommunications  companies,  military,
law enforcement, customs, finance, transportation and utility networks.

EXPORT SALES

            The Company's sales of its products in foreign countries  aggregated
approximately  $1,565,000  in fiscal 1996 (4% of net sales),  $969,000 in fiscal
1995 (2% of net sales),  and $744,000 in fiscal 1994 (2% of net sales).  Foreign
sales have been made  primarily  within  countries in the  Caribbean,  South and
Central America,  Canada and Western Europe.  The Company requires foreign sales
to be paid for in U.S.  currency.  Foreign sales are affected by such factors as
exchange  rates,  changes in protective  tariffs and foreign  government  import
controls.

MANUFACTURING

            The Company  produces its overvoltage  protectors,  NIDs and station
electronics at its facilities in Puerto Rico and the Dominican Republic, and its
fiber optic products at its facility in North Carolina.

            The  manufacture of the Company's gas tubes  requires  vacuum ovens,
specialized test equipment and various processes  developed by the Company.  The
assembly  and the  test  equipment  used  in the  manufacture  of the  gas  tube
overvoltage protectors and other Company products was developed and built by the
Company or by various equipment  manufacturers to the Company's  specifications.
TII produces a substantial  portion of its NIDs and other plastic  enclosures in
its  thermoplastic  molding  facility.  Many of the Company's  products  contain
numerous metal components produced with the Company's metal stamping and forming
equipment.   The  Company  believes  that  this  vertical   integration  of  its
manufacturing processes gives the Company both cost and delivery advantages.

                                        5





            The Company's  fiber optic products are assembled  principally  from
outside purchased  components,  and to a lesser extent,  plastic parts molded at
its facility in North Carolina.

            TII  uses  a   statistical   process   control   method  within  its
manufacturing and engineering operations to establish quality standards, qualify
vendors,  inspect incoming  components,  maintain in-process  inspection and lot
control and perform final testing of finished goods.

RAW MATERIALS

            The  Company  uses  stamped,  drawn and  formed  parts made out of a
variety of  commonly  available  metals,  ceramics  and  plastics as the primary
components of its gas tubes, overvoltage protectors,  NIDs, other molded plastic
housings and fiber optic  products.  In  manufacturing  certain  protectors  and
station  electronic  products,  the Company purchases  commonly  available solid
state components, printed circuit boards and standard electrical components such
as resistors, diodes and capacitors. The Company has no contracts with suppliers
of the components  utilized in the  manufacture of its products which extend for
more than one year. The Company  believes that all raw materials used by it will
continue to be readily  available in sufficient  supply from a number of sources
at competitive prices.

PATENTS AND TRADEMARKS

            The Company owns or has applied for a number of patents  relating to
its products, and owns a number of registered trademarks which are considered to
be of value  principally in identifying the Company and its products.  While the
Company  considers these important,  it believes that,  because of technological
advances  in its  industry,  its  success  depends  primarily  upon  its  sales,
engineering and manufacturing skills.

RESEARCH AND DEVELOPMENT

            As the Telcos  upgrade  and expand  their  networks  to provide  the
telecommunications services of the future, new product opportunities continue to
arise for the Company.  Currently,  the Company's  research and  development and
related marketing efforts are focused on several major projects including:

            *     Designing  gas  tube,  solid  state  and  hybrid   overvoltage
                  protectors for the world wide telecommunication markets.

            *     Designing custom  overvoltage  protectors  pursuant to the ANT
                  Agreement   as   well   as  for   other   original   equipment
                  manufacturers for installation  throughout the Telco and other
                  communications networks.

            *     Developing coaxial overvoltage protectors for the cable TV and
                  broadband communications markets.

            *     Expanding the Company's fiber optic product line of enclosures
                  and fiber optic cable  management  systems to meet the growing
                  needs of existing and potential customers.

            *     Developing  enhanced station  protectors and network interface
                  devices  to address  anticipated  future  requirements  of the
                  Telcos.

            *     Developing    products    related   to   the   protection   of
                  telecommunications equipment connected to commercial power.


                                        6





            The Company's research and development ("R&D") department  currently
consists of 29 persons skilled and experienced in various technical disciplines,
including physics, electrical and mechanical engineering, with specialization in
such fields as electronics,  metallurgy,  plastics and fiber optics. The Company
maintains  computer  aided design  equipment and  laboratory  facilities,  which
contain sophisticated  equipment,  in order to develop and test its existing and
new products.

            The Company's R&D expense was $2,820,000, $2,619,000, and $2,100,000
during fiscal 1996,  1995 and 1994,  respectively.  The increases were primarily
due to staff increases,  increased costs of development projects and an increase
in research projects.

COMPETITION

            Although  TII  is  a  leading  supplier  to  Telcos  of  overvoltage
protectors  for use at  subscriber  premises,  in NIDs and  station  protectors,
overvoltage  protectors  are  subject  to  significant  competition,   including
competition from NID  manufacturers  (including  Siecor, a major customer of the
Company) which have  introduced  their own line of overvoltage  protectors.  The
Company  expects  this  significant  competition  to continue  in the  Company's
overvoltage  protectors  as  well as the  Company's  other  products.  Principal
competitive   factors  include   technology,   delivery,   price,   quality  and
reliability. Most of the Company's competitors have substantially greater assets
and financial resources, and have larger sales forces,  manufacturing facilities
and R&D staffs than those of the Company.  The Company believes that its present
sales,  marketing  and R&D  departments,  its low-cost  high quality  production
facilities and strategic  agreement with ANT, as well as its present  protection
technology, enable it to meet competition.

            The Company's gas tube overvoltage  protectors not only compete with
other  companies'  gas tube  overvoltage  protectors,  but also with solid state
overvoltage  protection  devices.  While  solid state  protectors  are faster at
reacting to surges, gas tube overvoltage  protectors have generally remained the
subscriber overvoltage protection technology of choice by most Telcos because of
the gas tube's  ability to  repeatedly  withstand  significantly  higher  energy
surges while adding virtually no capacitance onto the communication  line. Solid
state  overvoltage  protectors are used  principally  in Telco's  central office
switching  centers  where speed is  perceived  to be more  critical  than energy
handling  capabilities.  While the Company  believes that,  for the  foreseeable
future,  both gas tube and  solid  state  devices  will  continue  to be used as
overvoltage  protectors  within  the  telecommunications   market,  solid  state
protectors may gain market share from gas tube protectors, especially where high
speed  response is critical.  Solid state and gas tube devices are produced from
different raw materials,  manufacturing  processes and  equipment.  On a limited
basis,  the Company has begun  developing and marketing  overvoltage  protectors
incorporating purchased solid state devices.

            As a  relatively  recent  entrant into the fiber optic  market,  the
Company  expects to meet  significant  competition  from  companies with greater
financial  and R&D  resources.  The  market  in this  area is  characterized  by
innovation,  rapidly  changing  technology  and  new  product  development.  The
Company's success in this area will depend,  in large measure,  upon its ability
to identify customer needs and develop new products to keep pace with continuing
changes in technology and customer preferences.


REGULATION

            The National Electrical Code requires that an overvoltage  protector
listed by Underwriters  Laboratories  or another  qualified  electrical  testing
laboratory be installed on virtually all subscriber  telephone lines. Listing by
Underwriters Laboratories has been obtained by the Company where required.


                                        7





            Compliance with applicable  federal,  state and local  environmental
regulations has not had, and the Company does not believe that compliance in the
future will have, a material  effect on its earnings,  capital  expenditures  or
competitive position.

CERTAIN TAX ATTRIBUTES

            Because  the  Company  is  incorporated  in the  United  States  and
operates primarily in the Commonwealth of Puerto Rico, its income would normally
be  subject to income tax by both the  United  States  and Puerto  Rico.  At the
present time,  however,  as explained more fully below, the Company does not pay
United  States  federal or Puerto  Rico  income tax on most of its  income.  The
Company is,  however,  subject to United  States  federal and  applicable  state
income taxes with respect to its non-Puerto Rico operations,  including those of
Ditel.

            The Company has elected the  application  of Section 936 of the Code
and presently intends to continue to operate in a fashion that will enable it to
qualify for the Section 936 election. Under that section, as long as the Company
(on a non-consolidated  basis) has cumulatively  derived, in its current and two
preceding tax years, at least 80% of its gross income from sources within Puerto
Rico and at least 75% of its gross income from the active  conduct of a trade or
business  within Puerto Rico, as defined in the Code, the Company is entitled to
a federal  tax  credit in an amount  equal to the  lesser of the  United  States
federal tax  attributable  to its taxable income arising from the active conduct
of its  business  within  Puerto  Rico or the  economic  activity  based  credit
limitation,  as further  discussed  below  (since the  Company did not elect the
alternative percentage limitation). To the extent the Company has taxable income
arising from United States sources (e.g., income from investment activity in the
U.S.),  the  Company  would not be  entitled  to offset the  related tax on such
income with the Section 936 tax credit.

            The economic activity  limitation on the amount of allowable credits
under Section 936, as added by the Revenue  Reconciliation Act of 1993, is based
upon qualified wages and fringe  benefits paid for services  performed in Puerto
Rico,  depreciation  deductions and taxes in Puerto Rico and, in the case of the
Company,  is effective beginning with its 1995 fiscal year. Based on fiscal 1996
levels of qualified wages,  fringe benefits and depreciation in Puerto Rico, the
Company's economic activity based credit limitation is approximately  $3,091,000
per  annum.  The  amount of the  economic  activity  based  Section  936  credit
limitation  available  for fiscal 1996 will be  sufficient  to offset the United
States  federal  income tax on Puerto Rico source income for the Company's  1996
fiscal year,  as computed  after  utilization  of the  Company's  available  net
operating loss carry forwards of approximately $334,000.

            Legislation   included  in  the  Minimum  Wage/Small   Business  Job
Protection Act of 1996,  enacted August 20, 1996, repeals the Section 936 credit
for  taxable  years  beginning  after  December  31,  1995.  However,  since the
Company's  Section  936  election  was in effect for its tax year that  includes
October 13,  1995,  it is eligible to continue to claim a Section 936 credit for
an additional 10 years under a special  grandfather  rule. If the Company adds a
substantial new line of business after October 13, 1995, the Company would cease
to be eligible to claim the Section 936 credit  beginning  with the taxable year
in which  such new line of  business  is added.  Because  the  Company  uses the
economic  activity  limitation,  possession  income eligible for the Section 936
credit in any tax year  beginning  after December 31, 2001 and before January 1,
2006 is  subject  to a cap  equal to the  Company's  average  inflation-adjusted
possession  income for the three of the five most  recent  years  ending  before
October  14,  1995  determined  by  excluding  the years in which the  Company's
adjusted  possession  income was the highest and the lowest.  In lieu of using a
five-year  period to determine the base period  years,  the Company may elect to
use its last tax year ending in 1992 or a deemed taxable year which includes the
first ten months of the calendar year 1995. The Company's Section 936 credit for
each year  during the  grandfather  period  would  continue to be subject to the
economic activity limitation (as discussed above). This legislation is effective
for the  
                                        8





            Company's 1997 fiscal year. Based on the Company's  current level of
possession  income and  business  plans,  the Company  believes  that it will be
eligible  to claim a Section 936 credit  under the  grandfather  rule  discussed
above.

            As long as the  Company's  election  under Section 936 is in effect,
the Company cannot file a consolidated  tax return with any of its  subsidiaries
for United States income tax purposes, and the filing of consolidated returns is
not  permitted  under  Puerto  Rico  income tax laws.  Consequently,  should the
Company  itself  sustain  losses,  those  losses could not be used to offset the
federal  taxable  income  of  its  subsidiaries;  and,  conversely,  should  the
Company's  subsidiaries sustain losses, those losses could not be used to offset
the federal taxable income of the Company.

            As a result of a private  placement  consummated in August 1992 (the
"Private  Placement"),  there  has  been an  "ownership  change"  of TII and its
subsidiaries  within the meaning of Section 382 of the Code, which significantly
limits the  ability of the  Company and its  subsidiaries  to utilize  their net
operating  losses and tax credit  carryovers.  At June 28, 1996, the Company had
net operating loss  carryforwards  aggregating  approximately  $15,460,000 which
expire  periodically  through 2006, and along with its subsidiaries had combined
net operating loss  carryforwards  aggregating  approximately  $25,540,000 which
expire periodically  through 2011 and general business tax credit  carryforwards
of approximately  $322,000 which expire periodically through 2011. However, as a
result of the "ownership  change",  the maximum amount of net operating loss and
tax credit equivalent carryforwards which may be utilized in any year (and which
is utilized to offset  income  prior to the  utilization  of a credit  available
under  Section  936 of the  Code)  is  approximately  $334,000  per year for the
possessions  corporation  and  approximately  $377,000  per year for the  United
States subsidiaries.  The effect of the "ownership change" is somewhat mitigated
with respect to the Company as a result of its Section 936 election since United
States  federal  income tax is payable  only to the extent  such tax exceeds the
Company's  Section 936 credit.  In  addition,  net  operating  losses  generated
subsequent  to the  "ownership  change"  are not subject to  limitation  and may
therefore be fully  utilized.  As of June 28, 1996, the Company's  United States
subsidiaries  have  approximately  $2,453,000 of net operating  losses that were
generated  subsequent  to the  "ownership  change" and remain  available for use
through  2011.  In addition,  the  Company's  United  States  subsidiaries  have
available  approximately  $1,470,000 in unused  Section 382 annual net operating
loss limitation carryforwards.

            The Company also has been  granted  exemptions  under Puerto  Rico's
Industrial Incentive Act of 1963 until June 2009 for income tax purposes and for
property tax  purposes.  In each case the level of exemption is 90%. The Company
also has substantial net operating loss  carryforwards  available through fiscal
1998  to  offset  any  remaining  Puerto  Rico  taxable  income.  There  are  no
limitations  on the  Company's  ability  to  utilize  such  net  operating  loss
carryforwards to reduce its Puerto Rico income tax.  Furthermore,  the Company's
subsidiary  operating in the Dominican  Republic is exempt from taxation in that
country.

EMPLOYEES

            On  September  13,  1996,  the  Company  had   approximately   1,196
employees, of whom 1,100 were engaged in manufacturing and 51 in engineering and
new product development, with the balance being employed in executive, sales and
administrative activities. Of these employees, approximately 375 are employed at
the  Company's  Puerto Rico  facilities  and 740 are  employed at its  Dominican
Republic  facilities.  The Company has not  experienced  any work  stoppage as a
result  of  labor  difficulties  and  believes  it  has  satisfactory   employee
relations.


                                        9





ITEM 2.     PROPERTIES

            The  Company  manufactures  its  non-fiber  optic  products  in  its
facilities in Puerto Rico and the Dominican Republic.  The Company's facility in
Puerto Rico is in Toa Alta,  approximately  20 miles southwest of San Juan, in a
single story building which, together with several smaller buildings, contain an
aggregate of  approximately  30,000 square feet of space.  These facilities also
contain  certain of the  Company's  warehousing  facilities  and  certain of its
administrative,  research and development,  quality control, sales and executive
offices.  These  buildings  are leased under an  agreement  with the Puerto Rico
Industrial  Development  Company  ("PRIDCO") which expired October 31, 1994, but
operates  under the same terms,  and requires the employment of a minimum of 185
persons at this facility.  In addition,  the Company leases from PRIDCO a single
story building of approximately 8,800 square feet in Caguas, Puerto Rico under a
lease  which  expired in August  1995.  This  building  houses  Crown Tool & Die
Company, Inc., the Company's metal stamping subsidiary. The Company is currently
negotiating  with PRIDCO for a ten year  extension  of the lease on the existing
Toa Alta facility, a ten year lease on an additional 20,000 square feet building
adjacent to the existing Toa Alta facility and the  cancellation of the lease on
the  Caguas  facility.  The  Company  believes  it will be able to  successfully
negotiate the transaction on terms favorable to both PRIDCO and the Company.

            The  Company  also  leases a building  consisting  of  approximately
73,000 square feet, in San Pedro De Macoris,  Dominican  Republic  under a lease
which expires on November 1, 1998. This facility houses certain of the Company's
manufacturing activities.

            The Company  leases a single  story,  10,000 square foot facility in
Hickory,  North Carolina  under a lease expiring in December 1998,  which houses
its fiber  optic  manufacturing  facilities  as well as  certain  administrative
offices.

            In  addition,  the  Company  leases a single  story  building  and a
portion of another building,  consisting of an aggregate of approximately 14,000
square feet in Copiague, Long Island, New York which expires in July 1998. These
facilities house the Company's principal research and development activities and
certain of its marketing,  administrative  and executive  offices,  as well as a
warehouse for customer products and record storage.

            The Company  believes  that its  facilities  and  equipment are well
maintained and adequate to meet its current requirements.

ITEM 3.     LEGAL PROCEEDINGS

            The  Company  is  not  a  party  to  any  material   pending   legal
proceedings.

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

            No matters were  submitted to a vote of security  holders during the
fourth quarter of fiscal 1996.




                                       10





                                     Part II

ITEM 5.     MARKET FOR  REGISTRANT'S  COMMON  EQUITY AND RELATED  STOCKHOLDER
            MATTERS

            The  Company's  Common  Stock  trades on The Nasdaq  Stock  Market's
National Market System under the symbol "TIII".  The following table sets forth,
for each  quarter  during  fiscal 1996 and fiscal  1995,  the high and low sales
prices of the Company's Common Stock.


Fiscal 1996                                               High        Low
                                                          ----        ---

            First Quarter Ended September 29, 1995       10 1/8       6 5/8
            Second Quarter Ended December 29, 1995        8 7/8       6 3/4
            Third Quarter Ended March 29, 1996            9 1/8       6 3/8
            Fourth Quarter Ended June 28, 1996            7 3/4       5 7/8


Fiscal 1995                                               High        Low
                                                          ----        ---

            First Quarter Ended September 30, 1994        7           4 1/4
            Second Quarter Ended December 30, 1994        6 5/8       5 3/8
            Third Quarter Ended March 31, 1995            6 1/8       4 3/4
            Fourth Quarter Ended June 30, 1995            7 1/2       4 1/2



            As of September 13, 1996, the Company had  approximately 700 holders
of record of its Common Stock.

            To date, the Company has paid no cash dividends. For the foreseeable
future, the Company intends to retain all earnings generated from operations for
use  in  the  Company's   business.   Additionally,   the  Company's   borrowing
arrangements  prohibit the payment of dividends until such indebtedness has been
repaid in full.



                                       11





ITEM  6.    SELECTED FINANCIAL DATA

            The following selected consolidated  financial data has been derived
from the Company's  consolidated  financial  statements for the five years ended
June 28,  1996,  which  statements  have been  audited by Arthur  Andersen  LLP,
independent public accountants.  The following selected  consolidated  financial
data should be read in conjunction with "Management's Discussion and Analysis of
Financial  Condition  and Results of  Operations",  the  consolidated  financial
statements  and the  related  notes  thereto  and  other  financial  information
included elsewhere in this report.



                                 June 28, 1996     June 30, 1995     June 24, 1994      June 25, 1993      June 26, 1992
                                   ----------        ----------        ----------         ----------         ---------
                                                  (amounts in thousands except per share data)

STATEMENTS OF OPERATIONS DATA
                                                                                                   
Net sales                          $  44,513         $  43,830         $   40,147         $   33,474         $ 29,742
                                   =========         =========         ==========         ==========         ========
Operating profit                   $   3,856         $   3,602         $    3,066         $    1,987         $    610
                                   =========         =========         ==========         ==========         ========
Net profit (loss)                  $   3,737         $   2,942         $    2,389         $    1,212         $     (2)
                                   =========         =========         ==========         ==========         ========
Net profit per                                                                                            
    share-Primary                  $    0.48         $    0.52         $     0.45         $     0.28         $   0.00
                                   =========         =========         ==========         ==========         ========
Net profit per                                                                                            
    share-Fully Diluted            $    0.47         $    0.51         $     0.41         $     0.28         $   0.00
                                   =========         =========         ==========         ==========         ========
BALANCE SHEET DATA                                                                                        

Working capital                    $  23,801         $  15,947         $    6,734         $   10,212         $  6,995
                                   =========         =========         ==========         ==========         ========
Total assets                       $  42,823         $  34,414         $   29,378         $   28,066         $ 24,782
                                   =========         =========         ==========         ==========         ========
Long-term debt and capital                                                                                
leases, including current                                                                                 
portion                            $   2,739         $   2,767         $    7,552         $   10,263         $ 12,240
                                   =========         =========         ==========         ==========         ========
Stockholders' investment           $  33,862         $  25,183         $   15,137         $   12,439         $  7,067
                                   =========         =========         ==========         ==========         ========



- -------------------------
(1)   The  Company  has not paid cash  dividends  on its Common  Stock or former
      Class B Stock in any of the periods presented.


                                       12





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

            The following  discussion and analysis should be read in conjunction
with Selected Financial Data and the Consolidated Financial Statements and notes
thereto appearing elsewhere in this Report.

Key financial information follows:

                                            June 28,      June 30,      June 24,
                                              1996          1995          1994
                                            -------       -------       -------
                                                 (amounts in thousands)

Net sales                                   $44,513       $43,830       $40,147

Cost of sales (as a
  percentage of sales)                         71.8%         70.2%         73.0%

Selling, general and
  administrative expenses                   $ 5,881       $ 6,827       $ 5,666

Research and development                    $ 2,820       $ 2,619       $ 2,100

Interest expense                            $   416       $   718       $   711

Net profit                                  $ 3,737       $ 2,942       $ 2,389


FISCAL YEARS ENDED JUNE 28, 1996, JUNE 30, 1995 AND JUNE 24, 1994

            Net sales for fiscal 1996 increased by $683,000 to $44,513,000  from
$43,830,000 in fiscal 1995 as the Company  shipped  principally  the same mix of
overvoltage protectors and network interface products to its telephone operating
company  customers during these periods.  Net sales for fiscal 1995 increased by
$3,683,000  to  $43,830,000  from  $40,147,000  in fiscal 1994  primarily due to
increased unit sales of the Company's  network  interface  products.  During the
first quarter of fiscal 1996, the Company signed a long-term strategic agreement
(the "ANT Agreement") with Access Network Technologies  ("ANT"), a joint venture
between  Lucent  Technologies  Inc.  (formerly  AT&T Network Cable  Systems) and
Raychem Corporation, to develop and manufacture advanced technology products for
sale into the global  telecommunications  market.  The first products  developed
pursuant to the ANT Agreement combine TII's overvoltage protection with a unique
gel sealing technology  designed to make these products virtually  impervious to
the damaging effects of weather.  During fiscal 1996, limited shipments of these
products  occurred while TII and ANT addressed joint  development and production
start-up as well as marketing and sales issues. The Company believes that volume
production  of these new  products  will begin  during  fiscal  1997.  This is a
forward  looking  statement  under federal  securities  laws.  The generation of
significant  revenues  under the ANT  Agreement  may be subject to,  among other
factors,  general  economic  conditions,  the needs of the  telephone  operating
companies,  competition,  the development of new  technologies and reliance upon
third parties to market certain new products. Included in net sales in the third
quarters of fiscal years 1996, 1995 and 1994 are payments of $875,000,  $777,000
and $680,000, respectively,  received from AT&T Corporation for sales shortfalls
corresponding  to the contract  years ended  December  31, 1995,  1994 and 1993,
respectively,  under an  agreement  which  has now  been  completed.  See  "AT&T
Agreement," below.


                                       13





            Cost of sales,  as a percentage  of sales,  increased  during fiscal
1996 to 71.8% from 70.2% during fiscal 1995  principally due to increases in raw
materials and other manufacturing costs. Additionally,  during fiscal 1996, cost
of sales was adversely affected by manufacturing  start-up costs associated with
the  introduction  of several new  products,  including  the ANT  products.  The
Company expects these additional costs to continue into fiscal 1997 on these new
products  and other new  products  to be  introduced  during the fiscal year and
thereby  cost of sales,  as a percentage  of sales,  may continue to be somewhat
impacted  during the year.  During  fiscal  1995,  cost of sales  improved  as a
percentage  of sales,  decreasing  to 70.2% from 73.0% during  fiscal 1994,  due
primarily to the higher  sales  volume which  enabled the Company to improve the
absorption of fixed expenses together with the effect of improved  manufacturing
efficiencies.

            During fiscal 1996,  selling,  general and  administrative  expenses
decreased to $5,881,000 (or 13.2% of sales) from  $6,827,000  during fiscal 1995
principally due to administrative  staff and expense reductions.  As a result of
the  anticipated  introduction  of new  products in 1997,  the Company  believes
selling,  general and administrative  expenses incurred to introduce and promote
these new  products  will be higher in dollar  amount in 1997 than in 1996.  The
percentage relationship of such expenses to sales will depend upon the degree of
success  the Company  has in selling  such  products  and  increasing  its sales
volume.  During  fiscal  1995,  selling,  general  and  administrative  expenses
increased by $1,161,000 (a 20.5% increase) over fiscal 1994 levels primarily due
to  increasing  the size of the  Company's  marketing  and sales  forces and the
higher sales commissions associated with increased sales volume.

            Research and development  expenses increased to $2,820,000 in fiscal
1996 from  $2,619,000 and $2,100,000  during fiscal 1995 and 1994  respectively,
due to staff increases and other expenses associated with the development of new
products, including the ANT Agreement products.

            Total other expense  (net) during fiscal 1996  decreased to $119,000
from $660,000 and $677,000 during fiscal years 1995 and 1994, respectively,  due
principally  to an  increase  in  funds  available  to  pay  off  debt  and  for
investment.  The increase in funds arose from  exercises,  primarily  during the
fourth  quarter of fiscal 1995 and first quarter of fiscal 1996, of warrants and
options issued in connection with an August 1992 private  placement,  as well as
from funds generated from the Company's operations.

            As a result of the foregoing, the Company's net profit during fiscal
1996 increased to $3,737,000 from  $2,942,000  during fiscal 1995 and $2,389,000
during fiscal 1994. During fiscal years 1996, 1995 and 1994 the Company received
sales shortfall payments of $875,000, $777,000 and $680,000, respectively, under
an  agreement  with  AT&T.  (See  "AT&T  Agreement")  Sales  shortfall  payments
associated with the AT&T Agreement,  which had a significant  positive impact on
the Company's  net profit in each of the last three fiscal  years,  concluded in
fiscal 1996.

            As a result of the effects of the exercise of previously outstanding
warrants and options, and assumptions used in the methodology under the modified
treasury  method for  calculating  earnings  per share,  despite  the  Company's
$795,000  or 27%  increase  in net income  during  fiscal  1996 over fiscal 1995
levels,  primary  earnings per share  decreased  $.04 or 8% for fiscal 1996 from
fiscal 1995.

INCOME TAXES

            Due to its  election to operate  under  Section 936 of the  Internal
Revenue Code, the availability of certain net operating loss  carryforwards  and
exemptions  from  income  taxes in Puerto  Rico  (until  March  1998) and in the
Dominican  Republic,  the Company has not been required to pay any United States
federal,  Puerto Rico or  Dominican  Republic  taxes on most of its income.  The
Revenue  Reconciliation  Act of 1993 imposed  additional limits on the amount of
credit  available to the Company under Section 936.  Based on fiscal 1996 levels
of qualified  wages,  fringe  benefits  and  

                                       14





depreciation  in Puerto  Rico,  the  Company's  economic  activity  based credit
limitation  under the new law is  approximately  $3,091,000.  The  amount of the
economic activity based Section 936 credit limitation  available for fiscal 1996
will be sufficient to offset the United States  federal income tax onPuerto Rico
source income for the Company's 1996 fiscal year, as computed after  utilization
of the Company's  available net operating loss  carryforwards  of  approximately
$334,000.

            Legislation   enacted  in  the  Minimum   Wage/Small   Business  Job
Protection  Act of 1996  repeals  the  Section  936  credit  for  taxable  years
beginning  after December 31, 1995.  However,  since the Company had elected the
Section 936 credit, it is eligible to continue to claim a Section 936 credit for
an  additional  10 years under a special  grandfather  rule subject to a maximum
limitation. If the Company adds a substantial new line of business after October
13,  1995,  it would  cease to be  eligible  to claim  the  Section  936  credit
beginning  with the  taxable  year in which such new line of  business is added.
This  legislation is effective for the Company's 1997 fiscal year.  Based on the
Company's  current level of possession  income and business  plans,  the Company
believes  that it will be  eligible  to claim a  Section  936  credit  under the
grandfather  rule  discussed  above.  See Note 6 of the  Notes  to  Consolidated
Financial Statements.

            The Company is subject to United States federal and applicable state
income taxes with respect to its non-Puerto Rico operations.

AT&T AGREEMENT

            Included  in net sales in each of the above  reported  periods is an
annual  payment  from AT&T under the AT&T  Agreement,  which was entered into in
fiscal 1989 as part of a settlement of an  arbitration  proceeding  related to a
dispute under a 1981 supply  agreement.  Under the AT&T Agreement,  seven annual
payments totalling  $4,800,000,  commencing for the contract year ended December
31, 1989 and increasing in amount over the term of the  agreement,  were made to
the  Company.  In March  1996,  AT&T paid its  final  payment  relating  to this
agreement and presently the Company has no right to any future payments.

SEASONALITY

            While the  Company's  business is not seasonal in nature,  since the
annual  payments from AT&T are based on the level of AT&T's  purchases  from the
Company  during  calendar  years,  any  shortfall  payments  from  AT&T had been
determined  and recorded as sales during the third quarter (which ends in March)
of the Company's  fiscal year. As a result,  the Company's  sales and income had
generally  (absent other factors) been highest in that fiscal quarter.  As noted
above, the final payment was received in March 1996.

LIQUIDITY AND CAPITAL RESOURCES

            The  following  table  sets  forth the  Company's  working  capital,
current ratio and total debt to equity ratio as of the following dates:

                                                         As of
                                       -----------------------------------------
                                        June 28,        June 30,        June 24
                                          1996            1995            1994
                                       ----------      ----------      ---------
                                                  (dollars in thousands)

Working capital                        $   23,801      $   15,947      $   6,734
Current ratio                                4.61            3.44           1.54
Total debt to equity ratio                    .27             .37            .94



                                       15





            The Company's cash and marketable  securities  position increased by
$5,464,000  in fiscal 1996.  Operations  contributed  $3,052,000 of the increase
with the Company's net profit of $3,737,000 and non-cash charge for depreciation
of $1,727,000  being partially  offset by certain  changes in operating  assets,
primarily an increase in inventories of $2,322,000  (preparation for sales under
the ANT Agreement) and receivables of $951,000 (principally due to the timing of
sales within the fourth quarter of 1996). Proceeds from the exercise of Warrants
and Unit Purchase Options issued in the Company's 1992 private  placement (which
resulted  in the  issuance  of  1,130,000  shares of Common  Stock)  contributed
approximately  $5,500,000  (similar  exercises  in fiscal  1995  resulted in the
issuance of 1,582,000  shares and contributed  approximately  $7,100,000 to that
year's cash flows.  Of such funds,  $2,763,000  was used primarily to redeem all
outstanding shares of the Company's Series A Preferred Stock (at its liquidation
value and redemption price) and fully paying down the outstanding  balance under
the  Company's  revolving  credit  loan  agreement,  leaving  the full  facility
available for future borrowing.

            The Company has no commitments for capital expenditures, but expects
to purchase new  equipment and  leasehold  improvements  in the normal course of
business,  subject to the maximum amounts  permitted under its revolving  credit
arrangement.

            Funds  anticipated  to be generated from  operations,  together with
available cash and marketable  securities  and  borrowings  available  under the
Company's  revolving  credit loan  agreement,  are  considered to be adequate to
finance the Company's operational and capital needs for the foreseeable future.

            On January 31,  1995,  a  subsidiary  of the Company  entered into a
Revolving Credit Loan Agreement with The Chase Manhattan Bank, formerly Chemical
Bank  (guaranteed  by the  Company  and  other  subsidiaries)  which  originally
entitled the subsidiary to borrow, from time to time, up to $8,000,000,  reduced
by $400,000 on the last day of each fiscal quarter of the Company  commencing on
March 25,  1995,  through  the final  maturity  date of January 31,  2000.  As a
result,  at  June  28,  1996,  the  subsidiary  was  entitled  to  borrow  up to
$5,600,000.

            The  Company  may  seek  additional   financings  for   acquisitions
including  new product  lines or  additional  products for its existing  product
lines  should  any such  acquisition  opportunities  present  themselves  to the
Company in the future and to meet working  capital needs from time to time.  Any
such financings may involve  borrowings from banks or  institutional  lenders or
the sale and issuance of debt or equity  securities  from private  sources or in
public markets. The Company's ability to obtain such financings will be affected
by such  factors as its results of  operations,  financial  condition,  business
prospects  and  restrictions  contained  in credit  facilities.  There can be no
assurances  that the  Company  will be able to,  or the terms on which it may be
able to, obtain any such financings.

IMPACT OF INFLATION

            The Company  does not believe its  business is affected by inflation
to a greater extent than the general economy. The Company monitors the impact of
inflation  and  attempts  to  adjust  prices  where  market  conditions  permit.
Inflation  has not had a  significant  effect on sales levels  during any of the
reported periods.


                                       16






ITEM 8.     FINANCIAL STATEMENTS

                      TII INDUSTRIES, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                     Page Number

Report of Independent Public Accountants                                 18

Consolidated Balance Sheets -
  June 28, 1996 and June 30, 1995                                     19 to 20

Consolidated Statements of Operations for the
  Three Years in the Period Ended June 28, 1996                          21

Consolidated Statements of Stockholders'
  Investment for the Three Years in the Period Ended
  June 28, 1996                                                          22

Consolidated Statements of Cash Flows for the
  Three Years in the Period Ended June 28, 1996                          23

Notes to Consolidated Financial Statements                            24 to 36


                                       17





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To TII Industries, Inc.:

We have audited the accompanying  consolidated balance sheets of TII Industries,
Inc. (a Delaware  corporation) and subsidiaries as of June 28, 1996 and June 30,
1995,  and the related  consolidated  statements  of  operations,  stockholders'
investment  and cash flows for each of the three years in the period  ended June
28, 1996.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of TII  Industries,  Inc. and
subsidiaries  as of June 28,  1996 and June 30,  1995,  and the results of their
operations  and their cash flows for each of the three years in the period ended
June 28, 1996, in conformity with generally accepted accounting principles.


/s/ Arthur Andersen LLP

Arthur Andersen LLP


San Juan, Puerto Rico
September 18, 1996.

Stamp No. 1381557 of the
Puerto Rico Society of
Certified Public Accountants
has been affixed to the
original copy of this report.

                                       18


                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      AS OF JUNE 28, 1996 AND JUNE 30, 1995
             (Amounts in thousands except share and per share data)



                                                            June 28,  June 30,
               ASSETS                                           1996      1995
                                                            --------  ---------
CURRENT ASSETS:
  Cash and cash equivalents                                  $ 2,883   $ 2,344
  Marketable securities available for sale                     5,999     1,074
  Receivables                                                  7,084     6,133
  Inventories                                                 14,032    12,278
  Prepaid expenses                                               388       645
                                                             -------   -------
    Total current assets                                      30,386    22,474

PROPERTY AND EQUIPMENT, AT COST:
  Machinery and equipment                                     17,472    16,228
  Tools, dies and molds                                        6,673     6,027
  Leasehold improvements                                       5,965     5,655
  Office fixtures, equipment and other                         2,908     2,606
                                                             -------   -------
                                                              33,018    30,516

  Less - Accumulated depreciation
   and amortization                                           22,029    20,302
                                                             -------   -------
                                                              10,989    10,214
                                                             -------   -------


  OTHER ASSETS                                                 1,448     1,726
                                                             -------   -------
                                                             $42,823   $34,414
                                                             =======   =======


                                       19


                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED BALANCE SHEETS (Continued)
                      AS OF JUNE 28, 1996 AND JUNE 30, 1995
             (Amounts in thousands except share and per share data)


                                                            June 28,  June 30, 
LIABILITIES AND STOCKHOLDERS' INVESTMENT                        1996      1995 
                                                            --------  ---------
CURRENT LIABILITIES:                                  
  Current portion of long-term debt
   and obligation under capital leases                       $   363   $    63
   Accounts payable                                            5,185     4,851
   Accrued liabilities                                         1,037     1,613
                                                             -------   -------

          Total current liabilities                            6,585     6,527
                                                             -------   -------

LONG-TERM DEBT                                                   853     2,678
LONG-TERM OBLIGATION UNDER CAPITAL LEASES                      1,523        26
                                                             -------   -------
COMMITMENTS AND CONTINGENCIES (NOTE 11)

STOCKHOLDERS' INVESTMENT:
 Preferred Stock, par value $1.00 per share;
   1,000,000 authorized and issuable in series:
     Series A Cumulative Convertible Redeemable
      Preferred Stock, 100,000 shares authorized;
      no shares outstanding and 27,626 shares
      outstanding at June 28, 1996 and June 30,
      1995, respectively (valued at liquidation
      value of $100.00 per share)                               --       2,763
     Series B Cumulative Redeemable Preferred
      Stock, 20,000 shares authorized; no shares
      outstanding at June 28, 1996 and
      June 30, 1995                                             --        --   

     Common Stock, par value $.01 per share;
      30,000,000 shares authorized (with one vote
      per share): 7,446,975 and 5,496,229 shares
      issued at June 28, 1996 and June 30, 1995,
      respectively                                                75        55

     Class B Stock, par value $.01 per share;
      10,000,000 shares authorized (with each
      share having ten votes and convertible into
      one share of Common Stock); no shares
      outstanding and 370,366 shares outstanding
      at June 28, 1996 and June 30, 1995,
      respectively                                              --           4
     Class C Stock, par value $.01 per share;
      100,000 shares authorized  (non-voting);
      no shares issued                                          --        --   

     Warrants outstanding                                        120       120
     Capital in excess of par value                           29,046    21,394
     Retained earnings                                         4,855     1,118
     Valuation adjustment to record marketable
       securities available for sale at fair value                47        10
                                                             -------   -------
                                                              34,143    25,464

     Less: 17,637 common shares in treasury, at cost             281       281
                                                             -------   -------
                                                              33,862    25,183
                                                             -------   -------
                                                             $42,823   $34,414
                                                             =======   =======



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

                                       20





                     TII INDUSTRIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
             FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 28, 1996
                  (Amounts in thousands except per share data)

                                             June 28,     June 30,     June 24,
                                               1996         1995         1994
                                             --------     --------     --------

NET SALES                                    $ 44,513     $ 43,830     $ 40,147
                                             --------     --------     --------

COSTS AND EXPENSES
  Cost of sales                                31,956       30,782       29,315
  Selling, general and
   administrative expenses                      5,881        6,827        5,666
  Research and development expenses             2,820        2,619        2,100
                                             --------     --------     --------
      Total costs and expenses                 40,657       40,228       37,081
                                             --------     --------     --------
      Operating income                          3,856        3,602        3,066
                                             --------     --------     --------

OTHER INCOME (EXPENSE)
  Interest expense                               (416)        (718)        (711)
  Other income, net                               297           58           34
                                             --------     --------     --------
    Total other expense, net                     (119)        (660)        (677)
                                             --------     --------     --------

       Net profit                            $  3,737     $  2,942     $  2,389
                                             ========     ========     ========


NET PROFIT PER SHARE - PRIMARY               $   0.48     $   0.52     $   0.45
                                             ========     ========     ========
WEIGHTED AVERAGE NUMBER OF
  COMMON AND COMMON EQUIVALENT
  SHARES OUTSTANDING                            7,853        7,989        6,726
                                             ========     ========     ========

NET PROFT PER SHARE
 - FULLY DILUTED                             $   0.47     $   0.51     $   0.41
                                             ========     ========     ========

WEIGHTED AVERAGE NUMBER OF COMMON
  AND COMMON EQUIVALENT SHARES
  OUTSTANDING                                   8,179        8,402        7,943
                                             ========     ========     ========
                                                                
          The accompanying notes to consolidated financial statements
                    are an integral part of these statements.
                                                                

                                       21


                     TII INDUSTRIES, INC. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF STOCKHOLDERS' INVESTMENT
             FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 28, 1996
                             (Amounts in thousands)


                                                                                                            Valuation
                                                                                                            Adjustment
                                                                                                            to record
                                                                                                            Marketable
                                                                                        Capital             securities
                                                                    Class B            in excess  Retained   available
                                             Preferred    Common    Common               of par   Earnings  for sale at  Treasury
                                               Stock      Stock     Stock    Warrants    Value   (Deficit)  fair value   Stock
                                              -------    -------   -------    -------   -------   -------    -------   -------

                                                                                                   
BALANCE, June 25, 1993                        $ 2,763    $    37   $     4       --     $14,129   ($4,213)      --     $   281

  Conversion of Class B
   Stock into Common Stock                       --         --        --         --        --        --         --        --
  Exercise of stock options                      --            1      --         --         188      --         --        --
  Warrants issued for financial
   consulting services                           --         --        --          120      --        --         --        --
  Net profit for the year                        --         --        --         --        --       2,389       --        --
                                              -------    -------   -------    -------   -------   -------    -------   -------

BALANCE, June 24, 1994                          2,763         38         4        120    14,317    (1,824)      --         281

  Issuance of Common Stock from
   exercise of private placement
   Warrants and Unit Purchase Options
   net of $571 expenses                          --           16      --         --       6,802      --         --        --
  Exercise of stock options                      --            1      --         --         275      --         --        --
  Unrealized gain on marketable securities
   available for sale                            --         --        --         --        --        --           10      --
  Net profit for the year                        --         --        --         --        --       2,942       --        --
                                              -------    -------   -------    -------   -------   -------    -------   -------

BALANCE, June 30, 1995                          2,763         55         4        120    21,394     1,118         10       281

  Issuance of Common Stock from exercise of
   private placement Warrants and Unit
   Purchase Options net of $128 expenses         --           12      --         --       5,421      --         --        --
  Conversion of Class B Common Stock             --            4        (4)      --        --        --         --        --
  Redemption of Series A Preferred
   Stock                                       (2,763)      --        --         --        --        --         --        --
  Exercise of stock options                      --            4      --         --       2,231      --         --        --
  Unrealized gain on marketable securities
   available for sale                            --         --        --         --        --        --           37      --
  Net profit for the year                        --         --        --         --        --       3,737       --        --
                                              -------    -------   -------    -------   -------   -------    -------   -------

BALANCE, June 28, 1996                        $     0    $    75   $     0    $   120   $29,046   $ 4,855    $    47   $   281
                                              =======    =======   =======    =======   =======   =======    =======   =======


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




                                       22



                     TII INDUSTRIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
             FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 28, 1996
                             (Amounts in thousands)


                                                       June 28,    June 30,    June 24,
                                                         1996        1995        1994    
                                                       --------    --------    --------
                                                                           
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES

Net profit                                             $  3,737    $  2,942    $  2,389
                                                       --------    --------    --------
Adjustments to reconcile net profit  to net cash
  provided by operating activities
    Depreciation and amortization                         1,727       1,761       1,668
    Provision for inventory obsolescence, net               568         300         100
    Gain on sale of marketable securities                  --          --          (458)
    Financial consulting services paid through
      the issuance of warrants                             --          --           120
    Amortization of other assets, net                       278         241         150
    Changes in assets and liabilities net of effects
     from acquisition of affiliate
       Increase in receivables                             (951)       (554)     (1,003)
       Increase in inventories                           (2,322)     (2,901)       (206)
       Decrease (increase) in prepaid expenses
         and other assets                                   257        (895)       (989)
       (Decrease) increase in accounts payable
         and accrued liabilities                           (242)       (225)      1,129
                                                       --------    --------    --------
          Total adjustments                                (685)     (2,273)        511
                                                       --------    --------    --------
     Net cash provided by operating activities            3,052         669       2,900
                                                       --------    --------    --------
CASH FLOWS USED BY INVESTING ACTIVITIES
    Capital expenditures, net                              (549)     (3,060)     (1,506)
    Purchases of marketable securities                   (6,533)       --          --
    Sales of marketable securities                        1,645       1,327       1,415
                                                       --------    --------    --------
     Net cash used by investing activities               (5,437)     (1,733)        (91)
                                                       --------    --------    --------
CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES
    Redemption of Preferred Stock                        (2,763)       --          --
    Proceeds from long-term financing                      --         6,039        --
    Payment of long-term debt                            (1,969)    (10,824)     (2,724)
    Proceeds from exercise of options and warrants        7,656       7,094         189
                                                       --------    --------    --------
    Net cash provided (used) by financing activities      2,924       2,309      (2,535)
                                                       --------    --------    --------

Net increase in cash and cash equivalents                   539       1,245         274

Cash and cash equivalents at beginning of year            2,344       1,099         825
                                                       --------    --------    --------
Cash and cash equivalents at end of year               $  2,883    $  2,344    $  1,099
                                                       ========    ========    ========



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


                                       23





                      TII INDUSTRIES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)  Summary of significant accounting policies:

            Business

                        TII Industries,  Inc. and  subsidiaries  (the "Company")
                        are  engaged  in the  design,  manufacture  and  sale of
                        overvoltage surge protectors, network interface devices,
                        fiber optic products, and station electronics, which may
                        be incorporated in network  interface  devices  together
                        with the Company's overvoltage protectors.  The majority
                        of the  Company's  consolidated  sales  for  each of the
                        three years ended June 28, 1996  resulted  from sales of
                        overvoltage  protector  products  in the United  States,
                        which are primarily manufactured in the Company's plants
                        in Puerto Rico and the Dominican Republic.


            Fiscal Year

                        The  Company  reports on a 52-53 week year ending on the
                        last Friday in June.

            Consolidation

                        The  consolidated   financial   statements  include  the
                        accounts of TII Industries,  Inc. and its majority-owned
                        subsidiaries.  All significant intercompany balances and
                        transactions have been eliminated in consolidation.

            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 such estimates.

            Marketable  Securities Available for Sale

                        Prior  to  fiscal  1995,  the  portfolio  of  marketable
                        securities  was  valued at the lower of cost or  market.
                        Effective  for fiscal  1995,  SFAS 115,  Accounting  for
                        Certain  Investments  in  Debt  and  Equity  Securities,
                        requires the Company to categorize its  investments  as:
                        held-to-maturity  securities,  reported at cost; trading
                        securities,     reported    at    fair     value;     or
                        available-for-sale  securities,  reported at fair value.
                        Changes  in the fair  value of  trading  securities  are
                        included in earnings,  while  changes in the  unrealized
                        gains and losses of  available-for-sale  securities  are
                        reported  as  a  separate   component  of  stockholders'
                        investment.  All of the Company's marketable  securities
                        are classified as  available-for-sale.  At June 28, 1996
                        and June 30, 1995 the portfolio

                                       24





                        was  valued  at  market of  $5,999,000  and  $1,074,000,
                        respectively,  and consisted of U.S.  Treasury Bills and
                        Notes,  other federal  backed agency bonds and notes and
                        other   liquid   investment   grade   investments   with
                        maturities  ranging from three months to one year,  with
                        the primary  investment goal being  near-term  liquidity
                        and safety of principal.

            Inventories

                        Inventories are stated at the lower of cost  (materials,
                        direct  labor and  applicable  overhead  expenses on the
                        first-in, first-out basis) or market.

            Property and equipment

                        Depreciation  of property  and  equipment is recorded on
                        the straight-line  method over the estimated useful life
                        of the related  property  and  equipment  (generally  10
                        years).   Leasehold  improvements  are  amortized  on  a
                        straight-line  basis  over  the  term of the  respective
                        leases, or over their estimated useful lives,  whichever
                        is shorter.

            Revenue recognition

                        Sales are  recorded  as  products  are shipped and title
                        passes.

            Patent costs

                        The  Company  follows  the policy of  deferring  certain
                        patent  costs  which are  amortized  on a  straight-line
                        basis over the lesser of the life of the  product or the
                        patent.

            Net profit per common share

                        Net profit per  common  and common  equivalent  share is
                        calculated  using the weighted  average number of common
                        shares  outstanding  and the net  additional  number  of
                        shares  which  would be  issuable  upon the  exercise of
                        dilutive  stock  options and warrants  assuming that the
                        Company   used  the   proceeds   received   to  purchase
                        additional  shares (up to 20% of shares  outstanding) at
                        market  value,  retire  debt and  invest  any  remaining
                        proceeds in U.S.  government  securities.  The effect on
                        net profit of these assumed  transactions  is considered
                        in the computation.

            Statements of Cash Flows

                        All highly liquid  instruments  with a maturity of three
                        months or less,  when  purchased,  are  considered  cash
                        equivalents.  At June 28,  1996 and June 30,  1995,  the
                        Company  had  cash   equivalents   of   $2,305,000   and
                        $1,192,000, respectively.

                        During  1996,  1995 and 1994,  the Company  entered into
                        capital leases  amounting to  approximately  $1,938,000,
                        $52,000  and  $5,000,  respectively.   In  addition  the
                        Company has recorded an unrealized gain of approximately
                        $37,000 in 1996 and  $10,000  in 1995 on its  marketable
                        securities available for sale outstanding as of June 

                                       25




                        28, 1996 and June 30,  1995,  respectively.  Since these
                        transactions did not involve cash, their effect has been
                        excluded from the accompanying  consolidated  statements
                        of cash flows.

                        During fiscal 1996, 1995 and 1994, the Company made cash
                        payments   of   $174,000,    $762,000,   and   $699,000,
                        respectively, for interest.

            Reclassifications

                        Certain   reclassifications   have   been  made  in  the
                        accompanying  consolidated  financial statements for the
                        year  ended  June  30,   1995,   to  conform   with  the
                        presentation  used in the  June  28,  1996  consolidated
                        financial statements.

            Pending Accounting Pronouncements

                        In March 1995, the Financial  Accounting Standards Board
                        issued SFAS No. 121,  "Accounting  for the Impairment of
                        Long-Lived  Assets  and  for  Long-Lived  Assets  to  Be
                        Disposed Of," which is effective for the Company on June
                        29, 1996. The statement sets forth guidelines  regarding
                        when to recognize an impairment  of  long-lived  assets,
                        including goodwill,  and how to measure such impairment.
                        The Company  does not expect that SFAS No. 121 will have
                        a  significant  effect  on  the  Company's  consolidated
                        financial statements.

                        SFAS No. 123, "Accounting for Stock-Based Compensation,"
                        will be effective  for the Company,  for the fiscal year
                        ended June 27, 1997 and after. SFAS No. 123 permits, but
                        does  not  require,   a  fair   value-based   method  of
                        accounting   for  such   plans.   As  required  by  this
                        statement, the Company will provide pro forma disclosure
                        of net  income  and  earnings  per share in the notes to
                        future consolidated  financial statements as if the fair
                        value-based  method of  accounting  had been  applied to
                        awards covered by SFAS No. 123.

            Fair Value of Financial Instruments

                        The  carrying  amounts  of cash,  receivables,  accounts
                        payable, and accrued liabilities  approximate fair value
                        because of the  short-term  nature of these  items.  The
                        carrying amount of the long term debt  approximates fair
                        value because the interest rate this instrument bears is
                        equivalent  to the  current  rates  offered  for debt of
                        similar nature and maturity.

(2)  Receivables:

            Receivables consist of the following:

                                                     June 28,          June 30,
                                                       1996              1995
                                                       ----              ----
                                                       (amounts in thousands)

            Trade receivables                        $6,685            $5,786
            Other receivables                           521               478
                                                   --------          --------
                                                      7,206             6,264
            Less: allowance for doubtful accounts      (122)             (131)
                                                   --------          --------
                                                     $7,084            $6,133
                                                   ========          ========


                                       26





(3)  Inventories:
                        Inventories consisted of the following at:

                                            June 28,       June 30,
                                              1996           1995
                                            --------       --------
                                              (amounts in thousands)

                    Raw materials           $  6,973       $  7,454
                    Work-in-process            4,879          2,593
                    Finished goods             4,214          3,697
                                            --------       --------
                                            $ 16,066       $ 13,744
                    Less: Reserve             (2,034)        (1,466)
                                            --------       --------
                                            $ 14,032       $ 12,278
                                            ========       ========
                                                     
(4)         Agreement with AT&T:

                        On September 13, 1988, the Company and AT&T entered into
                        an  agreement  (the  "1988   Agreement")   settling  all
                        disputes  related to a prior agreement which the Company
                        considered  to have been  breached.  The 1988  Agreement
                        provided for annual  payments to the Company  which were
                        subject  to  reduction  as a result  of AT&T  purchases.
                        During fiscal 1996, 1995 and 1994, the Company  received
                        payments   of   $875,000,    $777,000   and    $680,000,
                        respectively,  for the sales shortfall  corresponding to
                        the contract  years ended  December  31, 1995,  1994 and
                        1993,  respectively.  These receipts are included in net
                        sales.  As of June  28,  1996,  there  are no  remaining
                        payments scheduled to be received.

(5)  Long-Term Debt:

            The composition of long-term debt is as follows:

                                                      June 28,   June 30,
                                                        1996       1995
                                                      --------   --------
                                                     (amounts in thousands)

      Revolving credit loan, bearing interest
      at a rate of 10%, secured by assets with
      a net book value of approximately $13,500        $  --      $ 1,800

      Unsecured subordinated note payable on
      July 19, 2001, bearing interest at 10%
      Convertible into 100,000 share of common
      stock at a conversion price of $2.50 per share       750        750

      Installment  notes payable through 2004,
      bearing  interest  ranging from 8.0% to
      9.5% Secured by assets with net book value of
      approximately $321                                   116        128
                                                       -------    -------
                                                           866      2,678
      Less current portion                                 (13)      --
                                                       -------    -------

      Long-term debt                                   $   853    $ 2,678
                                                       =======    =======

                                       27






            The Company is a party to a Revolving Credit Loan Agreement with The
            Chase Manhattan Bank (formerly  Chemical  Bank),  which, at June 28,
            1996,  entitled the Company to have outstanding  borrowings of up to
            $5,600,000,  reducing by $400,000 each calendar quarter  thereafter.
            At June 28, 1996,  there were no  outstanding  borrowings  under the
            revolving loan facility and at June 30, 1995 outstanding  borrowings
            were $1.8 million.  Loans bear interest  equal to (a) the greater of
            1% above the bank's prime rate,  2% above a  certificate  of deposit
            rate or 1.5% in excess of a federal  funds  rate or (b) 3% above the
            LIBOR rate for periods selected by the Company.  A commitment fee of
            1/4 of 1% is payable on the unused portion of the bank's commitment.
            The loan is secured primarily by the Company's  accounts  receivable
            and the Company's  continental  United States assets.  The Revolving
            Credit Loan Agreement requires the Company to maintain a minimum net
            worth of  $17,500,000  in fiscal  1996 and  $20,000,000  thereafter,
            current ratio of 1.25 through  fiscal 1997 and 1.50  thereafter  and
            debt  service  ratio of 1.35 and maximum  ratio of debt to equity of
            1.0,  all as  defined,  limits  capital  expenditures  generally  to
            $3,500,000  per annum and lease  obligations  to $400,000  per annum
            (excluding rentals for the Company's  Dominican Republic  facilities
            and the  Company's  equipment  lease  with  PRC,  each of  which  is
            discussed  in Note 11).  In  addition,  the  Company may not incur a
            consolidated  net  loss  for any two  fiscal  quarters  in any  four
            consecutive  quarters and may not pay cash  dividends or  repurchase
            capital stock without the consent of the bank.

            Future minimum payments for long term debt are as follows:

            Fiscal year                                              Amount

            1997                                                 $   13,000
            1998                                                     14,000
            1999                                                     15,000
            2000                                                     17,000
            2001                                                    768,000
            Thereafter                                               39,000
                                                                 ----------

            Total minimum payments:                                 866,000

            Less:  current portion                                 ( 13,000)
                                                                 ----------
                                                                 $  853,000
                                                                 ==========


(6)         Obligation under capital leases:

            The Company leases equipment and vehicles for its operations.  These
            leases have been capitalized using interest rates ranging from 8.30%
            to  22.00%.  Future  minimum  payments  under  these  leases  are as
            follows:


                                       28




            Fiscal year                                              Amount

            1997                                                 $  489,000
            1998                                                    477,000
            1999                                                    478,000
            2000                                                    433,000
            2001                                                    285,000
            Thereafter                                              139,000
                                                                 -----------

            Total minimum
              lease payments:                                     2,301,000

            Less:  Amount
               representing interest                               (428,000)
                                                                 -----------

            Present value of
              net minimum lease payments                          1,873,000

            Less: Current portion of obligations
              under capital lease                                   (350,000)
                                                                 -----------

                                                                 $ 1,523,000
                                                                 ===========





(7)         Income taxes:

            The  Company's  policy  is to  provide  for  income  taxes  based on
            reported  income,  adjusted for differences that are not expected to
            ever enter into the computation of taxes under applicable tax laws.

            Net income from  Puerto Rico  operations,  as  determined  under the
            provisions of Section 936 of the U.S.  Internal Revenue Code, is not
            subject to U.S. federal income taxes.  However,  beginning in fiscal
            1995 the  Revenue  Reconciliation  Act of 1993  limits the amount of
            allowable  credit to a percentage of the qualified  wages and fringe
            benefits for services  performed in Puerto Rico and  depreciation in
            Puerto  Rico,  as defined  (since the  Company  has not  elected the
            alternative  percentage  limit).  Based on its fiscal 1996 levels of
            qualified  wages,  fringe benefits and  depreciation in Puerto Rico,
            the  Company's   economic   activity  based  credit   limitation  is
            approximately  $3,091,000  per  annum.  The  amount of the  economic
            activity  based Section 936 credit  limitation  available for fiscal
            1996 will be sufficient to offset the United States  federal  income
            tax on Puerto Rico source income for the Company's 1996 fiscal year,
            as  computed  after  utilization  of  the  Company's  available  net
            operating loss carry-forwards of approximately $334,000.

            Legislation   included  in  the  Minimum  Wage/Small   Business  Job
            Protection Act of 1996, enacted August 20, 1996, repeals the Section
            936 credit for taxable  years  beginning  after  December  31, 1995.
            However,  since the Company's Section 936 election was in effect for
            its tax year that  includes  October  13,  1995,  it is  eligible to
            continue  to claim a Section 936 credit for an  additional  10 years
            under a special  grandfather rule. If the Company adds a substantial
            new line of business after October 13, 1995, the Company would cease
            to be 
                                       29




            eligible to claim the Section 936 credit  beginning with the taxable
            year in which  such new  line of  business  is  added.  Because  the
            Company uses the economic  activity  limitation,  possession  income
            eligible for the Section 936 credit in any tax year beginning  after
            December  31,  2001 and  before  January 1, 2006 is subject to a cap
            equal to the Company's average inflation-adjusted  possession income
            for the three of the five most recent  years ending  before  October
            14, 1995  determined  by excluding  the years in which the Company's
            adjusted  possession  income was the highest and the lowest. In lieu
            of using a five-year  period to determine the base period years, the
            Company  may  elect to use its last  tax  year  ending  in 1992 or a
            deemed  taxable  year  which  includes  the first ten  months of the
            calendar year 1995.  The Company's  Section 936 credit for each year
            during the  grandfather  period would  continue to be subject to the
            economic activity  limitation (as discussed above). This legislation
            is  effective  for the  Company's  1997  fiscal  year.  Based on the
            Company's current level of possession income and business plans, the
            Company  believes  that it will be  eligible  to claim a Section 936
            credit under the grandfather rule discussed above.

            The  Company has  exemptions  until June 2009 for Puerto Rico income
            tax and Puerto Rico property tax purposes. The level of exemption is
            90% for all purposes. The Company has substantial net operating loss
            carryforwards  available through fiscal 1998 to offset any remaining
            Puerto  Rico  taxable  income.  There  are no  Puerto  Rican tax law
            provisions  which limit the  Company's  ability to utilize  such net
            operating  loss  carryforwards.  Furthermore,  the Company's  United
            States  based  subsidiary  operating  in the  Dominican  Republic is
            exempt from taxation in that country.

            In each of the years in the  three-year  period ended June 28, 1996,
            the Company's U.S. based  subsidiaries  either  generated  operating
            losses or had net operating loss  carryforwards  available to offset
            taxable  income;  therefore,  for  each of these  years  there is no
            federal income tax provision.

            As long as the  Company's  election  under Section 936 is in effect,
            the Company cannot be included in a consolidated  federal income tax
            return with its subsidiaries.  As a result, losses from subsidiaries
            cannot be used to offset the Company's income and vice versa.

            The Company's federal income tax liability is the greater of the tax
            computed  using  either the  regular  tax  method or an  alternative
            minimum tax method (AMT).  Under the AMT method only 90% of the U.S.
            based  subsidiaries'  taxable  income can be offset by net operating
            loss  carryforwards.  To date, the U.S.  subsidiaries  have not been
            subject to AMT.

            At June 28, 1996, the Company had net operating  loss  carryforwards
            aggregating  approximately  $15,460,000  which  expire  periodically
            through 2006 and, along with its subsidiaries,  had consolidated net
            operating loss carryforwards  aggregating  approximately $25,540,000
            which  expire  periodically  through  2011 and general  business tax
            credit   carryforwards  of   approximately   $322,000  which  expire
            periodically  through  2001.  As a result of the  private  placement
            described in Note 9, there has been an  "ownership  change",  within
            the  meaning of Section  382 of the Code,  which  limits the maximum
            amount of net operating loss and tax credit equivalent carryforwards
            which may be  utilized  in any year (and which is utilized to offset
            income prior to the utilization of a credit  available under Section
            936  of the  Code)  is  approximately  $334,000  per  year  for  the
            possessions  corporation and approximately $380,000 per year for the
            United States subsidiaries.  The effect of the "ownership change" is
            somewhat  mitigated  with  respect to the Company as a result of its
            Section 936  election  since  United  States  federal  income tax is
            payable  only to the extent such 

                                                                             30




            tax exceeds the  Company's  Section 936  credit.  In  addition,  net
            operating losses generated  subsequent to the "ownership change" are
            not subject to limitations and may therefore be fully  utilized.  As
            of June 28, 1996,  the  Company's  United States  subsidiaries  have
            approximately $3,453,000 of net operating losses that were generated
            subsequent to the  "ownership  change" and remain  available for use
            through 2010. In addition,  the Company's United States subsidiaries
            have available approximately $1,470,000 in unused Section 382 annual
            net operating loss limitation carryforwards.  

            The Company  recognizes income tax benefits for loss  carryforwards,
            credit carryforwards and certain temporary differences for which tax
            benefits  have  not  previously  been  recorded.  The  tax  benefits
            recognized  must be  reduced  by a  valuation  allowance  in certain
            circumstances.

            Effective  June 26,  1993,  the  beginning  of the first  quarter of
            fiscal 1994,  the Company  adopted the  provisions  of SFAS No. 109,
            Accounting for Income Taxes. As of such date, no financial statement
            benefit was recognized for the net operating loss  carryforwards due
            to  "ownership  change"  limitations,  the  fact  that  carryforward
            allocations  to Section  936  income  provide  no tax  benefits  and
            uncertainty   as  to  the   realization  of  any  tax  benefit  from
            carryforwards of loss-generating U.S. based subsidiaries.

            Temporary  differences  between  income tax and financial  reporting
            assets and liabilities  (primarily  inventory valuation  allowances,
            property  and  equipment  and  accrued  employee  benefits)  and net
            operating loss carryforwards give rise to deferred tax assets in the
            amount of approximately $3,872,000 for which an offsetting valuation
            allowance has been provided due to the  uncertainty of realizing any
            benefit in the future.


(8)         Common stock:

            The  Company  is  authorized  to issue  30,000,000  shares of Common
            Stock,  10,000,000  shares  of Class B Stock and  100,000  shares of
            Class C Stock.

            On  September  27,  1995,  321,284  shares  of  Class B  Stock  were
            converted into Common Stock  resulting in a reduction in outstanding
            Class B Stock  to a level  that  all  remaining  Class B Stock  were
            automatically converted into Common Stock.

            The  Class C Stock  is  issuable  to  management  employees  who are
            residents  of  Puerto  Rico.  The  shares  may  be  redeemed  at the
            discretion of the Company at $.01 per share.  There are no shares of
            Class C Stock issued.

            Employee stock option plans

            The Company's  1995 Stock Option Plan (the "1995 Plan")  permits the
            Board  of  Directors  or  Compensation  Committee  of the  Board  of
            Directors to grant,  until  September  2005,  options to  employees,
            officers and  consultants to purchase up to 500,000  shares.  Option
            terms  (not to exceed 10 years),  exercise  prices (at least 100% of
            the fair market value of the  Company's  Common Stock on the date of
            grant)  and  exercise   dates  are   determined   by  the  Board  or
            Compensation  Committee.  Options  are also  outstanding  under  the
            Company's  1983 Stock  Option  Incentive  Plan and 1986 Stock Option
            Plan, although no further options may be granted under these plans.




                                       31




            A summary of activity  under the  employee  stock  option  plans and
            information  relating to shares subject to option under the employee
            stock option plans for the years ended June 28, 1996,  June 30, 1995
            and June 24, 1994 follows:



                                                  June 28, 1996 June 30, 1995 June 24, 1994
                                                     ----------    ----------    ----------
                                                                               
Shares under option at beginning of period            1,269,387       501,415       454,595
Options granted during period                           113,200       868,000       150,000
Options exercised during period                         (80,380)      (94,028)      (62,280)
Options canceled/expired during period                  (64,000)       (6,000)      (40,900)
                                                     ----------    ----------    ----------
Shares under option at end of period                  1,238,207     1,269,387       501,415
                                                     ==========    ==========    ==========

Options exercisable at end of period                    501,454       336,634       318,915
Shares available for future grant at end of period      469,000       126,257       138,257
Exercise price per share for options exercised
   during period                                     $2.50-6.09    $2.50-4.63    $2.50-5.31
Exercise price per share for options outstanding
   at end of period                                  $2.50-9.69    $2.50-9.69    $2.50-9.69


            Other Options Granted

            The Company granted to the holder of its unsecured subordinated note
            (see Note 5) an option to  purchase  up to 100,000  shares of Common
            Stock on or before July 18, 2001 at $2.50 per share.  This option is
            non-transferable  and  non-assignable  and can be  cancelled  by the
            Company prior to its expiration  if, with the prior written  consent
            of the note holder, the note is repaid.

            In October 1995, a firm which provided  financial  public  relations
            services to the Company  exercised  an option,  which was granted in
            1992, to purchase  50,000 shares of Common Stock at $4.125 per share
            and  continues  to hold an option  to  purchase  up to a maximum  of
            150,000 shares of Common Stock on or before August 31, 1997 at $7.50
            per share.

            On December 6, 1995,  stockholders  approved  amendments to the 1994
            Non-Employee  Director  Stock Option Plan,  covering an aggregate of
            200,000  shares of Common Stock,  which provided (i) that the number
            of shares of Common Stock subject to the automatic  grant of options
            provided  for in the  Non-Employee  Director  Plan be  increased  to
            10,000 shares from 5,000 shares; (ii) all previously granted options
            and  all  options  granted  in the  future  under  the  Non-Employee
            Director Plan vest in full immediately following their grant in lieu
            of annual  vesting  at the rate of 25% per  annum on the first  four
            anniversaries of the date of grant; (iii) the term of all previously
            granted  options  and all  options  granted in the future  under the
            Non-Employee  Director  Plan be for a term of ten  years  in lieu of
            five years;  and (iv) the period  following  termination  of service
            during which an Outside  Director may exercise an option  previously
            granted or granted in the future  shall be twelve  months in lieu of
            three months,  except that an option shall  automatically  terminate
            upon  cessation  of service as an Outside  Director  for cause (such
            twelve  month  period  being the same  period  following  an Outside
            Director's  death  or  disability  during  which  an  option  may be
            exercised).

            See also Note 9 with respect to certain options granted and warrants
            issued as part of the Private Placement.

                                       32





(9)         Preferred stock:

            The  Company  is  authorized  to issue  up to  1,000,000  shares  of
            Preferred  Stock in series,  with each series  having  such  powers,
            rights,  preferences,  qualifications and restrictions as determined
            by the  Board  of  Directors.  At June 28,  1996,  the  Company  had
            authorized  100,000  shares  of  Series  A  Cumulative   Convertible
            Redeemable Preferred Stock ("Series A Preferred Stock"), of which no
            shares  were  outstanding.  During the 1996  fiscal  year all 27,626
            shares were  redeemed by the Company for the  liquidation  value and
            required redemption amount of $2,763,000.

(10)        Private placement:

            Effective  August  7,  1992,  following  stockholder  approval,  the
            Company completed a private placement of 2,200,000 units (originally
            5,500,000 units, reverse split on a 1 for 2.5 basis in April of 1994
            to  2,200,000  units) of the  Company's  securities,  consisting  of
            2,200,000 shares of Common Stock and 2,200,000 Common Stock Purchase
            Warrants to purchase a like number of shares of Common  Stock during
            a  three-year  period at an exercise  price of $5.00 per share.  The
            Common  Stock  and  the  Common   Stock   Purchase   Warrants   have
            registration  rights.  The amount placed included  400,000 shares of
            Common Stock and Common Stock Purchase  Warrants  issued in exchange
            for all of the  Company's  Series B  Preferred  Stock which had been
            purchased  in February  1992 for  $1,000,000  by Alfred J. Roach and
            Timothy J. Roach, officers,  directors and principal stockholders of
            the Company, and another employee of the Company.  Except therefore,
            the  privately   placed   securities  were  sold  to  investors  not
            previously affiliated with the Company.

            The  Company  also  granted to  certain  designee  employees  of the
            private  placement  selling  agent,  options  to  purchase  in units
            ("UPOs") one share and one warrant,  256,000  shares of Common Stock
            and  Common  Stock  Purchase  Warrants  at a price  of  $2.833.  The
            placement agent received 4% of all proceeds  received by the Company
            in the private placement and from the exercise of certain warrants.

            During fiscal 1995,  Common Stock Purchase  Warrants and UPOs issued
            in the private  placement  were  exercised for  1,582,000  shares of
            Common  Stock.  Net  proceeds  to the  Company  from such  exercises
            aggregated  approximately   $7,100,000.   During  fiscal  1996,  the
            remaining Common Stock Purchase Warrants and UPOs were exercised for
            1,130,000 shares of Common Stock and the Company received additional
            net proceeds of approximately $5,500,000.

            In addition, in 1992 the Company entered into a Consulting Agreement
            with  WinStar  Services,  Inc.  ("WinStar"),  for WinStar to provide
            financial  consulting  services to the Company through,  as amended,
            July  31,  1995,  including   identifying  and  analyzing  potential
            acquisitions and mergers, and evaluating  potential  investments and
            other  financing  arrangements.  For its services  WinStar  received
            $7,500  per month  and  $80,000  in  connection  with the  Company's
            entering into the Revolving  Credit Loan  Agreement in January 1995.
            In connection with the consulting arrangement, the Company issued to
            WinStar options to purchase an aggregate of 400,000 shares of Common
            Stock,  of which options to purchase  320,000  shares were exercised
            during fiscal 1996 for an aggregate of $1,712,500 by three employees
            of WinStar (to whom the options had been  transferred),  two of whom
            are directors of the Company.


                                       33




            The Company filed a registration  statement related to the resale of
            the Common Stock issued in its August 1992  private  placement,  the
            Common Stock issued upon exercise of Warrants,  UPOs and the options
            granted to WinStar.  The registration  statement became effective in
            August 1994.

            Other warrants, for the purchase of 60,000 shares of Common Stock at
            an exercise  price of $6.56 per share and  expiring in August  1998,
            have been issued for consulting services.


(11)       Significant customers, export sales and foreign components of income:

            Significant customers

            The following customers accounted for more than 10% of the Company's
            consolidated  revenues  during  one or more of the  years  presented
            below:


                                                   Percentage of Net Sales
                                                       for Year Ended
                                              --------------------------------
                                               June 28,    June 30,     June 24,
                                                 1996        1995         1994
                                              --------------------------------

                  BellSouth Corporation            *           *          11%
                                                                        
                  Keptel, Inc.                    12%          *           *
                                                                        
                  Siecor Corporation              26%         30%         34%
                                                                        
                  Telesector Resources Group      15%         13%         14%
                  (a subsidiary of  NYNEX)                              
                                                                        

                  *  denotes less than 10% for that year.           


            Export sales

            For each of the three years  ended June 28,  1996 export  sales were
            less than 10% of consolidated net sales.


            Foreign components of income

            Certain  subsidiaries  and components of the Company operate outside
            the United  States and Puerto Rico.  The net profit  earned by these
            subsidiaries is not material relative to the Company's  consolidated
            net profit.

                                       34





(12)        Commitments and contingencies and related party transactions:

            The Company  leases real property and equipment  with terms expiring
            through 2004.  Substantially all of the real property leases contain
            escalation  clauses  related to  increases  in property  taxes.  The
            leases require  minimum annual  rentals,  exclusive of real property
            taxes, as follows:  approximately  $84,000 in 1997, $83,000 in 1998,
            $23,000  in 1999,  $19,000  in  2000,  $19,000  in 2001 and  $80,000
            thereafter.

            On February 1, 1994, the Company entered into an agreement to extend
            the  term of the  lease  for its  Dominican  Republic  manufacturing
            facilities  to November 1998 at the same base rental as in effect at
            June  25,  1993.  In  connection  therewith,  the  Company  advanced
            approximately  $634,000  toward the  construction of an annex to two
            existing  buildings  that continue to be leased.  The annex replaced
            two other  buildings  leased and occupied by the Company in the same
            industrial  park. The total space occupied by the Company  increased
            to approximately 73,000 from 70,000 square feet. The amount advanced
            for construction is being offset against future rentals.

            Since fiscal year 1982, the Company has leased equipment from PRC, a
            corporation  owned by the  Chairman of the Board of Directors of the
            Company.  As  required  by a loan  restructuring  in July 1991,  all
            leases  with PRC were  replaced  by an  agreement  to lease  certain
            equipment as a group at the rate of $200,000 per year. The lease was
            amended in February  1993 to extend its term until July 17, 1996 and
            provide for extensions  until July 17, 1999 and July 17, 2001 unless
            cancelled by either party upon notice prior to the scheduled renewal
            period,  with  rentals at the rate of $200,000  for each year of the
            lease.  At June 28,  1996,  accrued  rent owed under this  agreement
            totalled $100,000 which was subsequently paid.  Although neither the
            Company nor PRC is  obligated  to renew the  equipment  lease beyond
            July 17, 1996, it is the Company's intention to seek renewals of the
            equipment lease for at least the next five years.

            The  equipment  under lease from PRC was purchased by PRC at various
            times since 1982 when the Company began leasing  equipment from PRC.
            The Company is advised that PRC employs a depreciation schedule that
            fully  depreciates  assets over a maximum of 10 years or the asset's
            useful  life,  whichever is shorter,  and that the original  cost of
            assets under lease to the Company at June 28, 1996 was approximately
            $2,803,000 with a current carrying value of approximately  $195,000.
            All equipment  under lease has been of good quality and most, if not
            all,  equipment  is expected to remain  usable by the Company for at
            least five more years. From time to time, new purchases of equipment
            by PRC may replace or be added to the equipment  under lease.  It is
            both the Company's and PRC's  intention that these purchases will be
            to  maintain  the  level of  performance  of the  equipment  and not
            increase the rentals paid by the Company.

            Rental expense,  including property taxes, for fiscal 1996, 1995 and
            1994   was   approximately   $636,000,    $613,000   and   $556,000,
            respectively, including $200,000 each year relating to the equipment
            leases with PRC.



                                       35





(13)        Accrued liabilities:

            Accrued liabilities consist of the following:
                                                        June 28,      June 30,
                                                            1996         1995
                                                        --------      --------
                                                         (amounts in thousands)

            Payroll, incentive and vacation                $ 603         $ 532
            Accrued payroll taxes                            153           141
            Legal and professional fees                      113           400
            Accrued rent                                     100           201
            Other                                             68           339
                                                        --------      --------
                                                         $ 1,037       $ 1,613
                                                        ========      ========




(14)        Quarterly Results (unaudited):

            The following table reflects the unaudited  quarterly results of the
            Company for the fiscal years ended June 28, 1996 and June 30, 1995:



                                                                                            Fully
                                                                                Primary     Diluted
                                                      Operating                 Net Profit  Net Profit
                       Net Sales      Gross Profit      Income     Net Profit   Per Share   Per Share
                       ---------      ------------      ------     ----------   ---------   ---------
                                                                              
Quarter Ended
September 29, 1995   $ 9,600,000        2,566,000   $   448,000   $   439,000   $   0.06$   0.06
December 29,1995      11,241,000        3,111,000       955,000       895,000       0.12    0.11
March 29, 1996        12,136,000(1)     4,190,000     1,852,000     1,781,000       0.23    0.22
June 28, 1996         11,536,000        2,690,000       601,000       622,000       0.08    0.08

Quarter Ended
September 30, 1994   $10,456,000        3,115,000   $   700,000   $   536,000   $   0.10$   0.10
December 30, 1994     10,661,000        3,177,000       760,000       607,000       0.11    0.11
March 31, 1995        11,502,000(1)     4,001,000     1,579,000     1,426,000       0.22    0.21
June 30, 1995         11,211,000        2,755,000       563,000       373,000       0.09    0.09


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


(1)   Includes payments received from AT&T of $875,000 and $777,000 in the third
      quarter of fiscal 1996 and 1995, respectively, for shortfalls of purchases
      by AT&T from the Company under the Company's  1988 Agreement with AT&T. No
      further payments will be made under this agreement. (See Note 3.)


ITEM 9.     DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

            Not applicable.


                                       36





                                    PART III

            The  information  called for by Part III (Items 10, 11, 12 and 13 of
Form 10-K) is incorporated herein by reference to such information which will be
contained in the Company's  Proxy  Statement to be filed  pursuant to Regulation
14A of the  Securities  Exchange Act of 1934 with respect to the Company's  1996
Annual Meeting of Stockholders.


                                     PART IV

ITEM 14.    EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORT ON FORM 8-K

            (a)         1.  Financial Statements

                        The Consolidated Financial Statements of TII Industries,
                        Inc.  and  subsidiaries  are  included in Item 8 of this
                        report, at which point an Index thereof also appears.

                        2.  Financial Statement Schedules

                        Report of Independent Public Accountants on 
                         Schedules                                          S-1

                        Schedule III - Valuation and Qualifying Accounts    S-2




                                       37




                        3.  Exhibits

Exhibit Number                      Description
- --------------                      -----------

3(a)(1)           Restated Certificate of Incorporation of the Company, as filed
                  with  the  Secretary  of State of the  State  of  Delaware  on
                  December  18,  1978.  Incorporated  by  reference  to  Exhibit
                  3(a)(1) to the  Company's  Annual  Report on Form 10-K for the
                  fiscal year ended June 24, 1994 (File No. 1-8048).

3(a)(2)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware   on  January  22,   1980.
                  Incorporated  by reference to Exhibit 3(a)(2) to the Company's
                  Annual  Report on Form 10-K for the fiscal year ended June 24,
                  1994 (File No. 1-8048).

3(a)(3)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State of the State of Delaware on June 23, 1981.  Incorporated
                  by reference to Exhibit 3(a)(3) to the Company's Annual Report
                  on Form 10-K for the fiscal year ended June 24, 1994 (File No.
                  1-8048).

3(a)(4)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of   Delaware   on  December  4,  1981.
                  Incorporated  by reference to Exhibit 3(a)(4) to the Company's
                  Annual  Report on Form 10-K for the fiscal year ended June 24,
                  1994 (File No. 1-8048).

3(a)(5)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware  on  December   11,  1986.
                  Incorporated  by reference to Exhibit 3(a)(5) to the Company's
                  Registration Statement on Form S-8 (File No. 33-11149).

3(a)(6)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware  on  December   16,  1987.
                  Incorporated  by reference  to Exhibit  4.06 to the  Company's
                  Registration Statement on Form S-8 (File No. 33-53180).

3(a)(7)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware   on  January  10,   1990.
                  Incorporated  by reference to Exhibit 4(c)(7) to the Company's
                  Registration Statement on Form S-8 (File No. 33-37310).

3(a)(8)(A)        Certificate  of  Designations  with  respect to the  Company's
                  Series A Cumulative Convertible Redeemable Preferred Stock, as
                  filed with the  Secretary of State of the State of Delaware on
                  July 9, 1991.  Incorporated by reference to Exhibit 4(b)(3) to
                  the Company's Current Report on Form 8-K for the month of July
                  1991 (File No. 1- 8048).

3(a)(8)(B)        Certificate of Amendment to Certificate of  Designations  with
                  respect  to the  Company's  Series  A  Cumulative  Convertible
                  Redeemable  Preferred  Stock,  as filed with the  Secretary of
                  State of the State of Delaware on March 2, 1993.  Incorporated
                  by reference to Exhibit 4 to the Company's Quarterly Report on
                  Form  10-Q for the  quarter  ended  March 26,  1993  (File No.
                  1-8048).


                                       38




Exhibit Number                      Description
- --------------                      -----------

3(a)(9)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company as filed with the  Secretary  of
                  State of the State of Delaware on April 25, 1994. Incorporated
                  by  reference  to Exhibit  4.01(j) to  Amendment  No. 2 to the
                  Company's   Registration  Statement  on  Form  S-3  (File  No.
                  33-64980).

3(b)              By-laws of the Company, as amended.  Incorporated by reference
                  to  Exhibit  4.02  to  Amendment   No.  1  to  the   Company's
                  Registration Statement on Form S-3 (File No. 33-64980).

4(a)(1)(A)        Revolving  Credit Loan Agreement  dated January 31, 1995 among
                  TII  International,  Inc.  ("International"),  the Company and
                  Chemical  Bank (the  "Bank").  Incorporated  by  reference  to
                  Exhibit  4.1(a) to the  Company's  Current  Report on Form 8-K
                  dated January 31, 1995 (date of earliest event reported) (File
                  No. 1-8048).

4(a)(1)(B)        First  Amendment  dated as of August 3, 1995 to the  Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.  Incorporated by reference to Exhibit 4 (a)(1)(B) to the
                  Company's Annual Report on Form 10-K for the fiscal year ended
                  June 30, 1995 (File No. 1-8048).

4(a)(1)(C)*       Second  Amendment  dated  as  of  November  10,  1995  to  the
                  Revolving  Credit Agreement among  International,  the Company
                  and the Bank.

4(a)(1)(D)*       Third Amendment dated as of December 27, 1995 to the Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.

4(a)(2)           Joint and Several  Guaranty of Payment  dated January 31, 1995
                  executed  in  favor  of  the  Bank  by  the  Company  and  TII
                  Industries NC, Inc., TII  Dominicana,  Inc., TII  Electronics,
                  Inc.,  Ditel,  Inc., TII  Corporation  and  Telecommunications
                  Industries,  Inc.,  direct  or  indirect  subsidiaries  of the
                  Company.  Incorporated  by reference to Exhibit  4.1(b) to the
                  Company's  Current  Report on Form 8-K dated  January 31, 1995
                  (date of earliest event reported) (File No. 1-8048).

4(a)(3)           Pledge Agreement dated January 31, 1995 between  International
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(c) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).

4(a)(4)           Security  Agreement dated January 31, 1995 between the Company
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(d) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).

4(a)(5)           Assignment of Accounts Receivable  Agreement dated January 31,
                  1995   executed   by  the   Company  in  favor  of  the  Bank.
                  Incorporated  by reference to Exhibit  4.1(e) to the Company's
                  Current  Report on Form 8-K dated  January  31,  1995 (date of
                  earliest event reported) (File No. 1-8048).

4(a)(6)           Stock  Pledge  Agreement  dated  January 31, 1995  between the
                  Company and the Bank.  Incorporated  by  reference  to Exhibit
                  4.1(f)  to the  Company's  Current  Report  on Form 8-K  dated
                  January 31, 1995 (date of earliest event  reported)  (File No.
                  1-8048).


                                       39




Exhibit Number                      Description
- --------------                      -----------

4(a)(7)           Security Agreement dated January 31, 1995 between Ditel, Inc.,
                  an  indirect   subsidiary  of  the  Company,   and  the  Bank.
                  Incorporated  by reference to Exhibit  4.1(g) to the Company's
                  Current  Report on Form 8-K dated  January  31,  1995 (date of
                  earliest event reported) (File No. 1-8048).

10(a)(1)*+        1983 Employee  Incentive Stock Option Plan of the Company,  as
                  amended.

10(a)(2)*+        1986 Stock Option Plan of the Company, as amended.

10(a)(3)+         1994  Non-Employee  Director  Stock Option  Plan,  as amended.
                  Incorporated  by reference to Exhibit  99.01 to the  Company's
                  Registration Statement on Form S-8, No. 33-64965.

10(a)(4)*+        1995 Stock Option Plan of the Company.

10(b)(1)+         Employment  Agreement dated August 7, 1992 between the Company
                  and Timothy J. Roach.  Incorporated  by  reference  to Exhibit
                  10(b)(66) to the Company's  Current Report on Form 8-K for the
                  month of August 1992 (File No. 1-8048).

10(c)(1)(A)+      Consulting  Agreement  dated June 2, 1992  between the Company
                  and  WinStar  Services,  Inc.  Incorporated  by  reference  to
                  Exhibit  10(b)(63) to the Company's Current Report on Form 8-K
                  for the month of August 1992 (File No. 1-8048).

10(c)(1)(B)+      Letter  Agreement dated September 21, 1993 between the Company
                  and  WinStar  Services,  Inc.  Incorporated  by  reference  to
                  Exhibit  10(b)(63)(ii)  to the Company's Annual Report on Form
                  10-K for the  fiscal  year  ended  June 25,  1993 (File No. 1-
                  8048).

10(c)(1)(C)+      Letter  Agreement dated September 14, 1994 between the Company
                  and  WinStar  Services,  Inc.  Incorporated  by  reference  to
                  Exhibit  10(b)(63)(iii) to the Company's Annual Report on Form
                  10-K for the  fiscal  year  ended  June 24,  1994 (File No. 1-
                  8048).

10(c)(2)+         Form of Options issued to WinStar  Services,  Inc. Included as
                  Exhibit  4(b)(8) to the Company's  Current  Report on Form 8-K
                  for the month of August 1992 (File No. 1- 8048).

10(d)(1)(A)+      Equipment Lease dated July 18, 1991 between PRC Leasing,  Inc.
                  ("PRC") and the Company.  Incorporated by reference to Exhibit
                  10(b)(57) to the Company's  Current Report on Form 8-K for the
                  month of July 1991 (File No. 1-8048).

10(d)(1)(B)+      Amendment  dated July 18, 1992 to  Equipment  Lease dated July
                  18,  1991  between  the  Company  and  PRC.   Incorporated  by
                  reference to Exhibit  10(b)(67) to the Company's Annual Report
                  on Form 10-K for the fiscal year ended June 25, 1993 (File No.
                  1- 8048).

10(d)(1)(C)+      Second  Amendment  dated February 25, 1993 to Equipment  Lease
                  dated July 18, 1991 between the Company and PRC.  Incorporated
                  by  reference  to Exhibit  10(b)(7)  to the  Company's  Annual
                  Report on Form 10-K for the fiscal  year  ended June 25,  1993
                  (File No. 1-8048).


                                       40




Exhibit Number                      Description
- --------------                      -----------

10(d)(1)(D)       Restated Third  Amendment dated December 14, 1993 to Equipment
                  Lease  dated  July  18,  1991  between  the  Company  and PRC.
                  Incorporated  by reference to Exhibit 4(d) to Amendment  No. 2
                  to the  Schedule  13D  filed by  Alfred  J.  Roach  (File  No.
                  1-8048).

10(e)(1)(A)       Finance Agreement dated June 26, 1991 between Overseas Private
                  Investment Corporation ("OPIC") and the Company.  Incorporated
                  by reference to Exhibit  10(b)(53)  to the  Company's  Current
                  Report  on Form 8-K for the  month of  August  1992  (File No.
                  1-8048).

10(e)(1)(B)       Amendment dated July 18, 1991 to Finance  Agreement dated June
                  26,  1991  between  OPIC  and  the  Company.  Incorporated  by
                  reference to Exhibit 10(b)(56) to the Company's Current Report
                  on Form 8-K for the month of August 1992 (File No. 1- 8048).

10(e)(1)(C)       Letter  Agreement  dated July 18, 1991 between the Company and
                  OPIC.  Incorporated  by reference to Exhibit  10(b)(62) to the
                  Company's  Current  Report  on Form 8-K for the  month of July
                  1991 (File No. 1-8048).

10(e)(2)          Promissory  Note dated July 19, 1991 for the principal  amount
                  of  $750,000  issued by the Company to OPIC.  Incorporated  by
                  reference to Exhibit 10(b)(55) to the Company's Current Report
                  on Form 8-K for the month of July 1991 (File No. 1- 8048).

10(e)(3)          Option to  Purchase  250,000  shares  of  Common  Stock of the
                  Company  granted  to OPIC on July 18,  1991.  Incorporated  by
                  reference to Exhibit  10(a)(3) to the Company's  Annual Report
                  on Form 10-K for the fiscal year ended June 24, 1994 (File No.
                  1-8048).


10(f)(1)          Lease Contract dated December 15, 1989 between the Company and
                  Puerto Rico Industrial  Development  Company.  Incorporated by
                  reference to Exhibit  10(c)(1) to the Company's  Annual Report
                  on Form 10-K for the fiscal year ended June 29, 1990 (File No.
                  1-8048).

10(f)(2)          Consolidated  Contract of Lease Renewal and Construction dated
                  February 1, 1994 between TII Dominicana, Inc., a subsidiary of
                  the Company, and The Industrial Development Corporation of the
                  Dominican  Republic.  Incorporated  by reference to Exhibit 10
                  (g)(2)  to the  Company's  Annual  Report on Form 10-K for the
                  fiscal year ended June 30, 1995 (File No. 1-8048).

11*               Calculation of earnings per share.

                                       41




Exhibit Number                      Description
- --------------                      -----------

22                Subsidiaries  of the  Company.  Incorporated  by  reference to
                  Exhibit 22 to the Company's Annual Report on Form 10-K for the
                  fiscal year ended June 24, 1994.

23*               Consent of independent public accountants.

27                Financial data schedule. (EDGAR version only)
- ------------------

*           Filed  herewith. 

+           Management contract or compensatory plan or arrangement.

(b)         Report on Form 8-K

            No Reports on Form 8-K were filed during the quarter  ended June 28,
1996.

                                       42





                                   UNDERTAKING

            The undersigned  hereby  undertakes to furnish to the Securities and
Exchange  Commission,  upon request,  all constituent  instruments  defining the
rights of holders  of  long-term  debt of the  Registrant  and its  consolidated
subsidiaries not filed herewith. Such instruments have not been filed since none
are, nor are being,  registered  under Section 12 of the Securities and Exchange
Act of 1934 and the total  amount  of  securities  authorized  under any of such
instruments  does not exceed 10% of the total assets of the  Registrant  and its
subsidiaries on a consolidated basis.



                                       43





                                   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.

                                                       TII INDUSTRIES, INC.
                                                    ----------------------------
                                                          (Registrant)



 September 18, 1996                              By /s/     John T. Hyland
- --------------------------                          ----------------------------
                                                   John T. Hyland, Treasurer,
                                                   Vice President-Finance and
                                                   CFO (Principal Financial and
                                                   Accounting Officer)


            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.



 September 18, 1996                                 /s/ Alfred J. Roach
- --------------------------                          ----------------------------
                                                    Alfred J. Roach, Chairman of
                                                    the Board of Directors and
                                                    Director


 September 18, 1996                                 /s/ Timothy J. Roach
- --------------------------                          ----------------------------
                                                    Timothy J. Roach, President
                                                    (Chief Executive Officer) 
                                                    and Director


 September 18, 1996                                 /s/ John T. Hyland, Jr.
- --------------------------                          ----------------------------
                                                    John T. Hyland, Treasurer,
                                                    Vice President-Finance and
                                                    CFO (Principal Financial
                                                    and Accounting Officer)


 September 18, 1996                                 /s/ C. Bruce Barksdale
- --------------------------                          ----------------------------
                                                    C. Bruce Barksdale, Senior 
                                                    Vice President and Director

                                       44





 September 18, 1996                                 /s/ Dorothy Roach
- --------------------------                          ----------------------------
                                                    Dorothy Roach, Secretary
                                                    and Director 


 September 18, 1996                                 /s/ Joseph C. Hogan
- --------------------------                          ----------------------------
                                                    Joseph C. Hogan, Director


 September 18, 1996                                 /s/ James R. Grover, Jr.
- --------------------------                          ----------------------------
                                                    James R. Grover, Jr.,
                                                    Director


 September 18, 1996                                 /s/ William J. Rouhana, Jr.
- --------------------------                          ----------------------------
                                                    William J. Rouhana, Jr.,
                                                    Director


 September 18, 1996                                 /s/ Timothy R. Graham
- --------------------------                          ----------------------------
                                                    Timothy R. Graham, Director


 September 18, 1996                                 /s/ William G. Sharwell
- --------------------------                          ----------------------------
                                                    William G. Sharwell,
                                                    Director

                                       45





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To TII Industries, Inc.:


We have audited, in accordance with generally accepted auditing  standards,  the
consolidated balance sheets of TII Industries,  Inc. and subsidiaries as of June
28, 1996 and June 30, 1995, and related  consolidated  statements of operations,
stockholders'  investment  and cash  flows  for each of the  three  years in the
period  ended  June 28,  1996,  included  in this Form 10-K and have  issued our
report thereon dated September 18, 1996. Our audits were made for the purpose of
forming an  opinion  on the basic  financial  statements  taken as a whole.  The
schedule  for the years ended June 28,  1996,  June 30, 1995 and June 24,  1994,
listed under Item 14(a) of this Form 10-K is the responsibility of the Company's
management,  is  presented  for purposes of complying  with the  Securities  and
Exchange  Commission's rules and is not part of the basic financial  statements.
This  schedule  has been  subjected to the  auditing  procedures  applied in the
audits of the basic financial  statements  and, in our opinion,  fairly state in
all material  respects the  financial  data  required to be set forth therein in
relation to the basic financial statements taken as a whole.


/s/ Arthur Andersen LLP

Arthur Andersen LLP


San Juan, Puerto Rico
September 18, 1996.

Stamp No. 1381558 of the
Puerto Rico Society of
Certified Public Accountants
has been affixed to the
original copy of this report.

                                       S-1





                                                                     SCHEDULE II

                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                  --------------------------------------------

                        VALUATION AND QUALIFYING ACCOUNTS
                  --------------------------------------------




                                                      ADDITIONS         BALANCE
                                      BALANCE AT      CHARGED TO          AT
                                     BEGINNING OF      COST AND         END OF
                                        YEAR           EXPENSES         PERIOD
                                     -----------      ----------      ----------
CLASSIFICATION


    JUNE 28, 1996
       INVENTORY RESERVE              $1,466,000      $  568,000      $2,034,000
                                      ==========      ==========      ==========

    JUNE 30, 1995
       INVENTORY RESERVE              $1,166,000      $  300,000      $1,466,000
                                      ==========      ==========      ==========
                                      
                                      
    JUNE 24, 1994                     $1,066,000      $  100,000      $1,166,000
       INVENTORY RESERVE              ==========      ==========      ==========
                                      

                                       S-2








                              TII INDUSTRIES, INC.



                                   EXHIBITS TO



                           ANNUAL REPORT ON FORM 10-K



                            FOR THE FISCAL YEAR ENDED



                                  JUNE 28, 1996














                                       S-3




                                  EXHIBIT INDEX


Exhibit Number                      Description
- --------------                      -----------

3(a)(1)           Restated Certificate of Incorporation of the Company, as filed
                  with  the  Secretary  of State of the  State  of  Delaware  on
                  December  18,  1978.  Incorporated  by  reference  to  Exhibit
                  3(a)(1) to the  Company's  Annual  Report on Form 10-K for the
                  fiscal year ended June 24, 1994 (File No. 1-8048).

3(a)(2)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware   on  January  22,   1980.
                  Incorporated  by reference to Exhibit 3(a)(2) to the Company's
                  Annual  Report on Form 10-K for the fiscal year ended June 24,
                  1994 (File No. 1-8048).

3(a)(3)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State of the State of Delaware on June 23, 1981.  Incorporated
                  by reference to Exhibit 3(a)(3) to the Company's Annual Report
                  on Form 10-K for the fiscal year ended June 24, 1994 (File No.
                  1-8048).

3(a)(4)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of   Delaware   on  December  4,  1981.
                  Incorporated  by reference to Exhibit 3(a)(4) to the Company's
                  Annual  Report on Form 10-K for the fiscal year ended June 24,
                  1994 (File No. 1-8048).

3(a)(5)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware  on  December   11,  1986.
                  Incorporated  by reference to Exhibit 3(a)(5) to the Company's
                  Registration Statement on Form S-8 (File No. 33-11149).

3(a)(6)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware  on  December   16,  1987.
                  Incorporated  by reference  to Exhibit  4.06 to the  Company's
                  Registration Statement on Form S-8 (File No. 33-53180).

3(a)(7)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company,  as filed with the Secretary of
                  State  of  the  State  of  Delaware   on  January  10,   1990.
                  Incorporated  by reference to Exhibit 4(c)(7) to the Company's
                  Registration Statement on Form S-8 (File No. 33-37310).

3(a)(8)(A)        Certificate  of  Designations  with  respect to the  Company's
                  Series A Cumulative Convertible Redeemable Preferred Stock, as
                  filed with the  Secretary of State of the State of Delaware on
                  July 9, 1991.  Incorporated by reference to Exhibit 4(b)(3) to
                  the Company's Current Report on Form 8-K for the month of July
                  1991 (File No. 1- 8048).

3(a)(8)(B)        Certificate of Amendment to Certificate of  Designations  with
                  respect  to the  Company's  Series  A  Cumulative  Convertible
                  Redeemable  Preferred  Stock,  as filed with the  Secretary of
                  State of the State of Delaware on March 2, 1993.  Incorporated
                  by reference to Exhibit 4 to the Company's Quarterly Report on
                  Form  10-Q for the  quarter  ended  March 26,  1993  (File No.
                  1-8048).


                                       S-4




                                  EXHIBIT INDEX


Exhibit Number                      Description
- --------------                      -----------

3(a)(9)           Certificate   of   Amendment   of  Restated   Certificate   of
                  Incorporation  of the Company as filed with the  Secretary  of
                  State of the State of Delaware on April 25, 1994. Incorporated
                  by  reference  to Exhibit  4.01(j) to  Amendment  No. 2 to the
                  Company's   Registration  Statement  on  Form  S-3  (File  No.
                  33-64980).

3(b)              By-laws of the Company, as amended.  Incorporated by reference
                  to  Exhibit  4.02  to  Amendment   No.  1  to  the   Company's
                  Registration Statement on Form S-3 (File No. 33-64980).

4(a)(1)(A)        Revolving  Credit Loan Agreement  dated January 31, 1995 among
                  TII  International,  Inc.  ("International"),  the Company and
                  Chemical  Bank (the  "Bank").  Incorporated  by  reference  to
                  Exhibit  4.1(a) to the  Company's  Current  Report on Form 8-K
                  dated January 31, 1995 (date of earliest event reported) (File
                  No. 1-8048).

4(a)(1)(B)        First  Amendment  dated as of August 3, 1995 to the  Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.  Incorporated by reference to Exhibit 4 (a)(1)(B) to the
                  Company's Annual Report on Form 10-K for the fiscal year ended
                  June 30, 1995 (File No. 1-8048).

4(a)(1)(C)*       Second  Amendment  dated  as  of  November  10,  1995  to  the
                  Revolving  Credit Agreement among  International,  the Company
                  and the Bank.

4(a)(1)(D)*       Third Amendment dated as of December 27, 1995 to the Revolving
                  Credit  Agreement  among  International,  the  Company and the
                  Bank.

4(a)(2)           Joint and Several  Guaranty of Payment  dated January 31, 1995
                  executed  in  favor  of  the  Bank  by  the  Company  and  TII
                  Industries NC, Inc., TII  Dominicana,  Inc., TII  Electronics,
                  Inc.,  Ditel,  Inc., TII  Corporation  and  Telecommunications
                  Industries,  Inc.,  direct  or  indirect  subsidiaries  of the
                  Company.  Incorporated  by reference to Exhibit  4.1(b) to the
                  Company's  Current  Report on Form 8-K dated  January 31, 1995
                  (date of earliest event reported) (File No. 1-8048).

4(a)(3)           Pledge Agreement dated January 31, 1995 between  International
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(c) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).

4(a)(4)           Security  Agreement dated January 31, 1995 between the Company
                  and the Bank.  Incorporated  by reference to Exhibit 4.1(d) to
                  the  Company's  Current  Report on Form 8-K dated  January 31,
                  1995 (date of earliest event reported) (File No. 1-8048).


                                      S-5




                                  EXHIBIT INDEX


Exhibit Number                      Description
- --------------                      -----------

4(a)(5)           Assignment of Accounts Receivable  Agreement dated January 31,
                  1995   executed   by  the   Company  in  favor  of  the  Bank.
                  Incorporated  by reference to Exhibit  4.1(e) to the Company's
                  Current  Report on Form 8-K dated  January  31,  1995 (date of
                  earliest event reported) (File No. 1-8048).

4(a)(6)           Stock  Pledge  Agreement  dated  January 31, 1995  between the
                  Company and the Bank.  Incorporated  by  reference  to Exhibit
                  4.1(f)  to the  Company's  Current  Report  on Form 8-K  dated
                  January 31, 1995 (date of earliest event  reported)  (File No.
                  1-8048).

4(a)(7)           Security Agreement dated January 31, 1995 between Ditel, Inc.,
                  an  indirect   subsidiary  of  the  Company,   and  the  Bank.
                  Incorporated  by reference to Exhibit  4.1(g) to the Company's
                  Current  Report on Form 8-K dated  January  31,  1995 (date of
                  earliest event reported) (File No. 1-8048).

10(a)(1)*+        1983 Employee  Incentive Stock Option Plan of the Company,  as
                  amended.

10(a)(2)*+        1986 Stock Option Plan of the Company, as amended.

10(a)(3)+         1994  Non-Employee  Director  Stock Option  Plan,  as amended.
                  Incorporated  by reference to Exhibit  99.01 to the  Company's
                  Registration Statement on Form S-8, No. 33-64965.

10(a)(4)*+        1995 Stock Option Plan of the Company.

10(b)(1)+         Employment  Agreement dated August 7, 1992 between the Company
                  and Timothy J. Roach.  Incorporated  by  reference  to Exhibit
                  10(b)(66) to the Company's  Current Report on Form 8-K for the
                  month of August 1992 (File No. 1-8048).

10(c)(1)(A)+      Consulting  Agreement  dated June 2, 1992  between the Company
                  and  WinStar  Services,  Inc.  Incorporated  by  reference  to
                  Exhibit  10(b)(63) to the Company's Current Report on Form 8-K
                  for the month of August 1992 (File No. 1-8048).

10(c)(1)(B)+      Letter  Agreement dated September 21, 1993 between the Company
                  and  WinStar  Services,  Inc.  Incorporated  by  reference  to
                  Exhibit  10(b)(63)(ii)  to the Company's Annual Report on Form
                  10-K for the  fiscal  year  ended  June 25,  1993 (File No. 1-
                  8048).

10(c)(1)(C)+      Letter  Agreement dated September 14, 1994 between the Company
                  and  WinStar  Services,  Inc.  Incorporated  by  reference  to
                  Exhibit  10(b)(63)(iii) to the Company's Annual Report on Form
                  10-K for the  fiscal  year  ended  June 24,  1994 (File No. 1-
                  8048).


                                       S-6




                                  EXHIBIT INDEX


Exhibit Number                      Description
- --------------                      -----------

10(c)(2)+         Form of Options issued to WinStar  Services,  Inc. Included as
                  Exhibit  4(b)(8) to the Company's  Current  Report on Form 8-K
                  for the month of August 1992 (File No. 1- 8048).

10(d)(1)(A)+      Equipment Lease dated July 18, 1991 between PRC Leasing,  Inc.
                  ("PRC") and the Company.  Incorporated by reference to Exhibit
                  10(b)(57) to the Company's  Current Report on Form 8-K for the
                  month of July 1991 (File No. 1-8048).

10(d)(1)(B)+      Amendment  dated July 18, 1992 to  Equipment  Lease dated July
                  18,  1991  between  the  Company  and  PRC.   Incorporated  by
                  reference to Exhibit  10(b)(67) to the Company's Annual Report
                  on Form 10-K for the fiscal year ended June 25, 1993 (File No.
                  1- 8048).

10(d)(1)(C)+      Second  Amendment  dated February 25, 1993 to Equipment  Lease
                  dated July 18, 1991 between the Company and PRC.  Incorporated
                  by  reference  to Exhibit  10(b)(7)  to the  Company's  Annual
                  Report on Form 10-K for the fiscal  year  ended June 25,  1993
                  (File No. 1-8048).

10(d)(1)(D)       Restated Third  Amendment dated December 14, 1993 to Equipment
                  Lease  dated  July  18,  1991  between  the  Company  and PRC.
                  Incorporated  by reference to Exhibit 4(d) to Amendment  No. 2
                  to the  Schedule  13D  filed by  Alfred  J.  Roach  (File  No.
                  1-8048).

10(e)(1)(A)       Finance Agreement dated June 26, 1991 between Overseas Private
                  Investment Corporation ("OPIC") and the Company.  Incorporated
                  by reference to Exhibit  10(b)(53)  to the  Company's  Current
                  Report  on Form 8-K for the  month of  August  1992  (File No.
                  1-8048).

10(e)(1)(B)       Amendment dated July 18, 1991 to Finance  Agreement dated June
                  26,  1991  between  OPIC  and  the  Company.  Incorporated  by
                  reference to Exhibit 10(b)(56) to the Company's Current Report
                  on Form 8-K for the month of August 1992 (File No. 1- 8048).

10(e)(1)(C)       Letter  Agreement  dated July 18, 1991 between the Company and
                  OPIC.  Incorporated  by reference to Exhibit  10(b)(62) to the
                  Company's  Current  Report  on Form 8-K for the  month of July
                  1991 (File No. 1-8048).

10(e)(2)          Promissory  Note dated July 19, 1991 for the principal  amount
                  of  $750,000  issued by the Company to OPIC.  Incorporated  by
                  reference to Exhibit 10(b)(55) to the Company's Current Report
                  on Form 8-K for the month of July 1991 (File No. 1- 8048).


                                      S-7





10(e)(3)          Option to  Purchase  250,000  shares  of  Common  Stock of the
                  Company  granted  to OPIC on July 18,  1991.  Incorporated  by
                  reference to Exhibit  10(a)(3) to the Company's  Annual Report
                  on Form 10-K for the fiscal year ended June 24, 1994 (File No.
                  1-8048).


10(f)(1)          Lease Contract dated December 15, 1989 between the Company and
                  Puerto Rico Industrial  Development  Company.  Incorporated by
                  reference to Exhibit  10(c)(1) to the Company's  Annual Report
                  on Form 10-K for the fiscal year ended June 29, 1990 (File No.
                  1-8048).

10(f)(2)          Consolidated  Contract of Lease Renewal and Construction dated
                  February 1, 1994 between TII Dominicana, Inc., a subsidiary of
                  the Company, and The Industrial Development Corporation of the
                  Dominican  Republic.  Incorporated  by reference to Exhibit 10
                  (g)(2)  to the  Company's  Annual  Report on Form 10-K for the
                  fiscal year ended June 30, 1995 (File No. 1-8048).

11*               Calculation of earnings per share.

22                Subsidiaries  of the  Company.  Incorporated  by  reference to
                  Exhibit 22 to the Company's Annual Report on Form 10-K for the
                  fiscal year ended June 24, 1994.

23*               Consent of independent public accountants.

27                Financial data schedule. (EDGAR version only)
- ------------------

*           Filed  herewith. 
+           Management contract or compensatory plan or arrangement.



                                       S-8