TII INDUSTRIES INC
10-K, 1996-09-25
SWITCHGEAR & SWITCHBOARD APPARATUS
Previous: GEICO CORP, S-8 POS, 1996-09-25
Next: FOUNTAIN OIL INC, 8-K, 1996-09-25




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


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

For the fiscal year ended June 28, 1996

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

For the transition period from _____________ to _____________

                          Commission File Number 1-8048

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

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

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

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

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

Securities  registered  pursuant to Section 12(g) of the Act: Common Stock, $.01
par value

            Indicate  by check mark  whether  the  registrant  (1) has filed all
reports  required to be filed by Section 13 or 15(d) of the Securities  Exchange
Act of 1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.
                              Yes  [X]     No  [_]

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

            The  aggregate  market value of the voting  stock of the  registrant
outstanding  as of September 13, 1996 held by  non-affiliates  of the registrant
was approximately $34,905,000. While such market value excludes shares which may
be deemed  beneficially  owned by  executive  officers and  directors  and their
associates, this should not be construed as indicating that all such persons are
affiliates.

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

                       DOCUMENTS INCORPORATED BY REFERENCE

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


<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 U.S. Telcos including seven Regional Bell Operating  Companies ("RBOCs") and
GTE Corporation  ("GTE"),  which  collectively  service over 85% of the over 150
million  subscriber  lines in the United States,  as well as original  equipment
suppliers who sell to the global Telco marketplace.

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

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

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

PRODUCTS

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

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

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

                                        2

<PAGE>



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

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

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

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

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

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

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

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


                                        3

<PAGE>



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

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

MARKETING AND CUSTOMERS

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

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

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

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

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


                                        4

<PAGE>



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

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

ANT AGREEMENT

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

EXPORT SALES

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

MANUFACTURING

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

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

                                        5

<PAGE>



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

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

RAW MATERIALS

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

PATENTS AND TRADEMARKS

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

RESEARCH AND DEVELOPMENT

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

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

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

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

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

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

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


                                        6

<PAGE>



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

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

COMPETITION

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

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

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


REGULATION

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


                                        7

<PAGE>



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

CERTAIN TAX ATTRIBUTES

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

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

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

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

<PAGE>



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

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

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

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

EMPLOYEES

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


                                        9

<PAGE>



ITEM 2.     PROPERTIES

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

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

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

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

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

ITEM 3.     LEGAL PROCEEDINGS

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

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

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




                                       10

<PAGE>



                                     Part II

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

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


Fiscal 1996                                               High        Low
                                                          ----        ---

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


Fiscal 1995                                               High        Low
                                                          ----        ---

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



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

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



                                       11

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

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

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

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


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


                                       12

<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:

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

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

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

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

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

Interest expense                            $   416       $   718       $   711

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


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

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


                                       13

<PAGE>



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

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

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

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

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

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

INCOME TAXES

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

                                       14

<PAGE>



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

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

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

AT&T AGREEMENT

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

SEASONALITY

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

LIQUIDITY AND CAPITAL RESOURCES

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

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

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



                                       15

<PAGE>



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

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

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

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

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

IMPACT OF INFLATION

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


                                       16

<PAGE>




ITEM 8.     FINANCIAL STATEMENTS

                      TII INDUSTRIES, INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                     Page Number

Report of Independent Public Accountants                                 18

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

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

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

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

Notes to Consolidated Financial Statements                            24 to 36


                                       17

<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 28, 1996 and June 30,
1995,  and the related  consolidated  statements  of  operations,  stockholders'
investment  and cash flows for each of the three years in the period  ended June
28, 1996.  These financial  statements are the  responsibility  of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

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


/s/ Arthur Andersen LLP

Arthur Andersen LLP


San Juan, Puerto Rico
September 18, 1996.

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

                                       18

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



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

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

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


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


                                       19
<PAGE>

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


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

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

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

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

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

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

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

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



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

                                       20


<PAGE>


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

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

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

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

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

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


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

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

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

                                       21
<PAGE>

                     TII INDUSTRIES, INC. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF STOCKHOLDERS' INVESTMENT
             FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 28, 1996
                             (Amounts in thousands)
<TABLE>
<CAPTION>
                                                                                                            Valuation
                                                                                                            Adjustment
                                                                                                            to record
                                                                                                            Marketable
                                                                                        Capital             securities
                                                                    Class B            in excess  Retained   available
                                             Preferred    Common    Common               of par   Earnings  for sale at  Treasury
                                               Stock      Stock     Stock    Warrants    Value   (Deficit)  fair value   Stock
                                              -------    -------   -------    -------   -------   -------    -------   -------

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

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

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

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

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

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

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

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




                                       22

<PAGE>

                     TII INDUSTRIES, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
             FOR THE THREE YEARS IN THE PERIOD ENDED JUNE 28, 1996
                             (Amounts in thousands)
<TABLE>
<CAPTION>
                                                       June 28,    June 30,    June 24,
                                                         1996        1995        1994    
                                                       --------    --------    --------
<S>                                                    <C>         <C>         <C>     
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES

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

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

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


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


                                       23

<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,
                        fiber optic products, and station electronics, which may
                        be incorporated in network  interface  devices  together
                        with the Company's overvoltage protectors.  The majority
                        of the  Company's  consolidated  sales  for  each of the
                        three years ended June 28, 1996  resulted  from sales of
                        overvoltage  protector  products  in the United  States,
                        which are primarily manufactured in the Company's plants
                        in Puerto Rico and the Dominican Republic.


            Fiscal Year

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

            Consolidation

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

            Use of Estimates

                        The  preparation  of financial  statements in conformity
                        with generally accepted  accounting  principles requires
                        management to make estimates and assumptions that affect
                        the  reported  amounts  of assets  and  liabilities  and
                        disclosure of contingent  assets and  liabilities at the
                        date  of  the  financial  statements  and  the  reported
                        amounts of revenues  and expenses  during the  reporting
                        period. Actual results could differ from such estimates.

            Marketable  Securities Available for Sale

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

                                       24

<PAGE>



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

            Inventories

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

            Property and equipment

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

            Revenue recognition

                        Sales are  recorded  as  products  are shipped and title
                        passes.

            Patent costs

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

            Net profit per common share

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

            Statements of Cash Flows

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

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

                                       25

<PAGE>


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

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

            Reclassifications

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

            Pending Accounting Pronouncements

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

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

            Fair Value of Financial Instruments

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

(2)  Receivables:

            Receivables consist of the following:

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

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


                                       26

<PAGE>



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

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

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

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

(5)  Long-Term Debt:

            The composition of long-term debt is as follows:

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

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

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

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

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

                                       27

<PAGE>




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

            Future minimum payments for long term debt are as follows:

            Fiscal year                                              Amount

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

            Total minimum payments:                                 866,000

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


(6)         Obligation under capital leases:

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


                                       28

<PAGE>


            Fiscal year                                              Amount

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

            Total minimum
              lease payments:                                     2,301,000

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

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

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

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





(7)         Income taxes:

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

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

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

<PAGE>


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

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

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

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

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

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

                                                                             30

<PAGE>


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

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

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

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


(8)         Common stock:

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

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

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

            Employee stock option plans

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




                                       31

<PAGE>


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

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

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

</TABLE>
            Other Options Granted

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

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

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

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

                                       32

<PAGE>



(9)         Preferred stock:

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

(10)        Private placement:

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

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

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

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


                                       33

<PAGE>


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

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


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

            Significant customers

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


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

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

                  *  denotes less than 10% for that year.           


            Export sales

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


            Foreign components of income

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

                                       34

<PAGE>



(12)        Commitments and contingencies and related party transactions:

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

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

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

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

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



                                       35

<PAGE>



(13)        Accrued liabilities:

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

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




(14)        Quarterly Results (unaudited):

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

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

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


- ---------------------------------------------------------------------------------------------------
</TABLE>

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


ITEM 9.     DISAGREEMENTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

            Not applicable.


                                       36

<PAGE>



                                    PART III

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


                                     PART IV

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

            (a)         1.  Financial Statements

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

                        2.  Financial Statement Schedules

                        Report of Independent Public Accountants on 
                         Schedules                                          S-1

                        Schedule III - Valuation and Qualifying Accounts    S-2




                                       37

<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
                  by reference to Exhibit 4 to the Company's Quarterly Report on
                  Form  10-Q for the  quarter  ended  March 26,  1993  (File No.
                  1-8048).


                                       38

<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.  Incorporated by reference to Exhibit 4 (a)(1)(B) to the
                  Company's Annual Report on Form 10-K for the fiscal year ended
                  June 30, 1995 (File No. 1-8048).

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

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

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

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

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

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

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


                                       39

<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.

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

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

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

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

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

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

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

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

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

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

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


                                       40

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

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

11*               Calculation of earnings per share.

                                       41

<PAGE>


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

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

23*               Consent of independent public accountants.

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

*           Filed  herewith. 

+           Management contract or compensatory plan or arrangement.

(b)         Report on Form 8-K

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

                                       42

<PAGE>



                                   UNDERTAKING

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



                                       43

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


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



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


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


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


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

                                       44

<PAGE>



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


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


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


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


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


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

                                       45

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To TII Industries, Inc.:


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


/s/ Arthur Andersen LLP

Arthur Andersen LLP


San Juan, Puerto Rico
September 18, 1996.

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

                                       S-1

<PAGE>



                                                                     SCHEDULE II

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

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




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


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

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

                                       S-2

<PAGE>






                              TII INDUSTRIES, INC.



                                   EXHIBITS TO



                           ANNUAL REPORT ON FORM 10-K



                            FOR THE FISCAL YEAR ENDED



                                  JUNE 28, 1996














                                       S-3

<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).


                                       S-4

<PAGE>


                                  EXHIBIT INDEX


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

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

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

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

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

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

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

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

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

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


                                      S-5

<PAGE>


                                  EXHIBIT INDEX


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

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

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

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

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

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

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

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

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

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

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

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


                                       S-6

<PAGE>


                                  EXHIBIT INDEX


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

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

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

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

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

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

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

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

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

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


                                      S-7

<PAGE>



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


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

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

11*               Calculation of earnings per share.

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

23*               Consent of independent public accountants.

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

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



                                       S-8




                                    SECOND  AMENDMENT  AND  WAIVER  dated  as of
                                    November  10, 1995 to the  Revolving  Credit
                                    Loan  Agreement  dated  January 31, 1995, as
                                    amended by the FIRST  AMENDMENT  dated as of
                                    August 3, 1995 (the "Loan  Agreement") among
                                    TII   INTERNATIONAL,    INC.,   a   Delaware
                                    corporation  with  offices  located  at 1385
                                    Akron Street  Copiague,  New York 11726 (the
                                    "Borrower"),   TII   INDUSTRIES,   INC.,   a
                                    Delaware  corporation  with  offices at 1385
                                    Akron  Street   Copiague,   New  York  11726
                                    ("Industries") and CHEMICAL BANK, a New York
                                    State  banking  corporation  with offices at
                                    395 North Service Road, Suite 302, Melville,
                                    New York 11747 (the "Bank").


WHEREAS,  the Borrower and  Industries  have  requested and the Bank has agreed,
subject to the terms and  conditions  of this SECOND  AMENDMENT  AND WAIVER,  to
amend and waive  compliance  with certain  provisions  of the Loan  Agreement to
reflect the requests herein set forth;

NOW, THEREFORE, in consideration of the premises and of the mutual covenants and
agreements hereinafter set forth, the parties hereto agree as follows:


1.    Waiver of Article  VI.  Affirmative  Covenants.  Section  6.03.  Financial
      Statements, Reports, Etc. (a)

      Compliance with Section 6.03(a)(ii) of the Loan Agreement is hereby waived
      for the fiscal year ended June 30, 1995 to permit the late  receipt by the
      Bank of the management prepared  consolidated and consolidating  financial
      statements of Industries  and its  Subsidiaries  for the fiscal year ended
      June 30,  1995,  which were to be delivered to the Bank within one hundred
      (100)  days  after  the end of  such  fiscal  year,  provided,  that  such
      financial  statements  were received by the Bank no later than November 9,
      1995.

2.    Waiver of Article  VI.  Affirmative  Covenants.  Section  6.03.  Financial
      Statements, Reports, Etc. (f)

      Compliance with Section 6.03(f)(ii) of the Loan Agreement is hereby waived
      to permit  the late  receipt  by the Bank of the  agings  of the  accounts
      receivable of Industries for the months ended February 28, 1995, March 31,
      1995,  April 30, 1995, May 31, 1995, June 30, 1995, July 31, 1995,  August
      31, 1995 and  September  30, 1995 which were to be  delivered  to the Bank
      within fifteen (15) calendar days after the end of each respective  month,
      but were  received by the Bank on (i) August 4, 1995 (for the months ended
      February 28, 1995 through June 30,  1995),  (ii) October 10, 1995 (for the
      months ended July 31, 1995 and August 31, 1995) and (iii) October 20, 1995
      (for the month ended September 30, 1995).

3.    Waiver of Article  VI.  Affirmative  Covenants.  Section  6.03.  Financial
      Statements, Reports, Etc. (g)

      Compliance with Section 6.03(g) of the Loan Agreement is hereby waived for
      the fiscal year ended June 30, 1995 to permit the late receipt by the Bank
      of the one (1) year  operating  plan  including  balance  sheet and income
      statement, prepared on a consolidated basis by the chief financial officer
      of  Industries,  which was to be  delivered to the Bank within one hundred
      (100)  days  after  the end of  such  fiscal  year,  provided,  that  such
      operating plan was received by the Bank no later than October 27, 1995.



<PAGE>


                                      - 2 -




4.    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  of  Industries  and  its
            Subsidiaries,  including  one (1)  year  balance  sheet  and  income
            statement   projections,    prepared   on   a   consolidated   basis
            incorporating  Industries and its Subsidiaries,  and prepared by the
            chief  financial  officer  of  Industries,  in  form  and  substance
            satisfactory to the Bank in its sole discretion."

5.    Waiver of Article VII. Negative Covenants.  Section 7.12. Dividends, Stock
      Redemption and Stock Purchase.

      Compliance  with Section 7.12(c) of the Loan Agreement is hereby waived to
      permit  Industries  to redeem  27,626  shares of its  Series A  Cumulative
      Convertible  Redeemable  Preferred  Stock from  Alfred  Roach on or before
      September 21, 1995,  provided,  however that the  aggregate  price of such
      redemptions was not in excess of $2,762,600.


This SECOND  AMENDMENT  AND WAIVER 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 or amended hereby, the Loan Agreement shall remain in
full force and effect in accordance with the original terms thereof. This SECOND
AMENDMENT AND WAIVER herein contained is limited specifically to the matters set
forth  above and does not  constitute  directly  or by  implication  a waiver or
amendment of any other  provision of the Loan Agreement or any default which may
occur or may have occurred under the Loan Agreement.

The Company and  Industries  hereby  represent  and warrant  that,  after giving
effect to this  SECOND  AMENDMENT  AND  WAIVER,  no Event of  Default or default
exists under the Loan Agreement or any other related documents.

This SECOND  AMENDMENT AND WAIVER may be executed in any number of counterparts,
each of  which  shall  constitute  an  original  but all of  which,  when  taken
together,  shall  constitute  but one SECOND  AMENDMENT AND WAIVER.  This SECOND
AMENDMENT  AND WAIVER shall become  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 SECOND
AMENDMENT AND WAIVER to be duly executed by their duly  authorized  officers all
as of the day and year first above written.

                                                 TII INTERNATIONAL, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:President



<PAGE>


                                     - 3 -



                                                 TII INDUSTRIES, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:President


                                                 CHEMICAL BANK,


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


                                     CONSENT
                                     -------

The  undersigned,  as Guarantors of the obligations of TII  International,  Inc.
hereby consent to the execution and delivery by TII International,  Inc. and TII
Industries,  Inc. of this SECOND  AMENDMENT  AND WAIVER and hereby  confirm that
they  remain  fully  bound by the  terms of the Joint and  Several  Guaranty  of
Payment dated January 31, 1995 to which they are a party.

                                                 TII INDUSTRIES, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:President


                                                 TII INDUSTRIES NC, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:Chairman


                                                 TII DOMINICANA, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:President


                                                 TII ELECTRONICS, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:President


                                                 DITEL, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:Chairman of the Board



<PAGE>


                                      - 4 -



                                                 TII CORPORATION


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:President


                                                 TELECOMMUNICATIONS
                                                 INDUSTRIES, INC.


                                                 By: /s/ Timothy J. Roach
                                                    ------------------------
                                                 Name: Timothy J. Roach
                                                 Title:President







                  AMENDMENT OF REVOLVING CREDIT LOAN AGREEMENT



            THIS AMENDMENT OF REVOLVING  CREDIT LOAN AGREEMENT  dated the day of
27th December, 1995 by and between CHEMICAL BANK, a New York banking corporation
with offices at 395 North Service Road, Suite 302, Melville, New York 11747-3142
(the  "Bank"),  TII  INTERNATIONAL,  INC., a Delaware  corporation  with offices
located at 1385 Akron Street,  Copiague, New York 11726 (the "Borrower") and TII
INDUSTRIES,  INC., a Delaware  corporation  with  offices  located at 1385 Akron
Street, Copiague, New York 11726 ("Industries").

            WHEREAS, the Bank, Borrower and Industries entered into a $8,000,000
Revolving  Credit Loan Agreement dated January 31, 1995 (the "Loan  Agreement");
and

            WHEREAS,  the  Borrower  desires to enter into a Three  Million Five
Hundred Thousand Dollar ($3,500,000) lease financing  transaction with ChemLease
Worldwide, Inc. (the "Lease"); and

            WHEREAS, in connection with the Lease, the Guarantors are
required to guarantee the Lease (the "Lease Guaranty"); and

            WHEREAS, the Borrower has requested that the Bank consent to
the Lease and Lease Guaranty; and

            WHEREAS, the Bank has agreed to release the Borrower from the Pledge
Agreement  between  the  Bank and the  Borrower  dated  January  31,  1995  (the
"Release"); and

            WHEREAS,  the Bank in  consideration  of consenting to the Lease and
Lease  Guaranty  and  granting  the  Release,  has  required an amendment to the
Consolidated Tangible Net Worth Covenant in the Loan Agreement;

            NOW,  THEREFORE,  in  consideration  of the foregoing and the mutual
promises contained herein, the parties agree as follows:

            1. All capitalized terms not otherwise defined herein shall have the
meanings given to such terms in the Loan Agreement.

            2. The Bank hereby consents to the Lease and the Lease Guaranty, and
hereby agrees that the Lease and the Lease  Guaranty shall not cause a breach or
default of Sections 7.01, 7.02, 7.03 or 7.05 of the Loan Agreement, and the Bank
hereby  waives  compliance  with such Sections to permit the Lease and the Lease
Guaranty.  This  waiver  is  limited  specifically  to the  Lease  and the Lease
Guaranty  and does not  constitute,  directly  or by  implication,  a waiver  or
amendment of any other provision of the Loan Agreement, now or in the future.





<PAGE>






            3. The Borrower and Industries certify to the Bank that there exists
no  breach,  default  or Event of Default  under the Loan  Agreement,  Revolving
Credit Note or other Financing  Documents,  nor any event which with the passage
of time or giving of notice,  or both,  which  would  constitute  such a breach,
default,  or Event of Default,  nor shall the Lease or Lease  Guaranty cause any
breach,  default or Event of Default under the Loan Agreement,  Revolving Credit
Note or other Financing Documents,  including, without limitation, under Section
7.09 of the Loan Agreement.

            4. The Bank,  Borrower and Industries hereby agree that Section 7.13
of the Loan  Agreement is hereby  amended by  replacing  the Periods and Amounts
therein with the following:

                    Period                                Amount
                    ------                                ------

               9/29/95 - 6/27/96                       $29,265,000
               6/28/96 - 6/29/97                        31,400,000
               6/30/97 and thereafter                   34,000,000

            5. The Bank,  Borrower and Industries agree that except as expressly
modified herein,  all of the terms of the Loan Agreement,  Revolving Credit Note
and the Financing  Documents remain the same, and the Loan Agreement,  Revolving
Credit  Note and the  other  Financing  Documents  to  which  the  Borrower  and
Industries are parties remain the valid and binding  obligations of the Borrower
and Industries.

            6. The  Borrower and  Industries  agree that they have no defense or
offset to the Loan  Agreement,  Revolving  Credit  Note and the other  Financing
Documents, and have no claim or counterclaim against the Bank whatsoever.

            7. This  Amendment of Revolving  Credit Loan Agreement is contingent
upon  the  Bank  receiving  (a)  a   Reaffirmation   Agreement   ("Reaffirmation
Agreement") from Industries and the Guarantors in form and content acceptable to
the Bank,  reaffirming their respective obligations under the Guaranty and other
Financing  Documents,  (b)  certified  copies of  resolutions  of the  Boards of
Directors of the  Borrower,  Industries  and other  Guarantors  authorizing  the
execution,  delivery and performance of this Amendment of Revolving  Credit Loan
Agreement and the Reaffirmation  Agreement (c) certified copies of all documents
executed in connection with the Lease and Lease Guaranty, which shall be subject
to the approval of the Bank in its sole and absolute discretion.  This Amendment
of  Revolving  Credit Loan  Agreement  is further  contingent  upon the Bank and
ChemLease Worldwide,  Inc. entering into a subordination agreement acceptable to
the Bank in its sole discretion.





                                        2

<PAGE>







            8. This Amendment of Revolving  Credit Loan  Agreement  contains the
entire  agreement  of the parties and  supersedes  any  previous  agreements  or
representations, oral or written, with respect to the subject matter hereof.

            9.          This Amendment of Revolving Credit Loan Agreement shall
be governed by and construed in accordance with the laws of the
State of New York.

            IN WITNESS WHEREOF,  the Bank, Borrower and Industries have executed
this Amendment of Revolving Credit Loan Agreement this
     day of December, 1995.



                                                  CHEMICAL BANK



                                            By: /s/Christopher G. Zimmerman
                                               -------------------------------
                                                  Christopher G. Zimmerman
                                                  Vice President



                                                  TII INTERNATIONAL, INC.



                                            By: /s/ Timothy J. Roach
                                               -------------------------------
                                                  Timothy J. Roach
                                                  President



                                                  TII INDUSTRIES, INC.



                                            By: /s/ Timothy J. Roach
                                               -------------------------------
                                                  President




                                        3

<PAGE>


                             REAFFIRMATION AGREEMENT


            WHEREAS,  CHEMICAL  BANK  (the  "Bank"),  TII  INTERNATIONAL,   INC.
("Borrower") and TII INDUSTRIES,  INC.  ("Industries") entered into a $8,000,000
Revolving  Credit Loan Agreement dated January 31, 1995 (the "Loan  Agreement");
and

            WHEREAS,  the  Borrower  desires to enter into a Three  Million Five
Hundred Thousand Dollar ($3,500,000) lease financing  transaction with ChemLease
Worldwide, Inc. (the "Lease"); and

            WHEREAS,  in connection with the Lease,  the Guarantors  (other than
Telecommunications  Industries,  Inc.) are required to guarantee  the Lease (the
"Lease Guaranty"); and

            WHEREAS,  the  Borrower has  requested  that the Bank consent to the
Lease and Lease Guaranty; and

            WHEREAS, the Bank has agreed to release the Pledge Agreement between
the Bank and TII International, Inc. dated January 31, 1995 (the "Release"); and

            WHEREAS,  the Bank in  consideration  of consenting to the Lease and
Lease  Guaranty  and  granting  the  Release,  has  required an amendment to the
Consolidated Tangible Net Worth Covenant in the Loan Agreement; and

            WHEREAS,  the Bank,  Borrower  and  Industries  have entered into an
Amendment of Revolving Credit Loan Agreement dated
December     , 1995 (the "Amendment");

            NOW,  THEREFORE,  in  consideration  of the foregoing and the mutual
promises contained herein, the parties agree as follows:

            1.          All capitalized terms not otherwise defined herein shall
have the meanings given to such terms in the Loan Agreement.

            2.          The  Guarantors  hereby  acknowledge  and consent to the
Amendment and the Release.

            3.          The  Guarantors  hereby  reaffirm all of their joint and
several  obligations  under the Guaranty and other Financing  Documents to which
they are a party,  and agree that the Guaranty and other Financing  Documents to
which they are a party are not  altered,  modified or affected in any way by the
Amendment or Release.

            4.          The Guarantors agree that they have no defense or offset
against the Guaranty or other Financing Documents to which they are




<PAGE>





a party,  and further agree that they have no claim or counterclaim  against the
Bank whatsoever.

            5.          This   Reaffirmation   Agreement   contains  the  entire
agreement   of  the  parties  and   supersedes   any  previous   agreements   or
representations, oral or written, with respect to the subject matter hereof.

            6.          The Guarantors  hereby certify to the Bank that there is
no breach,  default or Event of Default  under the  Guaranty or any of the other
Financing Documents to which they are a party.

            7.          This  Reaffirmation  Agreement  shall be governed by and
construed in accordance with the laws of the State of New York.

            IN WITNESS WHEREOF,  the Guarantors have executed this Reaffirmation
Agreement this day of December, 1995.


                                                    TII INDUSTRIES, INC.


                                             By: /s/ Timothy J. Roach
                                                ------------------------
                                                    Timothy J. Roach
                                                    President


                                                    TII INDUSTRIES NC, INC.


                                             By: /s/ Timothy J. Roach
                                                ------------------------
                                                    Timothy J. Roach
                                                    President


                                                    TII DOMINICANA, INC.


                                             By: /s/ Timothy J. Roach
                                                ------------------------
                                                    Timothy J. Roach
                                                    President


                                                    TII ELECTRONICS, INC.


                                             By: /s/ Timothy J. Roach
                                                ------------------------
                                                    Timothy J. Roach
                                                    President






                                        2

<PAGE>








                                             TII CORPORATION



                                       By: /s/ Timothy J. Roach
                                          ------------------------
                                             Timothy J. Roach
                                             President


                                             TELECOMMUNICATIONS INDUSTRIES, INC.


                                       By: /s/ Timothy J. Roach
                                          ------------------------
                                             Timothy J. Roach
                                             President


                                             DITEL, INC.


                                       By: /s/ Timothy J. Roach
                                          ------------------------
                                             Timothy J. Roach
                                             Chairman of the Board of Directors


STATE OF NEW YORK)
                                                SS.:
COUNTY OF Suffolk)

            On this  27th day of  December,  1995,  before  me  personally  came
Timothy J. Roach, to me known,  who, being by me duly sworn,  did depose and say
that  he  resides  in St.  James,  New  York;  that he is the  President  of TII
INDUSTRIES,   INC.,  TII  INDUSTRIES  NC,  INC.,  TII   DOMINICANA,   INC.,  TII
ELECTRONICS,  INC. and TII CORPORATION AND TELECOMMUNICATIONS  INDUSTRIES, INC.,
the corporations  described in and which executed the foregoing instrument;  and
that he signed his name thereto by order of the Board of Directors.


                                                /s/ Barbara Mikalinis

                                                Notary Public
                                                BARBARA A. MIKALINIS
                                                NOTARY PUBLIC, State of New York
                                                No. 4984489
                                                Qualified in Suffolk County
                                                Commission Expires July 22, 1997

STATE OF NEW YORK)
                                                SS.:
COUNTY OF Suffolk)

            On this  27th day of  December,  1995,  before  me  personally  came
Timothy J. Roach, to me known,  who, being by me duly sworn,  did depose and say
that he resides in St. James,  New York; that he is the Chairman of the Board of
Directors of DITEL, INC., the





                                        3

<PAGE>







corporation described in and which executed the foregoing  instrument;  and that
he signed his name thereto by order of the Board of Directors.



                                                /s/ Barbara Mikalinis

                                                Notary Public
                                                BARBARA A. MIKALINIS
                                                NOTARY PUBLIC, State of New York
                                                No. 4984489
                                                Qualified in Suffolk County
                                                Commission Expires July 22, 1997




                                        4

<PAGE>


                                     RELEASE


            THIS RELEASE from CHEMICAL BANK, a New York banking corporation with
offices at 395 North service Road, Suite 302, Melville, New York 11747-3142 (the
"Bank") to TII  INTERNATIONAL,  INC., a Delaware  corporation with its principal
place  of  business  at  1385  Akron  Street,  Copiague,  New  York  11726  (the
"Pledgor").

            WHEREAS,  the Bank, Pledgor and TII Industries,  Inc. entered into a
$8,000,000  Revolving  Credit Loan  Agreement  dated January 31, 1995 (the "Loan
Agreement"); and

            WHEREAS, in connection with the Loan Agreement, Pledgor and the Bank
entered into a Pledge Agreement dated January 31, 1995 (the "Pledge Agreement");
and

            WHEREAS, the Bank has agreed to release the Pledge Agreement;

            NOW, THEREFORE,  in consideration of the foregoing,  the Bank hereby
releases  the  Pledge  Agreement,  and  agrees  that the  Pledgor  shall have no
obligations, duties or liabilities under the Pledge Agreement.

            In  consideration  of this Release,  the Pledgor hereby certifies to
the Bank that  there is no breach,  default  or Event of Default  under the Loan
Agreement,  Pledge  Agreement or any other Financing  Documents (as such term is
defined in the Loan Agreement).

            IN WITNESS WHEREOF,  the parties have executed this Release this day
of December, 1995.



                                             CHEMICAL BANK



                                         By: /s/ Christopher G. Zimmerman
                                            ---------------------------------
                                             Christopher G. Zimmerman
                                             Vice President


                                             TII INTERNATIONAL, INC.



                                         By: /s/ Timothy J. Roach
                                            ---------------------------------
                                             Timothy J. Roach
                                             President






                              TII INDUSTRIES, INC.

                    1983 Employee Incentive Stock Option Plan
                    -----------------------------------------
                     (as amended effective August 15, 1996)

            1.          Purpose.   The  TII   Industries,   Inc.  1983  Employee
Incentive Stock Option Plan (the "Plan") is intended to provide a method whereby
employees  (including  officers and  directors)  of TII  Industries,  Inc.  (the
"Company")  and its  subsidiaries  who are making and are  expected  to continue
making substantial  contributions to the successful management and growth of the
Company and its  subsidiaries  may be offered an  opportunity  to acquire common
stock,  $.01 par value per share  ("Common  Stock"),  of the Company in order to
increase  their  proprietary  interests  in the Company and their  incentive  to
remain  in and  advance  in the  employ  of the  Company  and its  subsidiaries.
Accordingly,  the Company may, from time to time, grant to such employees as may
be selected in the manner  hereinafter  provided  incentive  stock  options,  as
defined in Section 422 of the Internal Revenue Code of 1986, as amended,  or any
corresponding  provisions of any  succeeding  law ("Code"),  to purchase  Common
Stock of the Company  ("Incentive  Stock Options" or "Options") on the terms and
conditions hereinafter set forth.

            2.          Administration.  The Plan shall be  administered  by the
Board of  Directors  of the Company  (the "Board of  Directors")  which,  to the
extent  it  shall  determine,  may  delegate  its  powers  with  respect  to the
administration  of the Plan to a committee  (the  "Committee")  appointed by the
Board of Directors, the Committee to consist of two or more members of the Board
of Directors,  each of whom is a "non-employee  director"  within the meaning of
Rule 16b-3 of the rules and regulations (as amended,  "Rule 16b-3")  promulgated
by the Securities and Exchange  Commission under the Securities  Exchange Act of
1934 (the "Exchange Act").  References in the Plan to  determinations or actions
by the Committee  shall be deemed to include  determinations  and actions by the
Board of  Directors.  Subject  to the terms  and  conditions  of the  Plan,  the
Committee shall have exclusive authority to select the employees to whom Options
shall be  granted,  to  determine  the  number of  shares of Common  Stock to be
covered by each  Option,  the time at which each option  shall be  granted,  the
Option  Exercise Price (as hereinafter  defined),  the term during which options
may be  exercised  and the form of  option  agreement  under  the Plan  ("Option
Agreement").

            The Board of Directors may at any time appoint or remove  members of
the  Committee  and may fill  vacancies  however  caused in the  Committee.  The
Committee  shall  select one of its members as its  Chairman  and shall hold its
meetings at such time and place and in such  manner as it shall deem  advisable.
All actions of the Committee shall be taken by a majority of its members and can
be taken by unanimous written consent in lieu of a meeting.  The Committee shall
keep records of its meetings and shall make such rules and  regulations  for the
conduct of its business as it shall deem advisable.

            3.          Interpretation  and Amendment.  The  interpretation  and
construction of any terms or conditions of the Plan, or of any Option  Agreement
or other  matters  related  to the  Plan,  by the  Committee  shall be final and
conclusive. No member of the Board of Directors or the Committee shall be liable
for any action or determination made in good faith with respect to the Plan.


<PAGE>




            The Board of  Directors  may at any time  terminate  or from time to
time modify or suspend the Plan;  provided,  however,  that no such action shall
impair any Incentive Stock Options  theretofore  granted;  and provided further,
that without the  affirmative  vote of the holders of at least a majority of the
voting stock of the Company present,  or represented,  and entitled to vote at a
duly held  meeting:  (a) the total number of shares of Common Stock which may be
issued under the Plan (except as permitted by Section 9) or the  aggregate  fair
market value of shares of Common stock which may be issued under the Plan to any
one employee shall not be increased;  (b) the Option Exercise Price shall not be
decreased  (except as  permitted by Section 9) ; (c) the term of the Plan or any
Incentive Stock Option shall not be extended; (d) requirements as to eligibility
for  participation  in the Plan  shall  not be  modified;  and (e) the  benefits
accruing to participants under the Plan shall not be materially increased.

            4.          Participants.  Incentive  Stock Options shall be granted
to  employees  of the  Company  or its  subsidiaries  who  are  selected  by the
Committee from time to time.  The term  "employees"  shall include  officers and
directors  who are  employees  of the  Company  or its  subsidiaries.  The  term
"parent" or a  "subsidiary'  shall mean "parent  corporation"  or a  "subsidiary
corporation"  as defined in Section 424 of the Code.  No Incentive  Stock Option
shall be granted to an employee  who,  at the time the  Incentive  Stock  Option
would  otherwise be granted,  owns (or is deemed to own under Section  424(d) of
the Code)  capital  stock  possessing  more than ten percent  (10%) of the total
combined  voting power of all classes of capital  stock of the  Company,  or any
parent or any subsidiary of the Company;  provided,  however,  that an Incentive
Stock Option may be granted to such an employee if the Option Exercise Price per
share of Common  Stock to be acquired by the exercise of such Option is at least
one hundred and ten percent  (110%) of the fair market value per share of Common
Stock at the time such  Option is granted,  and such  Option is not  exercisable
after the expiration of five (5) years from the date such Option is granted.

            Receipt  of  stock   options  under  any  other  stock  option  plan
maintained by the Company or any subsidiary shall not, for that reason, preclude
an employee from receiving Incentive Stock Options under the Plan.

            5.          Shares of Common Stock  Subject to the Plan.  Subject to
Section 9, no more than an aggregate of six hundred  twenty  thousand  (620,000)
shares of Common Stock may be issued and sold  pursuant to the Plan.  The shares
of Common Stock issued and sold under the Plan will be the Company's  authorized
but unissued shares of Common Stock.

            Should any Incentive Stock Option expire or terminate for any reason
without having been exercised in full, the unsold shares of Common Stock covered
thereby  shall be added to the shares of Common Stock  otherwise  available  for
option hereunder.

            The aggregate fair market value (determined at the time an Incentive
Stock  Option is granted) of the shares of Common  Stock for which any  employee
may be granted  Incentive  Stock  Options in any  calendar  year or part thereof
through January 8, 1992 may not exceed $100,000 plus

                                       -2-

<PAGE>



any available carryover for such year. The term "available carryover" shall mean
the "unused  limit  carryover"  permitted by Section  422A(c)(4) of the Code (as
such  section  existed  prior to its  repeal).  In the case of  Incentive  Stock
Options  granted to any employee  after  December 31, 1986,  the aggregate  fair
market value  (determined  at the time an Incentive  Stock Option is granted) of
the shares of Common Stock with  respect to which  Incentive  Stock  Options are
exercisable  for the first time by such employee  during any calendar year shall
not exceed $100,000.

            6.          Terms and Conditions of Options. Incentive Stock options
shall be in such form and on such terms and  conditions as the  Committee  shall
from time to time approve,  subject to the following  terms and  conditions  (in
addition to those specifically required by other provisions in this Plan):

                        (a) An Incentive  Stock option shall state the number of
            shares of Common Stock to which it relates and no fractional  shares
            of Common Stock shall be issued.

                        (b) The option price per share of Common Stock  issuable
            upon the exercise of an Incentive  Stock  Option  ("Option  Exercise
            Price")  shall not be less than one  hundred  percent  (100%) of the
            fair market  value per share of Common Stock on the date of grant of
            such Option.

                        (c) The term of an  incentive  Stock option shall not be
            more than ten (10) years from the date such Option is granted.

                        (d) An Incentive  Stock Option  granted prior to January
            9, 1992 may not be exercised while there is outstanding  (within the
            meaning of Section  422A(c)(7) of the Code, as such section  existed
            prior to its repeal) any  incentive  stock  option which was granted
            before the granting of such  Incentive  Stock Option to the employee
            to purchase any capital  stock in the Company or in any  corporation
            which, at the time of granting of such Incentive Stock Option,  is a
            parent or a subsidiary  corporation  the Company or any  predecessor
            corporation of any such corporation.

            7.          Termination of Employment.  In the event that the holder
of an Option  granted  pursuant  to the Plan shall  cease to be  employed by the
Company or by a subsidiary  of the Company for any reason other than  disability
(within  the  meaning of Section  22(e)(3)  of the  Code),  retirement  with the
consent of the Company or death,  any Incentive  Stock  Options  granted to such
person  pur suant to the Plan  shall  terminate  on the date of  termination  of
employment  or on a date  not more  than  three  (3)  months  after  the date of
termination   of  employment  (as  determined  by  the  Committee  in  its  sole
discretion) , but in no event may an Incentive  Stock Option be exercised  after
the date on which such Option would have expired and,  during such period as the
Incentive  Stock option may be  exercised,  such Option may only be exercised to
the extent  exercisable at the date of termination of employment.  If the holder
of an Incentive  Stock option ceases to be employed by reason of such disability
or retires with the consent of the Company,  such Option shall terminate one (1)
year after the date of disability  and not later than three (3) months after the
date of retirement (as determined

                                       -3-

<PAGE>



by the  Committee),  but in no event may an Incentive  Stock Option be exercised
after the date on which  such  Option  would have  (except  for  termination  of
employment) expired and, during such period as the Incentive Stock Option may be
exercised,  such Option may only be exercised to the extent  exercisable  at the
date of termination of employment.

            Solely for purposes of the Plan,  the  transfer of an employee  from
the employ of the  Company  to the employ of a  subsidiary  of the  Company,  or
vice-versa, or from one subsidiary of the Company to another shall not be deemed
a termination of employment.

            8.          Death.  If an employee  shall die while  employed by the
Company or by any subsidiary of the Company or during the periods referred to in
Section 7 during  which an Option may be  exercised,  then his estate,  personal
representative or beneficiary shall have the right, for a period of one (1) year
(or within such  shorter  period as may be  specified  by the  Committee  in the
Option  Agreement)  after the employee dies, to exercise those  Incentive  Stock
Options granted to the employee which were exercisable by him at the time of his
death, but in no event may an Incentive Stock Option be exercised after the date
on which such Option would have (except for termination of employment) expired.

            9.          Stock Splits,  Mergers, etc. In case of any stock split,
stock dividend or similar transaction which increases or decreases the number of
outstanding shares of Common Stock,  appropriate adjustment shall be made by the
Board of Directors,  whose determination shall be final, to the number of shares
of Common Stock which may be purchased  under the Plan and the number and Option
Exercise  Price of the shares of Common Stock which may be  purchased  under any
outstanding  Incentive Stock Options. In the case of a merger, sale of assets or
similar transaction which results in a replacement of the shares of Common Stock
with stock of another  corporation,  the Company will make a reasonable  effort,
but shall not be required,  to replace any  outstanding  Incentive Stock Options
with comparable options to purchase the stock of such other corporation, or will
provide for immediate exercisability of all outstanding Incentive Stock Options,
with all Incentive Stock Options which are not exercised  within the time period
specified by the Board of Directors being terminated.

            10.         Transferability.  Incentive  Stock  Options shall not be
assignable  or  transferable   except  by  will  or  the  laws  of  descent  and
distribution and, during an employee's lifetime, may be exercised only by him.

            11.         Option Agreements.  Option Agreements granting Incentive
Stock Options under the Plan shall be in writing, duly executed and delivered by
or on behalf of the Company and the  employee  and shall  contain such terms and
conditions as the Committee deems  advisable.  If there is any conflict  between
the terms and conditions of any Option  Agreement and of the Plan, the terms and
conditions of the Plan shall control.

            12.         Exercise of Options. An employee electing to exercise an
Incentive Stock Option shall give written notice to the Company of such election
and of the number of shares of

                                       -4-

<PAGE>


Common Stock which he has elected to acquire.  An employee  shall have no rights
of a  shareholder  with  respect to the shares of Common Stock to be acquired by
the  exercise  of an  Incentive  Stock  Option  until the  issuance  to him of a
certificate  representing such Common Stock; provided,  however, that until such
certificates  are issued,  any employee using existing shares of Common Stock in
payment of an Option  Exercise Price  (pursuant to Section 13) shall continue to
have the rights of a stockholder  with respect to such existing shares of Common
Stock.

            It is a  condition  to the  exercise of any Option that either (a) a
Registration  Statement  under  the  Securities  Act of 1933,  as  amended  (the
"Securities Act"), with respect to such shares shall be effective at the time of
exercise or (b) there is an exemption from registration under the Securities Act
for the issuance of shares of Common Stock upon such  exercise.  Nothing  herein
shall be construed as requiring the Company to register, or perfect an exception
from registration of, the shares subject to any Option under the Securities Act.
Each Option shall be subject to the further requirement that, if at any time the
Committee shall determine, in its discretion,  that the listing or qualification
of the  shares  subject  to such  Option  on any  securities  exchange  or under
applicable law, or the consent or approval of any governmental  regulatory body,
is  necessary  or  desirable  as a con dition  of, or in  connection  with,  the
granting of such Option, or the issue of shares thereunder,  such Option may not
be exercised in whole or in part unless such listing, qualification,  consent or
approval  shall  have been  effected  or  obtained  free of any  conditions  not
acceptable to the Committee.

            13.         Payment. The Option Exercise Price shall be payable upon
the  exercise  of an  Incentive  Stock  Option  and  shall be paid in  cash,  by
certified  check  or in  shares  of  Common  Stock,  in  the  discretion  of the
Committee.  If shares of Common  Stock are  tendered  as  payment  of the Option
Price, the value of such shares of Common Stock shall be their fair market value
as of the date of exercise.

            14.         Continuance  of  Employment.  Neither  the  Plan nor any
Option Agreement shall impose any obligation on the Company or any subsidiary to
continue to employ any employee.

            15.         Term of Plan. No Incentive Stock Option shall be granted
pursuant to the Plan after May 8, 1993.

                                       -5-




                              TII INDUSTRIES, INC.

                             1986 Stock Option Plan
                             ----------------------

                     (as amended effective August 15 , 1996)


            1.          Purpose. The TII Industries, Inc. 1986 Stock Option Plan
(the  "Plan") is  intended  to  provide a method  whereby  employees  (including
officers  and  directors)  of TII  Industries,  Inc.  (the  "Company")  and  its
subsidiaries  who are making and are  expected  to continue  making  substantial
contributions  to the  successful  management  and growth of the Company and its
subsidiaries  may be offered an opportunity  to acquire  common stock,  $.01 par
value per share  ("Common  Stock"),  of the Company in order to  increase  their
proprietary  interests  in the  Company  and  their  incentive  to remain in and
advance in the employ of the  Company  and its  subsidiaries.  Accordingly,  the
Company may,  from time to time,  grant to such  employees as may be selected in
the manner hereinafter  provided options to purchase Common Stock of the Company
on the terms and conditions  hereinafter  set forth.  Such options may be in the
form of incentive  stock  options  ("Incentive  Stock  Options"),  as defined in
Section  422  of  the  Internal  Revenue  Code  of  1986,  as  amended,  or  any
corresponding  provisions  of  succeeding  law (the  "Code"),  or in the form of
options  which do not  qualify as options  described  in Section 422 of the Code
("Non-Qualified   Stock   Options").   The  Incentive   Stock  Options  and  the
Non-Qualified  Stock Options sometimes are referred to herein individually as an
"Option" and collectively as "Options."

            2.          Administration.  The Plan shall be  administered  by the
Board of  Directors  of the Company  (the "Board of  Directors")  which,  to the
extent  it  shall  determine,  may  delegate  its  powers  with  respect  to the
administration  of the Plan to a committee  (the  "Committee")  appointed by the
Board of Directors, the Committee to consist of two or more members of the Board
of Directors,  each of whom is a "non-employee  director"  within the meaning of
Rule 16b-3 of the rules and regulations (as amended,  "Rule 16b-3")  promulgated
by the Securities and Exchange  Commission under the Securities  Exchange Act of
1934 (the "Exchange Act").  References in the Plan to  determinations or actions
by the Committee  shall be deemed to include  determinations  and actions by the
Board of  Directors.  Subject  to the terms  and  conditions  of the  Plan,  the
Committee shall have exclusive authority to select the employees to whom Options
shall be granted,  to determine whether Options shall be Incentive Stock Options
or  Non-Qualified  Stock  Options,  to determine  the number of shares of Common
Stock to be  covered by each  option,  the time at which  each  Option  shall be
granted,  the Option  Exercise Price (as hereinafter  defined),  the term during
which options may be exercised and the form of option  agreement  under the Plan
("Option Agreement").

            The Board of Directors may at any time appoint or remove  members of
the  Committee  and may fill  vacancies  however  caused in the  Committee.  The
Committee  shall  select one of its members as its  Chairman  and shall hold its
meetings at such time and place and in such  manner as it shall deem  advisable.
All actions of the Committee shall be taken by a majority of its members and can
be taken by unanimous written consent in lieu of a meeting.  The Committee shall
keep records


<PAGE>



of its meetings and shall make such rules and regulations for the conduct of its
business as it shall deem advisable.

            3.          Interpretation  and Amendment.  The  interpretation  and
construction of any terms or conditions of the Plan, or of any Option  Agreement
or other  matters  related  to the  Plan,  by the  Committee  shall be final and
conclusive. No member of the Board of Directors or the Committee shall be liable
for any action or determination made in good faith with respect to the Plan.

            The Board of  Directors  may at any time  terminate  or from time to
time modify or suspend the Plan;  provided,  however,  that no such action shall
impair any Option theretofore  granted;  and provided further,  that without the
affirmative  vote of the holders of at least a majority  of the voting  stock of
the  Company  present,  or  represented,  and  entitled  to vote at a duly  held
meeting:  (a) the total  number of  shares of Common  Stock  which may be issued
under the Plan (except as permitted  by Section 9) shall not be  increased;  (b)
the option  price per share of Common  Stock  issuable  upon the  exercise of an
Option as set forth in Section 6(b) (hereinafter referred to collectively as the
"Option Exercise Price") shall not be decreased  (except as permitted by Section
9);  (c) the term of the Plan  shall not be  extended;  (d)  requirements  as to
eligibility  for  participation  in the Plan shall not be modified;  and (e) the
benefits  accruing  to  participants  under  the Plan  shall  not be  materially
increased.

            4.          Participants.  Options  shall be granted to employees of
the Company (or any company  which is a parent or subsidiary of the Company) who
are selected by the  Committee  from time to time.  The term  "employees"  shall
include  officers  and  directors  who  are  employees  of  the  Company  or its
subsidiaries.  Solely for purposes of granting  Non-Qualified  Options, the term
"employees"  shall also include  consultants to the Company or its  subsidiaries
and  officers  and  directors  who  are  not  employees  of the  Company  or its
subsidiaries.   The  term  "parent"  or  a   "subsidiary"   shall  mean  "parent
corporation"  or a  "subsidiary  corporation"  as defined in Section  424 of the
Code.

            Options  may be  granted  to the  same  employee  on more  than  one
occasion.  Receipt of stock options under any other stock option plan maintained
by the  Company  or any  subsidiary  shall not,  for that  reason,  preclude  an
employee from receiving  Options under the Plan. No Incentive Stock Option shall
be granted to an employee  who, at the time the  Incentive  Stock  Option  would
other-wise  be granted,  owns (or is deemed to own under  Section  424(d) of the
Code) capital stock possessing more than ten percent (10%) of the total combined
voting power of all classes of capital  stock of the Company,  its parent or any
subsidiary of the Company; provided, however, that an Incentive Stock Option may
be granted to such an employee if the Option  Exercise Price per share of Common
Stock to be acquired by the  exercise of such Option is at least one hundred and
ten  percent  (110%) of the fair market  value per share of Common  Stock at the
time such  Option is  granted,  and such  Option  is not  exercisable  after the
expiration of five (5) years from the date such Option is granted.

            5.          Shares of Common Stock  Subject to the Plan.  Subject to
Section 9, no more than an aggregate of 1,950,000  shares of Common Stock may be
issued and sold pursuant to the Plan


                                       -2-

<PAGE>



(after giving effect to the 1 for 2 1/2 reverse split effected by the Company on
April 26, 1994).  The shares of Common Stock issued and sold under the Plan will
be the Company's authorized but unissued shares of Common Stock.

            Should any Option expire or terminate for any reason  without having
been exercised in full, the unsold shares of Common Stock covered  thereby shall
be added to the shares of Common Stock otherwise available for option hereunder.

            The aggregate fair market value (determined at the time an Incentive
Stock  Option is granted) of the shares of Common  Stock for which any  employee
may be granted  Incentive  Stock  Options in any  calendar  year or part thereof
through December 31, 1986 under the Plan (or under any other plan of the Company
or any parent or  subsidiary  of the Company) may not exceed  $100,000  plus any
available carryover for such year. The term "available carryover" shall mean the
"unused limit  carryover"  permitted by Section  422A(c)(4) of the Code (as such
section  existed  prior to its repeal).  In the case of Incentive  Stock Options
granted to any employee after December 31, 1986, the aggregate fair market value
(determined  at the time an Incentive  Stock Option is granted) of the shares of
Common Stock with respect to which  Incentive  Stock Options are exercisable for
the first  time by such  employee  during  any  calendar  year  shall not exceed
$100,000.

            The maximum  number of shares of Common Stock that may be subject to
options granted to any one individual in any calendar year is 100,000.

            6.          Terms and  Conditions  of Options.  Options  shall be in
such form and on such terms and  conditions as the Committee  shall from time to
time approve,  subject to the  following  terms and  conditions  (in addition to
those specifically required by other provisions in this Plan):

                        (a) An Option shall state the number of shares of Common
            Stock to which it relates and no  fractional  shares of Common Stock
            shall be issued.

                        (b) The option price per share of Common Stock  issuable
            upon the exercise  ("Option  Exercise  Price") of an Incentive Stock
            Option shall not be less than one hundred percent (100%) of the fair
            market  value per share of Common Stock on the date of grant of such
            Option. The Option Exercise Price per share of Common Stock issuable
            upon exercise of a Non-Qualified Stock Option shall not be less than
            fifty-percent  (50%) of the fair  market  value  per share of Common
            Stock on the date of grant of such Option.

                        (c) The term of an  Option  shall  not be more  than ten
            (10)  years  from the date  such  Option is  granted.  The term of a
            Non-Qualified Stock Option shall not be more than ten (10) years and
            one (1) day from the date such Option is granted.

                        (d) An Incentive Stock Option may not be exercised while
            there is  outstanding  (within the meaning of Section  422A(c)(7) of
            the Code as such section  existed prior to its repeal) any Incentive
            Stock Option which was granted before the granting of such Incentive
            Stock Option to the

                                       -3-

<PAGE>



            employee  to  purchase  any  capital  stock in the Company or in any
            corporation  which,  at the time of granting of such Incentive Stock
            Option, is a parent or a subsidiary corporation of the Company or in
            any  predecessor  corporation  of any  such  corporation;  provided,
            however,  that this provision  shall not apply to any Option granted
            after December 31, 1986.

            7.          Termination of Employment.  In the event that the holder
of an Option  granted  pursuant  to the Plan shall  cease to be  employed by the
Company or by a parent or  subsidiary  of the Company for any reason  other than
disability (within the meaning of Section 22(e)(3) of the Code), retirement with
the consent of the Company or death, any Options granted to such person pursuant
to the Plan shall  terminate on the date of  termination  of  employment or on a
date not more than three (3) months after the date of  termination of employment
(as determined by the Committee in its sole discretion),  but in no event may an
Option be exercised  after the date on which such Option would have expired and,
during  such  period as the Option  may be  exercised,  such  Option may only be
exercised to the extent exercisable at the date of termination of employment. If
the holder of an Option  ceases to be employed by reason of such  disability  or
retires with the consent of the Company,  such Option  shall  terminate  one (1)
year after the date of disability  and not later than three (3) months after the
date of  retirement  (as  determined by the  Committee),  but in no event may an
Option be  exercised  after the date on which such  Option  would  have  expired
(except for termination of employment) and, during such period as the Option may
be exercised, such Option may only be exercised to the extent exercisable at the
date of termination of employment. Solely for purposes of the Plan, the transfer
of an employee  from the employ of the Company to the employ of a subsidiary  of
the Company,  or  vice-versa,  or from one  subsidiary of the Company to another
shall not be deemed a termination of employment.

            8.          Death.  If an employee  shall die while  employed by the
Company  or by any parent or  subsidiary  of the  Company or during the  periods
referred  to in  Section 7 during  which an Option  may be  exercised,  then his
estate,  personal  representative  or  beneficiary  shall have the right,  for a
period of one (1) year (or within such shorter period as may be specified by the
Committee in the Option  Agreement)  after the employee  dies, to exercise those
Options granted to the employee which were exercisable by him at the time of his
death,  but in no event may an Option be exercised  after the date on which such
Option would have (except for termination of employment) expired.

            9.          Stock Splits,  Mergers, etc. In case of any stock split,
stock dividend or similar transaction which increases or decreases the number of
outstanding shares of Common Stock,  appropriate adjustment shall be made by the
Board of Directors,  whose determination shall be final, to the number of shares
of Common Stock which may be  purchased  under the Plan,  the maximum  number of
shares of  Common  Stock  that may be  subject  to  options  granted  to any one
individual in any calendar year and the number and Option  Exercise Price of the
shares of Common Stock which may be purchased under any outstanding  Options. In
the case of a merger,  sale of assets or similar  transaction which results in a
replacement of the shares of Common Stock with stock of another corporation, the
Company will make a reasonable effort, but shall not be required, to replace any
outstanding  Options with comparable Options to purchase the stock of such other
corporation, or

                                       -4-

<PAGE>



will provide for immediate  exercisability of all outstanding Options,  with all
Options which are not exercised within the time period specified by the Board of
Directors being terminated.

            10.         Transferability  Options  shall  not  be  assignable  or
transferable  except by will or the laws of descent and distribution and, during
an employee's lifetime, may be exercised only by him.

            11.         Option  Agreements  Option  Agreements  granting Options
under the Plan shall be in writing,  duly executed and delivered by or on behalf
of the Company and the employee and shall  contain such terms and  conditions as
the Committee deems  advisable.  If there is any conflict  between the terms and
conditions of any Option  Agreement and of the Plan, the terms and conditions of
the Plan shall control.

            12.         Exercise of Options. An employee electing to exercise an
Option  shall give  written  notice to the Company of such  election  and of the
number of shares of Common  Stock which he has  elected to acquire.  An employee
shall have no rights of a shareholder with respect to the shares of Common Stock
to be  acquired  by the  exercise  of an Option  until the  issuance to him of a
certificate  representing such Common Stock; provided,  however, that until such
certificates  are issued,  any employee using existing shares of Common Stock in
payment of an Option  Exercise Price  (pursuant to Section 13) shall continue to
have the rights of a stockholder  with respect to such existing shares of Common
Stock.

            It is a  condition  to the  exercise of any Option that either (a) a
Registration  Statement  under  the  Securities  Act of 1933,  as  amended  (the
"Securities Act"), with respect to such shares shall be effective at the time of
exercise or (b) there is an exemption from registration under the Securities Act
for the issuance of shares of Common Stock upon such  exercise.  Nothing  herein
shall be construed as requiring the Company to register, or perfect an exemption
from registration of, the shares subject to any Option under the Securities Act.
Each Option shall be subject to the further requirement that, if at any time the
Committee shall determine, in its discretion,  that the listing or qualification
of the  shares  subject  to such  Option  on any  securities  exchange  or under
applicable law, or the consent or approval of any governmental  regulatory body,
is necessary or desirable as a condition of, or in connection with, the granting
of such  Option,  or the  issue of shares  thereunder,  such  Option  may not be
exercised  in whole or in part unless such  listing,  qualification,  consent or
approval  shall  have been  effected  or  obtained  free of any  conditions  not
acceptable to the Committee.

            13.         Payment. The Option Exercise Price shall be payable upon
the exercise of an Option and shall be paid in cash,  by  certified  check or in
shares of Common Stock, in the discretion of the Committee.  If shares of Common
Stock are tendered as payment of the Option  Price,  the value of such shares of
Common Stock shall be their fair market value as of the date of exercise.

            14.         Agreements  Regarding  Withholding Taxes. As a condition
to the exercise of an Option,  each  employee  shall,  no later than the date of
exercise  of such  Option,  pay to the  Company  in  cash  or make  arrangements
satisfactory to the Committee regarding payment of any federal, state

                                       -5-

<PAGE>


or local taxes of any kind  required by law to be withheld  upon the exercise of
such Option.  In its  discretion,  the  Committee  may provide for the Company's
acceptance  or retention of Common Stock as payment of an  employee's  liability
for tax required to be withheld by the Company.

            15.         Continuance  of  Employment.  Neither  the  Plan nor any
Option  Agreement  shall impose any  obligation  on the Company or any parent or
subsidiary to continue to employ any employee.

            16.         Term of Plan. No Option shall be granted pursuant to the
Plan after January 7, 1996.


                                       -6-





                             1995 STOCK OPTION PLAN

                                       of

                              TII INDUSTRIES, INC.
                     (as amended effective August 15, 1996)


            1.          PURPOSES  OF THE  PLAN.  This  stock  option  plan  (the
"Plan") is designed to provide an incentive to  employees  (including  directors
and officers who are employees) and to consultants  who are not employees of TII
Industries,  Inc., a Delaware  corporation (the "Company"),  and its present and
future subsidiary corporations, as defined in Paragraph 19 ("Subsidiaries"), and
to offer an additional  inducement  in obtaining the services of such  employees
and  consultants.  The Plan provides for the grant of "incentive  stock options"
("ISOs") within the meaning of Section 422 of the Internal Revenue Code of 1986,
as amended (the "Code"),  and nonqualified stock options which do not qualify as
ISOs ("NQSOs"), but the Company makes no representation or warranty,  express or
implied,  as to the  qualification  of any option as an "incentive stock option"
under the Code.

            2.          STOCK SUBJECT TO THE PLAN.  Subject to the provisions of
Paragraph 12, the aggregate number of shares of common stock, $.01 par value per
share,  of the Company  ("Common  Stock") for which options may be granted under
the Plan shall not  exceed  500,000.  Such  shares of Common  Stock may,  in the
discretion of the Board of Directors of the Company (the "Board of  Directors"),
consist either in whole or in part of authorized  but unissued  shares of Common
Stock or shares of Common Stock held in the treasury of the Company.  Subject to
the  provisions of Paragraph 13, any shares of Common Stock subject to an option
which for any reason expires, is canceled or is terminated  unexercised or which
ceases for any reason to be  exercisable  shall again become  available  for the
granting of options  under the Plan.  The Company  shall at all times during the
term of the Plan  reserve  and keep  available  such  number of shares of Common
Stock as will be suf ficient to satisfy the requirements of the Plan.

            3.          ADMINISTRATION   OF  THE   PLAN.   The  Plan   shall  be
administered by the Board of Directors of the Company (the "Board of Directors")
which, to the extent it shall determine, may delegate its powers with respect to
the  administration  of the Plan to a committee of the Board of  Directors  (the
"Committee") consisting of not less than two directors,  each of whom shall be a
"non-employee  director" within the meaning of Rule 16b-3 (or any successor rule
or regulation) promulgated under the Securities Exchange Act of 1934, as amended
(as the same may be in effect and interpreted  from time to time, "Rule 16b-3").
References in the Plan to  determinations  or actions by the Committee  shall be
deemed to  include  determinations  and  actions  by the Board of  Directors.  A
majority of the members of the Committee shall constitute a quorum, and the acts
of a majority of the


<PAGE>




members  present  at any  meeting  at which a quorum  is  present,  and any acts
approved in writing by all members  without a meeting,  shall be the acts of the
Committee.

            Subject to the express  provisions of the Plan, the Committee  shall
have the authority,  in its sole discretion,  to determine the employees and the
consultants  who shall be  granted  options;  the times  when  options  shall be
granted; whether an option granted to an employee shall be an ISO or a NQSO; the
number of shares of Common Stock to be subject to each option;  the term of each
option; the date each option shall become  exercisable;  whether an option shall
be exercisable in whole, in part or in installments and, if in installments, the
number of shares of Common Stock to be subject to each install ment, whether the
installments  shall  be  cumulative,  the date  each  installment  shall  become
exercisable and the term of each installment;  whether to accelerate the date of
exercise of any option or  installment;  whether  shares of Common  Stock may be
issued upon the  exercise of an option as partly paid and, if so, the dates when
future  installments  of the exercise  price shall become due and the amounts of
such installments; the exercise price of each option; the form of payment of the
exercise  price;  the fair market value of a share of Common  Stock;  whether to
restrict the sale or other  disposition  of the shares of Common Stock  acquired
upon  the  exercise  of an  option  and,  if  so,  whether  to  waive  any  such
restriction;  whether to subject the exercise of all or any portion of an option
to the fulfillment of contingencies as specified in the contract  referred to in
Paragraph  11 (the  "Contract"),  including  without  limitation,  contingencies
relating to entering into a covenant not to compete with the Company, any of its
Subsidiaries  or a Parent (as defined in Paragraph 19), to financial  objectives
for the Company,  any of its  Subsidiaries or a Parent, a division of any of the
foregoing,  a product  line or other  category,  and/or the period of  continued
employment  of the  optionee  with the  Company,  any of its  Subsidiaries  or a
Parent,  and to determine whether such  contingencies have been met; the amount,
if any, necessary to satisfy the Company's obligation to withhold taxes or other
amounts;  whether an  optionee  is Disabled  (as  defined in  Paragraph  19); to
construe  the  respective  Contracts  and the  Plan;  with  the  consent  of the
optionee, to cancel or modify an option,  provided such modified provision would
be  permitted  to be  included  in an  option on the date of  modification,  and
further,  provided,  that, in the case of a modification  (within the meaning of
Section  424(h)  of the  Code)  of an ISO,  such  option  as  modified  would be
permitted to be granted on the date of such modification  under the terms of the
Plan; to  prescribe,  amend and rescind  rules and  regulations  relating to the
Plan;  and  to  make  all  other  determinations   necessary  or  advisable  for
administering  the Plan. Any  controversy or claim arising out of or relating to
the Plan,  any option granted under the Plan or any Contract shall be determined
unilaterally by the Committee in its sole discretion.  The determinations of the
Committee on the matters referred to in this Paragraph 3 shall be conclusive and
binding on the parties.  No member or former  member of the  Committee  shall be
liable for any action,  failure to act or determination  made in good faith with
respect to the Plan or any option hereunder.

            4.          ELIGIBILITY. The Committee may from time to time, in its
sole  discretion,  consistent  with the purposes of the Plan,  grant  options to
employees  (including  officers  and  directors  who are  employees)  of, and to
consultants  to, the Company or any of its  Subsidiaries.  Such options  granted
shall cover such number of shares of Common Stock as the Committee may determine
in its sole  discretion;  provided,  however,  that the maximum number of shares
subject to options that may

                                       -2-

<PAGE>




be granted to any employee  during any calendar year under the Plan (the "162(m)
Maximum")  shall not exceed  100,000  shares;  and further,  provided,  that the
aggregate  market  value  (determined  at the  time the  option  is  granted  in
accordance  with  Paragraph  5) of the  shares  of  Common  Stock  for which any
eligible  employee  may be granted  ISOs under the Plan or any other plan of the
Company,  or of a Parent or a Subsidiary of the Company,  which are  exercisable
for the first time by such  optionee  during any calendar  year shall not exceed
$100,000.  Such  limitation  shall be applied by taking ISOs into account in the
order in which they were granted. Any option (or the portion thereof) granted in
excess of such amount shall be treated as an NQSO.

            5.          EXERCISE  PRICE.  The  exercise  price of the  shares of
Common Stock under each option shall be  determined by the Committee in its sole
discretion;  provided,  however,  the exercise price of an ISO shall not be less
than the fair  market  value of the Common  Stock  subject to such option on the
date of grant;  and further,  provided,  that if, at the time an ISO is granted,
the optionee owns (or is deemed to own under  Section  424(d) of the Code) stock
possessing  more than 10% of the total  combined  voting power of all classes of
stock of the Company,  of any of its  Subsidiaries or of a Parent,  the exercise
price of such ISO shall not be less  than 110% of the fair  market  value of the
Common Stock subject to such ISO on the date of grant.

            The fair market value of a share of Common Stock on any day shall be
(a) if the  principal  market  for the  Common  Stock is a  national  securities
exchange, the average of the highest and lowest sales prices per share of Common
Stock on such day as reported by such exchange or on a composite tape reflecting
transactions on such exchange,  (b) if the principal market for the Common Stock
is not a national  securities  exchange  and the  Common  Stock is quoted on The
Nasdaq Stock Market  ("Nasdaq"),  and (i) if actual sales price  information  is
available  with  respect to the Common  Stock,  the  average of the  highest and
lowest sales prices per share of Common Stock on such day on Nasdaq,  or (ii) if
such  information  is not  available,  the average of the highest bid and lowest
asked  prices  per share of Common  Stock on such day on  Nasdaq,  or (c) if the
principal market for the Common Stock is not a national  securities exchange and
the Common  Stock is not quoted on Nasdaq,  the  average of the  highest bid and
lowest asked prices per share of Common Stock on such day as reported on the OTC
Bulletin  Board  Service or by  National  Quotation  Bureau,  Incorporated  or a
comparable service; provided,  however, that if clauses (a), (b) and (c) of this
Paragraph are all inapplicable,  or if no trades have been made or no quotes are
available  for such day,  the fair  market  value of the Common  Stock  shall be
determined by the Board by any method  consistent  with  applicable  regulations
adopted by the Treasury Department relating to stock options.

            6.          TERM.  The term of each option  granted  pursuant to the
Plan  shall  be such  term  as is  established  by the  Committee,  in its  sole
discretion; provided, however, that the term of each ISO granted pursuant to the
Plan  shall  be for a  period  not  exceeding  10  years  from the date of grant
thereof;  and  further,  provided,  that if, at the time an ISO is granted,  the
optionee  owns (or is  deemed  to own under  Section  424(d) of the Code)  stock
possessing  more than 10% of the total  combined  voting power of all classes of
stock of the Company, of any of its Subsidiaries or of a Parent, the term

                                       -3-

<PAGE>




of the ISO  shall be for a period  not  exceeding  five  years  from the date of
grant. Options shall be subject to earlier termination as hereinafter provided.

            7.          EXERCISE.   An  option  (or  any  part  or   installment
thereof),  to the extent then exercisable,  shall be exercised by giving written
notice to the Company at its  principal  office  stating  which  option is being
exercised,  specifying  the  number of shares of Common  Stock as to which  such
option is being  exercised and  accompanied  by payment in full of the aggregate
exercise price  therefor (or the amount due on exercise if the Contract  permits
installment payments) (a) in cash or by certified check or (b) if the applicable
Contract permits,  with the consent of the Committee,  with previously  acquired
shares of Common  Stock  having an  aggregate  fair market  value on the date of
exercise  (determined  in  accordance  with  Paragraph 5) equal to the aggregate
exercise price of all options being exercised,  or with any combination of cash,
certified check or shares of Common Stock

            The Committee  may, in its sole  discretion,  permit  payment of the
exercise  price of an option by delivery by the optionee of a properly  executed
notice,  together with a copy of the optionee's  irrevocable  instructions  to a
broker acceptable to the Committee to deliver promptly to the Company the amount
of sale or loan proceeds  sufficient to pay such exercise  price.  In connection
therewith, the Company may enter into agreements for coordinated procedures with
one or more brokerage firms.

            A person  entitled to receive  Common  Stock upon the exercise of an
option shall not have the rights of a stockholder with respect to such shares of
Common Stock until the date of issuance of a stock  certificate  to him for such
shares;  provided,  however,  that until such stock  certificate is issued,  any
optionee  using  previously  acquired  shares of Common  Stock in  payment of an
option  exercise price shall  continue to have the rights of a stockholder  with
respect to such previously acquired shares.

            In no case may a fraction of a share of Common Stock be purchased or
issued under the Plan.

            8.          TERMINATION OF RELATIONSHIP.  Except as may otherwise be
expressly provided in the applicable  Contract,  any optionee whose relationship
with the Company,  its  Subsidiaries and Parent as an employee or consultant has
terminated for any reason (other than his death or Disability) may exercise such
option, to the extent  exercisable on the date of such termination,  at any time
within three months after the date of termination,  but not thereafter and in no
event after the date the option would otherwise have expired; provided, however,
that if such relationship is terminated either (a) for cause, or (b) without the
consent of the Company, such option shall terminate immediately.

            For the purposes of the Plan,  an employment  relationship  shall be
deemed to exist between an individual  and a corporation  if, at the time of the
determination,  the individual was an employee of such  corporation for purposes
of Section 422(a) of the Code. As a result, an individual

                                       -4-

<PAGE>




on military, sick leave or other bona fide leave of absence shall continue to be
considered  an employee for purposes of the Plan during such leave if the period
of the leave does not exceed 90 days, or, if longer, so long as the individual's
right to reemployment with the Company (or a related  corporation) is guaranteed
either by statute or by contract. If the period of leave exceeds 90 days and the
individual's  right to reemployment is not guaranteed by statute or by contract,
the employment  relationship  shall be deemed to have terminated on the 91st day
of such leave.

            Notwithstanding the foregoing,  except as may otherwise be expressly
provided in the applicable Contract, options granted under the Plan shall not be
affected  by any change in the status of the  optionee  so long as the  optionee
continues  to be an employee of, or a  consultant  to, the  Company,  any of its
Subsidiaries or a Parent  (regardless of having changed from one to the other or
having been transferred from one corporation to another).

            Nothing  in the Plan or in any option  granted  under the Plan shall
confer  on any  optionee  any  right  to  continue  in the  employ  of,  or as a
consultant to, the Company, its Parent or any of its Subsidiaries,  or interfere
in any way with any right of the Company,  its Parent or any of its Subsidiaries
to terminate the optionee's  relationship at any time for any reason  whatsoever
without liability to the Company, its Parent or any of its Subsidiaries.

            9.          DEATH  OR  DISABILITY  OF AN  OPTIONEE.  Except  as  may
otherwise be expressly  provided in the  applicable  Contract,  if an individual
optionee  dies (a) while he is an employee of, or a consultant  to, the Company,
any of  its  Subsidiaries  or a  Parent,  (b)  within  three  months  after  the
termination  of such  relationship  (unless  such  termination  was for cause or
without  the  consent  of the  Company)  or (c) within  one year  following  the
termination  of such  relationship  by reason of  Disability,  his option may be
exercised,  to the extent  exercisable  on the date of his  death,  by his Legal
Representative  (as defined in  Paragraph  19) at any time within one year after
death,  but not  thereafter  and in no event  after  the date the  option  would
otherwise have expired.

            Except as may  otherwise  be  expressly  provided in the  applicable
Contract, any optionee whose relationship as an employee of, or a consultant to,
the Company, its Parent or any Subsidiary has terminated by reason of Disability
may exercise his option,  to the extent  exercisable  upon the effective date of
such  termination,  at any  time  within  one  year  after  such  date,  but not
thereafter  and in no event  after  the date the  option  would  otherwise  have
expired.


            10.         COMPLIANCE  WITH  SECURITIES  LAWS. It is a condition to
the exercise of any option that either (a) a  Registration  Statement  under the
Securities Act of 1933, as amended (the "Securities  Act"),  with respect to the
shares of Common Stock to be issued upon such  exercise  shall be effective  and
current at the time of exercise,  or (b) there be an exemption from registration
under the  Securities  Act for the  issuance of the shares of Common  Stock upon
such  exercise.  Nothing  herein shall be construed as requiring  the Company to
register  shares  subject to any option under the  Securities Act or to keep any
Registration Statement effective or current.

                                       -5-

<PAGE>




            The Committee may require, in its sole discretion, as a condition to
the exercise of any option that the optionee  execute and deliver to the Company
his representations and warranties, in form, substance and scope satisfactory to
the  Committee,  which the Committee  determines  are necessary or convenient to
facilitate the perfection of an exemption from the registration  requirements of
the Securities Act or other legal requirement, including without limitation that
(a) the shares of Common  Stock to be issued upon the exercise of the option are
being acquired by the optionee for his own account,  for investment only and not
with a view to the resale or distribution thereof, and (b) any subsequent resale
or  distribution  of shares of Common Stock by such  optionee  will be made only
pursuant  to (i) a  Registration  Statement  under the  Securities  Act which is
effective  and current with respect to the shares of Common Stock being sold, or
(ii) a specific  exemption from the registration  requirements of the Securities
Act, but in claiming such  exemption,  the optionee  shall prior to any offer of
sale or sale of such shares of Common Stock provide the Company with a favorable
written opinion of counsel  satisfactory to the Company, in form,  substance and
scope satisfactory to the Company,  as to the applicability of such exemption to
the proposed sale or distribution.

            In addition,  if at any time the Committee shall  determine,  in its
sole discretion, that the listing or qualification of the shares of Common Stock
subject  to  such  option  on any  securities  exchange,  Nasdaq  or  under  any
applicable law, or the consent or approval of any governmental  regulatory body,
is necessary or desirable as a condition to, or in connection with, the granting
of an option or the issue of shares of Common Stock thereunder,  such option may
not be exercised in whole or in part unless such listing, qualification, consent
or approval  shall have been  effected or obtained  free of any  conditions  not
acceptable to the Committee.

            11.         STOCK OPTION  CONTRACTS.  Each option shall be evidenced
by an  appropriate  Contract which shall be duly executed by the Company and the
optionee,   and  shall  contain  such  terms,   provisions  and  conditions  not
inconsistent herewith as may be determined by the Committee.

            12.         ADJUSTMENTS   UPON   CHANGES   IN  COMMON   STOCK.   Not
withstanding  any other provision of the Plan, in the event of a stock dividend,
split-up, combination,  reclassification,  recapitalization, merger in which the
Company is the  surviving  corporation,  or exchange of shares or the like which
results in a change in the number or kind of those  shares of Common Stock which
are outstanding  immediately  prior to such event, the aggregate number and kind
of shares subject to the Plan,  the aggregate  number and kind of shares subject
to each  outstanding  option  and the  exercise  price  thereof,  and the 162(m)
Maximum  shall  be  appropriately  adjusted  by the  Board of  Directors,  whose
determination shall be conclusive and binding on all parties.

            In the event of (a) the  liquidation  or dissolution of the Company,
or (b) a merger in which  the  Company  is not the  surviving  corporation  or a
consolidation,  any outstanding options shall terminate upon the earliest of any
such event, unless other provision is made therefor in the transaction.


                                       -6-

<PAGE>




            13.         AMENDMENTS  AND  TERMINATION  OF THE PLAN.  The Plan was
adopted  by the Board of  Directors  on  September  20,  1995.  No option may be
granted under the Plan after September 19, 2005. The Board of Directors, without
further  approval  of the  Company's  stockholders,  may at any time  suspend or
terminate  the Plan,  in whole or in part, or amend it from time to time in such
respects as it may deem advisable,  including, without limitation, in order that
ISOs granted hereunder meet the requirements for "incentive stock options" under
the Code,  to comply  with,  conform to or adopt the  provisions  of Rule 16b-3,
Section 162(m) of the Code or any change in applicable law, regulations, rulings
or  interpretations  of  administrative  agencies;  provided,  however,  that no
amendment  shall  be  effective   without  the  requisite  prior  or  subsequent
stockholder  approval  which would (a) except as  contemplated  in Paragraph 12,
increase the maximum  number of shares of Common Stock for which  options may be
granted  under the Plan or the  162(m)  Maximum,  (b)  materially  increase  the
benefits  accruing to participants  under the Plan or (c) change the eligibility
requirements  to  receive  options  hereunder.  No  termination,  suspension  or
amendment  of the Plan  shall,  without the consent of the holder of an existing
and outstanding option affected thereby,  adversely affect his rights under such
option.  The power of the  Committee  to  construe  and  administer  any options
granted  under  the Plan  prior to the  termination  or  suspension  of the Plan
nevertheless shall continue after such termination or during such suspension.

            14.         NON-TRANSFERABILITY  OF OPTIONS. No option granted under
the Plan shall be transferable otherwise than by will or the laws of descent and
distribution, and options may be exercised, during the lifetime of the optionee,
only by the optionee or his Legal Representatives. Except to the extent provided
above,  options  may not be  assigned,  transferred,  pledged,  hypothecated  or
disposed of in any way (whether by operation of law or otherwise)  and shall not
be subject to execution,  attachment or similar process,  and any such attempted
assignment,  transfer,  pledge,  hypothecation or disposition  shall be null and
void ab initio and of no force or effect.

            15.         WITHHOLDING  TAXES.  As a  condition  of  exercise of an
Option,  each employee shall, no later than the date of exercise of such option,
pay to the Company in cash or make  arrangements  satisfactory  to the Committee
regarding  payment of any federal,  state or local taxes of any kind required by
law to be withheld  upon the exercise of such  option.  In its  discretion,  the
Committee may provide for the Company's  acceptance or retention of Common Stock
as payment of an  employee's  liability  for tax  required to be withheld by the
Company.

            16.         LEGENDS;  PAYMENT OF  EXPENSES.  The Company may endorse
such legend or legends upon the  certificates  for shares of Common Stock issued
upon  exercise  of an option  under the Plan and may issue such "stop  transfer"
instructions  to its transfer  agent in respect of such shares as it determines,
in its discretion, to be necessary or appropriate to (a) prevent a violation of,
or to perfect an exemption from, the registration requirements of the Securities
Act and any applicable  state  securities  laws, (b) implement the provisions of
the Plan or any  agreement  between the Company and the optionee with respect to
such  shares of Common  Stock,  or (c)  permit  the  Company  to  determine  the
occurrence of a  "disqualifying  disposition," as described in Section 421(b) of
the Code,

                                       -7-

<PAGE>




of the shares of Common Stock issued or transferred  upon the exercise of an ISO
granted under the Plan.

            The  Company  shall  pay all  issuance  taxes  with  respect  to the
issuance of shares of Common Stock upon the exercise of an option  granted under
the Plan, as well as all fees and expenses incurred by the Company in connection
with such issuance.

            17.         USE OF  PROCEEDS.  The  cash  proceeds  from the sale of
shares of Common Stock  pursuant to the exercise of options under the Plan shall
be  added  to the  general  funds of the  Company  and  used for such  corporate
purposes as the Board of Directors may determine.

            18.         SUBSTITUTIONS  AND  ASSUMPTIONS  OF  OPTIONS  OF CERTAIN
CONSTITUENT CORPORATIONS. Anything in this Plan to the contrary notwithstanding,
the Board of  Directors  may,  without  further  approval  by the  stockholders,
substitute  new  options  for prior  options of a  Constituent  Corporation  (as
defined  in  Paragraph  19) or assume  the  prior  options  of such  Constituent
Corporation.

            19.         DEFINITIONS.  For  purposes of the Plan,  the  following
terms shall be defined as set forth below:

                        (a)  Constituent  Corporation.   The  term  "Constituent
            Corporation"  shall  mean any  corporation  which  engages  with the
            Company,  any of its  Subsidiaries  or a Parent in a transaction  to
            which  Section  424(a) of the Code  applies  (or would  apply if the
            option  assumed or  substituted  were an ISO),  or any Parent or any
            Subsidiary of such corporation.


                        (b)  Disability.  The  term  "Disability"  shall  mean a
            permanent  and  total  disability  within  the  meaning  of  Section
            22(e)(3) of the Code.

                        (c)    Legal    Representative.    The    term    "Legal
            Representative"  shall  mean the  executor,  administrator  or other
            person who at the time is entitled by law to exercise  the rights of
            a  deceased  or  incapacitated  optionee  with  respect to an option
            granted under the Plan.

                        (d)  Parent.  The  term  "Parent"  shall  have  the same
            definition as "parent corporation" in Section 424(e) of the Code.

                        (e)  Subsidiary.  The term  "Subsidiary"  shall have the
            same definition as "subsidiary corporation" in Section 424(f) of the
            Code.

            20.         GOVERNING LAW;  CONSTRUCTION.  The Plan, such options as
may be granted  hereunder  and all related  matters  shall be  governed  by, and
construed in accordance with, the laws of the State of Delaware,  without regard
to conflict of law provisions.

                                       -8-

<PAGE>



            Neither the Plan nor any Contract  shall be construed or interpreted
with any  presumption  against the Company by reason of the Company  causing the
Plan  or  Contract  to  be  drafted.   Whenever  from  the  context  it  appears
appropriate,  any term stated in either the singular or plural shall include the
singular and plural,  and any term stated in the  masculine,  feminine or neuter
gender shall include the masculine, feminine and neuter.

            21.         PARTIAL  INVALIDITY.   The  invalidity,   illegality  or
unenforceability  of any provision in the Plan or any Contract  shall not affect
the validity,  legality or enforceability  of any other provision,  all of which
shall be  valid,  legal and  enforceable  to the  fullest  extent  permitted  by
applicable law.

            22.         STOCKHOLDER  APPROVAL.  The  Plan  shall be  subject  to
approval  by a majority  of the votes  present in person or by proxy at the next
duly held meeting of the Company's stockholders at which a quorum is present. No
options  granted  hereunder may be exercised  prior to such approval;  provided,
however, that the date of grant of any option shall be determined as if the Plan
had not been subject to such approval.  Notwithstanding  the  foregoing,  if the
Plan is not approved by a vote of the  stockholders  of the Company on or before
September 19, 1996, the Plan and any options granted hereunder shall terminate.


                                       -9-







                                   EXHIBIT 11

                                   Page 1 of 2


TII INDUSTRIES, INC AND SUBSIDIARIES
COMPUTATION OF PER SHARE EARNINGS

<TABLE>
<CAPTION>
                                                                 Three Months                 Year
                                                                        Ended                Ended
                                                                June 28, 1996        June 28, 1996
                                                               --------------       --------------
<S>                                                                 <C>                  <C>      
PRIMARY EARNINGS PER SHARE

Weighted Average of Common Stock
 Beginning of period (shares)
 Common Stock outstanding                                           7,420,000            5,479,000
 Class B Common Stock                                                      --              370,000
                                                               --------------       --------------
                                                                    7,420,000            5,849,000

 Issuance of common stock                                               4,000            1,262,000
                                                               --------------       --------------
                                                                    7,424,000            7,111,000
Common Stock Equivalents
 Options and warrants                                                 403,000              663,000

Preferred Stock
 Preferred Stock, Series A
 convertible at $6.25                                                      --               79,000
                                                               --------------       --------------
                                                                    7,827,000            7,853,000
                                                               ==============       ==============

Primary Earnings Per Share Computation
 Net profit                                                        $  622,000           $3,737,000
                                                               ==============       ==============


 Adjusted Net profit / weighted average of common stock
 $622,000/7,827,000 and $3,737,000/7,853,000                            $0.08                $0.48
                                                               ==============       ==============
Memo:  Market price at end of period                                    $6.88                $6.88
                                                               ==============       ==============
          Average market price for the period                           $6.90                $7.48
                                                               ==============       ==============
</TABLE>


<PAGE>



                                   EXHIBIT 11

                                   page 2 of 2


TII INDUSTRIES, INC AND SUBSIDIARIES
COMPUTATION OF PER SHARE EARNINGS
<TABLE>
<CAPTION>

                                                                Three Months                   Year
                                                                       Ended                  Ended
                                                               June 28, 1996          June 28, 1996
                                                              --------------         --------------
<S>                                                                <C>                    <C>      
FULLY DILUTED EARNINGS PER SHARE

 Weighted average of Common Stock outstanding                      7,424,000              7,111,000
 Incremental shares from options and warrants                        403,000                689,000
 Preferred stock conversion                                               --                 79,000
 OPIC loan                                                           300,000                300,000
                                                              --------------         --------------
                                                                   8,127,000              8,179,000
                                                              ==============         ==============

Fully Diluted Earnings Per Share Computation

 Net profit                                                       $  641,000             $3,812,000
                                                              ==============         ==============


 Adjusted net profit / weighted average of common stock
 $641,000/8,127,000 and $3,812,000/8,179,000                           $0.08                  $0.47
                                                              ==============         ==============

</TABLE>







                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the incorporation of our
report dated  September  18, 1996,  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,
33-64965, 33-64961, 33-64967 and 33-64980).


/s/ Arthur Andersen LLP

Arthur Andersen LLP



San Juan, Puerto Rico
September 18, 1996





<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         0000277928
<NAME>                        TII INDUSTRIES, INC.
<MULTIPLIER>                     1,000
       
<S>                            <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>              JUN-28-1996
<PERIOD-START>                 JUL-01-1996
<PERIOD-END>                   JUN-28-1996
<CASH>                           2,883
<SECURITIES>                     5,999
<RECEIVABLES>                    7,084
<ALLOWANCES>                       122
<INVENTORY>                        388
<CURRENT-ASSETS>                30,386
<PP&E>                          33,018
<DEPRECIATION>                  22,029
<TOTAL-ASSETS>                  42,823
<CURRENT-LIABILITIES>            6,585
<BONDS>                          2,376
                0
                          0
<COMMON>                            75
<OTHER-SE>                      33,787
<TOTAL-LIABILITY-AND-EQUITY>    33,862
<SALES>                         44,513
<TOTAL-REVENUES>                44,513
<CGS>                           31,956
<TOTAL-COSTS>                   40,657
<OTHER-EXPENSES>                  (297)
<LOSS-PROVISION>                     0
<INTEREST-EXPENSE>                 416
<INCOME-PRETAX>                  3,737
<INCOME-TAX>                         0
<INCOME-CONTINUING>              3,737
<DISCONTINUED>                       0
<EXTRAORDINARY>                      0
<CHANGES>                            0
<NET-INCOME>                     3,737
<EPS-PRIMARY>                     0.48
<EPS-DILUTED>                     0.47
        


</TABLE>


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