TII INDUSTRIES INC
10-K, 1995-10-02
SWITCHGEAR & SWITCHBOARD APPARATUS
Previous: COLONIAL TRUST IV, 497, 1995-10-02
Next: PRUDENTIAL HIGH YIELD FUND INC, 497, 1995-10-02




                        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 30, 1995

            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.[  ]

       The  aggregate  market  value  of  the  voting  stock  of  the registrant
 outstanding  as  of September 27, 1995 held by non-affiliates of the registrant
 was  approximately  $45,000,000.  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 the Common Stock of the registrant outstanding as
 of  September  27,  1995  was  7,016,758.    The  foregoing gives effect to the
 conversion of all Class B Stock into Common Stock on September 27, 1995.

                       DOCUMENTS INCORPORATED BY REFERENCE

       Portions ofthe registrant's Proxy Statement relating to its 1995 Annual
 Meeting of Stockholders are incorporated by reference into Part III of this
 report. 
                                       <PAGE>





                                      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  seven Regional Bell Operating Companies ("RBOCs") and GTE
 Corporation  ("GTE"),  as  well as original equipment suppliers who sell to the
 global  telcom  marketplace,  which  collectively  service  over 85% of the 140
 million  subscriber lines in the United States, as well as to most of the 1,300
 smaller Telcos.

       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.  

       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  is  a  Delaware  corporation  organized  in 1971 and is the
 successor  to a corporation founded in 1964 by Alfred J. Roach, Chairman of the
 Board  of Directors of the Company.  Unless the context otherwise requires, the
 term  "Company"  as  used  herein  refers  to  TII  Industries,  Inc.  and  its
 subsidiaries.

       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  20  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 both its established
 telecommunications and its new fiber optic product lines.






                                        2<PAGE>





       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 and
 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 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 is embodied in
 its Totel Failsafe  series, combine 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 protector from moisture and industrial pollution.

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

       TII  also  designs,  manufactures  and  markets special purpose models of
 powerline  protectors,  utilizing  the  Company's  gas  tubes  and  solid state
 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 68%,
 76%  and 73% of the Company's net sales during the Company's fiscal years 1995,
 1994 and 1993, 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
 have  also  begun  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
 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

                                        3<PAGE>





 benefits the Telco by reducing installation time  and  material costs.  These
 NIDs, together with NIDs sold without protection or electronics,  represented
 approximately  20%, 14% and 17% of the Company's net sales during fiscal 1995,
 1994 and 1993, 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  include maintenance termination
 units  designed  to  interface  with the Telco's central office test equipment,
 offering the Telco remote testing capabilities.  With this product installed at
 the  subscriber's  home  or business, a Telco can determine whether a defect or
 fault  is  in  Telco  or  subscriber-owned  equipment  before  dispatching  a
 maintenance  vehicle.    Another  product  automatically identifies the calling
 party  on  a  party line (located primarily in rural areas of the United States
 and   Canada)  without  operator  assistance.    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 expires on December 31, 1995 (with a final payment scheduled
 to  be received in March 1996),  accounted for approximately 9%, 8%  and 10% of
 the  Company's  net  sales  in  fiscal 1995,  1994 and 1993, respectively. (See
 "AT&T Agreement" in Management's Discussion and Analysis of Financial Condition
 and Results of Operations in Item 7 of this Report). 

       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 3.0% and
 2.0% of the Company's net sales during fiscal 1995 and 1994, respectively.

 Marketing and Customers

       The Company sells overvoltage protectors, NIDs, station electronics and
 other  products  to  Telcos both directly and 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.


                                        4<PAGE>




       Beginning  primarily  in fiscal 1994, the Company changed its sales force
 from  one  based  primarily  on  manufacturers  representatives  to  one  based
 primarily  on  direct  sales  personnel  employed  by the Company.  The Company
 believes  this  direct  sales  force affords the Company better coverage of its
 telecommunications customers.  The Company is using the same direct sales force
 and  distribution  network  to  sell both its new fiber optic products and non-
 fiber optic products.

       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
                                             for Year Ended              
<TABLE>
 <S>                                 <C>         <C>         <C> 
                                     June 30,    June 24,    June 25,          
                                       1995        1994         1993

 BellSouth Corporation (2)               8%         11%         22%       

 Telesector Resources Group
 (a subsidiary of NYNEX)                13%         14%         17%

 GTE Control Devices (3)                  *          *          12%

 Siecor Corporation (2) (3)             30%         34%         11% 

</TABLE>
____________________                                         
 (1)   Asterisk denotes less than 10% for the period presented.

 (2)   Many  Telcos  have  made  a  determination to have overvoltage protectors
       inserted  into NIDs by NID manufacturers.  As a result, certain purchases
       of the Company's overvoltage protectors previously made directly by these
       Telcos were shifted to NID manufacturers.  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,  a  telecommunications  equipment  manufacturer  ("Siecor"),
       certain  purchases  previously made directly by BellSouth were shifted to
       Siecor  during  fiscal  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.

 (3)   GTE  Control  Devices,  which  sold NIDs principally to the Telcos of its
       parent,  GTE, was acquired in September 1993 by Siecor Corporation.  As a
       result,  sales to GTE Control Devices, which incorporated TII overvoltage
       protectors into its products, were shifted to Siecor.

       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.

 Strategic 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

                                        5<PAGE>





 between AT&T Network Cable  Systems  and  Raychem  Corporation.  The first
 products to be jointly developed  under  the  ANT  Agreement  are  proprietary 
 gel-filled  overvoltage protector terminal  blocks  and station protectors. 
 Customers for the products developed under  the ANT Agreement are expected to
 be Telcos throughout the United States as  well as 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  $969,000  in  fiscal  1995 (2% of net sales), $744,000 in fiscal
 1994  (2% of net sales) and $450,000 in fiscal 1993 (1% 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.  All 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.

       The Company's fiber optic products are assembled principally from outside
 purchased components.

       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


                                        6<PAGE>




 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.  During fiscal 1995, the Company continued to develop
 new  fiber  optic  products  as  well  as  its  other  products. Currently, the
 Company's research and development and related marketing efforts are focused on
 several major projects including:

       --    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  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.

       The    Company's  research  and  development  ("R&D")  department,  was
 strengthened  by  the  addition of a Vice President of Research and Development
 during fiscal 1994 and several new development engineers during fiscal 1994 and
 fiscal  1995.    The  department  currently  consists of 27 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  $2,619,000,  $2,100,000 and $1,370,000
 during  fiscal 1995, 1994 and 1993, respectively.  The increases were primarily
 due to staff increases, increased costs of development projects and an increase
 in research projects. The Company sponsors all of its R&D.






                                        7<PAGE>


 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 virtually all 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  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.

       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.


                                        8<PAGE>





 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  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 1995 levels of
 qualified wages, fringe benefits and depreciation in Puerto Rico, the Company's
 economic  activity  based  credit  limitation  is  approximately $3,000,000 per
 annum.  The amount of the economic activity based Section 936 credit limitation
 available  for  fiscal  1995  will  be  sufficient  to offset the United States
 federal  income  tax on Puerto Rico source income for the Company's 1995 fiscal
 year,  as  computed  after utilization of the Company's available net operating
 loss carry forwards of approximately $334,000.

       Proposed  legislation included in the Revenue Reconciliation Bill of 1995
 generally would repeal the Section 936 credit for taxable years beginning after
 December  31, 1995.  However, since the Company had elected the Section 936
 credit for prior years, it would be 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 in the Company after September
 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.   Possession income that would be eligible for the Section 936 credit in
 each of the years during the grandfather period would be 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 September 13, 1995 determined by
 excluding  the  years in which the Company's adjusted possession income was the
 highest  and the lowest.  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).  If  enacted,  this  proposed  legislation
 would  be  effective  for  the   Company's  1997   fiscal year.   Based  on
 the   Company's   current  level  of  possession   income   and

                                        9<PAGE>





 business plans, the Company believes that  it  will  be eligible to claim a
 Section 936 credit under the grandfather rule discussed above if this
 legislation is enacted.

       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.  Generally,  following  an
 "ownership change" the amount of available net operating loss carryforwards and
 credit equivalents from periods before the "ownership change" that may be used
 by a company in any tax year following the change cannot exceed the "long-term
 tax exempt-rate" at the time of such change (which rate was 6.35% as of the
 time of the Private Placement) multiplied by the value of the Company at the
 time of the "ownership change" (with certain adjustments).  At June 30, 1995,
 the Company had  net  operating  loss  carryforwards  aggregating approximately
 $15,800,000 which expire periodically through 2007, and along with its
 subsidiaries had combined net operating loss carryforwards aggregating
 approximately $25,045,000 which expire periodically through 2010 and  general
 business tax credit carryforwards of approximately $322,000 which expire
 periodically through 2001.   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 $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  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 30, 1995, the
 Company's  United  States  subsidiaries  have  approximately $1,993,000 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 $1,093,000 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.




                                        10<PAGE>





 Employees

       On  September 15, 1995, the Company had approximately 1,070 employees, of
 whom 980 were engaged in manufacturing and 50 in engineering and new product
 development,  with  the  balance  being  employed  in  executive,  sales  and
 administrative  activities.  Of these employees, approximately 310 are employed
 at  the  Company's Puerto Rico facilities and 690 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.

 Item 2.  Properties

       The Company manufactures its non-fiber optic products in Toa Alta, Puerto
 Rico,  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,  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 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  has  been  negotiating an extension of its leases with PRIDCO and
 believes  it  will be able to extend the leases in Toa Alta and Caguas on terms
 substantially similar to those contained in the existing leases.  

       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 December 31, 1995 (subject to
 renewal  for  three additional years at the Company's option), which houses its
 fiber optic manufacturing facilities as well as certain administrative offices.

       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  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. 







                                        11<PAGE>





 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 1995.

                                     Part II

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

       The Company's Common Stock commenced trading on the Nasdaq Stock Market -
 National  Market  System  under  the  symbol "TIII" on August 3, 1994, prior to
 which  such  shares  were listed on the American Stock Exchange.  The following
 table sets forth, for each quarter during fiscal 1995 and fiscal 1994, the high
 and low sales prices of the Company's Common Stock, adjusted to reflect a 1 for
 2 1/2  reverse  stock split effective April 26, 1994 (rounded to the nearest
 1/16) in the applicable market. 
 
<TABLE>
 <S>                                       <C>         <C>
 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

 Fiscal 1994                               High        Low

 First Quarter Ended September 24, 1993    6 11/16     4 1/16
 Second Quarter Ended December 31, 1993    10 3/4      6 1/4 
 Third Quarter Ended March 25, 1994        11 11/16    8 1/4
 Fourth Quarter Ended June 24, 1994        11 1/16     5 3/4 

</TABLE>

       As  of  September  27, 1995, 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.






                                        12<PAGE>





 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
 30,   1995,  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.


<TABLE>
                            June 30,  June 24,   June 25,  June 26,   June 28,
                            1995      1994       1993      1992       1991
                             (amounts in thousands except per share data)
  STATEMENTS OF
  OPERATIONS DATA
  <S>                       <C>       <C>        <C>       <C>        <C>
  Net sales                 $43,830   $40,147    $33,474   $29,742    $28,563

  Operating profit          $  3,602  $  3,066   $  1,987  $   610    $(3,275)
   (loss)

  Net profit (loss)         $  2,942  $  2,389   $  1,212  $   --(2)   $(4,445)

  Net profit (loss) per
   common and common
   equivalent share- 
   Primary                  $   0.52  $   0.45   $   0.28     --      $  2.85)

  Weighted average number
   of common and common
   equivalent shares
   outstanding                 7,989     6,726      5,834     1,826      1,558

  BALANCE SHEET DATA

  Working capital           $15,947   $ 6,734    $10,212   $  6,995   $ 3,088

  Total assets              $34,414   $29,378    $28,066   $ 24,782   $23,237

  Long-term debt,
  including
  current portion           $ 2,767   $ 7,552    $10,263   $ 12,240   $11,425

  Stockholders'
  investment                $25,183   $15,137    $12,439   $  7,067   $ 3,112

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




                                        13<PAGE>





 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:

<TABLE>
                                   June 30, 1995 June 24, 1994 June 25, 1993
                                            (amounts in thousands)
       <S>                           <C>            <C>           <C>
       Net sales                     $ 43,830       $ 40,147      $ 33,474

       Cost of sales (as a 
         percentage of sales)           70.2%          73.0%         74.3%

       Selling, general and
         administrative expenses     $  6,827       $  5,666      $  5,232

       Research and development      $  2,619       $  2,100      $  1,370

       Interest expense             $     718      $     711     $     875

       Net profit                    $  2,942       $  2,389      $  1,212

</TABLE>

 Fiscal Years Ended June 30, 1995 and June 24, 1994

       Net  sales for fiscal 1995 increased by $3,683,000 or 9.2% to $43,830,000
 from  $40,147,000  in  fiscal  1994.   This increase in sales was primarily the
 result  of  increased  unit  sales  of  the Company's network interface devices
 ("NID").    In  August 1995, the Company signed a long term strategic agreement
 ("ANT  Agreement")  with  Access  Network Technologies ("ANT"), a joint venture
 between  AT&T  Network  Cable  Systems  and Raychem Corporation, to develop and
 manufacture   advanced   technology   products   for   sale   in   the   global
 telecommunications  market.    Toward  the  close  of  fiscal 1995, the Company
 introduced   several  new  products,  including  products  which  were  jointly
 developed  and  will  be jointly manufactured under the ANT Agreement.  The new
 products combine TII's overvoltage protection with a unique technology designed
 to  make  the  products  virtually impervious to weather.  Certain of these new
 products  are  expected  to  improve  current TII products, as well as open new
 markets   including   the   transmission   line   protector   sector   of   the
 telecommunications  industry.  Two of the Company's current telephone operating
 company  customers  have  evaluated  these new products and have indicated that
 they  will  approve  them  for  use.   As a result, during the first quarter of
 fiscal  1996,  these  customers  slowed their purchase of other TII products to
 minimize  their  inventory  levels  in  anticipation  of  the  availability and
 delivery  of the new products.  While limited shipments are in process, TII and
 ANT  are  addressing  joint  volume  production  start-up  delays under the 
 ANT Agreement.    Due to the delayed production start-up of the new products,
 sales for the first quarter of fiscal 1996 are expected to be approximately
 10% below first  quarter  fiscal 1995 sales levels.  The Company believes
 that attainment of volume  production  of  the  new  products  should begin
 at the Company's facilities during the second quarter of fiscal 1996


                                        14<PAGE>




 and  volume  shipments  should  commence  soon after  volume production begins.
 Fiscal 1995  and  1994  sales  include  approximately $1,200,000 and $744,000,
 respectively, of sales from  fiber  optic products, sales of which commenced in
 the second quarter of fiscal 1994.   During the third quarters of fiscal 1995
 and 1994, the Company received payments of $777,000 and $680,000, respectively,
 from AT&T Corporation ("AT&T") for  sales  shortfalls  corresponding  to the
 contract years ended December 31, 1994  and  1993,  respectively,  under an 
 agreement entered into in fiscal 1989 (the "AT&T Agreement").  See "AT&T
 Agreement," below.

       Cost of sales  improved  as  a  percentage  of  sales  in  fiscal 1995,
 decreasing  to  70.2%  from 73.0% in the year earlier period, due to the higher
 sales  volume  which  enabled  the  Company  to improve the absorption of fixed
 expenses together with the effect of improved manufacturing efficiencies.  

       Selling,  general  and administrative expenses increased by $1,161,000 or
 20.5% and as a percentage of sales to 15.6% in fiscal 1995 from 14.1% in fiscal
 1994  primarily due to increasing the size of the Company's marketing and sales
 forces  and  the  increased  sales  commissions associated with increased sales
 volume.

       Research  and  development  expenses  increased  by  $519,000 or 24.7% in
 fiscal  1995  from fiscal 1994 due, in large part, to staff increases and other
 expenses associated with the development of new products to be sold by TII. 

       Interest  expense  increased  by  1% or $7,000 in fiscal 1995 from fiscal
 1994.  Of the proceeds received from the exercise of Warrants, primarily during
 the  fourth  quarter  of  fiscal 1995 and the first quarter of fiscal 1996 (see
 "Liquidity  and  Capital  Resources"  below),  $6,500,000  was  used  to reduce
 outstanding  borrowings  under the Company's revolving loan agreement.  This is
 expected to favorably affect interest expense in fiscal 1996.

       Net  profit  increased by $553,000 or 23.1% to $2,942,000 for fiscal 1995
 compared  to  $2,389,000 for fiscal 1994.  Net profits during the first quarter
 of  fiscal  1996 are expected to be below first quarter fiscal 1995 levels as a
 result  of  the costs associated with the normal start-up costs and the delayed
 production and shipment of the new products previously discussed.

 Fiscal Years Ended June 24, 1994 and June 25, 1993

       Net sales for fiscal 1994 increased by $6,673,000 or 19.9% to $40,147,000
 from  $33,474,000  in  fiscal  1993.   This increase in sales was primarily the
 result  of  increased  unit  sales  and an increase in sales of protectors to a
 network interface manufacturer for incorporation into NID's for a Regional Bell
 Operating Company  which standardized on the Company's overvoltage protector in
 late  fiscal  1993.   Fiscal 1994 sales include approximately $744,000 of sales
 from  fiber  optic  products, sales of which commenced in the second quarter of
 1994.    During  the third quarter of each of fiscal 1994 and 1993, the Company
 received  payments of $680,000 from AT&T  for sales shortfalls corresponding to
 the  contract  years ended December 31, 1993 and 1992 under the AT&T Agreement.
 See "AT&T Agreement," below.



                                   15


       Cost  of sales decreased as a percentage of sales in fiscal 1994 to 73.0%
 from  74.3%  in  the  year  earlier period due to the higher sales volume which
 enabled  the  Company to improve the absorption of fixed expenses together with
 the  effect  of  sales  of  fiber  optic products in the last three quarters of
 fiscal 1994 which generally have higher gross profit margins than the Company's
 other products.

       Selling,  general  and administrative expenses increased in dollar amount
 by  $434,000  or 8.3% primarily as a result of a change to a direct sales force
 from  an  indirect  sales  force  and  the  sales  commissions  associated with
 increased  sales volume.  However, selling, general and administrative expenses
 continued  to  decrease  as  a percentage of sales to 14.1% in fiscal 1994 from
 15.6% for fiscal 1993 due to the increase in sales.

       Research  and  development  expenses  increased  by  $730,000 or 53.3% in
 fiscal  1994 from fiscal 1993 due, in large part, to staff increases (primarily
 for  the  development of new products) and an increase in the level of research
 projects  being  performed  for the Company by others, including costs incurred
 under a research contract with an affiliate of Georgia Tech.

       Interest  expense  declined  by  $164,000 or 18.7% due to debt reductions
 resulting  from  the making of scheduled debt installment payments coupled with
 lower prevailing interest rates during most of the period.

       Other  income  in  fiscal  1994  includes  a $438,000 capital gain from a
 change  in  investment  policy,  pursuant  to  which  the  Company liquidated a
 portfolio  of common stocks and reinvested the proceeds in government and money
 market  securities,  offset  by a one-time expense of $458,000 related to costs
 associated  with  a  planned  underwritten  common  stock  offering  which  was
 withdrawn.

       Net profit increased by $1,177,000 or 97.1% to $2,389,000 for fiscal 1994
 compared to $1,212,000 for fiscal 1993.

 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 1995 levels
 of  qualified  wages,  fringe  benefits  and  depreciation  in Puerto Rico, the
 Company's  economic  activity  based  credit  limitation  under the new law is
 approximately  $3,000,000.    The amount of the economic activity based Section
 936  credit  limitation  available for fiscal 1995 will be sufficient to offset
 the  United  States  federal  income  tax  on Puerto Rico source income for the
 Company's  1995  fiscal  year,  as computed after utilization of the Company's
 available net operating loss carry forwards of approximately $334,000. 

       Proposed  legislation  included  in  the  Revenue  Reconciliation  Bill 
 of  1995  generally  would  repeal  the  Section  936  credit  for  taxable 
 years beginning after  December  31,  1995.    However,  since the Company 
 had elected the Section 936 credit for prior years, it would be 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   September  13, 

                                     16

 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. If enacted,
 this proposed legislation would be 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 if this legislation is
 enacted.  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, are to be made to the
 Company.    These annual payments are subject to annual reductions equal to 10%
 of  the  dollar  amount of TII products, product development and other services
 purchased  or  proposed  for  purchase  from  TII by AT&T and its subsidiaries.
 These  annual payments are further subject to reduction if the Company does not
 perform  its  obligations  under  the AT&T Agreement.  As of June 30, 1995, the
 remaining maximum payment (scheduled to be received in March 1996, with respect
 to the 1995 calendar year)  is $900,000, subject to such reductions.
 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 are 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 are
 generally (absent other factors) highest in that fiscal quarter.

 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:

<TABLE>
                                                     As of                  
                                     June 30,          June 24,       June 25,
                                        1995               1994           1993
                                               (dollars in thousands)
       <S>                           <C>               <C>            <C>
       Working capital               $15,947           $6,734         $10,212
       Current ratio                    3.44             1.54            2.26
       Total debt to equity ratio        .37              .94            1.26


</TABLE>







                                        17<PAGE>






       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  bank loan
 agreements.

       On January 31, 1995, a subsidiary of the Company entered into a Revolving
 Credit  Loan  Agreement with Chemical Bank (guaranteed by the Company and other
 subsidiaries) which entitles 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 30, 1995, the subsidiary was entitled
 to  borrow  up to $7,200,000.  The Company initially utilized $4,426,000 of the
 proceeds  from  a  loan  under  this  facility to repay the remaining principal
 balance  outstanding  under  its  June  1991  financing arrangements with three
 commercial  banks  and  the  Government Development Bank of Puerto Rico and its
 secured  loan  from  Overseas  Private  Investment Corporation ("OPIC"), a for-
 profit government agency.  There remains outstanding $750,000 of unsecured
 indebtedness to OPIC payable on July 19, 2001, which is convertible into Common
 Stock of the Company.  During  the  fiscal  year  ended June 30, 1995, Common 
 Stock Purchase Warrants  and  Unit  Purchase  Options  issued in a 1992 private
 placement were exercised,  resulting  in  the issuance of 1,582,000 shares of
 Common Stock for net  proceeds  to  the Company of approximately $7,100,000. 
 Subsequent to June 30, 1995, the balance of the  Common Stock Purchase Warrants
 and Unit Purchase Options  were  exercised  for  1,130,000  shares  of Common 
 Stock, resulting in additional net proceeds to the Company of approximately
 $5,500,000.  The proceeds  from  these  exercises  were  used  to fully pay
 down the outstanding balance under the Company's Revolving Credit Agreement
 (which remains available for future borrowings) and fully redeem all
 outstanding 27,626 shares of Series A  Preferred  Stock  (at  its  redemption
 price of $100 per share), as well as reduce accounts payable and for general
 working capital.

       The  Company  may  seek  additional financings for the acquisition of new
 product  lines or additional products for its existing product lines should any
 such acquisition opportunity present itself 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.

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

                                        18<PAGE>






 Item 8.  Financial Statements

                      TII INDUSTRIES, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS 



                                                     Page Number

 Report of Independent Public Accountants              20

 Consolidated Balance Sheets -
   June 30, 1995 and June 24, 1994                     21 to 22

 Consolidated Statements of Operations for the
   Three Years in the Period Ended June 30, 1995       23
   Consolidated Statements of Stockholders'
   Investment for the Three Years in the Period Ended
   June 30, 1995                                       24

 Consolidated Statements of Cash Flows for the 
   Three Years in the Period Ended June 30, 1995       25

 Notes to Consolidated Financial Statements            26 to 40



























                                        19<PAGE>





                     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 30, 1995 and June 24,
 1994,  and  the  related  consolidated  statements of operations, stockholders'
 investment  and cash flows for each of the three years in the period ended June
 30,  1995.   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 30, 1995 and June 24, 1994, and the results of their
 operations and their cash flows for each of the three years in the period ended
 June 30, 1995, in conformity with generally accepted accounting principles.


 Arthur Andersen LLP


 San Juan, Puerto Rico
 September 27, 1995.

 Stamp No. 1314917 of the 
 Puerto Rico Society of
 Certified Public Accountants
 has been affixed to the
 original copy of this report.
















                                        20<PAGE>




                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      AS OF JUNE 30, 1995 AND JUNE 24, 1994
              (Amounts in thousands except share and per share data)

                                      ASSETS
<TABLE>
                                                            
                                                          June 30,    June 24,
                                                            1995       1994 
  <S>                                                     <C>         <C>
  CURRENT ASSETS:
     Cash                                                 $  1,152    $  1,099 
     Marketable securities                                   2,266       2,391 
     Trade receivables                                       5,655       5,174 
     Other receivables                                         478         405 
     Inventories                                            12,278       9,677 
     Prepaid expenses                                          645         365 
                                                            ------      ------
        Total current assets                               $22,474     $19,111
                                                            ------      ------

  PROPERTY AND EQUIPMENT, AT COST:
     Machinery and equipment                                16,228      15,216
     Tools, dies and molds                                   6,027       5,466
     Leasehold improvements                                  5,655       4,881
     Office fixtures, equipment and other                    2,606       2,410
                                                            ------      ------
                                                            30,516      27,973
     Less - Accumulated depreciation and
       amortization                                         20,302      19,058
                                                            ------      ------
                                                            10,214       8,915
                                                            ------      ------

  OTHER ASSETS                                               1,726       1,352
                                                            ------      ------

                                                           $34,414     $29,378
                                                           =======      ======
</TABLE>




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



                                        21<PAGE>


<TABLE>

                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                AS OF JUNE 30, 1995 AND JUNE 24, 1994 (continued)
              (Amounts in thousands except share and per share data)

                 LIABILITIES AND STOCKHOLDERS' INVESTMENT
                                                          June 30,  June 24,
                                                             1995     1994 
  <S>                                                    <C>          <C>
  CURRENT LIABILITIES:
    Current portion of long-term debt                    $     63     $ 5,688
    Accounts payable                                        4,851       5,292
    Accrued liabilities                                     1,613       1,397
                                                            -----       -----
       Total current liabilities                            6,527      12,377
                                                            -----      ------
  LONG-TERM DEBT                                            2,704       1,864
                                                            -----      ------

  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;27,626 shares
       outstanding at June 30, 1995
       and June 24, 1994. (issued and valued
       at liquidation value of $100.00 per
       share)                                               2,763       2,763

    Series B Cumulative Redeemable Preferred
       Stock, 20,000 shares authorized; no
       shares outstanding at June 30, 1995 
       and June 24, 1994                                       --          --

  Common Stock, par value $.01 per share;
    30,000,000 shares authorized (with one
    vote per share); 5,496,229 and 3,819,966
    shares issued at June 30, 1995 and June
    24, 1994, respectively                                     55          38

  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); 370,366
    shares outstanding at June 30, 1995 and
    June 24, 1994                                               4           4

  Class C Stock, par value $.01 per share;
    1,000,000 shares authorized (non-
    voting); no shares issued                                  --          --

  Warrants outstanding                                        120         120
  Capital in excess of par value                           21,394      14,317
  Retained earnings (accumulated deficit)                   1,118      (1,824)
  Unrealized gain on marketable securities                     10          --
                                                           ------      ------
                                                           25,464      15,418
  Less - 17,637 common shares in treasury,
  at cost                                                     281         281
                                                           ------      ------
                                                           25,183      15,137
                                                           ------      ------
                                                          $34,414     $29,378
                                                           ======      ======


</TABLE>

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









                                        22<PAGE>


<TABLE>

                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 30, 1995
                   (Amounts in thousands except per share data)


                                       June 30,      June 24,      June 25,
                                         1995          1994          1993
  <S>                                  <C>          <C>            <C>
  NET SALES                            $43,830      $ 40,147       $33,474
                                        ------        ------        ------
  COSTS AND EXPENSES
     Cost of sales                      30,782        29,315        24,885
     Selling, general and                6,827         5,666         5,232
      administrative expenses
     Research and development            2,619         2,100         1,370
      expenses                          ______        ______        ______

            Total costs and             40,228        37,081        31,487
             expenses                   ------        ------        ------

            Operating income             3,602         3,066         1,987
                                        ------        ------        ------
  OTHER INCOME (EXPENSE)
     Interest expense                     (718)         (711)         (875)
     Other Income, net                      58            34           100
                                        ------        ------        -------
    Total other expense, net              (660)         (677)         (775)
                                        ------        ------        -------

     Net profit                         $2,942        $2,389        $1,212
                                         =====         =====         =====


  NET PROFIT PER SHARE - PRIMARY        $ 0.52        $ 0.45        $ 0.28    
                                         =====         =====         ===== 
  WEIGHTED AVERAGE NUMBER OF      
  COMMON AND COMMON EQUIVALENT
     SHARES OUTSTANDING                  7,989         6,726         5,834
                                         =====         =====         =====
  NET PROFIT PER SHARE
     - FULLY DILUTED                    $ 0.51        $ 0.41        $ 0.28    
                                         =====         =====         =====
  WEIGHTED AVERAGE NUMBER OF
  COMMON AND COMMON 
  EQUIVALENT SHARES OUTSTANDING          8,402         7,943         5,865
                                         =====         =====         =====


</TABLE>

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


                                        23<PAGE>


                      TII INDUSTRIES, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' INVESTMENT
              FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 30, 1995
                              (Amounts in thousands)

<TABLE>
                                                  Capital in 
                                  Class B           excess   Retained
               Preferred  Common  Common            of par   Earnings   Treasury
               Stock      Stock   Stock   Warrants  Value   (Deficit)     Stock
<S>             <C>       <C>      <C>       <S>    <C>      <C>        <C>
BALANCE,
June 26, 1992   $3,498    $ 15     $ 4       --     $9,191   $(5,360)   $ 281

Issuance of
 Series A
 Preferred
 Stock to
 an affiliate      200      --      --       --        --        --        --

Issuance of
 Series A
 Preferred
 Stock for
 dividends          65      --      --       --        --        (65)      --

Conversion of
 Series B
 Preferred
 Stock
 into
 Common
 Stock          (1,000)      4                         996

Issuance of
 Common Stock
 from Private
 Placement, net of
 $630 expenses      --      18      --       --      3,852        --       --

Exercise of
 stock
 options            --      --      --       --         90        --       --

Net profit
 for the year       --      --      --       --        --      1,212       --
                _______   ______  _______  _______  _______  _______  _______
                                      
BALANCE,
June 25, 1993     2,763     37       4       --      14,129   (4,213)     281

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      --       --

Net profit
 for the
 year               --      --        --       --        --     2,942      --
                 _______  _______  _______  _______  _______  _______  _______
                                                              
BALANCE,
 June 30, 1995   $2,763    $55         $4     $120   $21,394  $1,118   $  281

</TABLE>

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



                                        24<PAGE>

                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

              FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 30, 1995
                              (Amounts in thousands)


<TABLE>
                                          June 30,       June 24,      June 25,
                                             1995           1994          1993  
<S>                                          <C>            <C>           <C>
CASH FLOWS PROVIDED (USED)
 BY OPERATING ACTIVITIES

Net profit                                 $2,942         $2,389        $1,212
                                         ----------     ---------     ---------
Adjustments to reconcile net profit 
to net cash provided by operating
activities
 Depreciation and amortization              1,761          1,668         1,650
 Provision for inventory obsolescence,
  net                                         300            100           519
 Rent expenses paid through the issuance
  of Series A Preferred Stock                 --             --            200
 Gain on sale of marketable securities        --            (458)           --
 Financial consulting services paid
  through the issuance of warrants            --             120            --
 Amortization of other assets, net            241            150           108
 Changes in assets and liabilities, net
  of effects from acquisition of
  affiliate
   (Increase) in trade receivables           (481)          (946)         (587)
   (Increase) in other receivables            (73)           (57)          (17)
   (Increase) in inventories               (2,901)          (206)         (471)
   (Increase) decrease in prepaid
     expenses and other assets               (895)          (989)           38
   Increase (decrease) in accounts           (225)         1,129          (110)
    payable and accrued liabilities      ---------      ---------    ----------

        Total adjustments                  (2,273)           511         1,330
                                         ---------      ---------    ----------

 Net cash provided by operating
  activities                                  669          2,900         2,542
                                         ---------      ---------    ----------
CASH FLOWS PROVIDED (USED) 
BY INVESTING ACTIVITIES
 Investments in marketable securities         --             --         (3,348)
 Sale of marketable securities, net           135          1,415            --
 Capital expenditures, net                 (3,060)        (1,506)       (1,160)
 Proceeds from loan repayment from an
  affiliate                                   --             --            302
                                        ----------      ---------     ---------

    Net cash used by investing
     activities                            (2,925)           (91)       (4,206)
                                        ----------      ---------     ---------

CASH FLOWS PROVIDED (USED)
BY FINANCING ACTIVITIES
 Proceeds from private placement              --             --          3,870
 Proceeds from long-term financing          6,039            --             --
 Payment of long-term debt                (10,824)        (2,724)       (1,983)
 Proceeds from exercise of options and      7,094            189            90
  Warrants                              ----------      ---------     ---------

    Net cash provided
     (used) by financing                    2,309         (2,535)        1,977
     activities                         ----------      ---------     ---------

Net increase in cash                           53            274           313
Cash at beginning of year                   1,099            825           512
                                        ----------      ---------     ---------
Cash at end of year                        $1,152         $1,099          $825
                                           =======        =======       =======
</TABLE>

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





                                        25<PAGE>





                    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  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  30,  1995 resulted from sales of overvoltage
    protector products, 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.  

   Marketable  Securities

     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 30, 1995 the portfolio  was valued at market of $2,266,000 and
     consisted of U.S. Treasury Bills  and  Notes,  other  federal  backed  
     agency bonds and notes and other liquid investment grade investments 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.



                                             26<PAGE>

                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)
                  

   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 30, 1995 and June 24,
     1994, the Company had no cash equivalents.    

     During 1995, 1994 and 1993, the Company entered into capital leases
     amounting to $52,000, $5,000 and $6,000, respectively.  In addition, a
     stock dividend  aggregating  $65,000  was accrued and issued on Series A
     Preferred Stock  during  fiscal  1993.  Since these transactions did not
     involve cash, their effect has been excluded from these statements of cash
     flows.

     During fiscal 1995, 1994 and 1993, the Company made cash payments of
     $762,000, $699,000, and $889,000, respectively, for interest.





                                             27<PAGE>





                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)
                  

(2)   Inventories:

      Inventories at June 30, 1995 and June 24, 1994 consisted of the following:

<TABLE>
                                                June 30,          June 24,
                                                  1995              1994 
                                                  (amounts in thousands)
   <S>                                          <C>                 <C>
   Raw materials                                $5,988              $3,473
   Work-in-process                               2,593               3,679
   Finished goods                                3,697               2,525
                                                ------               -----
                                               $12,278              $9,677
                                                ======               =====
</TABLE>

(3)   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
      provides for annual  payments  to the Company which are subject to
      reduction as a result of AT&T purchases. These payments are further
      subject to reduction if the Company does not perform pursuant to its
      obligations under the 1988 Agreement.  During fiscal  1995, 1994 and 1993,
      the  Company  received  payments of $777,000, $680,000  and $680,000,
      respectively, for the sales shortfall corresponding to the contract years
      ended December 31, 1994, 1993 and 1992, respectively.  These receipts are
      included in net sales.  As of June 30, 1995, the remaining payment,
      scheduled to be received in March 1996, subject to the reductions
      mentioned above, is $900,000.

            
(4)   Acquisition:

      On September 23, 1993, the Company acquired 98.5% (and subsequently
      acquired an additional 1.1%)  of  the capital stock of Ditel, Inc., a
      North Carolina-based company which designs, manufactures and supplies
      fiber optic products to markets similar to the markets to which the
      Company sells its current products.  




                                             28<PAGE>




                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)
                  

(5)   Long-Term Debt

      As of June 30, 1995 and June 24, 1994, the composition of long-term debt
      is as follows:

<TABLE>
                                                           June 30,   June 24,
                                                              1995       1994 
                                                          (amounts in thousands)
   <S>                                                      <C>            <C>
  Revolving credit loan, bearing interest
   at a rate described below (10% at 
   June 30, 1995), secured by assets
   with a net book value of approximately
   $13,500:                                                 $1,800         --

  Secured bank loan payable in sixteen
   quarterly installments of varying amounts 
   through May 1, 1995:

     Interest at 936 base rate, if applicable, or,
      under certain circumstances at 2% over
      prime rate (8.31% at June 24, 1994)                      --       $3,554

     Interest at prime rate (7.25% at 
      June 24, 1994).                                          --        1,605

  Secured subordinated loan payable in 
   32 quarterly installments of $39 from 
   September 30, 1993 through June 30, 2001, 
   bearing interest at 11.25%.                                 --        1,133

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

  Secured loan payable in sixteen quarterly 
   installments of varying amounts through 
   May 1, 1995, bearing interest at
   2% over prime (9.25% at June 24, 1994)                      --          232


                                29


                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)


  Various installment notes payable through 
   1999 and bearing interest ranging from 
   13.3% to 22.2%, with each secured by 
   the assets acquired.                                        89          140

  Installment notes payable through 2004, 
   bearing interest ranging from 8.0% to 9.5%
   in 1995 and 1994.  Secured by  assets with
   net book value of approximately $343,000.                  128          138
                                                         ---------    --------
                                                            2,767        7,552

  Less current portion                                        (63)      (5,688)
                                                         =========    =========
  Long-term debt                                          $ 2,704      $ 1,864

</TABLE>

                  

      The Company entered into an $8,000,000 Revolving Credit Loan Agreement
      with Chemical Bank,  which,  at June 30, 1995, entitled the Company to
      have outstanding borrowings of up  to $7,200,000, reducing  by $400,000
      each calendar quarter thereafter.  At June 30, 1995, outstanding
      borrowings under the revolving loan facility were $1.8 million, which were
      subsequently fully paid down. 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 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.

(6)   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



                                   30

                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)


      allowable  credit  to  a  percentage  of  the qualified  wages  economic
      activity  based  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 
      1995 levels of qualified wages, fringe  benefits  and  depreciation in
      Puerto Rico, the Company's economic activity  based  credit  limitation
      is  approximately  $3,000,000 per annum.  The amount  of the economic
      activity based Section 936 credit limitation available for  fiscal 1995
      will be sufficient to offset the United States federal income tax on
      Puerto Rico source income for the  Company's 1995 fiscal year, as computed
      after utilization of the Company's available  net  operating loss carry
      forwards of approximately $334,000.  

      Proposed legislation included in the Revenue Reconciliation Bill of 1995
      generally would repeal the Section 936 credit for taxable years beginning
      after December 31, 1995.   However, since the Company elected the Section
      936 credit for prior years, it  would  be 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
      September 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.  Possession income that would be eligible for
      the Section  936  credit  in  each of the years during the grandfather
      period would be subject to a cap equal to the Company's average
      inflation-adjusted possession income  for the three of the five most
      recent fiscal years ending before September 13, 1995, excluding the years
      in which the Company's adjusted possession income is the highest and the 
      lowest.  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).  If enacted, this proposed
      legislation would be 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 if this legislation
      is enacted.

      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 30, 1995, 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.


                                   31

                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)


      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.

      Under the Tax Reform Act of 1986, a 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 30, 1995, the Company had net operating loss carryforwards
      aggregating approximately  $15,800,000  which expire periodically through
      2007, and along with its  subsidiaries  had  consolidated  net operating
      loss carryforwards aggregating approximately  $25,045,000  which  expire
      periodically  through  2010 and general business tax credit carryforward
      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 significantly limits the ability of the Company and its subsidiaries
      to  utilize  their  net operating losses and tax credit carryforwards.
      Generally, following an "ownership change" the amount of available net
      operating loss carryforwards and credit equivalents from periods before
      the "ownership change" that can be used by a company in any tax year
      following the change cannot exceed the long-term tax exempt rate at the
      time of such change (which rate was 6.35% as of the  time  of the private
      placement)  multiplied  by  the  value of the Company at the time of the
      ownership  change  (with  certain  adjustments).   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
      $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 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 30, 1995, the Company's United States
      subsidiaries have approximately $1,993,000 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 $1,093,000 in unused Section 382
      annual  net operating loss limitation carryforwards.


                                    32


                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)

      In  February  1992,  the Financial Accounting Standards Board Issues SFAS
      No. 109: Accounting  for  Income  Taxes.  This standard requires that the
      Company recognize 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  $1,000,000 for which an offsetting  valuation  allowance 
      has  been  provided  due  to  the uncertainty of realizing any benefit in
      the future.

(7)   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.

      On April 26, 1994, pursuant  to a vote of Stockholders, the Company
      effected a  reverse  split  of  its  Common  Stock and Class B Stock on a
      1 for 2 1/2 basis. The accompanying consolidated financial statements have
      been retroactively restated to give effect to this reverse stock split.
                  
      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.


                                      33



                                                          NOTES TO CONSOLIDATED
                                                          FINANCIALS STATEMENTS
                                                          (continued)


      Employee stock option plans

      The  Company's  1986  Stock Option Plan (the "1986 Plan") permits the
      Compensation Committee of the Board of Directors to grant, until January
      1996, options to employees,  officers,  consultants  and certain members
      of the Board of Directors.  As  amended, 1,950,000  shares  were  reserved
      for issuance under the 1986 Plan.  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 Compensation Committee.  Options are also outstanding under the
      Company's  1979  Stock  Option  Incentive  Plan  and 1983 Stock Option
      Incentive Plan, although no further options may be granted under either
      plan.

      In September 1995, the Board of Directors adopted the Company's 1995 Stock
      Option Plan  (the  "1995  Plan")  to  replace  the  1986  Plan.  The 1995
      Plan covers an aggregate  of  500,000  shares of Common Stock and contains
      other terms similar to those  contained in the 1986 Plan.  The  1995 Plan 
      is subject to stockholder  approval.

      A summary of activity under the employee stock option plans and informa-
      tion relating to shares subject to option under the employee stock option
      plans for the years ended June 30, 1995, June 24, 1994 and June 25, 1993 
      follows:



<TABLE>
                                              June 30,    June 24,   June 25, 
                                                1995        1994       1993
 <S>                                           <C>         <C>        <C>
 Shares under option at beginning of period    501,415     454,595    399,655
 Options granted during period                 868,000      10,000    110,800
 Options exercised during period               (94,028)    (62,280)   (34,960)
 Options canceled/expired during period         (6,000)    (40,900)   (20,900)
                                             ---------    --------    ------- 
 Shares under option at end of period        1,269,387     501,415    454,595
                                             =========    ========    =======

 Options exercisable at end of period          336,634     318,915    319,014
 Shares available for future grant at
  end of period                                126,257     138,257    252,557
 Exercise price per share for options
  exercised during period                  $2.50-4.625  $2.50-5.31 $2.50-3.13
 Exercise price per share for options
  outstanding at end of period            $2.50-9.6875  $2.50-9.69 $2.50-7.50

</TABLE>




                                             34<PAGE>





                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)
                  

      Other Options Granted

      As part of the Company's Finance Agreement with OPIC (see Note 5), the
      Company granted  OPIC  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
      OPIC, the Company's $750,000 ten-year convertible unsecured note payable
      to OPIC is repaid.

      The Company has granted Strategic Growth International, Inc. ("Strategic")
      an option  to  purchase  up to 50,000 shares of Common Stock on or before
      October 31, 1995  at  $4.125  per  share  and 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. The options  were  granted  in  connection  with
      financial  public relations services provided by Strategic.

      On December 7, 1994, stockholders approved the Company's 1994 Non-Employee
      Director Stock Option Plan covering an aggregate of 300,000 shares of
      Common Stock.  Each non-employee director is to be granted an option to
      purchase 5,000 shares of Common Stock following each annual stockholders'
      meeting.  Each option is  to  have a five-year term and be exercisable, on
      a cumulative basis, as to 25% of  the  shares  subject  to the option in
      each year commencing one year after the date  of  grant  at 100% of the
      fair market value of the Company's Common Stock on the  date of grant. 
      In December 1994, each of the Company's four non-employee directors were
      granted  option  to purchase 5,000 shares at an exercise price of $5.75
      per share.  No  option granted under this plan have been exercised.  The
      Board of Directors has adopted amendments to this plan, subject to stock-
      holder approval,  under  which future options granted would cover 10,000
      shares annually, and each presently outstanding option and future options
      granted under this plan would be for a term of ten years and be
      exercisable in full commencing on the date  of grant.

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

(8)   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 30, 1995, the Company had authorized  100,000  shares  of Series 
      A  Cumulative  Convertible Redeemable  Preferred  Stock  ("Series A
      Preferred Stock"), of which 27,626 shares were  outstanding.  Subsequent
      to  the  fiscal year end, all 27,626 shares were redeemed by the Company
      for the liquidation value and required redemption amount of $2,762,600.



                                             35<PAGE>





                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)
                  


(9)   Private placement:

      Effective  August 7, 1992, following stockholder approval, the Company
      completed a private  placement  of $5,500,000 of 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.  Other than the 400,000 shares and Common Stock Purchase Warrants
      issued for all of the Company's Series B Preferred Stock,  the  securities
      were sold to investors not previously affiliated with the  Company.  

      The Company also granted to certain designee employees of M.H. Meyerson &
      Co. Inc.,  the  private  placement  selling  agent, the right to purchase,
      in units,  256,000  shares  of  Common Stock and Common Stock Purchase
      Warrants at a price of $2.833  for one share and one Warrant. The options
      were exercisable from August 7, 1993  until August 6, 1997.  M.H. Meyerson
      & Co. Inc. was also entitled to receive 4% of the exercise price of
      certain Warrants issued in the private placement.

      During the fiscal year ended June 30, 1995, Common Stock Purchase Warrants
      and Unit Purchase Options 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.  Between July 1, 1995
      and August 4, 1995, the remaining  Common Stock Purchase Warrants and Unit
      Purchase Options 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 was to receive $7,500 per month 
      and fees with respect to various transactions that the Company entered
      into.  The Company paid Winstar $80,000 in connection with the Company's 
      entering into  an $8,000,000 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.  The  options  are  exercisable  from  February
      7, 1993  until  February  6, 1996  at  option


                                   36


                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)


      prices  which  vary  from  $5.00  per  share  for  200,000  of  the shares
      to  $7.50  per  share  for  80,000  of  the  shares.  An  affiliate,  and
      an officer, of WinStar purchased 210,000 of the private placement shares 
      and  Warrants.  In  February  1995,  in a private transaction, WinStar's
      options and private placement shares and Warrants were transferred to
      three employees of WinStar, two of whom are directors of the Company.

      The Company has filed a registration statement related to the resale of
      the Common Stock  issued  in  its  August  1992 private placement, the
      shares of Common Stock issued upon exercise of Warrants and Unit Purchase
      Options issued in the private placement,  and  which  may  be  issued
      upon  exercise  of 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.

(10)  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:

<TABLE>

                                                   Percentage of Net Sales
                                                       for Year Ended  

                                              June 30,    June 24,    June 25,
                                                 1995        1994       1993   
 <S>                                              <C>       <C>        <C>

 BellSouth Corporation                            8%        11%        22%

 Telesector Resources Group                      13%        14%        17%
 (a subsidiary of NYNEX)

 GTE Control Devices                              *          *         12%

 Siecor Corporation                              30%        34%        11%
                                                 
</TABLE>
          *  denotes less than 10% for that year.               











                                             37<PAGE>





                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)
                  


      Export sales
     
      For each of the three years ended June 30, 1995 export sales were less
      than 10% of consolidated net sales.

      Foreign components of income

      Certain immaterial subsidiaries and components of the Company operate
      outside the United States and Puerto Rico.
                                             
(11)  Commitments and contingencies and related party transactions:

      The Company leases real property and equipment with terms expiring through
      2000.  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 $101,000, $84,000, $83,000, $23,000 and $19,000  in 1996
      through 2000, respectively.  The Company has no lease commitments beyond
      2000.

      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  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, payable in shares of Series
      A Preferred Stock  (valued at their liquidation preference of $100 per
      share).  As a result of a  replacement loan agreement, entered into in
      January 1995, all unpaid and future rentals  are  payable  in  cash.
      At June 30, 1995, accrued rent owed under this agreement totalled 
      $200,000  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 six 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 

                                  
                                 38


                                                          NOTES TO CONSOLIDATED
                                                          FINACIAL STATEMENTS
                                                          (continued)

      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  30,  1995  was  approximately  $2,803,000  with  a  current
      carrying  value  of  approximately  $321,000.   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 six  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 1995, 1994 and
      1993 was approximately  $613,000,  $556,000  and $619,000, respectively,
      including $200,000 each year relating to the equipment leases with PRC. 
      The Company has noninterest-bearing accounts payable to PRC which were
      incurred over a period of time prior to fiscal 1991 for equipment rental
      in the amount of $488,000. 

(12)  Accrued liabilities:

      Accrued liabilities consist of the following:

<TABLE>
                                                 June 30,    June 24,
                                                     1995       1994  
                                                 (amounts in thousands)
       <S>                                        <C>         <C>

       Payroll, incentive and vacation            $ 532       $ 535
       Accrued payroll taxes                        141         114
       Legal and professional fees                  400         355
       Accrued rent                                 201         200
       Other                                        280         193  
                                                 ------      ------ 
                                                 $1,554      $1,397
                                                 ======      ======

</TABLE>










                                             39<PAGE>





                                                          NOTES TO CONSOLIDATED
                                                          FINANCIAL STATEMENTS
                                                          (continued)
                  

(13)  Quarterly Results (unaudited):

      The following table reflects the unaudited quarterly results of the
      Company for the years June 30, 1995 and June 24, 1994:

<TABLE>
                                                                     Net Profit
                                                                     Per Common
                                                                     and Common
                               Gross       Operating    Net Profit   Equivalent
                 Net Sales     Profit      Income       Loss)        Share   
<S>           <C>             <C>          <C>          <C>            <C>

Quarter Ended

September 30,
 1994         $10,456,000     3,115,000    $ 700,000    $ 536,000      $ 0.10 

December 30,
 1994          10,661,000     3,177,000      760,000      607,000        0.11

March 31,
 1995          11,502,000(1)  4,001,000    1,579,000    1,426,000        0.21

June 30,
 1995          11,211,000     2,755,000      563,000      373,000        0.09


Quarter Ended

September 24,
 1993          $9,090,000     2,402,000      679,000      441,000      $ 0.10

December 31,
 1993           9,805,000     2,526,000      584,000      838,000        0.13

March 25,
 1994          10,886,000(1)  3,381,000    1,320,000    1,193,000        0.17

June 24,
 1994(2)       10,366,000     2,523,000      484,000      (83,000)      (0.02)

</TABLE>
- ----------------------
(1)   Includes payments received from AT&T of $777,000 and $680,000 in the third
      quarter of fiscal 1995 and 1994, respectively, for shortfalls or purchases
      by AT&T from the Company under the Company's 1988 Agreement with AT&T.
      (See Note 3.)

(2)   Includes offering costs of $458,000 expensed in the fourth quarter for a
      terminated offering.







                                             40<PAGE>






Item 9.  Disagreements on Accounting and Financial Disclosure

         Not applicable.

                                         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 1995 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 I -Marketable Securities - Other Investments    S-2
             Schedule III - Valuation and Qualifying Accounts         S-3
             Schedule V - Property and Equipment                      S-4
             Schedule VI - Accumulated Depreciation
                           and Amortization                           S-7 to S-9
             Schedule VIII - Valuation and Qualifying Accounts        S-10

  Supplementary schedules called for under Regulation S-X, other than Schedules
  I, V,  VI  and  VIII  are  either  not applicable or are included in the
  consolidated financial statements or notes thereto.












                                             41<PAGE>





 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


                                             42<PAGE>





 Exhibit Number                    Description

              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).

 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.

 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).






                                             43<PAGE>





 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.      Incorporated by reference to Exhibit 10(a)(1) to the
              Company's  Annual  Report  on  Form 10-K for the fiscal year ended
              June 24, 1994 (File No. 1-8048).

 10(a)(2)+    1986  Stock  Option Plan of the Company, as amended.  Incorporated
              by  reference  to  Exhibit  10(a)(2)(ii)  to  the Company's Annual
              Report  on Form 10-K for the fiscal year ended June 24, 1994 (File
              No. 1-8048).

 10(a)(3)+    1994  Non-Employee  Director  Stock  Option Plan.  Incorporated by
              reference  to Exhibit 10(a)(2)(iii) to the Company's Annual Report
              on  Form 10-K for the fiscal year ended June 24, 1994 (File No. 1-
              8048).

 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



                                             44<PAGE>





 Exhibit Number                    Description

              Annual Report on Form 10-K for 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).

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)(A)   Investor  Relations  Consultant  Agreement  dated October 30, 1992
              between  the  Company  and  Strategic  Growth  International, Inc.
              ("Strategic").    Incorporated by reference to Exhibit 10.11(a) to
              Amendment No. 1 to the Company's Registration Statement on Form S-
              3 (File No. 33-64980).

10(f)(1)(B)*  Letter  Agreement  dated  July  24,  1995  between the Company and
              Strategic.

10(f)(2)      Option  dated  November 1, 1992 issued to Strategic.  Incorporated
              by  reference  to  Exhibit  10.11(b)  to  Amendment  No.  1 to the
              Company's Registration Statement on Form S-3 (File No. 33-64980).


                                       45



 Exhibit Number                    Discription

10(f)(3)(A)   Stock Option Agreement dated September 14, 1994  between the     
              Company  and  Strategic, as amended.  Incorporated by reference to
              Exhibit  10(b)(70)(ii) to the Company's Annual Report on Form 10-K
              for the fiscal year ended June 24, 1994 and to Exhibit 10(f)(1)(B)
              filed herewith.

 10(f)(4)     Letter  Agreement dated September 14, 1994 between the Company and
              Strategic  modifying  registration  rights  granted  to Strategic.
              Incorporated  by  reference  to Exhibit 10(b)(71) to the Company's
              Annual Report on Form 10-K for the fiscal year ended June 24, 1994
              (File No. 1-8048).

 10(g)(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(g)(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.

 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.

 24*          Consent of independent public accountants.

 27*          Financial data schedule.
 __________________
 *        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 30, 1995.
  

                                        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.













                                             46<PAGE>





                                        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 28, 1995                    By /s/     Richard P. Bankosky        
                                          Richard P. Bankosky, 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 28, 1995                    /s/            Alfred J. Roach        
                                          Alfred J. Roach, Chairman of the
                                          Board of Directors and Director


  September 28, 1995                    /s/           Timothy J. Roach        
                                          Timothy J. Roach, President (Chief 
                                          Executive Officer) and Director


  September 28, 1995                    /s/            Richard P. Bankosky    
                                          Richard P. Bankosky, Treasurer, 
                                          Vice President-Finance and CFO
                                          (Principal Financial and Accounting
                                          Officer)

  September 28, 1995                    /s/             C. Bruce Barksdale    
                                          C. Bruce Barksdale, Senior Vice
                                          President and Director















                                             47<PAGE>





  September 28, 1995                    /s/          Dorothy Roach           
                                          Dorothy Roach, Secretary
                                          and Director


  September 28, 1995                    /s/         Joseph C. Hogan          
                                          Joseph C. Hogan, Director



  September 28, 1995                    /s/          James R. Grover, Jr.    
                                          James R. Grover, Jr., Director


  September 28, 1995                    /s/           William J. Rouhana, Jr.
                                          William J. Rouhana, Jr., Director



  September 28, 1995                    /s/             Timothy R. Graham
                                              Timothy R. Graham, Director


































                                             48<PAGE>





                         REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

 To TII Industries, Inc.:


 We  have  audited,  in  accordance  with  generally  accepted  auditing 
 standards,  the consolidated  financial  statements  of TII Industries, 
 Inc. and subsidiaries as of June 30, 1995 and June 24, 1994, and for each of
 the three years in the period ended June 30, 1995,  included in this Form 10-K
 and have issued our report thereon dated September 27, 1995.  Our audits were
 made for the purpose of forming an opinion on the basic financial statements 
 taken as a whole.  The schedules for the years ended June 30, 1995, June 24,
 1994 and June 25, 1993, listed under Item 14(a) of this Form 10-K are the
 responsibility of the Company's management, are presented for purposes of
 complying with the Securities and  Exchange  Commission's  rules  and are not
 part of the basic  financial statements.  These  schedules have 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.

 Arthur Andersen LLP




 San Juan, Puerto Rico
 September 27, 1995.

 Stamp No.  1314918 of the
 Puerto Rico Society of
 Certified Public Accountants
 has been affixed to the 
 original copy of this report.























                                            S-1<PAGE>





                                                                    SCHEDULE I
<TABLE>
                           TII INDUSTRIES, INC. AND SUBSIDIARIES
                         MARKETABLE SECURITIES - OTHER INVESTMENTS
                                       JUNE 30, 1995


                                                                 Amount at
                                                                 which each
                        Number of                                portfolio
                        shares                     Market        of equity
                        or units                   values of     security
                        principal                  of each       issues and each
Name of Issuer          amount                     issue at      other security
and title of            of bond      Cost of       balance       carried in the
each issue              and notes    each issue    sheet         balance sheet
- --------------------    ----------   ----------    -----------   -----------
<S>                     <C>           <C>           <C>            <C>
U.S. Treasury Bill
 of 08/10/95            $1,160,000    $1,124,344    $1,124,344     $1,124,344

U.S. Treasury Note
 of 02/15/98               300,000       302,085       309,843        309,843

Fed. Agricultural
 Mtge. Corp. Note of
 07/05/95                  145,000       142,787       144,950        144,950

Fed. Farm Credit Bank
Bond of 07/05/95           100,000       100,000       100,016        100,016

Ford Motor Credit Co.
 Note of 12/11/95          100,000        99,621       100,125        100,125

Standard Credit Card
 Master Tr. of 08/07/97    410,000       418,712       418,454        418,454

Chemical Bank Trust
 Cash                       67,978        67,978        67,978         67,978
                                       _________     _________      _________
                                      $2,255,527    $2,265,710     $2,265,710
                                       =========     =========      =========
</TABLE>















                                            S-2<PAGE>






                                                                  SCHEDULE III
<TABLE>
                           TII INDUSTRIES, INC. AND SUBSIDIARIES
                       ____________________________________________

                             VALUATION AND QUALIFYING ACCOUNTS
                       ____________________________________________

                                                    ADDITIONS
                                  BALANCE AT       CHARGED TO      BALANCE AT
                                 BEGINNING OF       COST AND         END OF
                                    YEAR           EXPENSES         PERIOD
                               ---------------  ----------------  ------------
<S>                           <C>                 <C>          <C>
CLASSIFICATION
 JUNE 30, 1995                $1,166,000          $300,000     $1,466,000
  INVENTORY OBSOLESCENCE         ======            ======        ======


 JUNE 24, 1994                $1,066,000          $100,000     $1,166,000
  INVENTORY OBSOLESCENCE         ======            ======        ======

 JUNE 25, 1993                  $547,000          $519,000     $1,066,000
  INVENTORY OBSOLESCENCE         ======            ======        ======


</TABLE>

























                                            S-3<PAGE>
                                                                   SCHEDULE V
<TABLE>

                           TII INDUSTRIES, INC. AND SUBSIDIARIES
                   ____________________________________________________
                                  PROPERTY AND EQUIPMENT
                   _____________________________________________________
                                       June 30, 1995
                     Balance                             Other          Balance
                     at                                  Changes        at
                     June 24,   Additions                Add            June 30,
Classification       1994       at cost    Retirements   (Deduct)(b)    1995
- -------------        ------      -------     --------      --------      ------
 <S>             <C>           <C>           <C>         <C>         <C>
 Machinery and   $15,216,000   $1,841,000    $(600,000)  $(229,000)  $16,228,000
 Equipment                              (a)

 Tools, Dies       5,466,000      550,000       ---         11,000     6,027,000
 and Molds

 Leasehold         4,881,000      556,000       ---        218,000     5,655,000
 Improvements

 Office
 Fixtures,
 Equipment and
 Other             2,410,000      216,000      (20,000)      ---       2,606,000
                   _________     ________     _________   _________   __________
                 $27,973,000   $3,163,000    $(620,000)        ---   $30,516,000
                  ==========    =========     =========   =========   ==========

</TABLE>
<TABLE>

                    Balance                               Other         Balance
                    at                                    Changes       at
                    June 25,   Additions                  Add           June 24,
Classification      1993       at cost      Retirements   (Deduct)(b)   1994
- --------------      -------    --------      ---------      --------   ---------
 <S>              <C>          <C>          <C>          <C>         <C>
 Machinery and    $15,218,000  $668,000(a)  $(269,000)   $(401,000)  $15,216,000
 Equipment

 Tools, Dies and    5,236,000   226,000         ---          4,000     5,466,000
 Molds

 Leasehold          4,096,000   416,000         ---        369,000     4,881,000
 Improvements

 Office
 Fixtures,
 Equipment and
 Other              2,229,000   185,000       (32,000)      28,000     2,410,000
                   __________  _________     _________     ________   __________
                  $26,779,000 $1,495,000    $(301,000)        ---    $27,973,000
                   ==========  =========     =========     ========   ==========
</TABLE>


<TABLE>
                     Balance    Additions                              Balance
                     at         Charged to                 Other       at
                     June 26,   Costs and                  Changes     June 25,
Classification       1992       Expenses    Retirements   (Deduct)(b)  1993
- --------------       -------    ---------    --------      ---------   -------- 
 <S>             <C>           <C>             <C>        <C>        <C>
 Machinery and   $14,808,000   $350,000(a)     ----       $60,000    $15,218,000
 Equipment                           

 Tools, Dies and   4,991,000    240,000        ----         5,000      5,236,000
 Molds

 Leasehold         3,769,000    271,000        ----        56,000      4,096,000
 Improvements

 Office
 Fixtures,
 Equipment and                                           
 Other             2,062,000    305,000       (17,000)   (121,000)     2,229,000
                   _________   ________     ___________  ________     __________
                 $25,630,000  $1,166,000     $(17,000)   $   ---     $26,779,000
                  ==========   =========      ========    =======     ==========
</TABLE>
                (a) All additions, except $5000 leased were purchased for cash.
                (b) All changes are reclassifications of assets.







                                            S-4<PAGE>
                                                                   SCHEDULE VI
<TABLE>

                           TII INDUSTRIES, INC. AND SUBSIDIARIES
                   ____________________________________________________  
                         ACCUMULATED DEPRECIATION AND AMORTIZATION
                   _____________________________________________________
                                       June 30, 1995   

                               Additions                  Other
                               Charged to                 Changes
                   Balance at  Costs                      Add         Balance at
                   June 24,    and                        (Deduct)    June 30,
Classification     1994        Expenses    Retirements    (a)         1995
- --------------     ----------  ---------   -----------    --------    --------
 <S>              <C>            <C>          <C>            <C>     <C>
 Machinery and    $10,706,000    $947,000(a)  $(497,000)     ---     $11,156,000
 Equipment  

 Tools, Dies and    3,559,000     394,000       ---          ---       3,953,000
 Molds
 Leasehold          2,966,000     301,000       ---          ---       3,267,000
 Improvements

 Office
 Fixtures,
 Equipment and
 Other              1,827,000     119,000       (20,000)      ---      1,926,000
                   __________  __________     __________   ________   __________
                  $19,058,000  $1,761,000     $(517,000)      ---    $20,302,000
                   ==========   =========      =========   ========   ==========
                   
</TABLE>

<TABLE>
                                Additions                 Other
                                Charged to                Changes
                    Balance at  Costs                     Add         Balance at
                    June 25,    and                       (Deduct)    June 24,
Classification      1993        Expenses  Retirements     (a)         1994
- --------------      ----------  --------   --------       --------    ---------
 <S>              <C>          <C>         <C>            <C>        <C>
 Machinery and    $10,035,000  $936,000(a) $(263,000)     $(2,000)   $10,706,000
 Equipment                           

 Tools, Dies and    3,136,000     423,000      ---            ---      3,559,000
 Molds                                                            

 Leasehold          2,756,000     210,000      ---            ---      2,966,000
 Improvements                                                     

 Office
 Fixtures,
 Equipment and
 Other              1,739,000     118,000     (32,000)      2,000      1,827,000
                  ___________  _________     _________    ________   ___________
                  $17,666,000  $1,687,000    $(295,000)      ---     $19,058,000

</TABLE>
                   
<TABLE>

                                Additions                  Other
                                Charged to                Changes
                    Balance at  Costs                      Add        Balance at
                    June 24,    and                        (Deduct)   June 25,
Classification      1995        Expenses   Retirements     (a)        1993
- --------------      ---------   --------   -----------   ----------  ---------
 <S>                <C>           <C>          <C>           <C>     <C>
 Machinery and      $9,084,000    $951,000(a)  ----          ---     $10,035,000
 Equipment                           

 Tools, Dies and     2,723,000     413,000     ----          ---       3,136,000
 Molds

 Leasehold           2,575,000     181,000     ----          ---       2,756,000
 Improvements

 Office Fixtures,
 Equipment and
 Other               1,650,000     105,000    (16,000)       ---       1,739,000
                    __________  __________   _________     ________   __________
                   $16,032,000  $1,650,000   $(16,000)       ---     $17,666,000
                    ==========   =========    ========     ========   ==========

                   (a) All changes are reclassifications assets.

</TABLE>

                                     S-5<PAGE>





                                   TII INDUSTRIES, INC.
                                                   

                                        EXHIBITS TO



                                ANNUAL REPORT ON FORM 10-K


                                 FOR THE FISCAL YEAR ENDED



                                       JUNE 30, 1995



                                                   




































                                            <PAGE>



                                  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).


                                           <PAGE>



 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.

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).

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).



                                            <PAGE>





 Exhibit Number                    Description                          

10(a)(1)+    1983  Employee  Incentive  Stock  Option  Plan  of  the Company, as
             amended.      Incorporated  by reference to Exhibit 10(a)(1) to the
             Company's Annual Report on Form 10-K for the fiscal year ended June
             24, 1994 (File No. 1-8048).

10(a)(2)+    1986 Stock Option Plan of the Company, as amended.  Incorporated by
             reference to Exhibit 10(a)(2)(ii) to the Company's Annual Report on
             Form  10-K  for  the  fiscal  year ended June 24, 1994 (File No. 1-
             8048).

10(a)(3)+    1994  Non-Employee  Director  Stock  Option  Plan.  Incorporated by
             reference  to  Exhibit 10(a)(2)(iii) to the Company's Annual Report
             on  Form  10-K for the fiscal year ended June 24, 1994 (File No. 1-
             8048).

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).



                                            <PAGE>





 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)(A)  Investor  Relations  Consultant  Agreement  dated  October 30, 1992
             between  the  Company  and  Strategic  Growth  International,  Inc.
             ("Strategic").    Incorporated  by reference to Exhibit 10.11(a) to
             Amendment No. 1 to the Company's Registration Statement on Form S-3
             (File No. 33-64980).

10(f)(1)(B)* Letter Agreement  dated  July  24,  1995  between  the Company and
             Strategic.

10(f)(2)     Option dated November 1, 1992 issued to Strategic.  Incorporated by
             reference  to  Exhibit 10.11(b) to Amendment No. 1 to the Company's
             Registration Statement on Form S-3 (File No. 33-64980).

10(f)(3)(A)  Stock Option Agreement dated September 14, 1994 between the Company
             and  Strategic,  as  amended.  Incorporated by reference to Exhibit
             10(b)(70)(ii)  to  the Company's Annual Report on Form 10-K for the
             fiscal  year  ended  June 24, 1994 and to Exhibit 10(f)(1)(B) filed
             herewith.

10(f)(4)     Letter  Agreement  dated September 14, 1994 between the Company and
             Strategic  modifying  registration  rights  granted  to  Strategic.
             Incorporated  by  reference  to  Exhibit 10(b)(71) to the Company's
             Annual  Report on Form 10-K for the fiscal year ended June 24, 1994
             (File No. 1-8048).



                                            <PAGE>





 Exhibit Number                    Description                          

10(g)(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(g)(2)*   Consolidated  Contract  of  Lease  Renewal  and  Construction dated
            February  1,  1994 between TII Dominican, Inc., a subsidiary of the
            Company,  and  the  Industrial  Development  Corporation  of  the
            Dominican Republic.

 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.

 24*           Consent of independent public accountants.

 27*           Financial data schedule.             

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































                                           <PAGE>





















                                    Exhibit 4(a)(1)(B)<PAGE>





                      FIRST  AMENDMENT  dated  as  of  August  3,  1995  to  the
                      Revolving  Credit  Loan  Agreement  (as it may be amended,
                      modified,  supplemented or restated, the "Loan Agreement")
                      dated  January  31,  1995 among TII INTERNATIONAL, INC., a
                      Delaware  corporation  (the  "Borrower");  TII INDUSTRIES,
                      INC.,  a Delaware corporation ("Industries"); and CHEMICAL
                      BANK, a New York State banking Corporation (the "Bank").

 WHEREAS,  the Borrower and Industries have requested and the Bank hereby agrees
 to amend the Loan Agreement to reflect the requests herein set forth:

 NOW, THEREFORE, the Borrower, Industries and the Bank hereby agree as follows:

     1.    Amendment  to  Article  VI,  Affirmative  Covenants, Section 6.03,
           Financial Statements, Reports, Etc.  (g)

           Section 6.03(g) of the Loan Agreement is hereby amended by deleting
           it in its entirety and by substituting therefor the following:

              "(g)  Within one hundred (100) days after the end of each Fiscal
               Year, a  one  (1)  year  operating  plan  including balance sheet
               and income statement, prepared on a consolidated basis, and
               prepared by the chief financial officer of Industries, in form
               and substance satisfactory to the Bank in its sole discretion."

     2.    Amendment  to  Article  VII,  Negative  Covenants,  Section 7.02.
           Liens and Encumbrances(e).

           Section 7.02(e) of the Loan Agreement is hereby amended by deleting
           "80%" and by substituting therefor "100%".

     3.    Amendment  to  Article  VII,  Negative  Covenants, Section 7.12.
           Dividends, Stock Redemption and Stock Purchase.

           Section  7.12 of the Loan Agreement is hereby amended by deleting the
           "." at the end of such section and by inserting the following:

               "and  (c)  Industries  may  redeem up to 15,000 shares of its
                Series A Cumulative  Convertible  Redeemable  Preferred Stock
                at an aggregate price of $1,500,000."

 This  FIRST AMENDMENT shall be construed and enforced in accordance with the
 laws of the State of New York.

 All capitalized terms not otherwise defined herein are used with the respective
 meanings given to such terms in the Loan Agreement.

 Except as expressly waived herein, the Loan Agreement shall continue in full
 force and effect  in  accordance  with  the  original  terms  thereof.  The
 FIRST AMENDMENT herein contained is limited specifically to the matters set
 forth above and does not constitute directly  or  by  implication  an amendment
 or waiver of any other provision of the Loan Agreement or any default which may
 occur or may have occurred under the Loan Agreement.

 The Company hereby represents that, after giving effect to this FIRST
 AMENDMENT, no Event  of  Default  or  default  exists  under  the  Loan
 Agreement or any other related documents.



                                             1<PAGE>





 This  FIRST AMENDMENT may be executed in counterparts, each of which shall
 constitute an original  but  all  of  which,  when  taken  together,  shall
 constitute  but one FIRST AMENDMENT.  This FIRST AMENDMENT shall be come
 effective when duly executed counterparts hereof which, when taken together,
 bear the signatures of each of the parties hereto shall have been delivered 
 to the Bank.

 IN WITNESS WHEREOF, the Borrower, Industries and the Bank caused this FIRST
 AMENDMENT to be  duly  executed  by  their  duly authorized officers all as
 of the day and year first above written.

                                     TII INTERNATIONAL, INC.

                                     By:   /s/ Richard Bankosky              
                                     Name: Richard Bankosky
                                     Title: Treasurer, Vice President-Finance
                                            and C.F.O. (Principal Financial
                                            and Accounting Officer)

                                     TII INDUSTRIES, INC.

                                     By:  /s/ Richard Bankosky              
                                     Name: Richard Bankosky
                                     Title: Treasurer, Vice President-Finance
                                            and C.F.O. (Principal Financial
                                            and Accounting Officer)

                                     CHEMICAL BANK

                                     By: /s/ Christopher Zimmerman        
                                     Name: Christopher Zimmerman
                                     Title:    Vice President























                                        2<PAGE>































                               Exhibit 10(f)(1)(A)<PAGE>





                                           July 24, 1995



 Strategic Growth International, Inc. 
 111 Great Neck Road
 Suite 606
 Great Neck, New York 11021

 Gentlemen:
       Reference  is  made  to (a) that certain Agreement dated October 30, 1992
 (the  "Agreement")  and  (b)  a Stock Option Agreement dated September 14, 1994
 pursuant  to  which  an option to purchase up to 150,000 shares of Common Stock
 (the "Second Option") was granted to you by the Company.  

       The  Agreement dated October 30, 1992 is hereby extended until August 31,
 1996 at the rate of $6,000 per month. 

       As  additional consideration for the extension of the Agreement, the term
 of Second Option to purchase 150,000 Shares of Common Stock at $7.50 per share
 is extended from August 31,1995 to August 31, 1997. 

       All  other  provisions of the Agreement and Second Option shall remain in
 full force and effect, unchanged by the aforementioned amendment. 

       If the foregoing correctly sets forth our understanding kindly so signify
 by signing and returning a copy of this letter. 

                                           Very truly yours, 
                                           TII INDUSTRIES, INC. 

       
                                           By:   \s\ Timothy J. Roach   
 AGREED:                                          Timothy J. Roach 
                                                  President
 STRATEGIC GROWTH 
 INTERNATIONAL, INC. 

 By:    \s\ Stanley Altschuler    
     Stanley Altschuler, President
 TJR:mv

                                      <PAGE>































                                 Exhibit 10(g)(2)<PAGE>





                                                               EXHIBIT 10(g)(2)

          INDUSTRIAL DEVELOPMENT CORPORATION OF THE DOMINICAN REPUBLIC 

                  INDUSTRIAL FREE ZONE OF SAN PEDRO de MACORIS 
             CONSOLIDATED CONTRACT OF LEASE RENEWAL AND CONSTRUCTION 

 BETWEEN:   The INDUSTRIAL DEVELOPMENT CORPORATION OF THE DOMINICAN REPUBLIC, an
 autonomous  institution  of  the State, organized according to law No.288 dated
 June  30,  1966, with its domicile and principal offices installed at its local
 site  on  the  corner  formed  by,  General Gregorio Luperon and 27 of February
 avenues  opposite  the  Independence  Plaza,  of  this city, represented by its
 General  Director, Mister JOSE ANTONIO GUZMAN ALVAREZ, Dominican, of adult age,
 married,  of this domicile and residence, holder of Personal Identification No.
 67018,  series 31, who from hereon will be named as "The CORPORATION"; and, for
 the  other part, TII DOMINICANA INC., commercial entity organized in conformity
 with  the  laws  of  the United States of America, with its social domicile and
 establishment  in the Industrial Free Zone of San Pedro de Macoris, represented
 by  its  Financial Vice-president, Mister THOMAS F. BELLEAU, North American, of
 adult  age,  married,  domiciled  and  resident at 1385 Akron St. Copiague N.Y.
 11726,  occasionally in this city, with Passport No. 062047604, who hereon will
 be named as "The LESSEE," have agreed to the following:

 WHERE  AS: "The CORPORATION" is the landlord and manager of the Industrial Free
 Zone  of  San Pedro de Macoris, by virtue of Decree No. 1574, dated October 11,
 1971.

 WHERE  AS:  "The  LESSEE"  has requested that "The CORPORATION" renew the lease
 marked  with  No.  CFI-A-155-4-92, dated April 23, 1992, by means of which "The
 CORPORATION"  leases to "The LESSEE," for a term of two (2) years, from July 1,
 1992, and ending on July 1, 1994, the real property that are described next:

     a).-  One  A-SPM  type one story building, roofed with asbestos and cement,
 built  of iron and concrete, with a height to the eave of 14.6 feet, and annex,
 with  a  construction  surface  of  29,185.75  square  feet, whose drawings are
 attached  to  this  contract,  located  in  Lot  No. 19, of Block" 1-A," of the
 Industrial Free Zone of San Pedro de Macoris.

     b).-  One A-SPM type one story building, roofed with aluzinc, built of iron
 and  concrete, with an area of 13,555.77 square feet, with a height to the eave
 of  14.0 feet, whose drawings are attached to this contract, located in Lot No.
 4,  of  Block" 1-B," of the drawing of the Industrial Free Zone of San Pedro de
 Macoris.

     c).- Two A-SPM type one story buildings, roofed with aluzinc, built of iron
 and  concrete,  with  an area of combined fabrication of 27,666.84 square feet,
 with  a  height  to  the eave of 14.6 feet, whose drawings are attached to this
 contract,  located  in  Lot  No.  8 & 9, of Block "4-B," of the drawings of the
 Industrial Free Zone of San Pedro de Macoris.

 WHERE  AS:  By  virtue of contract No. CFI-I-435-10-93, dated October 29, 1993,
 "The  CORPORATION"  recognized  the  investment  made  by "The LESSEE" of THREE
 HUNDRED  SIXTY  NINE THOUSAND SIX HUNDRED FORTY THREE and 89/100 GOLD DOMINICAN

                                        1<PAGE>





 PESOS  (RD$369,643.89),  representing  the  proportional contribution, based on
 occupied  square  feet,  by  "The  LESSEE" for the construction of the electric
 substation  in  order  to  elevate  the  voltage  in the industrial zone.  This
 investment  is  to  be  recognized  as  prepaid  rent for a period of seven (7)
 months,  at  RD$0.75  per  square  foot,  whose  investment would be recognized
 starting  on July 1, 1994, which would extend the contract dated April 23, 1992
 until  February  1,  1995; but "The LESSEE" by means of the communication dated
 December 22,1993, requested "The CORPORATION" that the referred contribution be
 applied  starting  on  November  1,  1993  through  January  1,  1994,  in  the
 understanding  that  the  remaining  balance  would  be  applied  through  this
 contract,  at  a  rate  of  ONE  WITH 30/100 GOLD DOMINICAN PESOS (RD$1.30) per
 square foot per month.

 WHERE AS: "The LESSEE" has requested "The CORPORATION" to construct an annex to
 the  buildings  located  in  Lots  No. 8 & 9, of Block" 4-B," whose lots have a
 surface area of 4,000 square meters.

 WHERE AS:  "The LESSEE" has requested "The CORPORATION" to accept the return of
 the buildings located within Lots No. 19, of Block" 1-A" and No. 4 of Block" 1-
 B"  of  the  particular  drawing  of  the  Industrial Free Zone of San Pedro de
 Macoris,  in  "as  is" condition without necessity of "The LESSEE" to carry out
 demolitions  to  the  improvements already built, in a term of thirty (30) days
 starting  from the delivery of keys of the annex, that by this contract will be
 constructed,  for  which  it  requests  "The  CORPORATION"  a  grace period for
 installation  purposes,  where  no  billing  will  be  made  for  the  returned
 buildings.

 WHERE  AS:   "The LESSEE" has solicited "The CORPORATION" to consolidate in one
 contract  contracts  marked  with Nos.  CFI-A-155-4-92, CFI-I-435-10-93 and the
 Letter Contract No. CFI-I-500-12-93, dated April 23, 1992, October 29, 1993 and
 December 16, 1993, respectively.

 WHERE  AS:  At December 16, 1993, "The CORPORATION" and "The LESSEE" signed the
 l e t t er  contract  marked  with  No.  CFI-I-500-12-93,  where  "The  LESSEE"
 communicated  to  "The CORPORATION" the intention of constructing an annex that
 is specified herein, of approximately 45,416.05 square feet.

 THEREFORE:  And in the understanding that the previous paragraph is an integral
 part of this document, the following stipulations have been agreed to:

 FIRST  ARTICLE:    "The  CORPORATION"  agrees  to consolidate into one and "The
 LESSEE" who so accepts, contracts marked with No. CFI-A-155-4-92, CFI-I-435-10-
 93  and  the  Letter Contract No. CFI-I-500-12-93, dated April 23 1992, October
 29,  1993  and  December  16,  1993, respectively, that cover the real property
 described below, under the following terms and conditions.
 a).         One  A-SPM  type,  one  story  building,  roofed  with asbestos and
 cement, built of iron and concrete, with a height to the eave of 14.6 feet, and

                                        2<PAGE>





 annex, with a construction surface of 29,185.75 square feet, whose drawings are
 attached  to  this  contract,  located  in  Lot  No. 19, of Block" 1-A," of the
 Industrial Free Zone of San Pedro de Macoris.

 b).- One A-SPM type, one story building, roofed with aluzinc, built of iron and
 concrete,  with  an area of 13,555.77 square feet, with a height to the eave of
 14.0  feet, whose drawings are attached to this contract, located in Lot No. 4,
 of  Block"  1-B, " of the particular drawing of the Industrial Free Zone of San
 Pedro de Macoris.

 c).-        Two  A-SPM type, one story buildings, roofed with aluzinc, built of
 iron and concrete,
 with an area of combined fabrication of 27,666.84 square feet, with a height to
 the eave of
 14.6  feet, whose drawings are attached to this contract, located in Lots No. 8
 & 9, of Block"
 4-B,"  of  the  particular  drawing of the Industrial Free Zone of San Pedro de
 Macoris.

 TERM:    The present contract will be for a term of FIVE (5) YEARS, starting on
 November 1, 1993 through November 1, 1998.

 PARAGRAPH:   "The LESSEE" will request an extension of this contract, under new
 terms  and  conditions,  by  notifying "THE CORPORATION" in writing ninety (90)
 days before the expiration of the term previously agreed to.

 SECOND  ARTICLE:  RENT FEE.  The agreed price of this lease is (A) SEVENTY FIVE
 CENTS  (RD$0.75)  per  square  foot per month, or a total of FIFTY TWO THOUSAND
 EIGHT HUNDRED SIX AND 27/100 GOLD DOMINICAN PESOS (RD$52,806.27) per month, for
 the  first  three  (3)  months  of  this  lease,  that is to say, the months of
 NOVEMBER  1993,  DECEMBER 1993 and JANUARY 1994, applying the contribution made
 for  the  construction  of  the  electric  substation;  B) ONE WITH 30/100 GOLD
 DOMINICAN  PESOS  (RD$1.30)  per  square  foot,  making  a  total of NINETY ONE
 THOUSAND  FIVE  HUNDRED  THIRTY WITH 87/100 GOLD DOMINICAN PESOS (RD$91,530.87)
 per  month,  starting  from  February  1,  1994  until  the rent fee adjustment
 mentioned in Paragraph IV of Article 21 is made.

 FORM OF PAYMENT:  "The LESSEE" commits to pay at "The CORPORATION" FIVE MILLION
 EIGHT  HUNDRED  SIXTY  TWO THOUSAND FOUR HUNDRED TWO WITH 81/100 GOLD DOMINICAN
 PESOS  (RD$5,862,402.81);  "The CORPORATION" declares to have received the sums
 of  a)  THREE  HUNDRED  SIXTY NINE THOUSAND SIX HUNDRED FORTY THREE WITH 89/100
 GOLD  DOMINICAN  PESOS (RD$369,643.89), as the contribution of "The LESSEE" for
 the   electric  substation;  b)  ONE  HUNDRED  THOUSAND  GOLD  DOMINICAN  PESOS
 (RD$100,000.00)  by  means of Receipt No. 5298, dated December 16, 1993; c) TWO
 MILLION  SIX  HUNDRED  FORTY SIX THOUSAND THREE HUNDRED SEVENTY NINE and 46/100
 GOLD  DOMINICAN PESOS (RD$2,646,379.46) at the signing of this contract; d) ONE
 MILLION NINETY EIGHT THOUSAND FIVE HUNDRED FIFTY ONE WITH 78/100 GOLD DOMINICAN
 PESOS  (RD$1,098,551.78)  on  February  18,  1994; (e) ONE MILLION NINETY EIGHT
 T H O U S A ND  FIVE  HUNDRED  FIFTY  ONE  WITH  78/100  GOLD  DOMINICAN  PESOS
 (RD$1,098,551.78) on April 2,1994; and, f) FIVE HUNDRED FORTY NINE THOUSAND TWO
 HUNDRED  SEVENTY  FIVE  WITH  89/100 GOLD DOMINICAN PESOS(RD$549,275.89) at the
 receipt of the keys of the annex that later on will be specified.

                                        3<PAGE>





 "The  LESSEE"  is obliged to obtain and maintain during the term of the present
 contract  an  insurance  policy  with  an  insurance company acceptable to" The
 CORPORATION" which covers the civil responsibility of "The LESSEE" and/ or "The
 CORPORATION"  for damages caused to third parties for accident or for any other
 cause  in  the  buildings,  their  annexes  and adjacent places, rented by "The
 LESSEE."  This  policy  will be for a coverage of FIFTY THOUSAND GOLD DOMINICAN
 PESOS  (RD$50,000.00)  in connection with the accidents that could occur to any
 one  person  or  their  property;  and,  HUNDRED  THOUSAND GOLD DOMINICAN PESOS
 (RD$100,000.00)  for  any accident or disaster that could ensue and affect more
 than  one  person or their properties.  Also, "The LESSEE" is obliged to insure
 for  their  actual  value,  but never for amounts less than ELEVEN MILLION FIVE
 HUNDRED  FORTY  SEVEN  THOUSAND  NINETY  SIX  WITH  62/100 GOLD DOMINICAN PESOS
 ( R D$11,547,096.62)  the  rented  building(s),  against  the  risks  of  fire,
 hurricane,  quake, storm, floods, etc., or any other resulting damage from Acts
 of God and other related risks, among others but not limited to only those.

 PARAGRAPH  I:   The amounts not paid when due, will accrue interest at the rate
 of one and half percent (1 1/ 2%) a month or fraction thereof.

 PARAGRAPH  II:   "The CORPORATION" has received from "The LESSEE" THREE HUNDRED
 THIRTY  SEVEN  THOUSAND  NINE  HUNDRED  SIXTY  and  11/100 GOLD DOMINICAN PESOS
 (RD$337,960.11), that is the deposit of the contract marked with the No. CFI-A-
 155-4-92,  dated  April 23, 1992, a guarantee never applicable to monthly lease
 payments.

 PARAGRAPH  III:  The amount deposited and previously mentioned, will become for
 the  benefit  of  "The  CORPORATION" when for any reason "The LESSEE" loses the
 Authorization  referred  by  the Third Article of this contract.  This sum will
 also  be converted in a deposit that will guarantee the possible repairs and/or
 changes  not  covered that could have suffered the buildings and/or extensions,
 if  any  upon termination of this contract.  It is understood that if the check
 given  by  "The  LESSEE"  to  "The  CORPORATION"  for  the mentioned sum, lacks
 sufficient  funds  at  the moment it is presented for collection, this contract
 will automatically become void and without effect.

 THIRD ARTICLE:  The parties agree that the lease under this contract is subject
 to  the  condition  that  "The  LESSEE"  maintains the approval of the National
 Council of Free Zones of Export, based on Law No. 8-90, dated January 15, 1990,
 "The  LESSEE"  will not be able to use the site leased for a purpose other than
 its  industry  in ELECTRONICS, for which the lessee shall maintain the approval
 of the mentioned National Council of Free Zones of Export.

 PARAGRAPH:   It is expressly agreed by the parties, that the leased building in
 this  contract  will  be  utilized  only  and  exclusively  for  production and
 generation   of  employment,  according  to  the  activity  for  which  it  was
 contracted.    In  case  "The LESSEE" ceases production, non complying with the
 previously expressed, the present contract will cease and be rescinded.

 FOURTH  ARTICLE:    ALTERATIONS.  "The LESSEE" may not make any alterations nor
 substantial  modification  of the rented sites, without the previous consent in
 writing of "The CORPORATION."


                                        4<PAGE>





 Also "The LESSEE" is required, in case of making any alteration or modification
 of  the  leased  sites,  previous authorization of "The CORPORATION," to comply
 with  all  the  national  and  municipal laws, ordinances and regulations, that
 regulates  the matter.  It is also understood, that in case "The LESSEE" orders
 or makes any repair, alteration, change or improvement of the leased buildings,
 once authorized by "The CORPORATION," "The CORPORATION" will not be responsible
 under  any  concept, for payment of the materials used or for manpower employed
 in the before mentioned tasks.

 "The  LESSEE" will have a right to remove, upon expiration of the contract, the
 equipment  and  improvements  installed  by it in the rented places, as long as
 these  are  left  in  the  same  state  as  they  were  found,  except  for the
 depreciation that results from the normal use of the locations.

 FIFTH  ARTICLE: REPAIRS AND MAINTENANCE:  "The LESSEE" will maintain properties
 in  good condition at their expense, making the large repairs and small repairs
 that are necessary for that end, as well as all the operations required for the
 good maintenance of the same, with the exception of the annex to be constructed
 whose  responsibility  will  be assumed six (6) months after of the delivery of
 keys,  of  manner to keep in good condition the leased sites and their annexes.
 In  this  regard,  "The  LESSEE"  will  have  to  their  expense  without  this
 enumeration being limited:

 a)  The interior and exterior painting of the buildings;
 b)  The leaks that could occur in the roof;
 c)  The  repairs  of floors and roofs, doors and windows, sanitary and electric
 installations.

 It  is also understood that "The LESSEE" will not be responsible for the repair
 of damages caused by hidden structural defects of the leased property.

 PARAGRAPH:    "The LESSEE" will not be authorized to carry out any act or enter
 into  any contract that could create or be used as foundation to mortgage or to
 obtain  any  privilege on the leased buildings and/or their improvements or any
 other asset that belongs to the "The CORPORATION." If by any act or omission of
 "The  LESSEE" any complaint or action is filed against "The CORPORATION," or in
 any time a lien is registered on the building and/or the leased buildings or on
 any  other  property of "The CORPORATION," "The LESSEE" must at its own expense
 take  the  necessary  measures  so that complaints or actions are withdrawn and
 said  liens  cancelled  or  obtain for "The CORPORATION" an insurance Policy or
 bond  satisfactory  to  "The  CORPORATION"  protecting it against the resulting
 risks  of  complaints, actions or liens.  In case "The CORPORATION" suffers any
 damage,  "The  LESSEE" will reimburse all the costs, damages and prejudice that
 "The  CORPORATION"  had  suffered,  including  the  necessary funds in order to
 reimburse the legal expenses and reasonable fees incurred by it.

 SIXTH  ARTICLE: TOTAL OR PARTIAL DESTRUCTION.- In case the buildings leased are
 destroyed  in  total  or part, whichever the causes of the damage, "The LESSEE"
 should inform immediately "The CORPORATION" so that they can present the proper
 claim to the insurance companies.



                                        5<PAGE>





 When  a  damage  of this type occurs "The CORPORATION" will have the option, to
 reconstruct  the  building(s)  or  to  cancel  this  contract.    In  this last
 eventuality  "The  LESSEE"  would  not  be  obliged  to  pay more rent than the
 corresponding  fraction  of time the lessee used and enjoyed the real property,
 for  which  "The  CORPORATION"  commits to return to "The LESSEE," in case that
 "The  LESSEE"  had  given any advance in payment of rent or prepaid this lease,
 the pending and not consumed amount paid.

 If  the  total  or  partial  destruction  of  the building is due to a fault or
 negligence  of  "The  LESSEE,"  they  will  be  made responsible for the damage
 caused, to the extent these are not covered by insurance.

 SEVENTH  ARTICLE: INSPECTION OF THE BUILDING.  "The LESSEE" is obliged to allow
 the  access  to  the officials of "The CORPORATION" and/or designated personnel
 when  considered  necessary by "The CORPORATION", to the site and/or the rented
 sites,  for  the  purpose  of carrying out the inspection of the same and check
 that  their  use  adjusts to the laws and regulations, the terms and conditions
 specified in the present contract.

 EIGHTH ARTICLE: BANKRUPTCY OF "THE LESSEE." "The LESSEE" commits to notify "The
 CORPORATION"  of  any  sue, judgement, judicial act or application of tentative
 agreement,  that could lead to bankruptcy, regardless of the country where each
 action is attempted.  Such notification should be in writing within twenty (20)
 days  following  the  sue,  judgement, judicial act or application of tentative
 agreement.

 In  that  moment,  "The  CORPORATION"  can  at  its  entire discretion, declare
 canceled  the  present  contract, without affecting their right to intervene in
 the bankruptcy procedure.

 NINTH  ARTICLE:  WATER SERVICE, ELECTRICITY, COLLECTION OF GARBAGE, CLEANING OF
 STREETS,  SEWER  SERVICE  AND  PAYMENT  OF INSURANCE PREMIUMS.  The services of
 water,  electricity,  collection  of  garbage,  cleaning  of  streets and sewer
 service,  used  or  residual will be the responsibility of "The LESSEE." In the
 event  that  it  fails  to  pay  all  or any of these services or the insurance
 premiums   pursuant  to  the  terms  and  conditions  of  this  contract,  "The
 CORPORATION"  may,  at its convenience, pay on behalf of "The LESSEE", and then
 bill  the  Lessee for the amounts due, amounts become due upon presentation and
 bear   interest  at  twelve  percent  (12%)  per  annum  for  every  month  the
 reimbursement  is  not  made  plus  a  three  percent (3%) fee for transmittal,
 commissions and others.

 TENTH  ARTICLE:  BREACH.    Failure  to  comply  with  any  of  the clauses and
 conditions  of  this  contract by "The LESSEE" may be cause for termination and
 ten  (10)  days  after  "The  CORPORATION"  has notified "The LESSEE" through a
 marshall  if  LESSEE"  fails  to  cure  the  event  of noncompliance within the
 indicated term.

 In  this  case  "The CORPORATION" will again come into possession of the leased
 property  without  necessity  of judicial procedure or indemnity of any nature,
 ten  (10)  days  after notice of vacating the rented places.  In any event "The


                                        6<PAGE>





 CORPORATION reserves the right of claiming the entirety of the amounts referred
 to in the Second Article of the present contract.

 ELEVENTH  ARTICLE:  TERMINATION  OF  THE CONTRACT.  The parties agree that this
 present  contract  may  not  be  automatically renewed.  In the event that "The
 LESSEE"  wishes  to renew this contract for more years, it must do so under new
 terms  and conditions and as established in the First Article of this contract.
 In  the  event  that  it  is  not renewed "The LESSEE" should deliver the sites
 rented  to  "The  CORPORATION"  after their inspection, within a term of twenty
 (20)  days  after  notification is made through a Marshall as requested by "The
 CORPORATION.

 "The  LESSEE"  agrees and is bound to "The CORPORATION" to pay the term of this
 lease  or  the  balance  due,  if  it decides to terminate the present contract
 before  its  expiration,  or if this is finished due to a cause attributable to
 "The LESSEE."

 TWELFTH  ARTICLE:    It  is  agreed  that  any change or modification that "The
 LESSEE"  desires  to  make  in  the  building  (s),  should be notified to "The
 CORPORATION"  within  the  twenty  (20) days after signing of this contract and
 that the costs of said changes will be paid by "The LESSEE."

 THIRTEENTH  ARTICLE:  COMPETENT  COURTS.   For all purposes and consequences of
 this  contract,  the parties state that their respective domiciles are for "The
 CORPORATION"  at  the  corner  formed by the General Gregorio Luperon and 27 of
 February  Avenues,  opposite the Square of Independence, of this city, and, for
 "The LESSEE" in the real property that is the object of this present contract.

 The  parties  also  agree,  that  in  the event of any litigation or difference
 between them, in regard to the present contract, these will be the submitted to
 the  Dominican  Republic  Courts  resigning  in  advance to appeal to any other
 Courts  that  for  any  cause  may  have  jurisdiction  of these litigations or
 differences.

 Also,  they  agree  that anything not foreseen in this contract, be governed by
 the laws of the Dominican Republic.

 FOURTEENTH  ARTICLE:  DELIVERY OF POLICIES.  "The LESSEE" commits in delivering
 to  "The CORPORATION" at its requirement the certificates or insurance policies
 that name "The CORPORATION" as beneficiary of insurance, in conformity with the
 Clauses of the present contract.

 FIFTEENTH  ARTICLE:    CESSION  OF  CONTRACT.  It is expressly agreed that "The
 CORPORATION"  may  render  or  transfer  its  rights  in  virtue of the present
 contract.

 It  is  also agreed that "The LESSEE" may not render nor transfer the rights it
 has  under  this  contract,  nor  may it sub-lease all or part of the buildings
 rented,  without the previous consent, however, such consent will not be denied
 in arbitrary or capricious form, but for justified reasons.



                                        7<PAGE>





 SIXTEENTH ARTICLE:  "The LESSEE" is formally bound and obligated to provide the
 enterprise  for  which  it is leasing the buildings, with all the equipment and
 technical  procedures  necessary  to  avoid  pollution  from  dust, impurities,
 excessive  noise,  etc.,  that will contaminate the environment and/or, affect,
 disturb,  hinder  or  in  any way upset the operation of other companies in the
 Industrial  Free  Zone.  In case that "The LESSEE" fails to comply, the present
 contract  will  be  null  and  void  and "The CORPORATION" will be in immediate
 possession of the rented sites.

 SEVENTEENTH  ARTICLE:  SUSPENSION OF ACTIVITIES.  It is expressly agreed by the
 parties  that  the  industrial operation of "The LESSEE" will be continuous and
 therefore  any  temporary  suspension  of  over seven (7) working days, will be
 notified  in  writing  to "The CORPORATION" within the (24) subsequent hours to
 this  suspension.    "The  CORPORATION"  will have the right to end the present
 lease  contract  unilaterally  and  without  responsibility,  in  the case "The
 LESSEE"  suspends their industrial operations for a period of sixty(60) days in
 the  course of a (1) calendar year or for any period of thirty (30) consecutive
 days,  except suspensions due exclusively to causes outside the control of "The
 L E SSEE,"  will  suffice  to  terminate  the  present  contract  with  a  mere
 notification  to the domicile elected by "The LESSEE," by "The CORPORATION" and
 without necessity of any judicial intervention.

 EIGHTEENTH  ARTICLE:    "The  CORPORATION"  as  operator  and  manager  of  the
 Industrial  Free  Zone  of  San  Pedro  de Macoris, will provide protection and
 surveillance  services  in  this  Zone  during  24  hours  of  working days and
 holidays,  at the entrance and exit gate and the perimeter of the referred Zone
 (Military  Security);  custom  services;  collection of garbage in the streets;
 gardening services in green common areas; services of the personnel that search
 for employment and other.

 It is expressly agreed that "The CORPORATION" will bill for these services, the
 sum of TWENTY CENTS (RD$0.20) per month per square foot of leased construction,
 starting from February 1, 1994 until the formal delivery of the annex that will
 be  constructed  per  this  contract,  in  the  understanding  that  a new cost
 adjustment  will be made, and documented in the complementary contract referred
 to in the Twenty First Article, Paragraph IV of this same act.

 NINETEENTH  ARTICLE:   VARIOUS REGULATIONS.  "The LESSEE" is required to comply
 with the following regulations:

 1)  It  is  expressly  agreed  that  the  steam  boilers that "THE LESSEE" will
 operate   will  be  placed  outside  the  leased  buildings,  as  well  as  the
 transformers,  electric  plants  and  compressors,  therefore "The LESSEE" must
 obtain  previous  authorization  in  writing  from  "The  CORPORATION"  for the
 location  and  construction  of the places where the referred equipment will be
 installed.

 2)  Any  additional  security  service, contracted by "The LESSEE" must rely on
 the  authorization  of  "The  CORPORATION,"  except  for  the  protection to be
 provided within the buildings.



                                        8<PAGE>





 3)  "The  LESSEE" expressly agrees to respect all the parking and traffic signs
 placed  by  "The  CORPORATION"  in the referred Zone and have all its personnel
 obey  all the traffic and parking rules.  The shipping and receiving ramps will
 always be constructed in the places elected by "The CORPORATION."

 4)  "The LESSEE" will not store materials, supplies or products, nor will it be
 permitted  to  remain  in  areas  located  outside  of the permanent structure,
 without  the  written  consent of "The CORPORATION." The approvals for external
 storage  will  be  granted  only  when  the  storage  area is out of view.  The
 containers  or  shipping  vans  must  be  parked  in  the  loading  ramp of the
 building(s) or in the parking designated by "The CORPORATION" for this purpose,
 but never in the streets or other forbidden areas.  It is understood that these
 vans  or  containers  will remain in the loading ramp of the building(s) leased
 only when giving the service of loading or unloading is being given.

 5)  Six  (6)  months after the delivery of the buildings, everything related to
 leaks,  problems  with  floors,  roofs, windows and doors, will be paid by "The
 LESSEE."

 6)  "The  LESSEE"  will not install nor maintain signs in the Zone except those
 that  indicate  the  name of the same and the types of products manufactured by
 it.    The  design,  dimension  and  colors  of  any sign will be submitted and
 approved by "The CORPORATION" before their installation.

 7)  "The  LESSEE"  commits  to  place the external waste collection areas where
 these will not be seen from the streets and adjacent lots.

 8)  "The  CORPORATION"  will  be  responsible  for planting and maintaining the
 green  areas  and  gardening  in  general,  and,  "The  LESSEE" cannot make any
 changes,  nor  plant  trees  without  the  previous  written  consent  of  "The
 CORPORATION."

 9)  "The  LESSEE"  must  become  a  member of the association of lessees of the
 Zone,  to  abide  by  their  regulations  and  to  pay  all the reasonable fees
 established for their members.

 10)         "The  LESSEE"  agrees  to  permanently  inform "The CORPORATION" in
 writing,  the  names,  telephone  numbers and postal addresses of the principal
 executives  responsible  for the operations in the Zone and their superiors, if
 they  exist  in  their  offices  or  in the main offices located outside of the
 Dominican  Republic.    Any  changes in the names, telephone numbers and postal
 addresses  of  these executives and superiors will also be promptly informed in
 writing to "The CORPORATION."

 11)         The  present  lease  contract and the industrial operations will be
 subject to all the present
 and  future  legal and administrative disposition on industrial free zones that
 emanate  of  the  Law  or  of  applicable Departments of the Dominican Republic
 Government,  especially  the  fiscal tax monetary, of labor and social security
 r e gulations.    "The  LESSEE"  cannot  allege  ignorance  of  these  laws  or
 administrative   dispositions  and  their  noncompliance  will  be  reason  for
 cancellation of this contract.

                                        9<PAGE>





 12)         "The  LESSEE"  commits  in  endowing  the  company  of an area used
 exclusively  as  dining room which will not be utilized for a different purpose
 for  which  it  was  constructed or destined.  "The LESSEE" will instruct their
 employees  in the use of this facility, and therefore it is forbidden to eat in
 other places of the zone, as well as the consumption of food in the outside.

 TWENTIETH  ARTICLE:    It  is  agreed between the parties that the residuals or
 waste of paper, cardboard and related materials generated or originated by "The
 LESSEE"  in  the  Industrial  Free  Zone  of  San Pedro de Macoris, will be the
 exclusive  property  of  "The CORPORATION" who will dispose of the same as they
 wish.    Any contradiction on the part of "The LESSEE" to this stipulation will
 be  cause  or  rescission  of all rights of the present lease contract, without
 responsibility for "The CORPORATION."

 TWENTY   FIRST  ARTICLE:  SPECIAL  CLAUSES  -  CONSTRUCTION  OF  ANNEX.    "The
 CORPORATION,"  by means of the present act, obligates formally and expressly to
 "The LESSEE" that solicited it, to construct in a term of ONE HUNDRED TEN (110)
 working  days,  An  (1)  ANNEX,  of  a  plant,  with  walls of blocks and armed
 concrete, metallic structure and roof of aluzinc, with a surface of fabrication
 of  45,416.05  square  feet, in Lot No. 8 & 9, of Block" 4-B" of the particular
 drawing of the Industrial Free Zone of San Pedro de Macoris, in order to become
 part, of this same contract, which construction cost is the sum of FIVE MILLION
 FOUR  HUNDRED  NINETY  TWO  THOUSAND SEVEN HUNDRED FIFTY EIGHT WITH 92/100 GOLD
 DOMINICAN PESOS (RD$5,492,758.92), according to Budget dated November 15, 1993,
 to  be  covered  by  "The LESSEE" in the manner that is specified in the Second
 Article of this same act.

 PARAGRAPH  I:    In  case  that the construction work previously indicated were
 delayed,  by irrelevant causes to the will of "The CORPORATION" or by reason of
 act  of  God  justified  (torrential rains, storms, floods, etc.), "The LESSEE"
 recognizing  these  conditions  will  have  the obligation of conceding to "The
 CORPORATION" the extension that both parties consider reasonable.

 PARAGRAPH II:  It is expressly agreed that "The LESSEE" will solicit in writing
 to  "The  CORPORATION" any modification to the project object of this contract.
 Also  that  the overruns or additions produced during the execution of the work
 will  be  covered  by  "The  LESSEE"  whenever these are originated by official
 changes  in  the costs, modifications needed during the construction process or
 for  any  another  justified  cause,  previous  acceptance  in  writing by "The
 LESSEE."

 PARAGRAPH  III:  It  is understood by the parties that the noncompliance of the
 previously  established  payment  plan, the construction work will be suspended
 and  "The  LESSEE," will be charged a construction penalty of ONE THOUSAND GOLD
 DOMINICAN  PESOS (RD$1,000.00) for every day of delay in these payments without
 affecting  the  clauses  of  this  contract  regarding  breach  (events of non-
 compliance)  and  the  established  option  for the rescission in favor of "The
 CORPORATION".

 Also, "The CORPORATION" commits and obligates with "The LESSEE" to penalize the
 contractor  constructing the annex, with the sum of TWO THOUSAND GOLD DOMINICAN


                                        10<PAGE>





 PESOS  (RD$2,000.00)  daily,  in  case  of not finishing the work in the agreed
 term.

 PARAGRAPH  IV:  It is expressly agreed by the parties that when the building to
 be  constructed by "The CORPORATION" for "The LESSEE," in the previously agreed
 term is delivered, a complementary contract will be subscribed to this contract
 modifying the quantity of square feet, the amount of the fees and adjusting the
 amount  of  the  deposit  of  guarantee,  as  well  as  the difference that may
 originate as a result of the prepayment of rent for the term of this contract.

 PARAGRAPH  V:    "The  LESSEE" commits to return in a term of thirty (30) days,
 starting  from  the delivery of keys of the annex to be constructed, the plants
 located  within  Lot  No.  19,  of  Block"  1-A"  and  4  of Block" 1-B" of the
 particular  drawing  of  the Industrial Free Zone of San Pedro de Macoris, "The
 CORPORATION" commits to accept them in the condition in which they are, without
 necessity  of  "The  LESSEE" to demolish the improvements already built, in the
 understanding  that  for the transfer of the machineries of mentioned plants to
 the  new construction will operate a grace period of thirty (30) days, in which
 no billing will take place for the buildings being returned.

 TWENTY SECOND ARTICLE:  This contract substitutes in all its parts those marked
 with  No. CFI-A-155-4-92, CFI-I-435-10-93 and the Letter Contact No. CFI-I-500-
 12-93,  dated  April  23,  1992,  October  29,  1993  and  December  16,  1993,
 respectively.

 TWENTY THIRD ARTICLE:  For those items not covered in this contract the parties
 will refer to the common law and elect domicile as previously indicated.

 PERFORMED  and  SIGNED in two (2) originals of a same tenor and effect, one for
 each  one  of  the parties, at Santo Domingo, National District, capital of the
 Dominican  Republic,  today  FIRST  of  FEBRUARY  of the year ONE THOUSAND NINE
 HUNDRED NINETY FOUR (1994).





















                                        11<PAGE>





                  FOR THE CORPORATION OF INDUSTRIAL DEVELOPMENT



                           JOSE ANTONIO GUZMAN ALVAREZ
                                 GENERAL DIRECTOR




 FOR TII DOMINICANA, INC.
     "The LESSEE"



     THOMAS F. BELLEAU
       FINANCIAL VICE-PRESIDENT

 I  CERTIFY  And I GIVE Faith: That the signatures in this document of gentlemen
 JOSE  ANTONIO  GUZMAN  ALVAREZ  and  THOMAS F. BELLEAU, consist and whom I give
 faith  to  know,  were  freely  and  voluntarily  signed in my presence by them
 declaring  under  oath  that those are the signatures that they accustom use in
 all their acts.

 In  Santo Domingo, National District, Capital of the of the Dominican Republic,
 FIRST of FEBRUARY of the year ONE THOUSAND NINE HUNDRED NINETY FOUR (1994).



                               ATTORNEY
                               NOTARY PUBLIC






















                                        12<PAGE>































                                    Exhibit 11<PAGE>






                                                                      EXHIBIT 11
<TABLE>
                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                   ____________________________________________

                        COMPUTATION OF PER SHARE EARNINGS
                   ____________________________________________
                                                                         Year
                                                   Three Months          Ended
                                                      Ended            June 30,
                                                  June 30, 1995          1995

 PRIMARY EARNINGS PER SHARE
 <S>                                                 <C>              <C>
 Weighted Average of Common Stock
     Beginning of period (shares)
       Common Stock outstanding                      4,017,000        3,802,000
       Class B Common Stock                            371,000          371,000
                                                     ---------        ---------
                                                     4,388,000        4,173,000

     Issuance of common stock                          325,000          199,000
                                                     ---------        ---------
                                                     4,713,000        4,372,000

 Common Stock Equivalents
     Options and warrants                            2,923,000        3,175,000

 Preferred Stock
     Preferred Stock, Series A
     convertible at $6.25                              442,000          442,000
                                                     ---------        ---------
                                                     8,078,000        7,989,000
                                                     =========        =========

 Primary Earnings Per Share Computation
    Net profit (loss)
    Add:     Effects of using the Modified            $373,000       $2,942,000
             Treasury Stock Method
       Reduction of interest expense on debt
       Interest earned on investment in U.S.           216,000          646,000
 Government Securities                                 152,000          566,000
                                                     ---------        ---------
     Adjusted Net Profit                              $741,000       $4,154,000
                                                     =========        =========
     Adjusted Net profit/weighted average of
     common stock** $741,000/8,078,000 and
     $4,154,000/7,989,000                                $0.09            $0.52
                                                     =========        =========


 Market price at end of period                           $6.81            $6.81
                                                     =========        =========
     Average market price for the period                 $6.31            $5.99
                                                     =========        =========

</TABLE>

                                           <PAGE>






                                                                    EXHIBIT 11
<TABLE>
                      TII INDUSTRIES, INC. AND SUBSIDIARIES
                   ____________________________________________

                        COMPUTATION OF PER SHARE EARNINGS
                    ____________________________________________

                                                   Three
                                                   Months             Year
                                                   Ended             Ended
                                                  June 30,          June 30,
                                                   1995              1995

 FULLY DILUTED EARNINGS PER  SHARE
 <S>                                             <C>                 <C>
 Weighted average of Common Stock outstanding    4,713,000           4,372,000
 Incremental shares from options and
  warrants*                                      2,923,000           3,175,000
 Preferred stock conversion                        442,000             555,000
 OPIC loan                                         300,000             300,000
                                                 ---------           ---------
                                                 8,378,000           8,402,000

 Fully Diluted Earnings Per Share Computation

 Net profit (loss)                                $373,000          $2,942,000
 Add:    Effects of using the Modified
         Treasury Stock Method
         Reduction of interest expense on 
          debt                                     235,000             722,000
         Interest earned on investment in
          U.S. Government Securities               144,000             603,000
 Adjusted Net Profit (loss)                       $752,000          $4,267,000


 Adjusted net profit (loss)/weighted average
  of common stock** $752,000/8,378,000 and
  $4,267,000/8,402,000                               $0.09               $0.51

</TABLE>

 *   Since  the  number  of  shares  of  common stock obtainable by assuming the
     exercise  of  all  options and warrants with an exercise price below market
     exceeds  20% of the number of shares of common stock outstanding at the end
     of  the  period,  the  treasury  stock method is modified.  All options and
     warrants  are  assumed  to  have  been exercised and the aggregate proceeds
     therefrom  to  have  been  applied,  first to repurchase outstanding common
     shares,  but  not  to  exceed  20% of the outstanding shares and, second to
     reduce  borrowings  with  any  remaining  funds invested in U.S. Government
     Securities or commercial paper.

 **  Loss per share is based on the weighted average of common stock outstanding
     since any assumption of conversion is antidilutive.<PAGE>































                                    Exhibit 24<PAGE>





                                    EXHIBIT 24



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


 As  independent  public  accountants, we hereby consent to the incorporation of
 our  report  dated   September 27, 1995, included in this Annual Report on Form
 10-K,  into  the Company's previously filed Registration Statements on Form S-8
 (Nos.  2-71781,  2-90852,  33-2555, 33-11449, 33-26930, 33-37310, 33-53180, 33-
 59096 and 33-64980).


 Arthur Andersen LLP




 San Juan, Puerto Rico
 September 27, 1995<PAGE>


<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000277928
<NAME> TII INDUSTRIES, INC.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-END>                               JUN-30-1995
<CASH>                                           1,152
<SECURITIES>                                     2,266
<RECEIVABLES>                                    6,133
<ALLOWANCES>                                         0
<INVENTORY>                                     12,278
<CURRENT-ASSETS>                                22,474
<PP&E>                                          30,516
<DEPRECIATION>                                (20,302)
<TOTAL-ASSETS>                                  34,414
<CURRENT-LIABILITIES>                            6,527
<BONDS>                                              0
<COMMON>                                            59
                                0
                                      2,763
<OTHER-SE>                                      22,361
<TOTAL-LIABILITY-AND-EQUITY>                    34,414
<SALES>                                         43,830
<TOTAL-REVENUES>                                43,830
<CGS>                                           30,782
<TOTAL-COSTS>                                    9,446
<OTHER-EXPENSES>                                  (50)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 718
<INCOME-PRETAX>                                  2,942
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              2,942
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,942
<EPS-PRIMARY>                                      .52
<EPS-DILUTED>                                      .51
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission