FARMSTEAD TELEPHONE GROUP INC
SB-2/A, 1996-08-12
ELECTRONIC PARTS & EQUIPMENT, NEC
Previous: DREYFUS NEW YORK INSURED TAX EXEMPT BOND FUND, 485B24E, 1996-08-12
Next: NATIONAL TECHTEAM INC /DE/, 10-Q, 1996-08-12






   
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 12, 1996
    

                                                       Registration No. 333-5103

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


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

   
                               AMENDMENT NO. 2 TO
    

                                    FORM SB-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

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

                         FARMSTEAD TELEPHONE GROUP, INC.
                 (Name of Small Business Issuer in its charter)

   DELAWARE                         3661                         06-1205743    
(State or Other               (Primary Standard               (I.R.S. Employer  
Jurisdiction of            Industrial Classification         Identification No.)
incorporation or                Code Number)           
 organization)               

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

                                81 Church Street
                        East Hartford, Connecticut 06108
                                 (860) 282-0010
             (Address and Telephone Number of Registrant's Principal
               Executive Offices and Principal Place of Business)

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

                                ROBERT G. LAVIGNE
                                81 Church Street
                        East Hartford, Connecticut 06108
                                 (860) 282-0010
                      (Name, Address and Telephone Number,
                              of Agent for Service)

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

                                   Copies to:

RICHARD F. HOROWITZ, ESQ.                                WILLIAM M. PRIFTI, ESQ.
IRVING ROTHSTEIN, ESQ.                                   220 Broadway, Suite 204
Heller, Horowitz & Feit, P.C.                              Lynnfield, MA 01940
292 Madison Avenue                                      Telephone: (617)593-4525
New York, New York 10017                                Facsimile: (617)598-5222
Telephone: (212)685-7600
Facsimile: (212)696-9459


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

APPROXIMATE  DATE  OF  COMMENCEMENT  OF  PROPOSED  SALE  TO  PUBLIC:  As soon as
practicable after the effective date of this registration statement.

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

====================================================================================================================================
                                                                         PROPOSED
                                                                          MAXIMUM         PROPOSED
                                                                          OFFERING         MAXIMUM
TITLE OF EACH CLASS                                      AMOUNT            PRICE          AGGREGATE                AMOUNT OF
OF SECURITIES TO BE                                      TO BE              PER           OFFERING                 REGISTRA-
REGISTERED                                            REGISTERED          SECURITY         PRICE (1)               TION FEE         
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>               <C>           <C>                     <C>       
Units                                                   1,150,000         $ 4.6875      $ 5,390,625.00          $ 1,858.69
Common Stock, $.001 par value per                                                            
   share                                                1,150,000            ---            ---                     ---
Class A Redeemable Common Stock                                                                 
   Purchase Warrants                                    1,150,000            ---            ---                     ---
Class B Redeemable Common Stock                                                                 
   Purchase Warrants                                    1,150,000            ---            ---                     ---
- ------------------------------------------------------------------------------------------------------------------------------------
Common Stock, $.001 par value per
   share (2)                                            2,300,000         $ 6.5625      $15,093,750.00          $ 5,204.33
- ------------------------------------------------------------------------------------------------------------------------------------
Underwriters' Warrants (3)                                100,000          $  .001      $       100.00          $      .03
- ------------------------------------------------------------------------------------------------------------------------------------
Underwriters' Units (4)                                   100,000         $ 6.5625      $   656,250.00          $   226.28
Common Stock, $.001 par value per
   share                                                  100,000            ---            ---                   ---
Class A Redeemable Common Stock
   Purchase Warrants                                      100,000            ---            ---                   ---
Class B Redeemable Common Stock
   Purchase Warrants                                      100,000            ---            ---                   ---
- ------------------------------------------------------------------------------------------------------------------------------------
Common Stock, $.001 par value per share (5)
                                                          200,000        $ 6.5625       $ 1,312,500.00          $   452.55
- ------------------------------------------------------------------------------------------------------------------------------------
Total                                                                                   $22,453,225.00          $ 7,741.88
====================================================================================================================================

</TABLE>

(1)  Estimated  solely  for the  purpose of  calculating  the  registration  fee
     pursuant to Rule 457 under the Securities  Act of 1933.  Based upon closing
     price of $.46875 on May 27, 1996 and adjusted for the  anticipated  reverse
     split. Includes 150,000 Units for the Underwriter's overallotment option.

(2)  Issuable  upon exercise of the Class A and Class B Redeemable  Common Stock
     Purchase Warrants included in the Units and in the overallotment option.

(3)  Issued to the  Underwriter  entitling the  Underwriter to purchase one Unit
     (consisting  of one share of Common  Stock,  one Class A Redeemable  Common
     Stock  Purchase  Warrant and one Class B Redeemable  Common Stock  Purchase
     Warrant) for each ten Units it underwrites in the public offering.

(4)  Issuable upon exercise of the Underwriter's Warrants.

(5)  Issuable upon  exercise of the Class A and Class B Redeemable  Common Stock
     Purchase Warrants included in the Underwriter's Warrants purchasable by the
     Underwriter.

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

                                      
     THE REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

================================================================================

                                       




                         FARMSTEAD TELEPHONE GROUP, INC.

                             CROSS REFERENCE SHEET

             SHOWING LOCATION IN PROSPECTUS OF INFORMATION REQUIRED
                   THEREIN BY ITEMS 1 THROUGH 23 OF FORM SB-2


<TABLE>
<CAPTION>

                           REGISTRATION STATEMENT                                           PROSPECTUS CAPTION
                               ITEM AND HEADING                                                OR LOCATION
                               ----------------                                                -----------

<S>                                                                                         <C>                                    
 1.  Front of Registration Statement and Outside Front Cover of
     Prospectus ..........................................................................   Outside Front Cover Page

 2.  Inside Front and Outside Back Cover Pages of Prospectus .............................   Inside Front/Outside Back Cover Page

 3.  Summary Information and Risk Factors ................................................   Prospectus Summary, The Company,
                                                                                             Risk Factors

 4.  Use of Proceeds .....................................................................   Use of Proceeds

 5.  Determination of Offering Price .....................................................   Not Applicable

 6.  Dilution ............................................................................   Not Applicable

 7.  Selling Security Holders ............................................................   Not Applicable

 8.  Plan of Distribution ................................................................   Underwriting

 9.  Legal Proceedings ...................................................................   Not Applicable

10.  Directors, Executive Officers, Promoters and Control Persons ........................   Management

11.  Security Ownership of Certain Beneficial Owners and Management ......................   Principal Stockholders

12.  Description of Securities ...........................................................   Description of Securities

13.  Interests of Named Experts and Counsel ..............................................   Not Applicable

14.  Disclosure of Commission Position onIndemnification for Securities
     Act Liabilities .....................................................................   Management

15.  Organization Within Last Five Years .................................................   Not Applicable

16.  Description of Business .............................................................   Business

17.  Management's Discussion and Analysis or Plan of Operation ...........................   Management's Discussion and Analysis of
                                                                                             Financial Condition and Results of
                                                                                             Operations

18.  Description of Property .............................................................   Business


19.  Certain Relationships and Related Transactions ......................................   Not Applicable


20.  Market for Common Equity and Related Stockholders Matters ...........................   Price Range for listed Securities and
                                                                                             Dividend Policy

21.  Executive Compensation ..............................................................   Management

22.  Financial Statements ................................................................   Financial Statements

23.  Changes in and Disagreements With Accountants on Accounting and
     Financial Disclosure ................................................................   Not Applicable


</TABLE>



       




PROSPECTUS
- ----------

   
                         FARMSTEAD TELEPHONE GROUP, INC.
[LOGO]
                                 1,000,000 UNITS
               EACH UNIT CONSISTING OF ONE SHARE OF COMMON STOCK,
              ONE CLASS A REDEEMABLE COMMON STOCK PURCHASE WARRANT
            AND ONE CLASS B REDEEMABLE COMMON STOCK PURCHASE WARRANT

     Farmstead  Telephone  Group,  Inc. (the "Company")  hereby offers 1,000,000
Units (the "Units"),  each Unit  consisting of one share of common stock,  $.001
par value per share (the "Common  Stock"),  one Class A Redeemable  Common Stock
Purchase  Warrant  (the "Class A Warrants")  and one Class B  Redeemable  Common
Stock Purchase Warrant (the "Class B Warrants" and collectively with the Class A
Warrants,  the "Warrants").  The shares of Common Stock and Warrants  comprising
the Units shall be  separately  tradeable,  only upon the  determination  of the
Underwriter.  Each Class A Warrant  entitles the holder to purchase one share of
Common Stock at a price of $5.28 per share and each Class B Warrant entitles the
holder to  purchase  one  share of Common  Stock at a price of $6.09 at any time
commencing  August 13, 1996,  until August 12, 2001. The Warrants are redeemable
by the Company at a redemption  price of $.10 per Warrant at any time commencing
September 13, 1997, on 30 days' prior written notice, provided that the reported
closing  price of the  Common  Stock  equals  or  exceeds  $6.09 for the Class A
Warrants  and  $6.90 for the Class B  Warrants,  for a period of 20  consecutive
trading  days  ending  five  days  prior  to  the  notice  of  redemption.   See
"Description of Securities."
    

     The Units  will be offered  first to the  Company's  Stockholders  upon the
exercise  of  "Rights"  distributed   herewith  (the  "Rights  Offering").   The
Stockholders  will  have  30 days to  exercise  their  Rights,  which  shall  be
distributed on a pro rata basis, based upon the number of shares of Common Stock
owned by each stockholder.  To the extent Rights are not exercised, they may, at
the  discretion  of the  Underwriter,  be  purchased by other  stockholders  who
indicate an interest to exercise more rights than their pro rata allocation. All
Units not purchased in the Rights Offering will be offered, on a firm commitment
basis by the Underwriter. See "Underwriting."

   
     Prior to this  offering,  there has been no public  market for the Units or
the Warrants and there can be no assurance that such a market will develop after
the  completion  of  this  offering  or,  that  if  developed,  that  it will be
sustained.  The Common Stock is traded on the National Association of Securities
Dealers,  Inc.,  Automated Quotation System ("Nasdaq") SmallCap Market under the
symbol  "FONE." It is anticipated  that the Units,  Class A Warrants and Class B
Warrants will also be included under the symbols  "FONEL",  "FONEZ" and "FONEM",
respectively. On August 9, 1996, the closing price of the Company's Common Stock
was  $.4375  prior  to the  implementation  of a 1 for 10  reverse  stock  split
effective  August 12, 1996. The Company intends to attempt to have the Units and
Warrants  listed on either the  American  Stock  Exchange  or The  Boston  Stock
Exchange.  For information  regarding the factors  considered in determining the
public  offering  price  and  terms  of  the  Units,   see  "Risk  Factors"  and
"Underwriting."
    

                              ____________________

           THE SECURITIES OFFERED HEREBY INVOLVE A HIGH DEGREE OF RISK
            AND IMMEDIATE SUBSTANTIAL DILUTION. SEE "RISK FACTORS."
                              ____________________

    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

   
================================================================================
                                         UNDERWRITING
                PRICE TO                 DISCOUNTS AND            PROCEEDS TO
                PUBLIC                   COMMISSIONS(1)           COMPANY(2)
- --------------------------------------------------------------------------------
Per Unit        $4.06                    $.3654                   $3.6946
- --------------------------------------------------------------------------------
Total           $4,060,000               $365,400                 $3,694,600
================================================================================


(1)     Does not include additional  compensation to Schneider Securities,  Inc.
        (the  "Underwriter") in the form of a non-accountable  expense allowance
        in  the  amount  of 2.5% of  the gross  amount  of  Units  sold  by  the
        Underwriter.  In addition, see "Underwriting" for information concerning
        indemnification  and  other  compensation  payable  to the  Underwriter.
        Discounts and commissions and the  Underwriter's  expense allowance will
        only  be  payable  upon  those  Units  actually   underwritten   by  the
        Underwriter.  However, the Underwriter will receive a fee based upon the
        gross amount of Units  purchased in the Rights  Offering as described in
        "Underwriting."


(2)     Before deducting  estimated expenses of $222,875 payable by the Company,
        including  the   non-accountable   expense   allowance  payable  to  the
        Underwriter. See "Use of Proceeds."
    
                              ____________________

   
     The Units  being  offered by the  Underwriter,  are  subject to prior sale,
when,  as and if delivered to and  accepted by the  Underwriter,  and subject to
approval of certain  legal  matters by its counsel and subject to certain  other
conditions.  The  Underwriter  reserves the right to withdraw,  cancel or modify
this  offering and to reject any order in whole or in part.  It is expected that
delivery of the securities  offered  hereby will be made against  payment at the
offices of  Schneider  Securities,  Inc.,  Providence,  Rhode Island on or about
September 23, 1996.
    

                           SCHNEIDER SECURITIES, INC.

             THE DATE OF THIS PROSPECTUS IS AUGUST 12, 1996





INFORMATION   CONTAINED  HEREIN  IS  SUBJECT  TO  COMPLETION  OR  AMENDMENT.   A
REGISTRATION  STATEMENT  RELATING  TO THESE  SECURITIES  HAS BEEN FILED WITH THE
SECURITIES  AND EXCHANGE  COMMISSION.  THESE  SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION  STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN ANY STATE IN WHICH SUCH OFFER,  SOLICITATION  OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

                                      


                              AVAILABLE INFORMATION


     The Company is subject to the  information  requirements  of the Securities
Exchange Act of 1934, as amended,  and in accordance  therewith  files  reports,
proxy  statements  and  other  information  with  the  Securities  and  Exchange
Commission  (the  "Commission").   Such  Reports,  proxy  statements  and  other
information  filed by the  Company  can be  inspected  and  copied at the public
reference facilities  maintained by the Commission at Judiciary Plaza, 450 Fifth
Street, N.W., Room 1024,  Washington,  D.C. 20549 and at certain of its Regional
Offices located at: 7 World Trade Center,  13th Floor, New York, New York 10048;
and 500 West Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of such
material can be obtained from the Public Reference  Section of the Commission at
Judiciary Plaza, 450 Fifth Street, N.W., Room 1024,  Washington,  D.C. 20549, at
prescribed  rates.  The  Commission  also  maintains  a Web site  that  contains
reports,  proxy  and  information  statements  and other  information  regarding
registrants, such as the Company, that file electronically with the Commission.
This material can be found at http://www.sec.gov.



                                       2


                               PROSPECTUS SUMMARY

     Prospective  investors should read this Prospectus  carefully before making
any  investment  decision  regarding  the  Company,  and should  pay  particular
attention  to the  information  contained in this  Prospectus  under the heading
"Risk  Factors." In addition,  prospective  investors  should  consult their own
advisors in order to understand  fully the  consequences of an investment in the
Company. Unless otherwise specified,  all information in this Prospectus assumes
no exercise of (i) the Underwriter's  Warrants or the  overallotment  option, or
(ii) other  outstanding  options  and  warrants  to  purchase  an  aggregate  of
5,397,862 shares of Common Stock.


   
     The  following  summary does not purport to be complete and is qualified by
more detailed  information and financial  statements appearing elsewhere in this
Prospectus.   Effective  on  the  date  of  this  Prospectus,   the  Company  is
implementing a 1:10 reverse split of its  outstanding  securities  (the "Reverse
Split").  Unless otherwise  specifically  stated,  no adjustments have been made
herein to account for the Reverse Split.
    


                                   THE COMPANY

     Farmstead  Telephone Group, Inc. (the "Company") is engaged in the Customer
Premise   Equipment   ("CPE")  segment  of  the   telecommunications   industry,
principally  as a secondary  market  reseller of used  and/or  refurbished  AT&T
business  telephone  parts and  systems,  and as a  designer,  manufacturer  and
supplier  of  proprietary  voice (or "call")  processing  systems  that  provide
automated call handling,  voice and fax messaging,  interactive  voice response,
automated call distribution and message notification functionality.  The Company
also provides equipment repair and refurbishing, inventory management, and other
related  value-added  services.  The Company  sells its products and services to
corporate  end  users,  and to other  dealers  and  distributors.  CPE refers to
equipment which resides at the customer's premises.

     The  Company  was  incorporated  in  Delaware  in 1986 and  became a public
company in May 1987 following the completion of its initial public offering.  In
January  1994,  the  Company  acquired  certain   operating  assets  of  Cobotyx
Corporation,  Inc.  ("CCI"),  a  designer,  manufacturer  and  supplier of voice
processing  systems,  and expanded its entry into this  marketplace  through the
formation of a voice processing products division ("Cobotyx Division").

     Telephone parts,  systems and services were marketed  domestically  through
the Company's  in-house sales staff to over 1,400 customers  during 1995 ranging
from  small  companies  to large,  multi-location  corporations,  and  including
equipment  wholesalers,   dealers,  distributors  and  government  agencies  and
municipalities.  The Company  believes its  customers are generally (i) existing
AT&T equipment  users that require piece parts to upgrade,  expand,  or maintain
their existing telephone system, (ii)  cost-conscious  businesses that desire to
save money by purchasing used or refurbished equipment instead of new equipment,
but still retain AT&T  installation and maintenance  support for these products,
and (iii)  businesses  that may have no current need for AT&T's  latest and most
technically advanced product offerings. Businesses also look to the Company, and
to other secondary market resellers,  to meet their immediate equipment delivery
requirements.   The  Company  is  also   pursuing   the  sale  of  its  products
internationally, such as in the People's Republic of China ("PRC"), the Republic
of  the   Philippines,   and  in  other  countries  which  have   underdeveloped
telecommunications systems and may have limited financial resources.

     The Company  distributes its voice  processing  products  domestically  and
internationally   to  approximately  an  additional  500  customers,   primarily
independent dealers and distributors,  end-users,  and through arrangements with
several manufacturers of telephone systems and business equipment.

     The  Company's  objective  is to  significantly  expand  its  revenues  and
profitability through a strategy based on:

     Domestic  Expansion  - The  Company is seeking to expand its  revenues  and
     customer base in the domestic secondary telephone equipment  marketplace by
     increasing its sales force, establishing business in other geographic areas
     of the U.S. and by  continuing  to provide  quality  refurbished  products,
     superior customer service and support,  and other  value-added  services as
     required by its customers.  The Company is also attempting to become a more
     strategic  partner to AT&T, by  specializing in the resale of AT&T products
     and through the establishment of distribution  rights to new AT&T equipment
     as allowed by AT&T. The Company may also seek to acquire similar businesses
     in other geographic areas of the U.S., as opportunities  arise, in order to
     increase its share of this market.



                                       3



     New Voice Processing  Products and Services - The Company plans to continue
     its expansion  into this  marketplace  by utilizing or  developing  current
     technologies to produce state-of-the-art  products that provide basic voice
     and call  processing  functionality  while also providing  flexibility  and
     expandability.  The  Company  plans to adapt  its  technology  to  emerging
     industry  standards,   and  plans  to  provide  custom  computer  telephone
     integration solutions for its customers

     International Expansion - The Company's strategy includes developing and/or
     providing  products and technologies to assist  developing  countries which
     have inadequate  telecommunications  infrastructures by providing low-cost,
     reliable  telecommunications  equipment and services.  The Company plans to
     seek and develop  relationships  with  internationally-based  partners  and
     enter  into  marketing  and/or  distribution  agreements  with  established
     overseas  businesses  in the  countries  that the Company  has  targeted to
     penetrate,  including the PRC, the Republic of the  Philippines,  and other
     countries.

 
     Effective  February  29,  1996,  the Company  purchased  from AT&T  Systems
Leasing Corporation, a subsidiary of AT&T Capital Corporation, certain assets of
its discontinued Asset Recovery Center ("ARC").  Prior to its closing in January
1996,  the ARC  primarily  operated to service  AT&T  affiliates  in the orderly
disposition,  by way of consignment sales arrangements,  of excess,  overstocked
and end-of-life  telecommunications,  computer and data transmission  equipment.
The assets  acquired  consisted  primarily  of  warehouse  equipment,  vehicles,
computer and office equipment,  and inventory. The Company concurrently formed a
subsidiary corporation, Farmstead Asset Management Services, LLC ("FAMS"), which
is using the purchased assets to start up a similar operation in Piscataway, New
Jersey.  The  Company  intends  to  attempt  to  re-establish   certain  of  the
relationships that the ARC enjoyed,  however, no assurances can be given that it
will be able to do so. The Company  believes  that the  operations  of FAMS will
provide it with an opportunity to develop new sources of equipment for resale to
its existing customers,  as well as to other wholesalers in the telephone,  data
and computer secondary markets, and internationally.




                                  THE OFFERING
<TABLE>


<S>                                                     <C>                                                  

   
Securities Offered..................                    1,000,000  Units,  each  Unit consisting  of  one share of Common Stock, one
                                                        Class A Warrant and one Class B Warrant.  The Units and  its components will
                                                        not be affected by the Reverse Split.
    

Common Stock Outstanding
Before Offering....................                     2,123,868 shares (1)

Common Stock Outstanding
After Offering.....................                     3,123,868 shares (2)


Warrants:
Number to be outstanding after the
Offering...........................                     2,000,000 Warrants(3)

   
Exercise Price.....................                     The exercise price of each Class A and Class B Warrant is
                                                        $5.28 per share and $6.09 per share, respectively.  See
                                                        "Description of Securities."

Exercise Period....................                     The exercise period of the Warrants will commence on the
                                                        date of this Prospectus and will expire at 5:00 p.m. New
                                                        York City local time on August 12, 2001.  See "Description
                                                        of Securities."


Redemption.........................                     The Warrants are redeemable by the Company, in whole or
                                                        in part, at the option of the Company, at a price of $.10
                                                        per Warrant at any time commencing September 13, 1997,
    

                                       4

   
                                                        upon 30 days' prior written notice, provided that the reported
                                                        closing price of the Common Stock equals or exceeds $6.09
                                                        for the Class A Warrants and $6.90 for the B Warrants for
                                                        a period of 20 consecutive trading days ending five days
                                                        prior to the notice of redemption.  See "Description of
                                                        Securities."
    

Use of Proceeds.....................                    To expand domestically and internationally, to develop
                                                        new voice processing products, and working capital
                                                        generally.  See "Use of Proceeds."


Risk Factors.......................                     The securities offered hereby involve a high degree of
                                                        risk including the fact that the Company has a history of
                                                        losses and low earnings, that it will be subject to all
                                                        the vagaries of attempting to open up an international
                                                        market, and that it operates in a market subject to
                                                        extremely rapid technological change.  See "Risk Factors."


   
NASDAQ Symbol
  Units ...........................                     FONEL
  Common Stock.....................                     FONE
  Class A Warrants ................                     FONEZ
  Class B Warrants ................                     FONEM
    

</TABLE>


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

(1)     Represents  21,238,676 shares prior to adjusting for the Reverse Split.

(2)     Represents  the additional  shares  offered  hereby after  adjusting the
        outstanding  stock for the  Reverse  Split,  but without  adjusting  for
        rounding fractional shares. Excludes (as adjusted for the Reverse Split)
        (i) up to  2,000,000  shares of  authorized  but  unissued  Common Stock
        reserved for  issuance  upon  exercise of the  Warrants  included in the
        Offering;  (ii) up to 100,000 shares of authorized  but unissued  Common
        Stock  issuable upon exercise by the  Underwriter  of the  Underwriter's
        Warrants;  (iii) up to an additional  200,000  shares of authorized  but
        unissued  Common Stock issuable upon exercise of the Warrants  contained
        in the Underwriter's Warrants; (iv) up to 183,573 shares of Common Stock
        issuable upon exercise of currently  outstanding  Public  Warrants at an
        adjusted  exercise  price of $5.00;  (v) up to  66,273  shares of Common
        Stock reserved for issuance to the underwriters of the Company's initial
        public  offering at a weighted  average  exercise  price of $6.30;  (vi)
        306,941  shares of  authorized  but unissued  Common Stock  reserved for
        issuance under options already  granted  pursuant to the Company's Stock
        Option Plans and  agreements  at a weighted  average  exercise  price of
        $4.30;  (vii)  3,414,067  shares of  authorized  but unissued  shares of
        Common  Stock  reserved for issuance  under the  Company's  Stock Option
        plans and  agreements;  and (viii) up to 450,000  shares of Common Stock
        issuable  as a result of the  Underwriter's  overallotment  option.  See
        "Description    of    Securities,"    "Underwriting"    and   "Executive
        Compensation-Stock Plans."


(3)     Includes  both  the  Class A and  Class  B  Warrants.  Excludes  200,000
        Warrants  included in the Units  reserved for issuance  upon exercise of
        the Underwriter's  Warrants and the Underwriter's  overallotment option.
        See "Underwriting."


                                       5


                          SUMMARY FINANCIAL INFORMATION

     The following  table sets forth summary  financial  data of the Company for
the five years ended  December 31, 1995 and for the  three-month  periods  ended
March 31, 1995 and 1996.  Data  relating to the years ended  December  31, 1991,
1992,  1993, 1994 and 1995 are derived from audited  financial  statements.  The
balance  sheet at  December  31,  1994 and 1995 and the  related  statements  of
operations  and cash flows for the two years ended  December  31, 1995 and notes
thereto appear  elsewhere  herein.  The selected  financial data as of March 31,
1996 and for the three months  ended March 31, 1995 and 1996,  have been derived
from unaudited financial statements; however, in the opinion of management, such
data include all adjustments,  consisting only of normal recurring  adjustments,
necessary for fair  presentation of such data. The results of operations for the
three month period ended March 31, 1996 are not  necessarily  indicative  of the
results that may be expected  for the full year.  The  following  data should be
read in  conjunction  with  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations" and the Company's Financial  Statements and
the Notes thereto included elsewhere in this Prospectus.


STATEMENT OF OPERATIONS DATA:



<TABLE>
<CAPTION>
                                                                                                       THREE MONTHS ENDED
                                                                                                       ------------------
                                                                                                      MARCH 31,   MARCH 31,
                                       1991         1992         1993         1994         1995         1995        1996
                                       ----         ----         ----         ----         ----         ----        ----
                                                          (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                 <C>          <C>         <C>           <C>          <C>         <C>           <C>
Net sales and                       
service revenues                     $  5,263     $  6,227     $  6,291     $ 11,787     $ 15,317     $  3,713     $  4,122

Cost of goods and
services sold                           3,558        4,373        4,870        8,230       10,645        2,543        2,916

Selling, general and
  administrative expenses               1,878        1,580        2,445        3,183        4,835        1,142        1,085

Research and
  development expenses                      0            0           91          217           99            6           34

Interest expense                          146           98           61           40           99           14           30

Equity in unconsolidated
   Subsidiary                            --           --           --           --            197         --             12

Other income                              (31)         (12)         (19)         (58)         (14)          (4)        (292)

Total costs and expenses                5,551        6,039        7,448       11,612       15,861        3,701        3,785

Income (loss) before
  provision for income taxes             (288)         188       (1,157)         175         (544)          12          337

Provision for
  income taxes                             11            8            9            3            9            6            5

Net income (loss)                        (299)         180       (1,166)         172         (553)           6          332

   
Net income (loss)
  per share (1)                          (.03)         .01         (.06)         .01         (.03)           *          .02

Weighted average number of
  common shares outstanding (2)         9,475       12,978       18,088       21,608       20,842       20,677       21,425
    




   
BALANCE SHEET DATA:
                                                                                                        AS OF MARCH 31, 1996        
                                                                                                        --------------------
                                                                                                                   PRO FORMA,
                                                                                                        ACTUAL   AS ADJUSTED(3)
                                                                                                        ------   --------------
Working capital ....................................................................................... $2,569      $ 5,878
Total Assets ..........................................................................................  6,813       10,122
Total Liabilities .....................................................................................  3,475        3,475
Stockholders' equity ..................................................................................  3,338        6,647
    

</TABLE>



- ----------
*       Less than one-half cent.
   
(1)     After adjusting for the Reverse Split(all other factors remaining) these
        figures would be, from left to right:  (.32), .14, (.64), .08, (.27), *,
        .15.
(2)     After adjusting for the Reverse Split(all other factors remaining) these
        figures would be, from left to right: 948, 1,298,  1,809,  2,161, 2,084,
        2,068, 2,143.
(3)     Gives effect to the issuance of 1,000,000 Units at a Unit price of $4.06
        and  application of the estimated net proceeds  therefrom.  Assumes that
        all Units are sold by the Underwriter,  and that no over-allotment Units
        are sold. See "Use of Proceeds."
    



                                       6


                                  THE COMPANY

     Farmstead  Telephone Group, Inc. was incorporated in Delaware on October 8,
1986 (the "Company"). The Company's predecessor,  The Farmstead Group, Inc., was
in business from 1984 to 1987. The Company is principally  engaged in the resale
of used AT&T business  telephone  parts and systems,  and in the manufacture and
distribution of voice processing systems. The Company additionally provides AT&T
telephone equipment repair,  refurbishing,  rental and inventory  management and
other  value-added  services.  The Company's  corporate  office is located at 81
Church Street, East Hartford, Connecticut 06108 at which its telephone number is
(860) 282-0010.


                                  RISK FACTORS

     THE SECURITIES BEING OFFERED HEREBY REPRESENT A SPECULATIVE  INVESTMENT AND
A HIGH  DEGREE  OF RISK.  THEREFORE,  PROSPECTIVE  INVESTORS  SHOULD  THOROUGHLY
CONSIDER ALL OF THE RISK FACTORS DISCUSSED BELOW AND SHOULD UNDERSTAND THAT THEY
COULD LOSE ALL OR PART OF THEIR INVESTMENT.  NO PERSON SHOULD CONSIDER INVESTING
WHO CANNOT AFFORD TO LOSE A SUBSTANTIAL  PART OR ALL OF HIS INVESTMENT OR WHO IS
IN ANY WAY DEPENDENT UPON THE FUNDS THAT HE IS INVESTING.

     HISTORY  OF LOSSES  AND LOW  EARNINGS;  ACCUMULATED  DEFICIT.  The  Company
sustained a loss of $299,000  during 1991,  earned  $180,000  during 1992,  lost
$1,166,000  during 1993,  earned  $172,000  during 1994 and lost $553,000 during
1995.  At  December  31,  1995,  the  Company  had  an  accumulated  deficit  of
$5,446,000.  There can be no assurance that the Company's future activities will
be  successful  or  profitable.  See "Selected  Financial  Data" and  "Financial
Statements."

     COMPANY STILL  DEVELOPING ITS VOICE PROCESSING  PRODUCTS AND  INTERNATIONAL
EXPANSION.  Potential investors should be aware of the risks, problems,  delays,
expenses and  difficulties  encountered  by an  enterprise  in an early stage of
development such as the Company with regard to its voice processing business and
international expansion,  especially in view of the intense competition that the
Company has, and will assuredly continue to, encounter. Such matters include the
complications inherent in consistent and timely trans-Pacific shipping, currency
exchange  fluctuations,  political  policies,  cultural  biases and retention of
qualified  personnel.  See "Management's  Discussion and Analysis and Results of
Operations."

     EXPECTEDRELIANCE  ON STRATEGIC  PARTNERS FOR INTERNATIONAL  EXPANSION.  One
element of the Company's  strategy is to form alliances with strategic  partners
to assist the Company in identifying, developing and exploiting opportunities in
international markets. The Company has only recently entered into alliances with
some strategic  partners and it is premature to determine whether such alliances
will be  successful.  There can be no assurance that the Company will be able to
locate additional  strategic  partners or that such strategy  ultimately will be
successful. The Company's success will also depend, in part, upon its ability to
provide  its  international  customers,   either  directly  or  through  others,
technical  support and customer  service for its products.  The Company does not
presently  have the personnel to provide such services and initially  intends to
rely on its  strategic  partners  to  provide  such  services.  There  can be no
assurance that such services can be negotiated on acceptable  terms,  if at all.
Failure to provide such  technical  support and customer  services  could have a
material  adverse effect on the Company's  ability to expand into  international
markets. See "Business."

     CONTINUING  NEED FOR AT&T'S  SUPPORT OF THE SECONDARY  MARKET.  Since 1985,
AT&T has  provided  support  to the  secondary  market  by  continuing  to offer
installation, maintenance, repair, reconditioning and certification services for
its products  purchased by end-users  through  equipment  resellers (such as the
Company).  AT&T  also  generally  provides  a one  year  warranty  for  products
purchased from AT&T for resale,  provided it performs the  installation.  Should
AT&T  decide no longer to provide  such  support to the  secondary  market,  the
business  of  the  Company  could  be   materially   adversely   affected.   See
"Business-The Company's Telephone Equipment Products-Relationship with AT&T."

     UNCERTAINTY  CAUSED BY  RESTRUCTURING  OF AT&T.  In  September  1995,  AT&T
initiated a  restructuring  of its businesses by splitting its  operations  into
three separate companies. While the Company's contract with AT&T was assigned to
one of  these  new  companies,  Lucent  Technologies,  Inc.,  and  the  business
relationship  has not been  affected,  no  assurance  can be given  that  AT&T's
restructuring  will not cause a disturbance in the Company's  relationship going
forward. See "Business."

                                       7


     COMPANY  MAY BE SUBJECT  TO  SIGNIFICANT  COMPETITION.  The market for used
telephone  parts  and  systems  and for  voice  processing  products  is  highly
competitive.  Many of the companies  which now offer or may be expected to offer
products with which the Company will compete are more established,  benefit from
greater  market   recognition   and  have   significantly   greater   financial,
technological,  manufacturing  and  marketing  resources  than the Company.  The
Company's telephone  equipment  competitors include AT&T, other secondary market
AT&T resellers and other telephone equipment manufacturers.  The Company's voice
processing systems competitors also include major  telecommunications  equipment
manufacturers  and telephone  companies as well as independent  call  processing
equipment manufacturers. As the industry evolves to further integrate telephones
with PCs, the Company  anticipates  that it will encounter a broader  variety of
competitors,  including  new entrants  from related  computer and  communication
industries.  There can be no assurance  that the Company will be able to develop
more technologically advanced products or that even if it is able to develop, or
acquire  rights  to  incorporate  into  its  products,  the next  generation  of
technology,  that such products will perform as well as competitor's products or
that such  products  will be accepted by the market or that the Company will see
any financial benefit therefrom. See "Business-Competition."

     DEPENDENCE  ON  SUPPLIERS.   The  Company's   voice   processing   products
incorporate  certain component parts and subassemblies  produced or assembled by
third  parties.  The  Company's  reliance on third  parties to  manufacture  and
subassemble  certain components  involves  significant risks,  including reduced
control  over  delivery  schedules,  the  inability  to ship its  product  under
"just-in-time"  arrangements  and quality  assurance,  which may have a material
adverse  effect on the  Company's  business.  As a result,  the  Company  may be
required  to devote  significant  amounts of capital  to  inventory,  and may be
dependent on timely supply of purchased inventory. Failure to obtain an adequate
supply of components on a timely basis could have a material  adverse  effect on
the Company. See "Business."

     TECHNOLOGICAL  CHANGES.  The technology  underlying the  telecommunications
industry  generally  and voice  processing  products in particular is subject to
extremely  rapid change,  including  potential  introduction of new products and
technologies  which  may  have a  materially  adverse  impact  on the  Company's
products.  The Company will need to maintain an on-going  research,  development
and  engineering  program and its  success,  if any,  will depend in part on its
ability  to  respond  quickly  to  technological   advances  by  developing  and
introducing new products or features.  Alternatively, the Company can attempt to
purchase new  technologies as they become  available.  There can be no assurance
that the  Company  will be able to foresee  and  respond to such  advances  in a
timely  manner,  if at all.  In  addition,  there can be no  assurance  that the
development  of  technologies  and products by  competitors  will not render the
Company's products non-competitive or obsolete. See "Business."

     CURRENT  PROSPECTUS AND STATE "BLUE SKY" REGISTRATION  REQUIRED TO EXERCISE
THE WARRANTS. Upon the determination of the Underwriter,  the Warrants which are
part of the Units offered hereby will be separately tradeable. Purchasers of the
Warrants will have the right to exercise them to purchase shares of Common Stock
only if a current prospectus  relating to such shares is then in effect and only
if the shares are qualified for sale under the  securities  laws of the state in
which the  purchaser  resides.  The  Company  has  undertaken  to  maintain  the
effectiveness  of the  Registration  Statement of which this Prospectus  forms a
part which  permits the  purchase and sale of the Common  Stock  underlying  the
Warrants,  but there can be no assurance that the Company will be able to do so.
The Warrants may be deprived of any value if a current  prospectus  covering the
shares issuable upon the exercise  thereof is not kept  effective.  Although the
Units will not  knowingly be sold to purchasers  in  jurisdictions  in which the
Units are not  registered or otherwise  qualified for sale,  purchasers  may buy
Units in the  aftermarket  or may move to  jurisdictions  in which the shares of
Common Stock  issuable  upon  exercise of the Warrants are not so  registered or
qualified  during the period that the Warrants are  exercisable.  In this event,
the Company would be unable to issue the shares of Common Stock to those persons
desiring to exercise their Warrants  unless and until the shares of Common Stock
could be  qualified  for sale in the  jurisdictions  in  which  such  purchasers
reside,   or  unless  an  exemption  to  such   qualification   exists  in  such
jurisdictions. No assurance can be given that the Company will be able to effect
or maintain any required  registration  or  qualification.  See  "Description of
Securities."


                                       8



     UNCERTAINTY OF PROTECTION OF PATENTS AND PROPRIETARY  RIGHTS. The Company's
success  may depend in part on its  ability to obtain  patents,  maintain  trade
secrets and operate without infringing on the proprietary rights of others, both
in the U.S. and in other countries.  The patent positions of software  companies
can be highly  uncertain and involve  complex legal and factual  questions,  and
therefore the breadth and  enforceability  of claims allowed in software patents
cannot  be  predicted.  There can be no  assurance  that any  issued or  pending
patents will not be challenged,  invalidated or circumvented, or that the rights
granted thereunder will provide proprietary protection or competitive advantages
to the Company.

     The  commercial  success of the Company also will depend,  in part,  on the
Company not infringing patents issued to others and not breaching the technology
licenses upon which any Company products are based. It is uncertain  whether any
third-party patents will require the Company to alter its products or processes,
obtain licenses or cease certain activities.  In addition, if patents are issued
to others  which  contain  dominating  claims,  and such  claims are  ultimately
determined to be valid,  the Company may be required to obtain licenses to these
patents or to develop or obtain  alternative  technology.  If any  licenses  are
required,  there can be no assurance that the Company will be able to obtain any
such licenses on commercially  favorable  terms, if at all. The Company's breach
of an existing  license or failure to obtain a license to any technology that it
may require to commercialize  its products may have a material adverse impact on
the Company. Litigation, which could result in substantial costs to the Company,
may also be necessary  to enforce any patents  licensed or issued to the Company
or to determine the scope and validity of  third-party  proprietary  rights.  If
competitors of the Company prepare and file patent applications in the U.S. that
claim  technology  also  claimed  by  the  Company,  the  Company  may  have  to
participate  in  interference  proceedings  declared  by  the  U.S.  Patent  and
Trademark  Office to  determine  priority of  invention,  which could  result in
substantial  costs to the Company,  even if the eventual outcome is favorable to
the  Company.  An adverse  outcome  could  subject  the  Company to  significant
liabilities to third parties,  require disputed rights to be licensed from third
parties or require the Company to cease using such technology.

     The Company  also relies on secrecy to protect its  technology,  especially
where patent  protection is not believed to be appropriate or obtainable.  There
can be no assurance that the Company's trade secrets will not become known or be
independently  discovered by competitors.  See  "Business-Patents,  Licenses and
Trademarks."


   
     POTENTIAL  ADVERSE  EFFECT OF REDEMPTION  OF WARRANTS.  The Warrants may be
redeemed by the Company at any time after  thirteen  months from the date hereof
at a price of $.10 per Share on 30 days' prior written notice, provided that the
closing  trading  price of the  Common  Stock for the  twenty  (20)  consecutive
trading  days ending five (5) days prior to the giving of notice of  redemption,
equals  or  exceeds  $6.09 for the  Class A  Warrants  and $6.90 for the Class B
Warrants.  Notice of redemption of the Warrants could force the Warrant  holders
to  exercise  the  Warrants at a time when it might be  disadvantageous  for the
holders to do so or to sell the Warrants at their then current market price when
the holders might otherwise wish to hold the Warrants for possible appreciation.
Alternatively, the holders may accept the redemption price, when it is likely to
be  substantially  less than the  market  value of the  Warrants  at the time of
redemption.  Any  holders  who do not  exercise  their  Warrants  prior to their
redemption,  will  forfeit  the right to  purchase  the  shares of Common  Stock
underlying  the  Warrants.  While the Company may legally be  permitted  to give
notice to  redeem  the  Warrants  at a time  when a  current  prospectus  is not
available  thereby  leaving the Warrant holders no opportunity to exercise their
Warrants prior to redemption, the Company does not intend to redeem the Warrants
unless  a  current  prospectus  is  available  at the  time of  redemption.  See
"DESCRIPTION OF SECURITIES."

     UNDERWRITER'S  WARRANTS. In connection with this Offering, the Company will
sell to the Underwriter for a nominal amount, warrants to purchase up to 100,000
Units. The Underwriter's  Warrants will be exercisable  commencing one year from
the effective date of this Prospectus and will continue to be exercisable  until
five years  from the date  hereof at an  exercise  price  equalling  165% of the
public offering price of the Units. For the life of the Underwriter's  Warrants,
the holders  thereof will be given the  opportunity to profit from a rise in the
market  price of the Common Stock or Warrants  with a resulting  dilution in the
interest of the  Company's  other  stockholders.  The terms on which the Company
could obtain additional  capital during the life of the  Underwriter's  Warrants
may be  adversely  affected
    



                                       9



because the holders of the Underwriter's  Warrants might be expected to exercise
them if the Company were able to obtain any needed  additional  capital in a new
offering  of  securities  at a price  greater  than  the  exercise  price in the
Underwriter's Warrant. See "Underwriting."


     POSSIBLE  ISSUANCE OF  SUBSTANTIAL  AMOUNTS OF  ADDITIONAL  SHARES  WITHOUT
STOCKHOLDER  APPROVAL.  After the Reverse Split and this  Offering,  the Company
will have an  aggregate  of  approximately  23,155,279  shares  of Common  Stock
authorized but unissued and not reserved for specific purposes and an additional
4,720,853 shares of Common Stock unissued but reserved for issuance  pursuant to
(i) the  Company's  Stock  Option  Plans and  agreements,  (ii)  exercise of the
currently  outstanding  Public Warrants and (iii) exercise by the Underwriter of
the Underwriter's  Warrants and the overallotment option and the exercise of the
underlying  Warrants.  All of such  shares may be issued  without  any action or
approval by the Company's  stockholders.  Other than approximately 525,000 stock
options to be granted  following the Reverse  Split,  there are no other present
plans,  agreements,  commitments or undertakings with respect to the issuance of
additional  shares of Common  Stock,  or  securities  convertible  into any such
shares by the Company.  Any shares  issued would further  dilute the  percentage
ownership of the Company held by the public  stockholders.  See  "Management  --
Stock Option Plans" and "Description of Securities."

     RELIANCE  UPON  MANAGEMENT.  The  Company  is  and  will  be  substantially
dependent, for the foreseeable future, upon its Chairman of the Board, President
and Chief Executive  Officer,  George J. Taylor,  Jr., who currently devotes his
full time and efforts to the management of the Company  pursuant to the terms of
an Employment  Agreement in effect until  November 28, 1997. If the Company were
to lose the  services  of Mr.  Taylor for any  significant  period of time,  its
business may be materially  adversely  affected.  While the Company owns key man
life insurance in face amount of $500,000 on the life of Mr.  Taylor,  there can
be no assurance  that the insurance  proceeds  would  adequately  compensate the
Company for the loss of Mr. Taylor. See "MANAGEMENT."

     VOTING CONTROL;  POTENTIAL  ANTI-TAKEOVER EFFECT. As of March 31, 1996, Mr.
Taylor  beneficially owned  approximately  12.9% of the outstanding stock of the
Company (8.8% after completion of the Offering),  and all directors and officers
as a group beneficially own approximately  17.2% of the outstanding stock (11.9%
after  completion of the  Offering)  taking into account  currently  exercisable
stock options held by them. Mr. Taylor,  as the Company's  largest  stockholder,
may still  continue to be able to elect all of its  Directors and to control the
Company's  business  and  affairs.  In  addition,  the  Company  is  subject  to
provisions of the General  Corporation  Law of the State of Delaware  respecting
business combinations which could, under certain  circumstances,  also hinder or
delay a change in control. See "Principal Stockholders."



     UNSPECIFIED  ACQUISITIONS.  The Company may engage in acquisitions of other
companies and businesses and may use its stock as consideration  therefor.  This
may  result in a  dilution  of the  percentage  of the equity to be owned by the
investors  in  this  Offering.  In  addition,   such  acquisitions  may  involve
speculative  and  risky  undertakings  by  the  Company.   Under  Delaware  law,
acquisitions  do  not  require  stockholder  approval;   however,   acquisitions
accomplished  by  merger or  consolidation  where the  Company  either  does not
survive  or pays out in  excess  of 20% of its  assets  do  require  stockholder
approval.  The Company does not, in general,  intend to submit  acquisitions  to
stockholder  vote except  where  required by Delaware  Law. The Company does not
currently  have any  plans,  arrangements  or  understandings  regarding  future
material business acquisitions.


     DILUTION.  Certain  stockholders of the Company acquired their interests in
the Company at an average cost per share which is significantly  lower than that
which  purchasers of the Units offered hereby will pay for their  stockholdings.
Accordingly,  purchasers of the Units in this Offering will experience immediate
and  substantial  dilution  in net  tangible  book value of the shares of Common
Stock comprising the Units.

     NO PAYMENT OF  DIVIDENDS  ON COMMON  STOCK.  The  Company  has not paid any
dividends  on  its  Common  Stock.  For  the  foreseeable  future,  the  Company
anticipates that all earnings,  if any, that may be generated from the Company's
operations  will be used to make  payments  to finance the growth of the Company
and that cash  dividends  will not be paid to holders of the  Common  Stock.  In
addition, as a condition of doing business, the maker of the Company's revolving
line of  credit  has the  right  of prior  approval  of the  declaration  of any
dividends. See "Price Range for Listed Securities and Dividend Policy."

                                       10


     LIMITED MARKET FOR SECURITIES.  The Company's securities currently trade on
the NASDAQ  market and trading  volume  generally  is not at a high level.  As a
result, there is a limited market in the Company's securities,  and there can be
no  assurance  that  a  more  active  market  will  develop.   Accordingly,  any
investments in the Company's securities may be highly illiquid. See "Price Range
for Listed Securities and Dividend Policy."


     POSSIBLE  DEPRESSIVE  EFFECT OF RULE 144  SALES  AND SALES OF COMMON  STOCK
ISSUABLE  UPON  EXERCISE  OF  OPTIONS  AND/OR  WARRANTS.  As of April 30,  1996,
1,781,811  unregistered  shares of the  Company's  Common Stock  (178,181  after
adjusting for the Reverse Split) are held by George J. Taylor, Jr. the Company's
Chairman,  President  and  Chief  Executive  Officer.  Under  Rule  144  of  the
Securities  Act of 1933,  all of such shares can  currently be publicly  sold or
otherwise transferred, subject to volume restriction. In addition, approximately
5,567,862 shares of Common Stock (556,786 after adjusting for the Reverse Split)
are issuable by the Company  pursuant to currently  outstanding  options  and/or
warrants with exercise prices ranging from $.01-$1.18 and averaging $.48 ($.10 -
$11.80 and averaging $4.80 after adjusting for Reverse Split. Any such issuances
could have a  depressive  effect on the market price for the Common  Stock.  See
"DESCRIPTION OF SECURITIES -- Shares Eligible for Future Sale."


     MAINTENANCE REQUIREMENTS FOR NASDAQ SECURITIES.  It is anticipated that the
Units and the  Warrants  will be approved  for  inclusion  in NASDAQ.  An issuer
seeking  continued  inclusion  of its  securities  in NASDAQ is required to meet
certain criteria including (i) total assets of at least $2,000,000; (ii) capital
and surplus of at least  $1,000,000;  and (iii) a minimum bid price of $1.00 per
share unless the market value of its public float is at least  $1,000,000 and it
has at  least  $2,000,000  in  capital  and  surplus.  Upon  completion  of this
Offering,  the  Company  anticipates  that  it will  satisfy  the  criteria  for
continued  inclusion  of its  securities  in  NASDAQ.  However,  there can be no
assurance  that the Company will  continue to satisfy such  criteria and for how
long.   See   "Prospectus    Summary-Summary    Financial    Information"    and
"Capitalization."  If the Company became unable to meet the continued  quotation
criteria of NASDAQ and was suspended  therefrom,  the Company's securities could
be subject to a rule that imposes  additional  sales  practice  requirements  on
certain   broker/dealers   who  sell  such  securities  to  persons  other  than
established customers and accredited investors.  Consequently, an investor would
likely find it more difficult to dispose of, or to obtain accurate quotations as
to the value of, the Company's securities.

     REQUIRED  DISCLOSURE  CONCERNING  TRADING  OF PENNY  STOCKS  OR  LOW-PRICED
SECURITIES.   The  Securities  and  Exchange   Commission  ("SEC")  has  adopted
regulations  that define a "penny  stock" to be any equity  security  that has a
market price (as  defined) of less than $5.00 per share or an exercise  price of
less than $5.00 per share,  subject to certain  exceptions.  Effective  July 15,
1992, for any  transaction  involving a penny stock,  unless  exempt,  the rules
require  the  delivery,  prior  to the  transaction,  of a  disclosure  schedule
prepared by the SEC relating to the penny stock  market.  Commencing  January 1,
1993, the broker-dealer  also must disclose the commissions  payable to both the
broker-dealer  and the  registered  representative,  current  quotations for the
securities and, if the broker-dealer is the sole market-maker, the broker-dealer
must  disclose  this  fact and the  broker-dealer's  presumed  control  over the
market.  Finally,  monthly  statements  must be  sent  disclosing  recent  price
information  for the penny  stock held in the  account  and  information  on the
limited market in penny stocks.

     While many  NASDAQ-listed  securities would be covered by the definition of
penny stock,  transactions in a NASDAQ-listed  security would be exempt from all
but the sole  market-maker  provision  for (i)  issuers who have  $2,000,000  in
tangible assets  ($5,000,000 if the issuer has not been in continuous  operation
for three years),  (ii)  transactions in which the customer is an  institutional
accredited  investor,  and (iii)  transactions  that are not  recommended by the
broker-dealer.  In addition,  transactions in a NASDAQ security  directly with a
NASDAQ  market-maker  for  such  securities  would be  subject  only to the sole
market-maker  disclosure,  and the disclosure  with respect to commissions to be
paid to the broker-dealer and the registered representative. Finally, all NASDAQ
securities  would be exempt if NASDAQ  raised  its  requirements  for  continued
listing so that any issuer with less than  $2,000,000 in net tangible  assets or
stockholders'  equity  would be subject to  delisting.  These  criteria are more
stringent than the current NASDAQ maintenance requirements.  Consequently, these
rules  may  restrict  the  ability  of  broker-dealers  to  sell  the  Company's
securities  and may  affect  the  ability of  purchasers  to sell the  Company's
securities in the secondary market.



                                       11



                                 USE OF PROCEEDS

<TABLE>
<CAPTION>

                                                                    ALL SOLD IN                                                 
                                                                   RIGHTS OFFERING                   ALL SOLD BY UNDERWRITER
                                                                   ---------------                   -----------------------
                                                                                    APPROX.                          APPROX.
                                                                   APPROX.          % OF NET         APPROX.         % OF NET
                                                                   $ AMOUNT         PROCEEDS        $ AMOUNT         PROCEEDS
                                                                   --------         --------        --------         --------
<S>                                                              <C>               <C>             <C>             <C>   
   
Domestic Business                 
Expansion ............................................            1,700,000          45.94%         1,600,000        48.36%
Product Development and
Marketing ............................................              850,000          22.97%           775,000        23.42%
International Business
Expansion ............................................              425,000          11.48%           385,000        11.64%

Facility Renovation/
Relocation ...........................................              425,000          11.48%           425,000        12.84%

Working Capital & General Corporate
Purposes .............................................              300,625           8.13%           123,725         3.74%
                                                                    -------           ----            -------         ---- 

Total ................................................           $3,700,625         100.00%         3,308,725       100.00%
                                                                 ==========         ======          =========       ====== 
    

</TABLE>

   
     The  foregoing  table   represents  the  Company's  best  estimate  of  the
allocation  of the  proceeds  of  this  Offering  (excluding  the  Underwriter's
overallotment option), based upon the Unit Offering Price of $4.06, and is based
upon the current  state of the  Company's  development,  its  current  plans and
current economic and industry  conditions,  and is subject to reapportionment of
proceeds among the  categories  listed above or to new  categories.  The Company
cautions the investor that it is likely that a portion of the Units will be sold
in the Rights  Offering  and the balance by the  Underwriter.  Accordingly,  the
actual allocation will probably be between the ranges shown.
    

     Domestic business  expansion includes  increasing the sales force,  opening
geographically   dispersed   offices  and/or   acquiring  other  businesses  and
maintaining increased inventory stocking levels as a result of increased product
lines and higher  projected  sales  volume.  Product  development  and marketing
includes  expanding  the product line through  developing  new voice  processing
technologies,   and   expanding  the  Company's   product   marketing   program.
International   business  expansion  includes   developing   relationships  with
internationally-based  partners and equipment  compatible within the localities.
The Company plans to either  relocate a part of its operations to a new facility
or renovate its current facility in order to accommodate its projected  expanded
level of operations.

     The expenses incurred in developing and implementing the Company's business
plans cannot be predicted with any degree of certainty.  Specific allocations of
proceeds will ultimately depend on the progress and timing of the aforementioned
projects. Although the Company has no specific acquisition plans at the time, if
an opportunity  presents itself,  the Company may use certain of the proceeds to
fund acquisitions.

     Until used, the Company  intends to invest the proceeds of this Offering in
government  securities,   certificates  of  deposit,  money  market  securities,
commercial  paper  or  other  short-term,   investment  grade,  income-producing
investments, or, may use the funds to temporarily reduce the outstanding balance
of its banking line of credit.


                                       12



                                 CAPITALIZATION

   
     The following table sets forth the  capitalization  of the Company at March
31, 1996 and as adjusted to give effect to the Reverse Split and the sale of the
1,000,000 Units offered hereby and the application of the estimated net proceeds
therefrom:
    


 
<TABLE>
<CAPTION>
                                                                         MARCH 31, 1996
                                                                          --------------
                                                                        ACTUAL    ADJUSTED
                                                                        ------    --------
                                                                          (IN THOUSANDS) 
<S>                                                                    <C>        <C>  

STOCKHOLDERS' EQUITY

   
Common stock, $.001 par value, 30,000,000 shares authorized;
Issued and outstanding 21,238,676 at March 31, 1996, and
3,123,868 as adjusted (1)                                                $    21    $     3   
                                                                         
Preferred stock, $.001 par value, 2,000,000 shares authorized;           
No Shares issued and outstanding at March 31, 1996                             0          0
                                                                         
Additional paid-in capital                                                 8,431     11,758
Accumulated deficit                                                       (5,114)    (5,114)
                                                                          ------     ------ 
Total stockholders' equity                                               $ 3,338    $ 6,647
                                                                         =======    =======
                                                                                          
</TABLE>

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

   
(1) Based upon a Unit price of $4.06, and assumes that all Units are sold by the
    Underwriter,  and  that no  over-allotment  Units  are  sold.  Excludes  (as
    adjusted for the Reverse Split) (i) up to 2,000,000 shares of authorized but
    unissued  Common Stock  reserved for issuance  upon exercise of the Warrants
    included  in the  Offering;  (ii) up to  100,000  shares of  authorized  but
    unissued  Common Stock  issuable  upon  exercise by the  Underwriter  of the
    Underwriter's  Warrants;  (iii)  up  to  an  additional  200,000  shares  of
    authorized but unissued  Common Stock issuable upon exercise of the Warrants
    contained in the Underwriter's Warrants; (iv) up to 183,573 shares of Common
    Stock issuable upon exercise of currently  outstanding Public Warrants;  (v)
    up  to  66,273  shares  of  Common  Stock   reserved  for  issuance  to  the
    underwriters of the Company's initial public offering; (vi) 3,721,008 shares
    of  authorized  but unissued  Common Stock  reserved for issuance  under the
    Company's Stock Option Plans and  agreements;  and (vii) up to an additional
    450,000  shares of Common  Stock  issuable as a result of the  Underwriter's
    overallotment  option.  See "DESCRIPTION OF SECURITIES,"  "UNDERWRITING" and
    "EXECUTIVE COMPENSATION -- Stock Plans."
    


                                       13


              PRICE RANGE FOR LISTED SECURITIES AND DIVIDEND POLICY

     The Company's currently  registered Common Stock,  Warrants and Units trade
on The Nasdaq  SmallCap  Market under the symbols  "FONE,"  "FONEW" and "FONEU,"
respectively.  The  quarterly  high and low sales  prices  for these  securities
during the first  quarter of 1996 and each of the fiscal  quarters  of the years
ended December 31, 1995 and 1994 are presented below.


COMMON STOCK:

<TABLE>
<CAPTION>

                                        1996                         1995                      1994
                                        ----                         ----                      ----
QUARTER ENDED                      HIGH     LOW               HIGH         LOW          HIGH          LOW
- -------------                      ----     ---               ----         ---          ----          ---
<S>                               <C>      <C>               <C>          <C>         <C>           <C>  

March 31                           $.59     $.19              $ .63        $ .34       $1.53         $ .72
June 30                             .59      .31                .69          .38        1.03           .69
September 30                                                    .56          .44        1.03           .56
December 31                                                     .41          .28         .78           .50


</TABLE>

     There were 21,238,676 shares  outstanding at March 31, 1996, and 21,238,676
and 20,398,947 shares  outstanding at December 31, 1995 and 1994,  respectively,
before giving effect to the Reverse Split.


WARRANTS:

<TABLE>
<CAPTION>

                                        1996                         1995                      1994
                                        ----                         ----                      ----
QUARTER ENDED                      HIGH     LOW               HIGH         LOW          HIGH          LOW
- -------------                      ----     ---               ----         ---          ----          ---
<S>                               <C>     <C>                <C>          <C>          <C>           <C>  

March 31                           $.19    $.03               $ .22        $ .09        $ .94         $ .47
June 30                             .19     .06                 .19          .03          .56           .31
September 30                                                    .13          .03          .53           .25
December 31                                                     .03          .03          .31           .13


</TABLE>

     There were 1,835,727 warrants  outstanding at March 31, 1996, and 1,835,727
and 2,675,456 warrants outstanding at December 31, 1995 and 1994,  respectively,
before giving effect to the Reverse Split.  Effective May 31, 1996, the Board of
Directors  extended  the  warrants  until July 1, 1997 and reduced the  exercise
price to $0.50.  The trigger  price of the Common  Stock for  redemption  of the
warrants was also lowered to $1.125 from $3.00.


UNITS (1):

<TABLE>
<CAPTION>

                                        1996                         1995                      1994
                                        ----                         ----                      ----
QUARTER ENDED                      HIGH     LOW               HIGH         LOW          HIGH          LOW
- -------------                      ----     ---               ----         ---          ----          ---
<S>                               <C>      <C>               <C>          <C>          <C>           <C>  

March 31                           $.75     $.38              $ .75        $ .41        $2.38         $1.50
June 30                                (2)      (2)             .81          .44         1.50          1.06
September 30                                                    .69          .69         1.44           .84
December 31                                                     .25          .25          .94           .75


</TABLE>

(1)     Units of the Company's  securities  consist of one share of Common Stock
        and a  detachable  warrant to purchase  one share of Common  Stock.


(2)     No Units were traded.


     There were 691 record  holders  of the common  stock as of April 30,  1996,
representing an estimated 4,500 beneficial stockholders.

   
     The  Company  intends to attempt  to have the Units,  Common  Stock and the
Warrants  listed on either the  American  Stock  Exchange  or the  Boston  Stock
Exchange.  No assurance can be given that such  listing(s)  will be obtained or,
even if obtained, if they will enhance stockholder values.
    

DIVIDEND POLICY

     The  Company has never paid any cash  dividends  on its Common  Stock.  The
Company  intends to use any earnings which it may generate to finance the growth
of its business for the foreseeable  future.  Any determination to pay dividends
in the future will be at the discretion of the Company's  Board of Directors and
will be dependent upon the Company's results of operations, financial condition,
contractual  restrictions  and other factors deemed relevant at that time by the
Company's  Board  of  Directors.   Furthermore,   under  the  Delaware   General
Corporation  Law,  dividends may be paid only out of legally  available funds as
proscribed by statute.  Moreover,  pursuant to a Commercial  Revolving  Loan and
Security  Agreement  entered into with Affiliated  Business  Credit  Corporation
("ABCC"),  the Company is prohibited  from  declaring or paying any dividends or
making any other distribution on any of the shares of its capital stock, without
the prior consent of the lender.


                                       14


                             SELECTED FINANCIAL DATA

     The  following  table  presents  certain  selected  financial  data for the
Company for each of the years in the  five-year  period ended  December 31, 1995
and for the  three-month  periods  ended March 31, 1995 and 1996.  The  selected
financial  data  presented  below  at and for  each of the  fiscal  years  ended
December  31,  1994 and 1995  have  been  derived  from,  and are  qualified  by
reference  to,  financial   statements  audited  by  Deloitte  &  Touche,  LLP.,
independent  auditors.  The selected  financial data presented  below at and for
each of the three years ended  December  31, 1993 have been derived from audited
financial  statements.  The selected financial data as of March 31, 1996 and for
the three months ended March 31, 1995 and 1996, have been derived from unaudited
financial statements;  however, in the opinion of management,  such data include
all adjustments,  consisting only of normal recurring adjustments, necessary for
fair  presentation  of such data.  The results of operations for the three month
period ended March 31, 1996 are not  necessarily  indicative of the results that
may be  expected  for the  full  year.  The  following  data  should  be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations" and the Company's Financial  Statements and the Notes
thereto included elsewhere in this Prospectus.


STATEMENT OF OPERATIONS DATA:


<TABLE>
<CAPTION>


                                                                                                  THREE MONTHS ENDED   
                                                                                                  ------------------
                                                                                                  MARCH 31,   MARCH 31,
                                     1991         1992         1993         1994         1995         1995         1996
                                ---------    ---------    ---------    ---------    ---------    ---------    ---------
<S>                            <C>          <C>          <C>          <C>          <C>          <C>          <C>
                                                       (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
Net sales and
  services revenue ..........   $   5,263    $   6,227    $   6,291    $  11,787    $  15,317    $   3,713    $   4,122

Cost of goods and
  services sold .............       3,558        4,373        4,870        8,230       10,645        2,543        2,916

Selling, general and
  administrative expenses ...       1,878        1,580        2,445        3,183        4,835        1,142        1,085

Research and
  development expenses ......           0            0           91          217           99            6           34

Interest expense ............         146           98           61           40           99           14           30

Equity in unconsolidated
   Subsidiary ...............        --           --           --           --            197         --             12

Other income ................         (31)         (12)         (19)         (58)         (14)          (4)        (292)

Total costs and expenses ....       5,551        6,039        7,448       11,612       15,861        3,701        3,785

Income (loss) before
  provisions for income taxes        (288)         188       (1,157)         175         (544)          12          337

Provision for
  income taxes ..............          11            8            9            3            9            6            5

Net income (loss) ...........        (299)         180       (1,166)         172         (553)           6          332

   
Net income (loss)
  per share (1)..............        (.03)         .01         (.06)         .01         (.03)           *          .02

Weighted average number of
  common shares outstanding(2)      9,475       12,978       18,088       21,608       20,842       20,677       21,425




BALANCE SHEET DATA:
                                                                                                     As of March 31, 1996      
                                                                                                     --------------------
                                                                                                                Pro Forma,
                                                                                                    Actual    as Adjusted(3)
                                                                                                    ------    --------------
Working capital ................................................................................... $2,569      $ 5,878
Total Assets ......................................................................................  6,813       10,122
Total Liabilities .................................................................................  3,475        3,475
Stockholders' equity ..............................................................................  3,338        6,647
    
                                                                  


</TABLE>

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

*       Less than one-half cent.
   
(1)     After adjusting for the Reverse Split(all other factors remaining) these
        figures would be, from left to right:  (.32), .14, (.64), .08, (.27), *,
        .15.
(2)     After adjusting for the Reverse Split(all other factors remaining) these
        figures would be, from left to right: 948, 1,298,  1,809,  2,161, 2,084,
        2,068, 2,143.
(3)     Gives effect to the issuance of 1,000,000 Units at a Unit price of $4.06
        and  application of the estimated net proceeds  therefrom.  Assumes that
        all Units are sold by the Underwriter,  and that no over-allotment Units
        are sold. See "USE OF PROCEEDS."
    



                                       15




                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The following  discussion and analysis  should be read in conjunction  with
the financial statements and notes thereto contained elsewhere herein.

RESULTS OF OPERATIONS

     The following table sets forth the percentage of revenue represented by the
following items for the periods indicated:

<TABLE>
<CAPTION>
                                                          YEAR ENDED         THREE MONTHS ENDED
                                                         DECEMBER 31,             MARCH 31,
                                                         ------------             ---------

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

<S>                                                     <C>        <C>        <C>        <C>   
Sales and service revenue                               100.0%     100.0%     100.0%     100.0%
Cost of goods and services sold                          69.5       69.8       70.8       68.5
Selling, general and administrative expenses             31.6       27.0       26.3       30.7
Research and development expenses                          .6        1.8         .8         .2
Interest expense                                           .6         .3         .7         .4
Equity in unconsolidated subsidiary                       1.3         --         .3         --
Other income                                              (.1)       (.4)      (7.1)       (.1)
                                                          ---        ---       ----        --- 
Income (loss) before income taxes                        (3.5)       1.5        8.2         .3
Provision for income taxes                                 .1         --         .1         .1
                                                           --         --         --         --
Net income (loss)                                        (3.6)       1.5        8.1         .2
                                                         ====        ===        ===         ==

</TABLE>

     THREE MONTHS  ENDED MARCH 31,  1996,  AS COMPARED TO THE THREE MONTHS ENDED
MARCH 31, 1995.


     Sales and service  revenues  for the three months ended March 31, 1996 were
$4,122,000, representing an increase of $409,000 or 11% from the comparable 1995
period.  The increase was  attributable  to the  Company's  telephone  equipment
products  and  services,  which  were up by 25% over the  comparable  prior year
period, partially offset by a 34% decrease in sales of voice processing products
and services due to the  expiration  of the  Company's  equipment  manufacturing
contract with AT&T in February 1996. Revenues from telephone equipment sales and
services  accounted for 84% of consolidated  revenues for the three months ended
March 31, 1996 (74% in the  comparable  1995 period),  while revenues from voice
processing product sales and services accounted for 15% of consolidated revenues
in 1996 (26% in 1995).  The  Company's  newly  formed  subsidiary,  FAMS,  began
partial  operations in February 1996,  and its sales of used  telecommunications
and computer  equipment  accounted  for 1% of  consolidated  first  quarter 1996
revenues.  This new operation is expected to  contribute a higher  percentage of
consolidated  revenues as it becomes fully operational during the second quarter
of 1996.

   
     Gross  profit for the three months ended March 31, 1996 was 29% of revenues
as  compared  to 32% of  revenues  for the  comparable  prior year  period.  The
decrease  was  attributable  to product  sales  mix,  and to  increased  product
acquisition  costs on certain  telephone  system  parts.  As a re-seller of used
telephone  equipment,  the nature of the Company's business is such that product
acquisition  costs  continually  fluctuate  based  upon the  source  of  supply,
availability of such equipment in the marketplace and on market demand,  as well
as on the mix of products sold during the reporting  period.  The Company is not
aware of any  market  conditions  which  would  cause  gross  profit  margins to
significantly fluctuate from current levels. Rebates earned from AT&T on current
period  purchases  are  recorded  in cost of sales in the  period  in which  the
related products are sold. During the three months ended March 31, 1996, rebates
credited  to the cost of sales  amounted  to  $55,000  which  had the  effect of
increasing the Company's gross profit margin from 28% to 29%.
    

     Selling, general & administrative expenses for the three months ended March
31, 1996 were  $1,085,000  (26% of revenues) as compared to  $1,142,000  (31% of
revenues) for the comparable 1995 period.  The decrease was  attributable to (i)
international  market  development  costs of  approximately  $100,000 which were
incurred solely in the 1995 period pursuant to certain joint venture  agreements
which were terminated in November 1995 and (ii)  approximately  $98,000 of costs
associated  with  the 1995  operation  of 


                                       16


an in-house  service bureau and the marketing of the new  VTS-1000/2000  product
line, both of which were  discontinued by the end of 1995.  These decreases were
offset by the  operating  expenses  of FAMS which began  operations  in February
1996, and by higher salaries and sales commissions,  bad debt expenses and other
operating costs associated with the Company's increased business volume.


     Other  income for the three  months  ended March 31,  1996 was  $292,000 as
compared to $4,000 for the comparable 1995 period.  Included in other income for
1996 was $280,000 of rebates from AT&T.  The rebates relate to coupons issued by
AT&T in 1995 in settlement of a lawsuit and are freely  transferrable and can be
used to pay for the cost of AT&T products and services  purchased  from May 1995
through May 1997. In 1996, the Company began purchasing coupons at a discount to
their $50 face  value  and  redeeming  them  with AT&T for the full face  value.
Accordingly, the Company is recording as other income the difference between the
face value of the coupons and their  acquisition  cost.  The Company  expects to
continue  to  take  advantage  of the  coupon  redemption  program  through  its
scheduled  expiration  date of June 1, 1997.  However,  the Company is unable to
predict the program's effect on future operating results since (i) the supply of
coupons in the aftermarket is limited,  (ii) the Company's  acquisition cost for
the coupons can fluctuate,  (iii)  beginning June 1, 1996 rebates are restricted
to systems and maintenance services sold (previously,  component parts were also
included in the program),  and (iv) in any event, the Company cannot  reasonably
estimate its future sales activity relating to the coupon program. See Note 2 of
the Notes to Consolidated Financial Statements  (Unaudited),  included elsewhere
herein.



 YEAR ENDED DECEMBER 31, 1995,  AS COMPARED TO THE YEAR ENDED  DECEMBER 31,1994.


     The Company recorded a net loss of $553,000 for the year ended December 31,
1995,  as  compared to net income of $172,000  for the year ended  December  31,
1994. The loss for 1995 was primarily  attributable to the Company's  efforts to
expand its business and products domestically and internationally. Domestically,
the Company incurred approximately $645,000 of net expenses during 1995, arising
from new sales and technical  personnel,  product marketing expenses,  equipment
and other overhead and operating costs, in connection with the new VTS 1000/2000
product  line,  and in the  operation  of an  in-house  service  bureau.  Due to
insufficient  revenues and a change in marketing  strategy,  these products were
discontinued by the end of 1995.

     The Company's  international  business development  activities,  which were
centered  principally  in the PRC,  negatively  impacted  operating  results  by
approximately   $774,000  for  the  year  ended   December  31,  1995,   and  by
approximately  $541,000 for the year ended December 31, 1994. These  activities,
as  also  described  in  Notes 8 and 11 of the  Notes  to  Financial  Statements
included herein, principally focused on (i) the acquisition of a 50% interest in
Beijing Antai Communication Equipment Company, Ltd. ("ATC"), located in Beijing,
PRC, which was completed in May 1995,  and (ii)  developing  strategic  business
relationships  in China  for the  marketing  of its  voice  processing  products
through the contemplated  formation of a second joint venture company.  Included
in the above amount for 1995 were  expenses of  approximately  $450,000 from the
Company's  funding  of  voice  processing  product   development  and  marketing
operations in China pursuant to its obligations  under the Interim Agreement and
JV  Agreement  (defined  below,  see  "Business-International  Voice  Processing
Markets"), consisting of working capital provided, project management consulting
fees,  travel costs and demonstration  products  provided by the Company.  These
agreements were  terminated in November,  1995 due to a lack of funds with which
to capitalize  the proposed  joint  venture.  Also included were net expenses of
approximately  $244,000,  consisting primarily of facility,  personnel and other
operating  costs incurred in connection with the domestic  acquisition,  testing
and  storage  of product  slated  for export to the PRC and other  international
markets.

     In conjunction  with the termination of the Interim and JV Agreements,  the
Company reduced the scope of other  international  projects and, until such time
as  additional  financing  can  be  obtained,   the  Company  expects  to  incur
significantly reduced international business development expenditures.

     The Company's 1995 net loss also includes $81,000 of legal fees and related
expenses incurred in connection with a proposed underwriting of securities which
was terminated during the third quarter of 1995.


                                       17


     Sales and  service  revenues  for the year  ended  December  31,  1995 were
$15,317,000,  representing  an increase of $3,530,000 or 30% from the comparable
1994  period.  Telephone  equipment  sales and  service  revenues  increased  by
$3,372,000 or 38% over 1994, resulting from (i) increased end user and wholesale
sales levels,  attributable to wider acceptance of the Company's products, and a
larger and more experienced sales force, and (ii) $475,000 in equipment sales to
ATC. Voice processing  product sales and service revenues  increased by $158,000
or 5% from 1994.

     Gross profit for the year ended  December 31, 1995  increased by $1,115,000
to $4,672,000  (30.5% of revenues) from $3,557,000  (30.2% of revenues) in 1994.
The increase in gross profit dollars was  attributable  to the increase in sales
and service  revenues,  while the increased gross profit margin was attributable
to a  combination  of higher  selling  prices and lower product costs on certain
products sold during the current period, increased international sales at higher
than average profit margins,  and the favorable economies of allocating overhead
costs over a larger sales base.

     Selling,  general and  administrative  expenses for the year ended December
31, 1995 increased by $1,652,000 to $4,835,000 (32% of revenues) from $3,183,000
(27% of revenues) for the year ended December 31, 1994. Approximately 27% of the
increase was  attributable  to  international  voice  processing  product market
development  activities pursuant to the JV and Interim Agreements (as more fully
described in Note 11 of the Notes to Financial  Statements),  including  working
capital  provided,   monthly  retainer  fees  and  travel  expenses  of  outside
consultants  for  international  project  management  services,  and the cost of
demonstration  products  contributed  by the Company.  Approximately  45% of the
increase was related to personnel costs attributable to (i) increased  personnel
and  related  costs  associated  with the  start up of the  service  bureau  and
VTS-1000/2000  product offerings which were discontinued by the end of 1995, and
(ii) increased compensation expenses, including increased sales commissions as a
result of higher  sales  levels.  Product  marketing  expenses  increased  by 6%
primarily  due to  expanded  marketing  of voice  processing  products,  and the
Company  incurred  higher  depreciation  expense,  bad debt  expense  and  other
overhead  costs  associated  with the  Company's  increased  sales and operating
levels.  In  connection  with the  termination  of a  proposed  underwriting  of
additional  securities  (see Note 7), the Company also charged  $81,000 of legal
fees and related expenses to SG&A in 1995. The Company  currently  projects that
SG&A will represent a lower percentage of revenues in fiscal 1996.

     Research and development  expenses  ("R&D") for the year ended December 31,
1995 were  $99,000,  down 54% from  $217,000  incurred in 1994.  During 1994 the
Company was engaged more extensively in R&D in connection with telephone systems
and central office products for China,  and in the development of the KASSIE and
VTS-2000  call   processing   products  for  both  domestic  and   international
applications.  During 1995 the  Company  allocated  a higher  percentage  of its
in-house technical resources to product support functions.

     Interest expense for the year ended December 31, 1995 was $99,000,  up 148%
from  $40,000  incurred in 1994,  due to higher  average  debt levels and higher
weighted average interest rates on the Company's outstanding debt.

 YEAR ENDED DECEMBER 31, 1994, AS COMPARED TO THE YEAR ENDED DECEMBER 31, 1993

     The following table sets forth the percentage of revenue represented by the
following items for the years ended December 31, 1994 and 1993:

 <TABLE>
<CAPTION>
                                                                       1994          1993
                                                                       ----          ----
<S>                                                                   <C>           <C>   
      Sales and service revenues......................                100.0%        100.0%
      Cost of goods and services sold.................                 69.8          77.4
      Selling, general and administrative expenses....                 27.0          38.9
      Research and development expenses...............                  1.8           1.4
      Interest expense................................                   .3           1.0
      Other income....................................                  (.4)          (.3)
                                                                        ---           --- 
      Income (loss) before income taxes...............                  1.5         (18.4)
      Provision for income taxes......................                    -            .1
                                                                        ---           ---
      Net income (loss)...............................                  1.5%        (18.5)%
                                                                       =====         =====  
</TABLE>


                                       18


     Sales and service  revenues  for the year ended  December  31,  1994,  were
$11,787,000,  representing  an increase of $5,496,000 or 87% from 1993 revenues.
Sales of voice  processing  products  accounted for  $2,728,000 of the increase,
attributable to the establishment of the Cobotyx Division.  Telephone  equipment
sales revenues also increased by 44% over 1993 sales revenues, as end-user sales
increased by  $2,139,000 or 43%, and  wholesale  sales  increased by $339,000 or
55%. The Company  attributes  these results to wider acceptance of the Company's
products,  a better trained sales force,  and expanded  wholesale sales efforts.
Service  revenues  increased by $290,000 or 58%,  primarily  attributable to the
Company's receipt of $204,000 from a local distribution plant study it conducted
for the Romanian Ministry of  Communications,  under a grant from the U.S. Trade
and Development Agency. Excluding revenues from this contract,  service revenues
otherwise  increased  by $86,000 or 17%,  primarily  attributable  to  increased
repair and refurbishing revenues.

     Gross profit for the year ended December 31, 1994,  increased by $2,136,000
to $3,557,000  (30.2% of revenues) from  $1,421,000  (22.6% of revenues) for the
year ended  December 31, 1993.  The increase was primarily  attributable  to the
increase in voice processing  products sales (which generate higher gross profit
margins than telephone  equipment sales) following the CCI acquisition,  and the
allocation  of  overhead  costs  over a larger  revenue  base.  Excluding  voice
processing  equipment sales, gross profit margins were otherwise 27% in 1994, up
from 23% in 1993,  principally  due to the  allocation of overhead  costs over a
larger sales base.

     Selling,  general and  administrative  expenses ("SG&A") for the year ended
December 31, 1994, were $3,183,000,  representing an increase of $738,000 or 30%
from 1993 SG&A.  The  increase  consisted of (i)  personnel,  office and product
marketing  costs in the  amount of  $894,000  incurred  in  connection  with the
Company's  entry into the voice  processing  products  marketplace  through  the
formation and staffing of the Cobotyx Division in January 1994 and (ii) $156,000
of incremental international market development costs, principally in personnel,
consulting,  and travel costs, partially offset by (iii) a $257,000 reduction in
investor  relations  expenses  and (iv) a  $55,000  net  reduction  in all other
expense  categories.  Investor  relations  expense  in 1993  included a $313,000
non-cash charge  resulting from the issuance of discounted  stock options to two
investor  relations  service  companies which were engaged to increase  investor
awareness  of the  Company's  products and  services.  Excluding  this  non-cash
expense,  investor relations expenses were otherwise $56,000 higher in 1994 than
in 1993. SG&A decreased as a percentage of revenues to 27% in 1994 from 38.9% in
1993,  due  principally  to the  Company's  1994  revenue  growth and  resulting
favorable operating economies of scale.

     Research and development  expenses  ("R&D") for the year ended December 31,
1994, were $217,000, representing an increase of $126,000 or 138% from 1993 R&D.
The increase was  attributable  to the salaries of newly hired  technicians  and
engineers and the costs of equipment to support the Cobotyx  Division's  product
development efforts.

     Interest  expense  for the  year  ended  December  31,  1994,  was  $40,000
representing a $21,000 or 34% decrease from 1993 interest  expense,  as a result
of lower average debt levels and lower weighted average interest rates.

     Net income for the year ended  December 31,  1994,  was, as a result of the
foregoing, $172,000 as compared to a net loss of $1,166,000 in 1993.


LIQUIDITY AND CAPITAL RESOURCES


 THREE MONTHS ENDED MARCH 31, 1996


     Working  capital at March 31, 1996 was  $2,569,000,  a 3% increase over the
$2,495,000 of working capital at December 31, 1995. The working capital ratio at
March 31, 1996 was 1.7 to 1 as compared to 1.9 to 1 at December 31, 1995.


     Operating  activities  used  $516,000 of cash during the three months ended
March 31,  1996,  principally  as a result of (i) a $526,000  increase  in other
assets,  of which amount  $381,000  represents  rebates  receivable from product
purchases  (see  Note  2 of  the  Notes  to  Consolidated  Financial  Statements
(Unaudited),  included elsewhere herein), and (ii) a 21% increase in inventories
as the Company increased its stocking levels on certain telephone products.



                                       19



     Investing  activities  used  $233,000 of cash during the three months ended
March 31, 1996,  principally in the purchase of warehouse  equipment,  vehicles,
computer and office equipment for use by FAMS in its business operations.


     Financing  activities  provided  $410,000 of cash  during the three  months
ended March 31, 1996  attributable to borrowings  under the Company's  revolving
credit line.

     The Company has thus far satisfied its 1996 cash  requirements  through the
use of existing cash and through borrowings under its revolving credit facility.
The average and highest  amounts  borrowed under this credit facility during the
three months ended March 31, 1996 was $1,043,000 and  $1,864,000,  respectively.
The  Company's  borrowings  are  dependent  upon the  continuing  generation  of
collateral, subject to its $2 million credit line.

     The Company  believes that it has sufficient  capital  resources to satisfy
the working  capital  requirements  of its present level of operations,  but may
require  additional  sources  of capital  in order to  significantly  expand its
operations.  Accordingly,  the  Company  intends  to use  the  proceeds  of this
Offering to finance and expand the Company's  business,  both  domestically  and
internationally,  which could include the acquisition of other  businesses.  See
"Use of Proceeds."


     On March 13, 1996, the Company's newly formed  subsidiary,  Farmstead Asset
Management Services, LLC, entered into a two year lease for approximately 70,100
square feet of warehouse and office space in Piscataway, New Jersey at a monthly
rent of  $24,827  commencing  in  April  1996.  This  facility  is used  for the
remarketing of used AT&T telephone and computer equipment, and for the provision
of asset  storage  and  management  services.  The  Company  estimates  that the
start-up  costs of this new  operation,  consisting  principally of the $250,000
asset purchase price plus relocation and other operating costs, will approximate
$350,000. See Note 12 of the Notes to Financial Statements.


     Inflation has not been a significant factor in the Company's operations.


YEAR ENDED DECEMBER 31, 1995

     Net working  capital at December  31,  1995 was  $2,495,000,  a decrease of
$278,000 from the  $2,773,000 of net working  capital at December 31, 1994.  The
working  capital ratio at December 31, 1995 was 1.9 to 1 as compared to 2.2 to 1
at December 31, 1994. The decrease in working  capital and the related ratio was
principally due to the operating loss and the increase in bank borrowings.

     Operating  activities used  $1,122,000 of cash in 1995,  principally due to
the operating loss, and increases in both accounts receivable and inventories in
support of the Company's increased sales levels.

     Investing activities used $432,000 of cash in 1995,  principally due to the
Company's  acquisition  of a 50%  ownership  of ATC which  required  a  $390,000
capital contribution.

     Financing  activities provided $1,272,000 of cash in 1995,  principally due
to borrowings under the Company's revolving loan facility,  and to proceeds from
the exercise of warrants.  On June 5, 1995, the Company  entered into a one year
renewable  Commercial Loan and Security  Agreement (the "Loan  Agreement")  with
Affiliated  Business Credit  Corporation  replacing the Fleet  Agreement,  which
provided for a $1.5  million  revolving  line of credit.  Under the terms of the
Loan  Agreement,  borrowings  bear  interest  at the prime rate plus 1.5% on the
greater of (i) the actual monthly loan balance or (ii) a minimum assumed monthly
loan balance of $600,000.  The Company may borrow  against the  aggregate of (i)
75% of eligible accounts receivable (domestic receivables less than 90 days old)
and (ii)  25% of  eligible  inventory  (up to a  maximum  inventory  advance  of
$300,000),  up to the maximum amount of the facility.  Borrowings under the Loan
Agreement  are  repayable  upon demand,  and are secured by all of the Company's
assets.  As of December  31,  1995,  the unused  credit  line was  approximately
$48,000.  The average and highest amounts  borrowed under all credit  facilities
during  the  year  ended   December  31,  1995  was  $880,000  and   $1,479,000,
respectively.  The  Company's  borrowings  are  dependent  upon  the  continuing
generation of collateral, subject to its credit limit.



                                       20



     On March 11, 1996, the Loan Agreement was extended to May 31, 1997, and the
amount of the credit line was increased  from $1.5 million to $2.0 million.  The
Loan  Agreement  was further  amended to (i)  temporarily  increase the Eligible
Inventory advance rate from 25% to 40% until May 31, 1996, followed by a gradual
decline  ranging from 2% to 1% per month,  to return to 25% by February 1, 1997,
(ii)  temporarily  increase  the maximum  inventory  advance  amount to $425,000
through May 31,  1996,  followed by a gradual  decline  ranging  from $25,000 to
$12,500 per month, to return to $300,000 by February 1, 1997, and (iii) increase
the minimum assumed monthly loan balance to $700,0000.

     During  1995,  the  Company  consumed a  significant  amount of its capital
resources  on  the  ATC  acquisition,  as  well  as  on  the  pursuit  of  other
international business development  activities.  As further described in Note 11
of the Notes to Financial Statements, the Company expected to participate in the
formation  of  another  PRC joint  venture  company  in  connection  with the JV
Agreement and Interim Agreement, but agreed to terminate said agreements, due to
a lack  of  sufficient  capital  resources.  The  Company  believes  that is has
sufficient capital resources to satisfy the working capital  requirements of its
current  operations.  The  Company's  intent,  however,  is to  continue to seek
opportunities  to expand its business and product  lines both  domestically  and
internationally.   The  Company  has  recently  reduced  the  scope  of  certain
international  projects,  as previously stated, in order to conserve its capital
resources,  and such  international  projects will most likely require  external
sources of  financing  in order for the  Company to proceed on the scale that it
had previously pursued. The Company may also require additional external sources
of financing in order to further expand its domestic business.

     Inflation has not been a significant factor in the Company's operations.



                                       21


                                    BUSINESS



GENERAL

     Farmstead  Telephone Group, Inc. (the "Company") is engaged in the Customer
Premise   Equipment   ("CPE")  segment  of  the   telecommunications   industry,
principally  as a secondary  market  reseller of used  and/or  refurbished  AT&T
business  telephone  parts and  systems,  and as a  designer,  manufacturer  and
supplier  of  proprietary  voice (or "call")  processing  systems  that  provide
automated call handling,  voice and fax messaging,  interactive  voice response,
automated call distribution and message notification functionality.  The Company
also provides equipment repair and refurbishing, inventory management, and other
related  value-added  services.  The Company  sells its products and services to
corporate  end  users,  and to other  dealers  and  distributors.  CPE refers to
equipment which resides at the customer's premises.

     The  Company  was  incorporated  in  Delaware  in 1986 and  became a public
company in May 1987 following the completion of its initial public offering.  In
January  1994,  the  Company  acquired  certain   operating  assets  of  Cobotyx
Corporation,  Inc.  ("CCI"),  a  designer,  manufacturer  and  supplier of voice
processing  systems,  and expanded its entry into this  marketplace  through the
formation of a voice processing products division ("Cobotyx Division").

CUSTOMERS AND TARGET MARKETS

     Telephone parts,  systems and services were marketed  domestically  through
the Company's  in-house sales staff to over 1,400 customers  during 1995 ranging
from  small  companies  to large,  multi-location  corporations,  and  including
equipment  wholesalers,   dealers,  distributors  and  government  agencies  and
municipalities.  The Company  believes its  customers are generally (i) existing
AT&T equipment  users that require piece parts to upgrade,  expand,  or maintain
their existing telephone system, (ii)  cost-conscious  businesses that desire to
save money by purchasing used or refurbished equipment instead of new equipment,
but still retain AT&T  installation and maintenance  support for these products,
and (iii)  businesses  that may have no current need for AT&T's  latest and most
technically advanced product offerings. Businesses also look to the Company, and
to other secondary market resellers,  to meet their immediate equipment delivery
requirements.   The  Company  is  also   pursuing   the  sale  of  its  products
internationally, such as in the People's Republic of China ("PRC"), the Republic
of  the   Philippines,   and  in  other  countries  which  have   underdeveloped
telecommunications systems and may have limited financial resources.

     The Company  distributes its voice  processing  products  domestically  and
internationally   to  approximately  an  additional  500  customers,   primarily
independent dealers and distributors,  end-users,  and through arrangements with
several manufacturers of telephone systems and business equipment.
 
     During the two years ended December 31, 1995, no single customer  accounted
for more than 5% of revenues, except for AT&T, which accounted for 5.4% (6.6% in
1994). The Company's business is not considered seasonal,  although historically
revenues  during the third quarter ended September 30 have often (but not during
1995)  been  lower  than the  other  quarters  of the year,  which  the  Company
attributes  to a slowdown  of  customer  purchasing  activity  during the summer
months of July and August.

STRATEGY

     The  Company's  objective  is to  significantly  expand  its  revenues  and
profitability through a strategy based on:

     Domestic  Expansion  - The  Company is seeking to expand its  revenues  and
     customer base in the domestic secondary telephone equipment  marketplace by
     increasing its sales force, establishing business in other geographic areas
     of the U.S. and by  continuing  to provide  quality  refurbished  products,
     superior customer service and support (see "Customer  Services"), and other
     value-added  services  as required  by its  customers.  The Company is also
     attempting to become a more strategic  partner to AT&T, by  specializing in
     the resale of AT&T products and through the


                                       22

     establishment  of  distribution  rights to new AT&T equipment as allowed by
     AT&T.  The Company  may also seek to acquire  similar  businesses  in other
     geographic areas of the U.S., as opportunities  arise, in order to increase
     its share of this market.

     New Voice Processing  Products and Services - The Company plans to continue
     its expansion  into this  marketplace  by utilizing or  developing  current
     technologies to produce state-of-the-art  products that provide basic voice
     and call  processing  functionality  while also providing  flexibility  and
     expandability.  The  Company  plans to adapt  its  technology  to  emerging
     industry  standards,   and  plans  to  provide  custom  computer  telephone
     integration solutions for its customers.

     International Expansion - The Company's strategy includes developing and/or
     providing  products and technologies to assist  developing  countries which
     have inadequate  telecommunications  infrastructures by providing low-cost,
     reliable  telecommunications  equipment and services.  The Company plans to
     seek and develop  relationships  with  internationally-based  partners  and
     enter  into  marketing  and/or  distribution  agreements  with  established
     overseas  businesses  in the  countries  that the Company  has  targeted to
     penetrate,  including the PRC, the Republic of the  Philippines,  and other
     countries.

     Effective  February  29,  1996,  the Company  purchased  from AT&T  Systems
Leasing Corporation, a subsidiary of AT&T Capital Corporation, certain assets of
its discontinued Asset Recovery Center ("ARC").  Prior to its closing in January
1996,  the ARC  primarily  operated to service  AT&T  affiliates  in the orderly
disposition,  by way of consignment sales arrangements,  of excess,  overstocked
and end-of-life  telecommunications,  computer and data transmission  equipment.
The assets  acquired  consisted  primarily  of  warehouse  equipment,  vehicles,
computer and office equipment,  and inventory. The Company concurrently formed a
subsidiary corporation, Farmstead Asset Management Services, LLC ("FAMS"), which
is using the purchased assets to start up a similar operation in Piscataway, New
Jersey.  The  Company  intends  to  attempt  to  re-establish   certain  of  the
relationships that the ARC enjoyed,  however, no assurances can be given that it
will be able to do so. The Company  believes  that the  operations  of FAMS will
provide it with an opportunity to develop new sources of equipment for resale to
its existing customers,  as well as to other wholesalers in the telephone,  data
and computer secondary markets, and internationally.  While operational for less
than one full month,  for the first quarter of 1996, FAMS  contributed 1% of the
Company's revenue during its initial start up phase.

INDUSTRY BACKGROUND

     According to reports  published in 1993 and 1994 (the latest  available) by
The Telecom Library,  Inc., a communications  industry publishing  company,  the
telephone  equipment  secondary  market is one of the fastest growing sectors of
the  telecommunications  industry,  with  gross  sales  estimated  to reach $704
million in 1994,  representing  an increase of 22% from $577 million in 1993. Of
the total  1994  gross  sales,  66%  represented  sales of parts (as  opposed to
complete  systems).  In addition,  sales to end-users  represented  65% of total
sales.  AT&T  equipment   comprised  the  largest  brand  name  segment  of  the
marketplace,  with 25% of 1994 sales (23% in 1993). The 1994 report forecasts an
annual  growth  rate of 20% for 1995 and for 1996,  and  through  the end of the
decade,  annual growth rates are estimated to be in the thirty  percentile range
and higher,  driven by  increases  in the  replacement  rate of equipment in the
installed base, due to technical innovations in the equipment.

     According to Vanguard  Communications Corp., an independent consulting firm
specializing  in the voice  processing  industry,  the domestic market for voice
processing  systems recorded  aggregate  end-user revenues of approximately $2.1
billion in 1994, with approximately  74,000 systems estimated to have been sold.
The  marketplace is further  divided into two main  categories:  voice messaging
equipment, in which the Company's products primarily compete (with 1994 end user
revenues of $1.3 billion,  63,000 systems shipped), and voice response equipment
(with  end  user  revenues  of $853  million,  11,000  systems  shipped).  Major
manufacturers  of voice  processing  systems  include switch  suppliers (such as
AT&T,  Northern  Telecom,  Inc.  and Rolm  Co.),  independent  manufacturers  of
proprietary  systems  (such as Centigram  Communications  Corporation  and Octel
Communications Corporation),  and independent manufacturers of personal computer
("PC") based, open architecture  systems (such as Active Voice, Inc. and Applied
Voice  Technologies,  Inc.). The open system,  standard  architecture  suppliers
often buy board level technology from a few core voice technology suppliers, and
then use  standard  operating  systems and  programming  languages,  and PCs, to
create proprietary voice processing solutions.


                                       23



THE COMPANY'S TELEPHONE EQUIPMENT PRODUCTS

     PRODUCT DESCRIPTION

     The  Company  sells used  and/or  refurbished  telephone  parts and systems
manufactured by AT&T. Parts sold primarily  include digital and analog telephone
sets, circuit packs, and other system accessories,  such as headsets,  consoles,
speakerphones and paging systems. Telephone systems are generally categorized as
key systems and PBX systems. Key systems are generally used by small businesses,
and are  characterized by telephones which have multiple buttons  permitting the
user to select outgoing or incoming  telephone lines directly.  PBXs are private
telephone  switching systems usually located on a customer's  premises,  with an
attendant console,  and are designed for use by larger businesses.  Because most
of the features of a PBX are stored in the switch,  and not on the telephone,  a
PBX can provide more features and flexibility than a key system.

     AT&T key systems  sold by the  Company,  in both piece  parts and  complete
systems, and their capacities include:  Merlin(R) and Merlin Legend(R) (2 lines,
6 telephones to 80 lines, 144  telephones);  Spirit(R) (3 lines, 8 telephones to
24 lines,  48 telephones) and Partner(R) (6 lines, 12 telephones to 24 lines, 48
telephones).

     AT&T PBX equipment sold by the Company, primarily in piece parts, and their
capacities  include:  System 25 (any combination of lines and telephones up to a
maximum of 256), System 75 (200 lines, 800 telephones); System 85 (16,000 lines,
50,000 telephones); Definity(R) G1 (400 lines, 1,600 telephones); Definity(R) G2
(32,000  lines,  100,000  telephones);   Definity(R)  G3  (4,000  lines,  10,000
telephones);   and  Dimension(R)  (2,968  lines,  7,232  telephones),  an  older
technology,  manufacturer-discontinued product which the Company offers for sale
in the PRC and other foreign countries.

     Telephone  equipment sales and service revenues  accounted for 79% of total
Company  revenues in 1995 (75% in 1994).  Sales of PBX equipment and  associated
telephones  and  accessories  comprised  approximately  88%  (83%  in  1994)  of
equipment   sales,   while  key  equipment  parts  and  system  sales  comprised
approximately 12% (17% in 1994) of equipment sales.

RELATIONSHIP WITH AT&T

     Since 1985, AT&T has provided support to the secondary market by continuing
to offer  installation,  maintenance,  repair,  reconditioning and certification
services for its products  purchased by end-users through  equipment  resellers.
Equipment  resellers  such as the Company may also,  with various  restrictions,
utilize  AT&T  documentation,  technical  information  and  software.  AT&T also
generally  provides a one year  warranty  for products  purchased  from AT&T for
resale, provided that AT&T performs the installation.

     The installation and maintenance of AT&T equipment is generally provided by
AT&T. The Company does, however, coordinate the installation scheduling directly
with AT&T if requested to do so by its customer. The Company also has agreements
with a number of installation and maintenance companies covering the New England
and New York geographic areas who can also provide such services.

     Since  1991,  the  Company  has been an  "AT&T  Authorized  Distributor  of
Selected AT&T -  Remanufactured  Products" ("AT&T  Agreement"),  under a program
with AT&T which currently  includes only eight other secondary  market companies
in  different  geographic  areas of the  country.  The AT&T  Agreement  does not
provide the Company with an exclusive sales  territory.  Under the program,  the
Company  is  authorized  to  sell  domestically  specified  AT&T  remanufactured
products,  currently  including  certain  Merlin(R),  Spirit(R) and System 25(R)
products. The Company is also required to purchase all of such included products
directly from AT&T. On March 5, 1996, the AT&T Agreement was renewed for another
one year term, although it can contractually be canceled by either party without
cause upon 90 days notice.

     In  September,  1995,  AT&T  announced  that it was to be split  into three
publicly-traded companies: a telecommunications equipment and technology company
called Lucent Technologies, Inc. ("Lucent"), a business computing company called
NCR, and a communications  services company


                                       24


which will retain the name AT&T (for  purposes of this report,  all entities are
collectively referred to as "AT&T"). On February 1, 1996, the AT&T Agreement was
assigned to Lucent.  The Company  believes  that its  relationship  with AT&T is
satisfactory  and has no indication that AT&T has any intention of canceling the
AT&T Agreement with the Company or of severing its relationship with the Company
when the current  agreement  expires.  In the event that the AT&T  Agreement  is
terminated, the Company does not believe that it would have a material effect on
the Company's business,  since it could acquire like products from other sources
at comparable  prices.  The  Company's  business is not expected to be adversely
impacted by AT&T's  reorganization.  It may,  however,  be materially  adversely
affected  should AT&T decide no longer to provide  installation  and maintenance
services on used and/or refurbished products sold by the Company.


     In May 1996, the Company entered into a new one year renewable  distributor
agreement with Lucent (the "Lucent  Agreement")  giving the Company the right to
sell new Merlin Legend(R) and Partner(R)  Communications Systems in the State of
Connecticut and certain parts of New York,  Massachusetts  and Vermont.  In June
1996,  the  Company  also  entered  into an  agreement  with  Lucent  becoming a
distributor  of Classic  Definity(R)  equipment in  Connecticut,  Rhode  Island,
Western  Massachusetts  and certain parts of New York. The Company believes that
these agreements with Lucent have expanded the Company's  product  offerings and
based  upon  industry  growth  projected  by  The  Telecom   Library,   Inc.,  a
communications  industry research firm, and further based upon AT&T's portion of
the secondary  market and the Company's  growing portion of AT&T's market share,
the Company  projects that its revenues  could  significantly  increase over the
next several years.


MARKETING AND CUSTOMERS

     Telephone parts,  systems and services were marketed  domestically  through
the  Company's  in-house  sales staff to more than 1,400  customers  during 1995
ranging  from  small  companies  to  large,  multi-location  corporations,   and
including equipment wholesalers,  dealers,  distributors and government agencies
and  municipalities.  Approximately  58%  (56% in 1994)  of the  Company's  1995
telephone  equipment sales and service revenues were to customers located in New
England, New York and New Jersey. End-user sales accounted for approximately 85%
(88% in 1994) of  telephone  equipment  sales in 1995,  while sales to resellers
accounted for approximately 15% (12% in 1994). The Company markets  Dimension(R)
PBX  equipment  in  the  People's  Republic  of  China  ("PRC")  to  businesses,
government  agencies and local telephone service providers through its 50% owned
affiliate,  Beijing Antai Communication  Equipment Company, Ltd. ("ATC") located
in Beijing, PRC.

INTERNATIONAL MARKETS FOR TELEPHONE EQUIPMENT

     The Company has been pursuing expansion of its business internationally, to
date  principally  in the  Asia-Pacific  region.  The Company has focused on the
development of  proprietary  Chinese system  software,  proprietary  digital and
analog  interfaces,  and a proprietary  billing system, the combination of which
would allow the Company's  refurbished  PBX equipment to be  reconfigured in the
PRC to act as a central office (a telephone company facility where  subscriber's
lines are joined to switching equipment for connecting other subscribers to each
other, locally and long distance). This product, which has been designed for use
in the rural areas of the PRC,  can also be used in other  developing  countries
that  require  modern  equipment  but cannot  afford  the price of new,  digital
central  office  equipment  being  offered  by  the  major  telephone  equipment
manufacturers.  In addition to the PRC,  the Company  plans,  in the future,  to
market this  equipment  in the  Republic  of the  Philippines,  Eastern  Europe,
Mexico,  Central  and South  America  and other  countries  in the  Asia-Pacific
region.  Its  ability  to do so may  be  dependent,  among  other  things,  upon
obtaining  adequate financing for these projects,  and satisfying  technical and
governmental certification and licensing requirements in such countries.

     On December  31,  1994,  the Company  entered into an agreement to purchase
D.W. International,  Ltd.'s ("DWI") 50% ownership interest in ATC for a purchase
price of $100.  The purchase  transaction  was completed  effective May 30, 1995
upon receipt of Chinese government approvals.  ATC was formed in October 1992 as
a Joint Venture  Enterprise,  and is also owned 50% by Beijing  Aquatic  Product
Inc., a registered  company in the PRC. DWI is a Delaware  Corporation owned 50%
by Mr. Da Wei Wu, who  serves as  General  Manager  of ATC.  ATC,  previously  a
distributor  for the  Company  in the  PRC,  markets,  assembles,  manufactures,
installs and services the Company's central office, PBX and 


                                       25


signaling  interface  products which have been developed for use in the PRC. ATC
also distributes and installs local telecommunications  transmission systems and
home and business alarm systems,  however their  historical  operations prior to
the Company's acquisition have been insignificant.  Under Chinese laws governing
equity joint ventures,  the Company also made a $390,000 capital contribution to
ATC to complete the $500,000  original capital  contribution  requirement of the
foreign party to the joint venture.

THE COMPANY'S VOICE PROCESSING PRODUCTS

     PRODUCT DESCRIPTION

     Voice  (or  "call")  processing   encompasses  various  types  of  computer
assistance to facilitate  interaction over the telephone,  between a caller, one
or more persons,  and a computer.  With call  processing  technology,  telephone
users can utilize  voice and  touchtones  to  manipulate  calls,  interact  with
computer  databases,  and access and  respond to  messages or data from voice or
other electronic media, thereby making internal and external communications more
efficient.  The three most common call processing features are: (1) Voice Mail -
allows a caller to store voice  messages and replies in a computer,  and thereby
conduct a dialogue with any person  without having to be on the same line at the
same time;  (2) Automated  Attendant - allows a caller to direct the computer to
switch the call to a telephone extension different from the one dialed,  without
the manual  intervention of an operator;  and (3)  Interactive  Voice Response -
allows a caller to obtain  information  in voice  form (for  example,  selecting
announcements from a list of options) from a local or non-local database.

     During  1993,  the Company  decided to expand its product  offerings to its
existing telephone equipment customers, and entered into distribution agreements
with manufacturers of voice processing  products.  These agreements provided the
Company  with a basic  voice  processing  product  line  enabling it to meet the
system  requirements  of  customers  in  the  2  to  8  port  (i.e.  capable  of
simultaneously  handling from 2 to 8 telephone calls) segment of the CPE market.
This sized  system was typical of the "branch  office"  locations of many of the
large corporations  already served by the Company.  In January 1994, the Company
acquired  certain  assets of CCI,  and  established  the Cobotyx  Division to be
responsible for ongoing voice processing  equipment  business and strategy.  The
assets acquired from CCI included technology and know-how, inventories, property
and equipment, all trademarks, tradenames, and patents. Certain key engineering,
technical and support personnel of CCI were subsequently hired by the Company to
staff this  operation.  Through  its  Cobotyx  Division,  the  Company  designs,
integrates, manufactures,  distributes and supports a family of proprietary call
processing  systems.  In  addition  to  proprietary  hardware  design,  software
programs and  applications  procedures,  the Company uses  component  technology
licensed from other suppliers. Products currently marketed include:

     COBOTTM  Plus  Receptionist  - a single port,  solid state,  fully-featured
automated attendant with Rotary Dial Detection, for PBXs, Key systems or Centrex
(a business  telephone service offered by a local telephone  company,  providing
custom  calling  features such as call  forwarding,  call  transfer,  least cost
routing and speed calling) applications.

     COBOTTM Plus Digital Announcer - a single port, solid state, fully-featured
  announcer for PBXs, Key systems or Centrex applications.

     COBOTTM Plus Secretary - an automated attendant and voice mail system, with
  a 2 - 8 port, 500 mailbox capacity.

     KASSIE - a PC-based automated  attendant and voice mail system,  with a 2 -
  24 port,  10,000 mailbox  capacity,  that can be optioned to support  advanced
  applications like fax and interactive voice response.

     SOHO  ("small   office,   home  office")   SECRETARY  -  a  low  cost,  but
  fully-featured  automated  attendant and voice mail system,  with a 2 - 4 port
  capacity, designed for the small office, branch office market.


                                       26


VOICE PROCESSING MARKETING AND CUSTOMERS

     The Company  distributes its voice  processing  products  domestically  and
internationally  to  approximately  500  customers,  consisting  primarily  of a
nationwide  network of  independent  dealers and  distributors,  end-users,  and
through  arrangements  with  several  manufacturers  of  telephone  systems  and
business equipment.  A typical dealer is a small business operator who primarily
sells telephone  systems to small and medium size businesses.  Most dealers also
sell  competing  call  processing  systems.  The  Company  attempts  to maintain
relationships  with a large number of dealers and,  because of the potential for
dealer turnover, considers it advantageous not to become overly dependent upon a
few dealers.  Approximately  66% of the  Company's  voice  processing  sales and
service revenues in 1995 were from dealers and  distributors  (51% in 1994), and
26% (28% in 1994) were from sales to AT&T pursuant to an OEM (Original Equipment
Manufacturer)  contract.  Approximately 30% (25% in 1994) of the Company's voice
processing sales and service revenues in 1995 were international, principally to
customers  in Mexico,  Central and South  America.  Voice  processing  sales and
service revenues accounted for 21% of total revenues in 1995 (25% in 1994).

     Although the above OEM  contract was not formally  extended by its February
28, 1996  expiration  date,  under its terms the Company is  obligated to supply
product for an additional  year, and parts for an additional five years,  should
AT&T request it. The Company  cannot  estimate the amount of future orders which
may be generated from the post-expiration  contract provisions,  however,  based
upon  projected  growth in  revenues  from its other  business  activities,  the
Company  believes that the  non-renewal of the AT&T OEM contract will not have a
material adverse impact on the Company.

INTERNATIONAL VOICE PROCESSING MARKETS

     International voice processing product sales to date have primarily been in
Mexico, Central and South America.

     On July 27, 1995 the Company  entered into a Joint Venture  Agreement  ("JV
Agreement") with Asia-Pacific  Services,  Inc. of Atlanta,  Georgia ("APSI") and
Beijing Taikang Telecommunications, Inc., owned and operated by the Planning and
Research  Institute  of  the  Ministry  of  Posts  and  Telecommunications,  PRC
("Taikang").  The  purpose  of the joint  venture  ("JV")  was the  manufacture,
assembly  and  marketing  in the PRC and other  international  markets  of voice
processing equipment and software,  including all of the Company's current voice
processing products. On July 27, 1995 the Company also entered into an agreement
("Interim  Agreement")  with these same  parties  for the  provision  of product
marketing and other business  organization  activities in advance of the startup
of the JV. For the year ended December 31, 1995, the Company  incurred  expenses
pursuant to these  agreements of approximately  $450,000,  consisting of working
capital  provided,   project  management   consulting  fees,  travel  costs  and
demonstration products provided by the Company.

     As a result  of the  Company's  inability  to fund the $1  million  initial
capital  contribution  requested by Taikang in order to start the joint venture,
on November 1, 1995 the Company  and  Taikang  agreed to  terminate  both the JV
Agreement and the Interim Agreement.

CUSTOMER SERVICES

     The  Company  is  committed  to  respond  to  its  customers'   service  or
project-oriented  telecommunications  needs.  While  each type of service is not
material to the Company's  operations as a whole, the Company believes they help
differentiate the Company from its competitors, as well as contribute to longer-
lasting customer  relationships and incremental  sales. The Company provides the
following services:

     Repair  and  Refurbishing:   The  Company  performs  fee-based  repair  and
     refurbishing services for its customers through its in-house facilities and
     use of subcontract repair shops. For telephone equipment, the in-house work
     is  generally  limited  to  the  cleaning,  buffing  and  minor  repair  of
     single-line  telephone  sets. The Company  outsources the repair of circuit
     boards and digital  telephone  sets locally.  The Cobotyx  Division has the
     technical equipment and personnel to repair voice processing equipment down
     to the circuit board level.


                                       27


     Inventory Management:  The Company provides inventory storage,  accounting,
     and distribution services, acting as a centralized depot for its customers'
     idle telecommunications equipment.

     Other  Services:   The  Company's   technical   staff   currently   provide
     engineering,  configuration,  technical  "hot line"  telephone  support and
     limited on-site installation services. The Company rents out equipment on a
     month-to-month  basis,  servicing  those  customers  that  have  temporary,
     short-term  equipment needs. For two companies in the television  broadcast
     industry the Company provides telecommunications  coordination services for
     broadcast  sports and other events  throughout  the country.  The Company's
     Cobotyx  Division  also  provides  custom  computer   telephone   interface
     solutions  for its  customers.  During 1994 the  Company  performed a local
     plant  distribution  study in Romania  under a contract  with the  Romanian
     Ministry of Communications  and the U.S. Trade and Development  Agency. The
     objective of the study was to identify  available  technologies  to support
     the rapid  growth of  telephone  service in  Romania,  and to perform  cost
     analysis for these technologies.

     The Company's  combined  service  revenues  accounted for 4% of revenues in
1995 and 6.7% of revenues in 1994.


 COMPETITION

     The marketplace for the Company's  telephone  equipment  products is highly
competitive.  The Company  competes  with AT&T and other  secondary  market AT&T
equipment resellers,  of which the Company estimates there are approximately 100
nationwide, principally on the basis of timeliness of delivery, customer service
and price.  The  growth in the  number of these  dealers  has  resulted  in more
competitive  sales  pricing,  and in higher  equipment  acquisition  costs.  The
Company  also  competes  with  AT&T and other new  equipment  manufacturers  and
distributors as consumers decide whether to buy new versus used equipment.

     The portion of the industry that supplies call processing  systems to small
and medium sized businesses is extremely competitive. In the domestic dealer and
original equipment  manufacturer  channels, the Company competes on the basis of
price,  system  features,  ease of  installation  and use,  sales and  technical
support,  and product  reliability.  Principal  competitors at present fall into
three categories:  (a) telephone  equipment  manufacturers  that offer their own
call processing systems (for example, AT&T, Northern Telecom, Inc., Rolm Co. and
Toshiba America  Information  Systems,  Inc.);  (b) independent  call processing
system  manufacturers  whose products  integrate with multiple telephone systems
and  are  either  based  on   proprietary   hardware   (for  example   Centigram
Communications  Corporation,  Comverse Technology, Inc. and Octel Communications
Corporation),  or are PC-based like the Company's products (for example,  Active
Voice, Inc., Applied Voice Technologies,  Inc. and Compass Technology, Inc., now
a  division  of  Octel  Communications  Corporation)  and  (c)  large  telephone
companies.  For both  telephone  and  voice  processing  products,  the  Company
anticipates  intensified  competition from larger companies having substantially
greater technical, financial and marketing resources, as well as larger customer
bases and name recognition than the Company.  As the industry evolves to further
integrate  telephones with PCs, the Company anticipates that it will encounter a
broader variety of competitors, including new entrants from related computer and
communication  industries.  There can be no  assurance  that the Company will be
able to develop  more  technologically  advanced  products or that even if it is
able to develop,  or acquire rights to incorporate  into its products,  the next
generation  of   technology,   that  such  products  will  perform  as  well  as
competitor's  products or that such  products  will be accepted by the market or
that the Company will see any financial benefit therefrom.

SUPPLIERS

     The Company obtains its telephone equipment parts for resale from a variety
of sources, depending upon price and availability at the time of purchase. These
sources include AT&T, other secondary market equipment dealers and distributors,
leasing  companies and end-users.  In accordance with the


                                       28


AT&T  Agreement  and the Lucent  Agreement,  the Company is required to purchase
certain products only from AT&T or Lucent.  On March 5, 1996, the AT&T Agreement
was renewed for another one year term, although it can contractually be canceled
by either party without cause upon 90 days notice.  The Company believes that if
the AT&T Agreement  were to be canceled or not renewed,  it could obtain similar
product from other  suppliers.  The Company is not otherwise  dependent upon any
single supplier for telephone equipment.

     The Company  believes  that  product  availability  in the  marketplace  is
presently  sufficient  to allow  the  Company  to meet its  customers'  delivery
requirements.

     The Company's solid state call processing products, namely the COBOTTM Plus
Digital  Announcer  and the  COBOTTM  Plus  Receptionist  are  manufactured  and
assembled  for the  Company  by  DOVatron  Manufacturing  East,  a  division  of
DOVatron,  Inc.  ("DOVatron").   DOVatron,   which  is  a  contract  electronics
manufacturer,  procures  all of the  materials,  consisting  of printed  circuit
boards,  electronic  components  and cabinets.  Once  assembled and tested,  the
completed  units are either  shipped to the Company or directly to its customer.
While the  Company  plans to continue  using  DOVatron  in the  manufacture  and
assembly of these  products,  management  believes that it could readily  engage
other  assembly  houses  if it were  necessary  to do so.  For its  other  voice
processing products, the Company purchases electronic components, IBM-compatible
486 PCs and voice  and fax  boards  from  multiple  vendors.  The  products  are
assembled, configured to customer specifications, tested and/or installed by the
Company or alternatively,  the Company can purchase certain products complete to
the Company's  specifications.  Because the Company's  product platforms consist
principally  of  standard  electronic  and PC  components,  the  Company  is not
dependent upon any single supplier.

     The Company  utilizes in certain of its products  software  obtained  under
license  agreements with vendors.  The Company  believes that the  functionality
provided  by the  licensed  software  can be  obtained  from  multiple  software
suppliers, and is therefore not dependent upon any single supplier.

PATENTS, LICENSES AND TRADEMARKS

     No patent or  trademark is  considered  material to the  Company's  overall
operations.  The  manufacture  and sale of  certain  of the  Company's  products
involves the use of processes, products or information, the rights to certain of
which are owned by others.  Although  the Company  has  obtained  licenses  with
regard to the use of certain of such processes, products and information,  there
can be no assurance  that such  licenses will not be terminated or expire during
critical  periods,  that the Company  will be able to obtain  licenses for other
rights which may be important to it, or, if obtained, that such licenses will be
obtained on  commercially  reasonable  terms. If the Company is unable to obtain
such licenses,  the Company may have to develop alternatives to avoid infringing
patents of others,  potentially  causing  increased  costs and delays in product
development  and  introduction,  or  precluding  the  Company  from  developing,
manufacturing or selling its proposed  products.  Additionally,  there can be no
assurance   that  the  patents   underlying  any  licenses  will  be  valid  and
enforceable.  To the  extent  any  products  sold by the  Company  are  based on
licensed technology,  royalty payments on the licenses will reduce the Company's
gross profit from such product  sales and may render the sales of such  products
uneconomical.

     The Company also relies upon unpatented trade secrets, and no assurance can
be given that others will not  independently  develop  substantially  equivalent
proprietary  information  and  techniques,  or  otherwise  gain  access  to  the
Company's  trade  secrets or disclose such  technology,  or that the Company can
meaningfully protect its rights to its unpatented trade secrets.

     The  Company's  ability to sell,  through ATC,  its central  office and PBX
products  in  certain  provinces  of the PRC will be  dependent  upon  obtaining
product  certification from the provincial  telephone service agencies,  and may
also be  dependent  upon the grant of a network  license by the Ministry of Post
and   Telecommunications.   The  Company  is  presently   attempting  to  obtain
certification  to sell its products in a certain  province in the PRC,  which it
hopes to obtain within the next few months.  At that time it also plans to apply
for a national network license. No assurances can be given that the Company will
achieve  certification of its products,  or a network license,  and a failure to
receive either 


                                       29


may  adversely  impact the  Company's  ability to sell its  products in the PRC,
either directly or through ATC. Similar  certification and licensing  procedures
may also apply in other  foreign  countries  in which the  Company is seeking to
market its products.

     The Company was  granted  permission  to utilize  certain  AT&T  designated
trademarks,  insignia and symbols in the Company's  advertising and promotion of
products furnished under the AT&T Agreement.

RESEARCH AND DEVELOPMENT

     The  Company's   telephone   equipment  research  and  development  ("R&D")
activities have been principally  focused on the PRC, for which  marketplace the
Company has been  developing  central  office and PBX systems  with  proprietary
software  and  interface  capabilities  to match the local  digital  and  analog
networks,  and a Chinese  character and currency billing system for use by local
PRC telephone  companies and  businesses.  The Company  believes that certain of
these technologies will also have uses in other  international  markets.  R&D in
connection with the development of proprietary software is principally conducted
by an outside engineering firm on an as needed basis. R&D in connection with the
development of interfaces  and the billing  system have been  conducted  through
ATC. R&D expense  related to the above  projects was $44,000 and $78,000  during
1995 and 1994, respectively.

     R&D expense in  connection  with the  development  of new voice  processing
products  and  technologies  was  $55,000  and  $139,000  during  1995 and 1994,
respectively,  consisting  principally of the salaries of in-house engineers and
technicians.

EMPLOYEES

     As of  March  31,  1996,  the  Company  had 80  full-time  and 3  part-time
employees,  including 24 in sales and  customer support  positions.  The Company
believes that its relations with its employees are  satisfactory.  The Company's
employees are not  represented by any organized  labor union and are not covered
by any collective bargaining agreements.


DESCRIPTION OF PROPERTY

     The  Company  occupies  approximately  29,000  square  feet of  office  and
warehouse space in East Hartford,  Connecticut,  which it uses for its principal
executive and administrative offices and its telephone equipment operations, and
6,000 square feet of office space in Danbury, Connecticut, which it uses for its
voice processing  products division.  These facilities are currently rented on a
month-to-month basis for $12,100 and $5,000 per month, respectively. The Company
believes that its facilities are adequate for its present needs and suitable for
their intended uses. However, if the Company's operations continue to expand, it
will likely require to either obtain another facility  (through purchase or long
term lease) or expand and renovate its current  facility.  If new or  additional
space is required,  the Company believes that adequate  facilities are available
at competitive prices in the immediate areas of current operations.  See "Use of
Proceeds."

     On March 13, 1996, the Company's newly formed  subsidiary,  Farmstead Asset
Management Services, LLC, entered into a two year lease for approximately 70,100
square feet of warehouse and office space in Piscataway, New Jersey at a monthly
rent  of  $24,827  commencing  in  April  1996.  This  facility  is  used in the
remarketing  of  used  computer,  data  transmission  and  telephone  equipment,
primarily  of AT&T  manufacture, and it provides  asset  storage and  management
services.

LEGAL PROCEEDINGS

     The Company is not a party to any pending material  proceedings and no such
proceedings are known to be contemplated by others.



                                       30



                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

     The  following  table sets forth the name and age of each director and each
executive  officer,  other than such  directors,  and the positions held by them
with the Company.

<TABLE>
<CAPTION>

              NAME                             AGE                         POSITIONS HELD
- ----------------------------                  ----     ---------------------------------------------------------
<S>                                          <C>      <C>
DIRECTORS
George J. Taylor, Jr. (2)                      53      Chairman of the Board, President, Chief Executive Officer
                                                       and Director
Robert G. LaVigne                              45      Vice President-Finance & Administration, Chief Financial
                                                       Officer, Secretary, Treasurer and Director
Harold L. Hansen (1)(2)                        66      Director
Hugh M. Taylor (1)(2)                          52      Director
Joseph J. Kelley(1)(2)                         56      Director

OTHER EXECUTIVE OFFICERS

Alexander E. Capo                              45      Vice President-Marketing and Sales

Joseph A. Novak, Jr.                           53      Vice President-Operations; General Manager, FAMS

Neil R. Sullivan                               45      General Manager and Assistant Secretary
John G. Antonich                               55      General Manager, Cobotyx Division

</TABLE>

(1) Member of the Audit Committee.
(2) Member of the Compensation Committee.


     George J. Taylor, Jr. has been Chairman of the Board of Directors and Chief
Executive Officer of the Company  (including its  predecessors)  since 1984, and
President since 1989. He was a director of FIC Acquisition Corporation (formerly
Farmstead  International  Corporation)  from 1988 until  1992,  and was also the
President  of Lease  Solutions,  Inc.  (formerly  Farmstead  Leasing,  Inc.),  a
business  products  and  automobile  leasing  company,  from  1981  until it was
dissolved in 1993.  From 1977 to 1981, Mr. Taylor was Vice President - Marketing
and Sales for  National  Telephone  Company.  He was one of the  founders of the
National  Association  of  Telecommunication  Dealers,  has been a member of, or
advisor to, its Board of  Directors  since its  inception  in 1986,  and for two
years served as its President and Chairman. Mr. Taylor is also a Director of the
Company's 50 % owned affiliate,  Beijing Antai Communication  Equipment Company,
Ltd. ("ATC"). Mr. Taylor is the brother of Mr. Hugh M. Taylor.

     Robert G.  LaVigne was employed by the Company in March 1988 and has served
in the  capacities  indicated  above since July 1988. In addition,  from January
1994 until October 1994 he served as General  Manager of the Company's  domestic
telephone  equipment  business unit.  From 1985 to 1988 he was the Controller of
Economy  Electric  Supply,  Inc.,  a  distributor  of  electrical  supplies  and
fixtures.  From 1982 to 1985 he was the Corporate  Controller  of Hi-G,  Inc., a
manufacturer of electronic and  electromechanical  components.  Mr. LaVigne is a
Certified  Public  Accountant,  and was associated  with the accounting  firm of
Arthur  Young and Company from 1977 to 1982.  Mr.  LaVigne is also a Director of
ATC.


     Harold L. Hansen,  a director of the Company since 1992, is currently,  and
always has been, the President of Hansen Associates,  a management and financial
consulting  firm founded by him in 1983. From November 1994 to April 1995 he was
also the President of H2O Environmental, Inc., an environmental and geotechnical
services company. Prior to 1983 Mr. Hansen served in various corporate executive
capacities  including  Executive Vice President and Chief  Operating  Officer of
Gestetner Corporation, Vice President and General Manager of the Office Products
Division of Royal Business  Machines and Vice  President and General  Manager of
the Business Products Group of Saxon Industries.



                                       31


     Hugh M. Taylor has been a director of the  Company  since July 1993.  Since
June 1994 he has served as a  Managing  Director  of  Newbury,  Piret & Co.,  an
investment banking firm located in Boston, MA. From 1993 to June 1994 he was the
CEO,  President and a director of the Berlin City Bank,  Berlin,  New Hampshire.
From  1992  to 1993  he was  the  Executive  Vice  President  of  Fleet  Bank of
Massachusetts.  From 1990 to 1992 he was the Executive  Vice President and Chief
Operating Officer of Fleet Bank of Boston.  From 1973 to 1990 he was employed by
the New England  Merchants  Bank,  later the Bank of New England,  where he held
various executive  management  positions within the Commercial Banking Division,
and the bank's  venture  capital  subsidiary.  Mr.  Taylor is the brother of Mr.
George J. Taylor, Jr.


     Joseph J. Kelley has been a director of the  Company  since April 1995.  He
has been involved in the  telecommunications  industry since 1963.  From 1994 to
the present he has been  President of East Haven  Associates  of  Wellesley,  in
Wellesley,  Massachusetts,  which provides  executive and technical  support for
European and Asian based communication  companies seeking to expand market share
in the U.S., as well as for U.S.  companies  seeking to expand  internationally.
During 1994, he was Group Vice President of NYNEX, responsible for operations in
the  Commonwealth  of  Massachusetts.  From 1985 to 1994 he  served  in  various
executive  level positions with NYNEX,  or associated  companies  including Vice
President - Operations of New England  Telephone (1991 - 1993), Vice President -
New England Telephone,  Network Department (1990 - 1991),  Corporate Director of
Business  Development,  NYNEX  Marketing (1988 - 1990) and Vice President of New
England Telephone - Maine (1985 - 1988).


     Alexander E. Capo has been involved in the telephone  industry  since 1972.
He has held the  position of Vice  President  - Marketing  and Sales since 1987.
From 1985 to 1987 he was the  Director of Sales for The  Farmstead  Group,  Inc.
Prior thereto he was a Sales Manager with the National Telephone Company.


     Joseph A. Novak,  Jr. was employed by the Company in January  1990.  He was
appointed  Vice  President -- Operations in July 1993, and since August 1995 has
been  in  charge  of  warehouse  and  technical  operations  for  the  Company's
international  telephone equipment business.  From 1990 to 1993 he was in charge
of warehouse  and  technical  operations  for the domestic  telephone  equipment
business unit.  Prior to 1990, he was employed by AT&T for 28 years,  serving in
various  operational  and sales  management  capacities.  Mr. Novak is also Vice
General  Manager  and a Director  of ATC.  In March  1996 he was also  appointed
General Manager of FAMS. The approximate  allocation of Mr. Novak's time between
the Company, FAMS and ATC is 20%, 70% and 10%, respectively.


     Neil R.  Sullivan  was employed by the Company in October 1994 as Corporate
Controller  (until May 1996) and as General  Manager of the  Company's  domestic
telephone  equipment  business  unit,  and in December  1994 was also  appointed
Assistant  Secretary of the  Company.  From 1981 to 1994 he was employed by Zero
Corporation  ("Zero"),  a  manufacturer  of  cabinets,   cooling  equipment  and
containers for the electronics industry.  Mr. Sullivan was Controller of various
divisions of Zero from 1981 to 1991, and was Vice  President/General  Manager of
the Zero-East division from 1991 to 1994.

     John G.  Antonich  was employed by the Company as Director of Sales in July
1993. In February  1996, he was appointed  General  Manager of the Cobotyx voice
processing products division.  From January 1991 to April 1993 he was an Account
Executive with Quodata, a software manufacturer.  For two years prior thereto he
was a part owner of Accurate Data, a computer systems dealer.

EXECUTIVE COMPENSATION

     The  following  table  sets forth all  compensation  paid or accrued by the
Company for services  rendered during the three years ended December 31, 1995 to
the Chief Executive  Officer  ("CEO") and to each executive  officer whose total
annual compensation exceeded $100,000 in 1995 (the "Named Officers"):


                                       32
                                       

                           SUMMARY COMPENSATION TABLE


<TABLE>
<CAPTION>
                                                                               LONG-TERM
                                                                              COMPENSATION
                                                                          ---------------------
                                                ANNUAL COMPENSATION             AWARDS (2)

 NAME AND PRINCIPAL                  FISCAL      SALARY($)     BONUS                                  ALL OTHER
 POSITION                             YEAR         (1)          ($)            OPTIONS (#)          COMPENSATION
- ---------------------------------   ----------  ------------ -----------  ---------------------  -------------------
<S>                                 <C>        <C>          <C>          <C>                         <C>   

CEO:
George J. Taylor, Jr.                 1995        150,000      30,000           600,000                5,135(4)
                                      1994        114,723       8,595           250,000                3,077(5)
                                      1993        110,685           -                 -                2,556(6)
Named Officers:
Alexander E. Capo                     1995        182,055           -                 -                3,900(7)
                                      1994        123,481           -            50,000                    -
                                      1993        141,011           -                 -                    -

Robert G. LaVigne                     1995         84,000      16,800                 -                    -
                                      1994         83,635      16,154           275,000                    -
                                      1993         70,000           -                 -                    -

Peter S. Buswell (3)                  1995        113,539           -           300,000                7,294(8)
                                      1994        112,616           -                 -                    -
                                      1993              -           -           100,000                    -
</TABLE>
- ----------
(1)  Includes base salary and sales commissions if applicable.

(2)  The Company did not grant any restricted stock awards or stock appreciation
     rights  ("SARS") or make any long-term  incentive plan payments  during the
     fiscal years presented.

(3)  Mr.  Buswell  joined the Company in 1994,  and  resigned as an employee and
     Director of the Company on September  11, 1995.  During 1993,  Mr.  Buswell
     provided  marketing  and  technical  consulting  services to the Company in
     connection  with the start up of the  Company's  voice  processing  product
     lines,  for which he earned an aggregate of $52,375 in 1993.  In 1993,  Mr.
     Buswell received a non-qualified option grant to purchase 100,000 shares of
     common stock under the 1992 Stock Option Plan.

(4)  Consists of $3,478 of insurance premiums and $1,657 as a car allowance.

(5)  Consists of $2,386 of insurance premiums and $691 as a car allowance.

(6)  Consists solely of insurance premiums.

(7)  Consists solely of a car allowance.

(8)  Consists  solely of  accrued  vacation  and  sick  pay  benefits  paid upon
     termination.




OPTION/SAR GRANTS IN LAST FISCAL YEAR

     The following table sets forth information  concerning individual grants of
options to  purchase  shares of the  Company's  Common  Stock made to each Named
Officer during the year ended December 31, 1995:

<TABLE>
<CAPTION>
         
                                   NUMBER OF  
                                   SECURITIES         % OF TOTAL OPTIONS
                                   UNDERLYING         GRANTED TO
                                   OPTIONS            EMPLOYEES IN        EXERCISE OR BASE
     NAME                          GRANTED (#)        FISCAL YEAR         PRICE ($/SH) (1)    EXPIRATION DATE
     ----                          -----------        -----------         ----------------    ---------------
                                                         
<S>                                <C>                <C>                 <C>                 <C> <C>
George J. Taylor, Jr.              600,000            53%                 .52                 8/8/00
Peter S. Buswell                   300,000            27%                 .42                 5/19/05

</TABLE>
- -----------
(1)  The exercise price for Mr. Taylor represented 110% of the fair market value
     of the common stock on the grant date.  The exercise  price for Mr. Buswell
     represented the fair market value of the common stock on the grant date.



                                       33




AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
AND FISCAL YEAR-END OPTION/SAR VALUES

     The  following  table  provides  information  on the  number  and  value of
unexercised options held at December 31, 1995, by each Named Officer.

<TABLE>
<CAPTION>
                                                                   NO. OF SECURITIES UNDERLYING          VALUE OF UNEXERCISED
                                  SHARES                              UNEXERCISED OPTIONS AT            IN-THE-MONEY OPTIONS AT
                                  ACQUIRED ON     VALUE                  FY-END (#)                        FY-END ($)
           NAME                   EXERCISE (#)    REALIZED ($)      EXERCISABLE  UNEXERCISABLE         EXERCISABLE UNEXERCISABLE
           ----                   ------------    ------------      -----------  -------------         -------------------------

<S>                              <C>            <C>               <C>              <C>                               
George J. Taylor, Jr. ....        -               -                250,000          600,000                -               -
Alexander E. Capo ........        -               -                 50,000             -                   -               -
Robert G. LaVigne ........        -               -                290,000          160,000             11,025             -
Peter S. Buswell .........        -               -                 90,000          310,000                -               -

</TABLE>

LONG-TERM INCENTIVE PLANS - AWARDS IN LAST FISCAL YEAR:

None.

COMPENSATION OF DIRECTORS


     Non-employee directors receive $500 for each attended board meeting, plus a
non-qualified  option to purchase 10,000 shares of Common Stock upon election to
the Board. Directors are reimbursed for their expenses for each meeting attended
and, beginning June 14, 1996, each non-employee director will receive $1,000 for
each Board meeting attended and $250 for each Committee meeting attended.



EMPLOYMENT CONTRACTS AND TERMINATION OF EMPLOYMENT
AND CHANGE-IN-CONTROL ARRANGEMENTS

     Mr. George J. Taylor, Jr. has a three year employment  agreement,  expiring
November 28,  1997,  which  provides for an annual base salary of $150,000,  and
which may be revised  upward on an annual basis by the Board of  Directors.  The
agreement  also  provides  for (i) a bonus  of up to 50% of base  salary  if the
Company  attains its annual revenue and earnings  objectives set by the Board of
Directors beginning with fiscal year 1995, and (ii) an additional award equal to
7 1/2 % of earnings in excess of said  earnings  objective.  Mr. Taylor was also
granted an option to purchase  600,000 shares of the Company's Common Stock. The
agreement  also provides for severance  payments equal to two years' salary plus
incentives in the event the Company  terminates this agreement  without cause or
Mr. Taylor  terminates  the agreement with good reason,  and severance  payments
equal to one year's  salary plus  incentives  in the event the  agreement is not
renewed. The agreement also contains provisions regarding  confidentiality and a
non-compete  covenant which prohibits him from competing with the Company during
his employment and for up to two years  thereafter.  Mr.  Taylor's  compensation
agreements were  established by the  Compensation  Committee and approved by the
Board of Directors.

     Mr. Capo's  compensation  arrangements  for fiscal 1995 consisted of a base
salary of $30,000, a $3,900 car allowance and sales commissions of $152,055. Mr.
Capo's sales commissions were calculated based upon a pre-determined  percentage
of the gross profit on sales generated from his direct selling efforts.

     Commencing in May 1995,  Mr. Buswell  entered into a three year  employment
agreement consisting principally of (i) a base salary of $120,000 per year, (ii)
a bonus of 5% of the annual after-tax earnings of the Cobotyx division in excess
of  the   board-approved   operating   budget  for  that  business  unit,  (iii)
participation  in a bonus pool  established and administered by the Compensation
Committee of the Board of Directors,  up to a maximum of 50% of salary, and (iv)
an option to purchase up to 300,000  shares of Common Stock at an exercise price
equal to the fair market value of the Company's  Common Stock on the grant date.
Mr.  Buswell  resigned from the Company on September 11, 1995 and his employment
agreement was terminated.

     Mr. LaVigne does not have an employment  agreement with the Company. At the
discretion of the Compensation Committee, Mr. LaVigne is eligible to participate
in a bonus pool up to a maximum of 50% of salary.









                                     34






STOCK OPTION PLANS

     The Company's  1986 and 1987 Key  Employees and Key Personnel  Stock Option
Plans (the  "Earlier  Plans"),  which are virtually  identical,  provide for the
issuance,  pursuant to the exercise of stock options  granted  thereunder,  of a
maximum of 400,000  and 750,000  shares,  respectively,  of Common  Stock of the
Company. These plans may grant both Incentive and Non-qualified Stock Options to
officers and employees of the Company,  and Non-qualified  Stock Options only to
directors (who are not also employees), and consultants of the Company.

     The  Company's  1992 Stock  Option Plan (the "1992  Plan")  which,  in most
material respects,  is similar to the Earlier Plans, permits options to purchase
up to 3,500,000  shares of Common  Stock to be granted to  officers,  employees,
directors,  consultants  and  others  who  perform  beneficial  services  to the
Company.  The  Company  intends  the 1992 Plan to enable  the  Company  to issue
Incentive Stock Options (as defined in Section 422 of the Internal  Revenue Code
of 1986, as amended) to its officers,  key employees and directors (who are also
employees.)  These persons may,  however,  also be granted  Non-qualified  Stock
Options. All other persons will only be granted Non-qualified Stock Options.

     The purpose of the Earlier Plans and the 1992 Plan is to provide  incentive
to the Company's officers, key employees,  directors,  consultants and others to
continue to serve the Company, to continue their beneficial  relationship to the
Company, and to give them a greater interest, as stockholders, in the success of
the Company.

     The 1992 Plan is administered by a committee of two directors  appointed by
the Board of  Directors.  The persons  eligible to receive  options are such key
officers, employees,  directors and consultants of the Company and others as the
committee  shall  select,  provided  that  any  persons  who  own,  directly  or
indirectly,  more  than  10% of the  outstanding  stock of the  Company  may not
receive  options at an exercise price less than 110% of the fair market value of
the company's Common Stock as defined in the Plan.

     The committee  designates the persons to receive the options, the number of
shares to be optioned and the terms of the options,  including  the option price
and the duration of each option,  subject to certain limitations.  The committee
also  fixes  the time or times  when,  and the  extent  to  which,  an option is
exercisable,  provided that no option will be  exercisable  later than ten years
after the date of grant (or five  years in the case of a 10%  stockholder).  The
option is payable in cash. However, the committee may permit the option price to
be paid in shares of the Company's  Common Stock at the then current fair market
value, as defined in the 1992 Plan.


     As of June 30, 1996, and as adjusted for the Reverse Split, an aggregate of
181,850 and 3,224,217  options were  available for future grant  pursuant to the
Earlier Plans and the 1992 Plan,  respectively.  Following the implementation of
the  Reverse  Split,  the Company  currently  intends to issue an  aggregate  of
approximately 525,000 stock options to its employees and non-employee directors.


INDEMNIFICATION

     Section 145 of the Delaware General Corporation Law, as amended, authorizes
the Company to  indemnify  any  director  or officer  under  certain  prescribed
circumstances  and  subject to certain  limitations  against  certain  costs and
expenses,   including  attorneys'  fees  actually  and  reasonably  incurred  in
connection  with  any  action,  suit or  proceeding,  whether  civil,  criminal,
administrative  or  investigative,  to which such person is a party by reason of
being a director or officer of the Company if it is determined  that such person
acted in accordance  with the  applicable  standard of conduct set forth in such
statutory  provisions.  Article 9 of the Company's  Certificate of Incorporation
contains  provisions  relating to the indemnification of directors and officers,
to the full extent permitted by Delaware law.

     The Company may also purchase and maintain insurance for the benefit of any
director  or  officer  which may cover  claims for which the  Company  could not
indemnify such person.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933,  as amended  (the  "Securities  Act") may be  permitted  to  directors,
officers and  controlling  persons of the Small Business  Issuer pursuant to the
foregoing provisions,  or otherwise,  the Small Business Issuer has been advised
that  in  the  opinion  of  the   Securities   and  Exchange   Commission   such
indemnification  is against public policy as expressed in the Securities Act and
is, therefore unenforceable.

                                       35


                             PRINCIPAL STOCKHOLDERS


     The  following  table  sets  forth  information  regarding  the  beneficial
ownership of the Company's  Common Stock,  $.001 par value per share, as of June
30, 1996 (without  adjusting for the Reverse Split), by (i) each person known by
the  Company  to own  beneficially  more  than  five  percent  of the  Company's
outstanding  shares of Common Stock, (ii) all directors of the Company and (iii)
all directors and executive  officers of the Company as a group.  In addition to
being a beneficial owner of more than five percent of the Company's  outstanding
shares of Common Stock, Mr. George J. Taylor, Jr. is a director of the Company.


<TABLE>
<CAPTION>
                                                                                             PERCENT OF
                                                             NUMBER OF SHARES                OUTSTANDING
NAME AND ADDRESS OF BENEFICIAL OWNER(1)                      BENEFICIALLY OWNED              COMMON STOCK
- ---------------------------------------                      ------------------              ------------

<S>                                                          <C>                               <C>

FIVE PERCENT STOCKHOLDERS:
George J. Taylor, Jr. ............                             2,788,011(2)                     12.9%
Saudi American Bank...............                             1,300,000                         6.1%
P.O. Box 833
Riyadh, Saudi Arabia
Martin H. Meyerson and                                         
M.H. Meyerson & Co., Inc.
80 Montgomery Street
Jersey City, New Jersey...........                             1,172,105(3)                      5.5%

OTHER DIRECTORS:
Robert G. LaVigne.................                               385,000(4)                      1.8%
Harold L. Hansen..................                                65,000(5)                       *
Hugh M. Taylor....................                               102,370(6)                       *
Joseph J. Kelley..................                                10,000(5)                       *

OTHER NAMED EXECUTIVE OFFICERS:
Alexander E. Capo.................                                62,800(7)                       *
ALL DIRECTORS AND EXECUTIVE OFFICERS 
AS A GROUP (9 PERSONS)..................                       3,848,181(8)                     17.2%


</TABLE>
                                                 
- ---------------
* Less than 1%.

(1)  The address of each of the Company's  directors  and executive  officers is
     c/o the Company,  81 Church  Street,  East  Hartford,  CT 06108.  Except as
     otherwise  indicated,  the Company  believes each person named in the table
     has  sole  voting  and   investment   power  with  respect  to  all  shares
     beneficially owned by him. Information with respect to beneficial ownership
     is based upon information furnished by such stockholder.


(2)  Includes  450,000  shares  issuable upon exercise of currently  exercisable
     stock options and 1,000 shares  issuable  upon  exercise of warrants.  Also
     includes  180,000  shares held by his  children,  and an  aggregate  of 200
     shares, for which Mr. Taylor is sole custodian, held for the benefit of his
     children under the Uniform Gift to Minors Act.


(3)  Reported on Schedule 13G as of December 31, 1995. Mr. Meyerson owns 305,000
     shares directly.  Additionally,  Mr. Meyerson,  as a controlling  person of
     M.H. Meyerson & Co., Inc. ("MHMC"), a broker-dealer which makes a market in
     the  securities  of the Company,  may be deemed to exercise sole voting and
     dispositive  power with respect to the shares held by MHMC.  As of December
     31, 1995, MHMC held 867,105 share equivalents  consisting of 281,879 shares
     of Common Stock plus 75,500  warrants to purchase  75,500  shares of Common
     Stock,  plus 254,863  underwriters  options to


                                       36


     purchase  254,863 units,  each unit consisting of one share of Common Stock
     plus one warrant to purchase one share of Common Stock.  The foregoing does
     not include 771,800 shares of Common Stock plus 46,000 warrants to purchase
     46,000 shares of Common Stock owned by other persons  associated  with MHMC
     and family members of such associated persons.

(4)  Includes  330,000  shares  issuable upon exercise of currently  exercisable
     stock options.

(5)  Consists of shares  issuable upon exercise of currently  exercisable  stock
     options.

(6)  Includes  73,500 shares  issuable  upon  exercise of currently  exercisable
     stock options and 15,000 shares held by his children.

(7)  Includes  50,000 shares  issuable  upon  exercise of currently  exercisable
     stock options, and 2,900 shares issuable upon exercise of warrants.

(8)  Includes  1,158,500 shares issuable upon exercise of currently  exercisable
     stock options and 3,900 shares issuable upon exercise of warrants.

     Pursuant to individual  agreements with the Underwriter,  all of the shares
and share  equivalents  listed  above  except  those  held by MHMC and The Saudi
American Bank, are restricted from transfer for thirteen months from the date of
this Prospectus without the prior consent of the Underwriter.


                                       37
  


                            DESCRIPTION OF SECURITIES

UNITS

     Each Unit  consists of one share of Common  Stock,  one Class A Warrant and
one  Class B  Warrant.  The  shares of Common  Stock  and the  Warrants  will be
separately tradeable following the Underwriter's decision to separate the Units.

COMMON STOCK
   
     The Company has  30,000,000  authorized  shares of Common Stock,  $.001 par
value per share.  As of March 31, 1996,  21,238,676  shares of Common Stock were
outstanding  (2,123,868  after  adjusting  for the  Reverse  Split,  but without
adjusting for rounding  fractional  shares).  The Company obtained approval from
its  stockholders,  at the Annual Meeting of Stockholders held on June 13, 1996,
to amend the Company's Certificate of Incorporation to implement a reverse stock
split of the Company's outstanding securities.
    
     Each share of Common Stock entitles the holder thereof to one vote,  either
in person  or by  proxy,  at  meetings  of  stockholders.  The  holders  are not
permitted to vote their shares  cumulatively.  Accordingly,  the holders of more
than fifty  percent (50%) of the issued and  outstanding  shares of Common Stock
can elect all of the Directors of the Company.

     All shares of Common Stock are entitled to participate ratably in dividends
when and as  declared  by the  Company's  Board of  Directors  out of the  funds
legally available therefor.  Any such dividends may be paid in cash, property or
additional  shares of Common Stock. The Company has not paid any dividends since
its  inception  and presently  anticipates  that all  earnings,  if any, will be
retained for development of the Company's  business and that no dividends on the
shares of Common Stock will be declared in the  foreseeable  future.  Any future
dividends will be subject to the discretion of the Company's  Board of Directors
and will depend upon,  among other things,  future  earnings,  the operating and
financial condition of the Company, its capital  requirements,  general business
conditions  and other  pertinent  facts.  Moreover,  pursuant  to the terms of a
Commercial  Revolving  Loan and Security  Agreement  entered into with ABCC, the
Company is prohibited from declaring or paying any dividends or making any other
distribution  on any shares of capital  stock  without the prior  consent of the
bank. Therefore there can be no assurance that any dividends on the Common Stock
will be paid in the future.

     Holders of Common Stock have no  preemptive or other  subscription  rights,
conversion  rights,  redemption or sinking fund provisions.  In the event of the
dissolution,  whether  voluntary or involuntary,  of the Company,  each share of
Common  Stock  is  entitled  to  share  ratably  in  any  assets  available  for
distribution  to holders of the equity of the Company after payment of creditors
and the  holders  for  shares of any class or series  of  preferred  stock  then
outstanding to the extent the then existing terms of the  outstanding  preferred
stock as set forth in the  Company's  Certificate  of  Incorporation  grant them
priority over holders of Common Stock.  All  outstanding  shares of Common Stock
are, and the shares of Common Stock  included in the Units,  when issued against
payment therefor,  and the shares of Common Stock underlying the Warrants,  when
issued in accordance with the terms of the Warrants, will be, validly authorized
and issued, fully paid and non-assessable.

TRANSFER AGENT

     The Company has engaged Oxford Transfer & Registrar  ("Oxford"),  1130 S.W.
Morrison,  Suite 250,  Portland,  Oregon 97205, to act as transfer agent for the
Company's Common Stock.

WARRANTS


     The  Warrants  offered  hereby  will be issued in  registered  form under a
Warrant  Agreement (the "Warrant  Agreement")  between the Company and Oxford as
Warrant Agent (the "Warrant Agent").  The following summary of the provisions of
the Warrants is qualified by reference to the Warrant Agreement, a copy of which
is filed as an exhibit to the registration statement of which this Prospectus is
a part.



                                       38


   
     Each Warrant will be separately  transferable once the Underwriter  decides
to separate the Units and will entitle the registered holder thereof to purchase
one share of Common  Stock at $5.28 per share for the Class A Warrants and $6.09
per share for the Class B Warrants  (subject to adjustment  as described  below)
for a period of five years commencing on the date of this  Prospectus.  A holder
of  Warrants  may  exercise  such  Warrants  by  surrendering   the  certificate
evidencing  such  Warrants  to the  Warrant  Agent,  together  with  the form of
election to purchase on the reverse side of such  certificate  attached  thereto
properly  completed  and executed and the payment of the exercise  price and any
transfer  tax.  If  less  than  all  of  the  Warrants  evidenced  by a  Warrant
certificate are exercised,  a new  certificate  will be issued for the remaining
number of Warrants.
    

     For a holder of a Warrant to exercise the Warrants, there must be a current
registration  statement on file with the United States  Securities  and Exchange
Commission  and  various  state  securities  commissions.  The  Company  will be
required to file  post-effective  amendments to the Registration  Statement when
events  require  such  amendments  and to take  appropriate  action  under state
securities  laws.  While it is the  Company's  intention to file  post-effective
amendments when necessary and to take appropriate  action under state securities
laws,  there  is no  assurance  that  the  Registration  Statement  will be kept
effective or that such  appropriate  action under state  securities laws will be
effected. If the Registration  Statement is not kept current for any reason, the
Warrants will not be exercisable, and holders thereof may be deprived of value.


     The Company has  authorized and reserved for issuance a number of shares of
Common  Stock  sufficient  to provide  for the  exercise of the  Warrants.  When
issued, each share of Common Stock will be fully paid and nonassessable. Warrant
holders will not have any voting or other rights as  shareholders of the Company
unless and until Warrants are exercised and shares issued pursuant thereto.  The
exercise  price and the  number of shares  of  Common  Stock  issuable  upon the
exercise  of each  Warrant  are  subject to  adjustment  in the event of a stock
split, stock dividend, recapitalization,  merger, consolidation or certain other
events.  While not always predictable in advance,  the standard adjustment would
revise both the exercise  price and the number of securities to be received upon
exercise so as to place the holder in a status quo  following  the  transaction.
For example,  in a 1:10  reverse  split,  the exercise  price would be increased
tenfold and the number of securities  to be received upon exercise  would be the
pre-transaction amount divided by ten.

   
     At any time after 13 months from the date of this Prospectus, any or all of
the Warrants may be redeemed by the Company at a price of $.10 per Warrant, upon
the giving of 30  days' written  notice,  provided that the closing price of the
Common Stock equals or exceeds  $6.09 for the Class A Warrants and $6.90 for the
Class B Warrants  for a period of 20  consecutive  trading days ending five days
prior to the  notice of  redemption.  The right to  purchase  the  Common  Stock
represented by the Warrants  noticed for redemption will be forfeited unless the
Warrants are exercised  prior to the date specified in the notice of redemption.
While the Company may legally be permitted to give notice to redeem the Warrants
at a time when a current prospectus is not available thereby leaving the Warrant
holders no opportunity  to exercise  their  Warrants  prior to  redemption,  the
Company does not intend to redeem the Warrants  unless a current  prospectus  is
available at the time of redemption.
    

SHARES AVAILABLE FOR FUTURE SALE

   
     Upon  completion of this offering  (which will occur after  consummation of
the Reverse  Split),  the Company  will have  3,123,868  shares of Common  Stock
outstanding, assuming no other transactions involving the Common Stock. Assuming
conversion of the Warrants offered hereby, 5,123,868 shares of Common Stock will
be  outstanding.  Of these shares,  the 2,000,000  shares of Common Stock issued
upon  conversion  of the Warrants  sold in this  offering and  2,945,687  shares
currently  outstanding will be freely tradeable  without  restriction or further
registration  under the Securities  Act,  except for any shares  purchased by an
"affiliate" of the Company (in general, a person who has a control  relationship
with the Company)  which will be subject to the  limitations of Rule 144 adopted
under the  Securities  Act.  The  remaining  178,181  shares of Common Stock are
"restricted  securities,"  as that term is defined  under  Rule 144  promulgated
under the Securities Act.
    


                                       39


     In  general,  under  Rule  144  as  currently  in  effect,  subject  to the
satisfaction of certain other  conditions,  a person,  including an affiliate of
the Company (or persons  whose  shares are  aggregated  with an affiliate of the
Company), who has owned restricted shares beneficially for at least two years is
entitled to sell,  within any three-month  period,  a number of shares that does
not exceed the greater of 1% of the total  number of  outstanding  shares of the
same class   (approximately  51,239  shares if all Warrants  offered  herein are
exercised and no other shares of Common Stock are issued) or the average  weekly
trading volume of the Company's  Common Stock on all exchanges  and/or  reported
through the automated  quotation system of a registered  securities  association
during the four calendar weeks preceding the date on which notice of the sale is
filed with the  Commission.  Sales  under  Rule 144 are also  subject to certain
manner of sale provisions,  notice  requirements and the availability of current
public  information about the Company. A person who has not been an affiliate of
the Company for at least the three months immediately preceding the sale and who
has  beneficially  owned  shares of Common  Stock  for at least  three  years is
entitled  to sell  such  shares  under  Rule 144  without  regard  to any of the
limitations  described  above.


     All officers and directors of the Company have agreed with the  Underwriter
that for  thirteen  months from the date of this  Prospectus  they will not sell
publicly any shares of Common Stock without the  Underwriter's  prior  approval.
Also, except in connection with acquisitions or pursuant to warrants and options
outstanding  immediately prior to the Closing of this Offering, the Company will
not,  without  the  Underwriter's  prior  written  consent,  which  will  not be
unreasonably withheld, sell or offer to sell, either publicly or privately,  any
shares of Common Stock, other equity, debt or converible securities for thirteen
(13) months after the Closing of this  Offering with the exception of employees'
options and outside directors' options.


                                       40


                                  UNDERWRITING


RIGHTS OFFERING
   
     Promptly  after  the  date  hereof,  the  Company  will  distribute  to its
stockholders  of  record on  August  12,  1996  (the  "Record  Date"),  a notice
informing them that over the next thirty (30) days they have the  opportunity to
participate,  on a pro rata basis, in an offering of the Units. Each stockholder
will have the  "right" to purchase  the number of Units equal to the  percentage
his  stockholdings  on the  Record  Date  bears to the  total  number  of shares
outstanding on the Record Date,  after  accounting  for the Reverse  Split.  For
example,  based upon 2,123,868 shares  outstanding,  a stockholder  owning 1,000
shares  (equivalent  to .047%)  would  have the  right to  purchase  470  Units.
Computations  resulting in fractional Units will be rounded to the nearest whole
Unit.  The notice  will also  provide an  opportunity  for the  stockholders  to
indicate if they have any interest in purchasing  additional  Units. The Company
with the  consent  of the  Underwriter,  reserves  the right to offer  Units not
purchased by stockholders to these other  stockholders  who indicate an interest
in exercising additional "rights."
    

STANDBY UNDERWRITING


     The  Underwriter  is committed to purchase all of the Units offered  hereby
that  are not  sold  in the  Rights  Offering,  if any of  such  securities  are
purchased.  The  Underwriting  Agreement  provides that the  obligations  of the
Underwriter are subject to conditions precedent specified therein.

     The Company has been advised by the Underwriter that it proposes  initially
to offer the Units to the public at the public  offering  price set forth on the
cover page of this Prospectus and may allow certain  dealers  concessions of not
in excess of $____ per Unit. Such dealers may reallow a concession not in excess
of $____ per Unit to other dealers.  After the commencement of the offering, the
public  offering  price,  concession  and  reallowance  may  be  changed  by the
Underwriter.  The  Underwriter  has informed the Company that it does not expect
sales to discretionary accounts to exceed five percent of the securities offered
by the Company hereby.

   
     The  Company  has  agreed to  indemnify  the  Underwriter  against  certain
liabilities,  including  liabilities  under the Securities  Act. The Company has
also  agreed  to  pay  to  the  Underwriter  (i)  an  expense   allowance  on  a
non-accountable  basis equal to two and  one-half  (2.5%) of the gross  proceeds
derived from the sale of the Units underwritten,  of which $25,000 has been paid
to date, (ii) a 5% Warrant  solicitation fee for all Warrants exercised after 12
months from the date of this Prospectus, (iii) $108,000 at Closing as an advance
payment for a 36 month  consulting  fee, and (iv) an option to purchase,  during
the forty five day period  following  the date  hereof,  up to 150,000  Units to
satisfy  overallotments.  In addition the Underwriter will receive a structuring
fee from the Company  which is on a sliding  scale basis.  This fee is dependent
upon the dollar amount of shares sold by the company during the rights  offering
and as  so graduated  would result in a structuring  fee to the  Underwriter  of
$130,000 if gross proceeds to the Company amounted to $2,500,000 or higher and a
$55,000  fee if gross  proceeds  to the  Company  are  $1,000,000  or less.  The
Underwriter  acting on a firm  commitment  standby basis is required to purchase
any securities not purchased by those holders of rights in this rights offering.
The table below reflects the graduated structuring fee:

             GROSS PROCEEDS                 STRUCTURING  FEE
          FROM RIGHTS OFFERING               TO UNDERWRITER
          --------------------              ----------------
               $2,500,000                       $130,000
               $2,000,000                       $110,000
               $1,500,000                       $ 85,000
               $1,000,000 or less               $ 55,000
    

     The  Company's  officers  and  directors  have  agreed not to,  directly or
indirectly,  offer,  offer to sell,  contract to sell, sell,  transfer,  assign,
encumber,  grant an  option to  purchase,  pledge or  otherwise  dispose  of any
beneficial  interest in such securities for a period of 13 months  following the
date of this Prospectus  without the prior written  consent of the  Underwriter.
Also, except in connection with acquisitions or pursuant to warrants and options
outstanding  immediately prior to the Closing of this Offering, the Company will
not,  without  the  Underwriter's  prior  written  consent,  which  will  not be
unreasonably withheld, sell or offer to sell, either publicly or privately,  any
shares of  Common  Stock,  other  equity,  debt or  convertible  securities  for
thirteen  (13) months after the Closing of this  Offering  with the exception of
employees' options and outside director's options.

                                       41

   
     In  connection  with this  offering,  the Company has agreed to sell to the
Underwriter, for nominal consideration,  warrants (the "Underwriter's Warrants")
to purchase from the Company an amount of Units equal to no more than 10% of the
Units  underwritten  including  the 2,000  options  issued to Mr.  Dorfman.  The
Underwriter's  Warrants are initially  exercisable  at a price of $6.70 per Unit
for a period of four years  commencing  one year from the effective date of this
Prospectus and are restricted from sale,  transfer,  assignment or hypothecation
for a period of twelve  months from the date  hereof,  except to officers of the
Underwriter.  The Units issuable upon exercise of the Underwriter's Warrants are
identical to those offered  hereby except that the exercise price of the Class A
and Class B warrants shall be $8.71 and $10.05  respectively.  The Underwriter's
Warrants grant to the holders  thereof  certain rights of  registration  for the
securities issuable upon exercise of the Underwriter's Warrants.
    

     The Company has agreed to pay the  Representative a 5% solicitation fee for
the  exercising  of the  Warrants,  commencing  and  applicable  only to warrant
exercises  made after one year from the effective  date of the present  Offering
subject to NASD rules.  The Company has agreed not to solicit Warrant  exercises
other than  through the  Representative,  unless the  Representative  refuses or
fails to make such  solicitation.  Upon exercise of the Warrants after the first
anniversary  of the effective date of this  Prospectus,  the Company will pay to
the  Representative  a  solicitation  fee equal to 5% of the aggregate  exercise
price  for  warrant   exercises   solicited   by  the   Representative   or  its
representatives and agents,  subject to the relevant NASD rules and regulations.
Such Warrant  solicitation  fee will be paid to the  Representative  if: (i) the
market  price of the Common  Stock on the date the Warrant is exercised is equal
to or greater than the exercise price of the Warrant;  (ii) the exercise of this
Warrant was  solicited  by an NASD member  firm;  (iii) prior  specific  written
approval for exercise is received  from the customer if the Warrant is held in a
discretionary  account; (iv) disclosure of this compensation  management is made
prior to or upon the exercise of the Warrant;  (v)  solicitation of the exercise
is not in violation of Rule 10b-6 of the Exchange Act; and (vi)  solicitation of
the exercise is in compliance with NASD Notice to Members 81-38.

     Rule 10b-6 may prohibit the Underwriters from engaging in any market making
activities  with  regard to the  Company's  securities  for the period from nine
business days (or such other applicable  period as Rule 10b-6 may provide) prior
to any solicitation by the  Representative of the exercise of Warrants until the
later of the  termination of such  solicitation  activity or the termination (by
waiver or otherwise) of any right that the  Representative may have to receive a
fee for the exercise of Warrants following such  solicitation.  As a result, the
Underwriters  may be unable to  provide a market  for the  Company's  securities
during certain periods while the Warrants are exercisable.
   
     Robert S. Dorfman Company received 20,000 unregistered warrants to purchase
a like number of shares of Common  Stock at an exercise  price of $.01 per share
(equivalent  to 2,000 shares at $.10  following the Reverse  Split) as a finders
fee in connection  with this  Offering.  On July 19, 1996,  these  warrants were
cancelled and 20,000 stock  options  (equivalent  to 2,000 shares  following the
Reverse Split) were issued to Mr. Dorfman in their place.  Mr.  Dorfman's option
is  non-exercisable  for one year from the  effective  date of the  offering and
restricted from sale,  transfer,  pledge and hypothication for the same one year
period and is exercisable at 165% of the public offering price. In addition, Mr.
Dorfman will receive a $20,000 payment from the Underwriter's compensation.
    

     The public offering price for the Units has been determined by negotiations
between the Company and the Underwriter  and is not  necessarily  related to the
Company's asset value,  net worth or other  established  criteria of value.  The
factors  considered  in such  negotiations,  in  addition to  prevailing  market
conditions,  included the history of and prospects for the industry in which the
Company competes,  an assessment of the Company's  management,  the prospects of
the Company,  its capital  structure  and certain  other  factors as were deemed
relevant.

     The  foregoing  is a  summary  of the  principal  terms  of the  agreements
described above and does not purport to be complete. Reference is made to a copy
of each  such  agreement  which  is  filed  as an  exhibit  to the  Registration
Statement. See "Additional Information."

                                  LEGAL MATTERS

     The  validity of the  issuance of the Units  offered  hereby will be passed
upon for the Company by the law firm of Heller, Horowitz & Feit, P.C., New York,
New York.  Certain  legal  matters  for the  Underwriter  have been  reviewed by
William M. Prifti,  Esq.,  Lynnfield,  Massachusetts,  in  connection  with this
Offering.
                                       42



                                     EXPERTS                                    
                                                                                
     The  financial  statements as of December 31, 1994 and 1995 and for each of
the two years in the period ended December 31, 1995 included in this  Prospectus
and  elsewhere  in the  registration  statement  have been audited by Deloitte &
Touche,  LLP,  independent  auditors,  as stated in their  report  with  respect
thereto,  and have been so included  herein in reliance  upon the report of such
firm  given  upon  their  authority  as  experts  in  accounting  and  auditing.
                                                          


                             ADDITIONAL INFORMATION

     The  Company  has filed  with the  Securities  and  Exchange  Commission  a
Registration Statement on Form SB-2 (the "Registration Statement") under the Act
with  respect  to  the  Units.  This  Prospectus  does  not  contain  all of the
information  set  forth  in the  Registration  Statement  and the  exhibits  and
schedules filed therewith.  For further  information with respect to the Company
or the Units, reference is hereby made to such Registration Statement and to the
exhibits and schedules filed therewith.  Statements contained in this Prospectus
regarding  the  contents of any contract or other  document are not  necessarily
complete, and in each instance reference is made to the copy of such contract or
document filed as an exhibit to the Registration Statement,  each such statement
being qualified in all respects by such reference.  The Registration  Statement,
including the exhibits and schedules thereto, may be inspected without charge at
the principal office of the Commission, 450 Fifth Street, N.W., Washington, D.C.
20549,  and copies of all or any part  thereof may be obtained  from such office
upon payment of the prescribed fees.


                                       43



                         FARMSTEAD TELEPHONE GROUP, INC.

                          INDEX TO FINANCIAL STATEMENTS

                                                                            Page
                                                                            ----


Report of Deloitte & Touche LLP.............................................F-2

Balance Sheets -- December 31, 1995 and 1994................................F-3

Statements of Operations
Years Ended December 31, 1995 and 1994 .....................................F-4

Statements of Changes in Stockholders' Equity
Two Years Ended December 31, 1995...........................................F-5

Statements of Cash Flows
Years Ended December 31, 1995 and 1994 .....................................F-6

Notes to Financial Statements...............................................F-7

Consolidated Balance Sheets -- March 31, 1996 (Unaudited)
and December 31, 1995.......................................................F-15

Consolidated Statements of Operations (Unaudited)
Three Months Ended March 31, 1996 and 1995..................................F-16

Consolidated Statements of Cash Flows (Unaudited)
Three Months Ended March 31, 1996 and 1995..................................F-17

Notes to Consolidated Financial Statements (Unaudited)......................F-18



                                      F-1




                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Stockholders of
Farmstead Telephone Group, Inc.

     We have audited the  accompanying  balance  sheets of  Farmstead  Telephone
Group,  Inc. as of December  31, 1995 and 1994,  and the related  statements  of
operations,  changes in  stockholders'  equity and cash flows for the years then
ended.  These  financial  statements  are the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our 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 opinions.

     In our opinion,  such financial  statements present fairly, in all material
respects,  the  financial  position of  Farmstead  Telephone  Group,  Inc. as of
December 31, 1995 and 1994, and the results of its operations and its cash flows
for the years  then  ended in  conformity  with  generally  accepted  accounting
principles.

                                      /s/ Deloitte & Touche LLP

East Hartford, Connecticut
March 8, 1996


                                       F-2
                



                         FARMSTEAD TELEPHONE GROUP, INC.

                                 BALANCE SHEETS
                           DECEMBER 31, 1995 AND 1994
                    (IN THOUSANDS, EXCEPT NUMBER OF SHARES)

<TABLE>
<CAPTION>
                                                                                               1995              1994
                                                                                               ----              ----

                                     ASSETS
<S>                                                                                         <C>              <C>      
Current assets:
    Cash and cash equivalents (Note 2)                                                      $     622        $     904
    Accounts receivable, less allowance for doubtful
        accounts of $121 in 1995 and $87 in 1994                                                2,691            2,242
    Inventories                                                                                 1,946            1,696
    Other current assets                                                                          139              211
                                                                                              --------         --------
         Total current assets                                                                   5,398            5,053
Property and equipment, net of accumulated depreciation and
    amortization of $326 in 1995 and $187 in 1994  (Note 3)                                       256              266

Investment in unconsolidated subsidiary  (Note 8)                                                 201                -

Other assets                                                                                       54              105
                                                                                              --------         --------
         Total assets                                                                       $   5,909        $   5,424
                                                                                              ========         ========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
    Bank Borrowings  (Note 4)                                                               $   1,452        $     578
    Accounts payable                                                                            1,053            1,406
    Accrued expenses and other current liabilities                                                398              296
                                                                                              --------         --------
         Total current liabilities                                                              2,903            2,280
Other liabilities                                                                                   -               10
                                                                                              --------         --------
         Total liabilities                                                                      2,903            2,290
Commitments and contingencies  (Note 9)
Stockholders' equity:
    Preferred stock, $0.001 par value; 2,000,000 shares authorized;
        zero shares issued and outstanding                                                          -                -
    Common stock, $0.001 par value; 30,000,000 shares authorized;
        21,238,676 and 20,398,947 shares issued and outstanding in 1995
        and 1994, respectively                                                                     21               20
    Additional paid-in capital                                                                  8,431            8,045
    Stock subscriptions receivable (Note 7)                                                         -              (38)
    Accumulated deficit                                                                        (5,446)          (4,893)
                                                                                              --------         --------
         Total stockholders' equity                                                             3,006            3,134
                                                                                              --------         --------
         Total liabilities and stockholders' equity                                         $   5,909        $   5,424
                                                                                              ========         ========
</TABLE>

                 See accompanying notes to financial statements.



                                      F-3



                         FARMSTEAD TELEPHONE GROUP, INC.

                            STATEMENTS OF OPERATIONS
                     YEARS ENDED DECEMBER 31, 1995 AND 1994
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                                                1995              1994
                                                                                                ----              ----
<S>                                                                                        <C>               <C>
Sales and service revenues                                                                 $   15,317        $   11,787
                                                                                             ---------         ---------
Costs and expenses:
   Cost of goods and services sold                                                             10,645             8,230
   Selling, general and administrative expenses                                                 4,835             3,183
   Research and development expenses                                                               99               217
   Interest expense                                                                                99                40
   Equity in unconsolidated subsidiary  (Note 8)                                                  197                 -
   Other income                                                                                   (14)              (58)
                                                                                             ---------         ---------
      Total costs and expenses                                                                 15,861            11,612
                                                                                             ---------         ---------
Income (loss) before income taxes                                                                (544)              175
Provision for income taxes                                                                          9                 3
                                                                                             ---------         ---------
Net income (loss)                                                                          $     (553)       $      172
                                                                                             =========         =========

Net income (loss) per share                                                                $     (.03)       $      .01
                                                                                             =========         =========
Weighted average common and common equivalent shares                                           20,842            21,608
                                                                                             =========         =========
</TABLE>

                 See accompanying notes to financial statements.



                                      F-4



                         FARMSTEAD TELEPHONE GROUP, INC.

                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                     YEARS ENDED DECEMBER 31, 1995 AND 1994
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                     
                                               COMMON STOCK            ADDITIONAL      STOCK SUB-          ACCUM-  
                                          -----------------------       PAID-IN        SCRIPTIONS          ULATED  
                                            SHARES        AMOUNT        CAPITAL        RECEIVABLE          DEFICIT         TOTAL
                                          ---------     ---------    ------------     ------------       ----------      ----------
<S>                                        <C>       <C>          <C>              <C>                <C>             <C>        
Balance at December 31, 1993                19,251    $       19   $       7,625    $           -      $    (5,065)    $     2,579
Stock options exercised                         29             -               7                -                -               7
Warrants exercised                             119             -              59                -                -              59
Private placements of stock                  1,000             1             354              (38)               -             317
Net income                                       -             -               -                -              172             172
                                          ---------     ---------    ------------     ------------       ----------      ----------
Balance at December 31, 1994                20,399            20           8,045              (38)          (4,893)          3,134
Warrants exercised                             840             1             419                -                -             420
Private placements of stock                      -             -             (33)              38                -               5
Net loss                                         -             -               -                -             (553)           (553)
                                          ---------     ---------    ------------     ------------       ----------      ----------
Balance at December 31, 1995                21,239    $       21   $       8,431    $           -      $    (5,446)    $     3,006
                                          =========     =========    ============     ============       ==========      ==========

</TABLE>
                                    

                 See accompanying notes to financial statements.


                                     F-5




                         FARMSTEAD TELEPHONE GROUP, INC.

                            STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 1995 AND 1994
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>

                                                                                           1995          1994
                                                                                           ----          ----
<S>                                                                                   <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)                                                                   $   (553)     $    172
   Adjustments to reconcile net income (loss) to net cash flows
      used in operating activities:
         Depreciation and amortization                                                      158           114
         Gross profit deferred on sales to unconsolidated subsidiary                        171             -
         Equity in undistributed loss of unconsolidated subsidiary                           20             -
         Changes in operating assets and liabilities, net of effects
            from assets purchased from CCI in 1994:
            Increase in accounts receivable                                                (449)       (1,420)
            Increase in inventories                                                        (250)          (80)
            Decrease in other assets                                                         16           140
            Increase (decrease) in accounts payable, accrued expenses 
               and other current liabilities                                               (235)          955
                                                                                        --------      --------
        Net cash used in operating activities                                            (1,122)         (119)
                                                                                        --------      --------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                                                     (108)         (194)
   (Increase) decrease in short-term investments                                             75           (75)
   Investment in unconsolidated subsidiary (Note  8)                                       (399)            -
                                                                                        --------      --------
         Net cash used in investing activities                                             (432)         (269)
                                                                                        --------      --------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Payment of asset purchase obligation (Note 5)                                              -          (375)
   Proceeds from short-term and long-term borrowings                                        874             -
   Repayments of short-term and long-term borrowings and
      capital lease obligation                                                              (27)         (189)
   Proceeds from exercise of stock options and warrants, net                                420            66
   Proceeds from sales of common stock, net                                                   5           317
                                                                                        --------      --------
         Net cash provided by (used in) financing activities                              1,272          (181)
                                                                                        --------      --------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                                  (282)         (569)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                            904         1,473
                                                                                        --------      --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                             $    622      $    904
                                                                                        ========      ========

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING AND INVESTING ACTIVITIES:
   Sale of common stock for subscription receivable                                    $      -      $     38
   Allocation of asset purchase obligation to assets acquired:
      Inventories                                                                             -           350
      Fixed assets                                                                            -            25
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: 
   Cash paid during the year for:
      Interest                                                                              102            36
      Income taxes                                                                            4             3


</TABLE>
                 See accompanying notes to financial statements.

                                      F-6


                         FARMSTEAD TELEPHONE GROUP, INC.
                          NOTES TO FINANCIAL STATEMENTS


NOTE 1.  BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Business Operations
      Farmstead Telephone Group, Inc. (the "Company") is engaged in the Customer
Premise   Equipment   ("CPE")  segment  of  the   telecommunications   industry,
principally  as a secondary  market  reseller of used  and/or  refurbished  AT&T
business  telephone  parts and  systems,  and as a  designer,  manufacturer  and
supplier  of  proprietary  voice (or "call")  processing  systems  that  provide
automated call handling,  voice and fax messaging,  interactive  voice response,
automated call distribution and message notification functionality.  The Company
also provides equipment repair and refurbishing, inventory management, and other
related  value-added  services.  The Company  sells its products and services to
corporate  end  users,  and to other  dealers  and  distributors.  CPE refers to
equipment which resides at the customer's premises.

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

Investment In Unconsolidated Subsidiary
      Investment in an  unconsolidated  50% owned subsidiary is accounted for by
the equity method.  Under the equity method, the original investment is recorded
at cost and  subsequently  increased or decreased by the Company's  share of the
subsidiary's   undistributed   earnings  or  losses,  less  distributions.   The
investment is also reduced by the amount of any deferred  gross profits on sales
to the  subsidiary  until  such  time as the  related  goods  are  resold by the
subsidiary.

Revenue
      Product sales revenues are recognized  upon shipment.  Revenues from other
provided services are recognized as the service is provided.

Cash and Cash Equivalents
      The Company  considers all highly  liquid  investments  purchased  with an
initial maturity of three months or less to be cash equivalents.

Inventories
      Inventories are stated at the lower of cost or market.  Cost is determined
on an average basis, which approximates the first-in, first-out method.

Property and Equipment
      Property and equipment are stated at cost.  Depreciation is computed using
the  straight-line  method over the estimated useful lives of the related assets
which range from three to five years.  Maintenance,  repairs and minor  renewals
are charged to operations as incurred.

Income Taxes
      The  Company  provides  for  income  taxes  under the asset and  liability
method,  under which deferred tax assets and  liabilities are recognized for the
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective
                                      F-7

                         FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 1. BUSINESS  OPERATIONS AND SUMMARY OF SIGNIFICANT  ACCOUNTING  POLICIES --
(CONTINUED)

tax bases.  Deferred tax assets and  liabilities  are measured using enacted tax
rates expected to apply to taxable income in the years in which those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date.

                                     
Net Income (Loss) Per Share
      Net income  (loss) per share is based on the  weighted  average  number of
shares outstanding  during each period.  Fully diluted per share amounts are not
shown for the  periods in which the effect is  immaterial  or  antidilutive.  In
calculating weighted average shares outstanding, all securities convertible into
common stock, such as stock options,  warrants, and units, are excluded if their
effect on net income (loss) per share is antidilutive.

Reclassifications
     Certain December 31, 1994 balance sheet accounts have been  reclassified in
order to conform with the December 31, 1995 presentation.

New Accounting Pronouncement
      The Company has not adopted the  recently  issued  Statement  of Financial
Accounting Standards No. 123, "Accounting for Stock-based  Compensation," ("SFAS
123") which is required to be adopted in the first quarter of 1996.  The Company
currently records compensation based on the provisions of Accounting  Principles
Board Opinion No. 25,  "Accounting for Stock Issued to Employees," as allowed by
SFAS 123. The Company is continuing to evaluate whether or not it will change to
the recognition provisions of SFAS 123.

NOTE  2.  CASH AND CASH EQUIVALENTS

      Cash and cash equivalents at December 31, 1995 and 1994 includes $100,000,
invested in a money market fund, which has been pledged as collateral with Fleet
Bank N.A. in  connection  with a letter of credit issued to one of the Company's
vendors. The letter of credit expires March 31, 1996.

NOTE  3.  PROPERTY AND EQUIPMENT

     As of December 31, the components of property and equipment were as follows
 (in thousands):

<TABLE>
<CAPTION>
                                                                      1995             1994
                                                                    --------         --------
<S>                                                               <C>              <C>      
At cost:
   Equipment                                                      $     402        $     274
   Furniture and fixtures                                                76               74
   Leasehold improvements                                                46               47
   Leased equipment under capital  lease (a)                             58               58
                                                                    --------         --------
                                                                        582              453
Less accumulated depreciation and amortization                         (326)            (187)
                                                                    --------         --------
                                                                  $     256        $     266
                                                                    ========         ========
</TABLE>
- ----------
(a) The Company leased computer  equipment under a noncancelable  lease contract
which expired in February 1996.



                                      F-8


                         FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 4.  BANK BORROWINGS

      In August 1993, the Company entered into a $750,000  Revolving  Credit and
Security Agreement ("Fleet Agreement") with Fleet Bank, N.A. for an initial term
of twenty-two  months expiring June 1995.  Borrowings  under the Fleet Agreement
bore  interest  at 1% over the  Prime  Rate,  were  based  upon 80% of  eligible
receivables  (principally domestic receivables less than 90 days old) and 30% of
eligible  inventory (up to a maximum inventory advance of $225,000 or 30% of all
outstanding borrowings). The Fleet Agreement was secured by the Company's assets
and by the guarantee of the Connecticut  Development  Authority to the extent of
24% of the  outstanding  borrowings  up to a  maximum  of  $225,000.  The  Fleet
Agreement contained covenants which, among other things, required the Company to
maintain a minimum of $1 million of  working  capital,  plus  maintain  specific
liquidity and solvency ratios.  The Company was in compliance with all covenants
of the Credit  Agreement at December  31, 1994,  except that it did not meet its
required  debt  service  ratio of a minimum of 1.2 to 1, because it had negative
cash flow from  operations  in 1994.  In March  1995,  the Company was granted a
waiver of this  covenant  by the Bank.  The Fleet  Agreement  also  contained  a
$100,000 compensating balance requirement.

      On June 5, 1995, the Company entered into a one year renewable  Commercial
Loan and Security  Agreement (the "Loan  Agreement")  with  Affiliated  Business
Credit  Corporation,  replacing the Fleet  Agreement,  which provided for a $1.5
million  revolving  line of  credit.  Under  the  terms of the  Loan  Agreement,
borrowings  bear  interest at the prime rate plus 1.5% on the greater of (i) the
actual  monthly loan balance or (ii) a minimum  assumed  monthly loan balance of
$600,000.  The Company may borrow  against the  aggregate of (i) 75% of eligible
accounts receivable (domestic receivables less than 90 days old) and (ii) 25% of
eligible  inventory (up to a maximum inventory  advance of $300,000),  up to the
maximum  amount  of the  facility.  Borrowings  under  the  Loan  Agreement  are
repayable  upon demand,  and are secured by all of the Company's  assets.  As of
December 31, 1995, the unused credit line was approximately $48,000. The average
and highest amounts borrowed under all credit  facilities  during the year ended
December  31, 1995 was  $880,000 and  $1,479,000,  respectively,  as compared to
$406,000 and $686,000,  respectively,  for 1994.  The Company's  borrowings  are
dependent  upon the continuing  generation of collateral,  subject to its credit
limit. The weighted average interest rate on the Company's  outstanding debt was
11.0% for 1995 and 8.8% for 1994.

      On March 11, 1996,  the Loan  Agreement was extended to May 31, 1997,  and
the amount of the credit line was  increased  from $1.5 million to $2.0 million.
The Loan Agreement was further amended to (i) temporarily  increase the Eligible
Inventory advance rate from 25% to 40% until May 31, 1996, followed by a gradual
decline  ranging from 2% to 1% per month,  to return to 25% by February 1, 1997,
(ii)  temporarily  increase  the maximum  inventory  advance  amount to $425,000
through May 31,  1996,  followed by a gradual  decline  ranging  from $25,000 to
$12,500 per month, to return to $300,000 by February 1, 1997, and (iii) increase
the minimum assumed monthly loan balance to $700,000.

NOTE 5.  ACQUISITION

     As of January 24,  1994,  the Company  acquired  certain  assets of Cobotyx
Corporation,  Inc.  ("CCI"),  a  designer,  manufacturer  and  supplier of voice
processing  systems  which  was in  proceedings  for the  reorganization  of its
business under Chapter 11 of the United States  Bankruptcy  Code, for a purchase
price of  $375,000.  The  assets  acquired  included  technology  and  know-how,
inventories,  property  and  equipment,  executory  contract  rights,  the  name
"Cobotyx,"and any other trademarks,  tradenames,  service marks, patents, patent
applications,  copyrights and other intangible property,  and contractual rights
relating thereto.

     Under the purchase  method of accounting,  the Company  assigned a value of
$350,000  to the  inventories  acquired  from CCI,  and  $72,000  (which  amount
includes  $47,000  of other  direct  acquisition  costs,  principally  legal and
accounting  costs) to fixed assets.  The allocation of the acquisition costs was
based upon the fair value of the assets  acquired.  Because this transaction was
made  close to the  beginning  of 1994,  pro  forma  results  for 1994  were not
considered necessary.


                                      F-9

                         FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE  6.  STOCK OPTIONS

     The 1986 Key Employees and Key Personnel Stock Option Plan (amended in June
1988) permits the granting of options to purchase up to 400,000 shares of common
stock.  The options  may be granted at no less than market  value at the time of
granting except, for a 10% or more stockholder,  the exercise price shall not be
less than 110% of market value.  The plan  terminates  in October 1996.  Options
granted under this plan expire on various dates through 2002.

     The 1987 Key  Employees  and Key  Personnel  Stock  Option Plan permits the
granting of options to purchase up to 750,000 shares of common stock.  The terms
of this plan are the same as the 1986 Plan.  The 1987 Plan  terminates  in March
1997.  Options granted expire on various dates through 2000.

     The 1992 Stock  Option Plan  permits the granting of options to purchase up
to 3,500,000  shares of common stock. The terms of this plan are essentially the
same as the 1986  Plan.  The Plan  terminates  in 2002,  and  options  currently
granted expire on various dates through 2005.

     A summary of transactions  for these plans for each of the two years in the
period ended December 31, 1995 is as follows: 

<TABLE>
<CAPTION>                                            
                                                             1986 PLAN                          1987 PLAN
                                                    -----------------------------      --------------------------
                                                       NUMBER          OPTION             NUMBER        OPTION
                                                         OF             PRICE               OF           PRICE
                                                       SHARES           RANGE             SHARES         RANGE
                                                    -----------      ------------      -----------    -----------
<S>                                                     <C>        <C>                  <C>            <C>    
Outstanding at December 31, 1993                        43,000     $  .18 - 1.00          116,000        $   .16
     Granted                                                 -                 -                -              -
     Exercised                                          (5,000)              .22          (16,000)           .16
     Canceled or lapsed                                 (1,500)              .18                -              -
                                                    -----------      ------------      -----------         ------
Outstanding at December 31, 1994                        36,500     $  .16 - 1.00          100,000        $   .16
     Granted                                                 -                 -                -              -
     Exercised                                               -                 -                -              -
     Canceled or lapsed                                 (5,000)              .22                -              -
                                                    -----------      ------------      -----------         ------
Outstanding at December 31, 1995                        31,500     $  .16 - 1.00          100,000        $   .16
                                                    ===========      ============      ===========         ======

As of December 31, 1995:
     Exercisable                                        31,500     $  .16 - 1.00          100,000        $   .16
     Available for future grant                         25,000                             45,000

</TABLE>


<TABLE>
<CAPTION>
                                                              1992 PLAN
                                                    -----------------------------
                                                       NUMBER           OPTION
                                                        OF              PRICE 
                                                      SHARES            RANGE 
                                                    -----------      ------------
<S>                                                   <C>          <C>
Outstanding at December 31, 1993                       624,500      $ .48 - 1.47
     Granted                                           925,000        .63 - 1.61
     Exercised                                          (7,500)              .48
     Canceled or lapsed                                (40,000)       .86 - 1.47
                                                    -----------      ------------
Outstanding at December 31, 1994                     1,502,000        .48 - 1.61
     Granted                                         1,160,000        .25 -  .52
     Exercised                                               -                 -
     Canceled or lapsed                               (145,000)       .38 - 1.34
                                                    -----------      ------------
Outstanding at December 31, 1995                     2,517,000     $  .25 - 1.18
                                                    ===========      ============

As of December 31, 1995:
     Exercisable                                       949,500     $  .38 - 1.18
     Available for future grant                        955,917


</TABLE>

                                      F-10

                         FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE  6.  STOCK OPTIONS -- (CONTINUED)

     On June 7, 1995,  the  Company's  Board of  Directors  amended the exercise
price of all  outstanding  options granted to employees and directors as of that
date.  The  exercise  prices,  if  higher,  were  reduced  to  $.42  per  share,
representing  the fair market value of the common stock on that date. For owners
of 10% or more of the common  stock,  the exercise  price was reduced to 110% of
the fair market value.

     An officer of the Company  has an  exercisable  option to  purchase  75,000
shares of common  stock at $.156 per share  pursuant to a 1990 grant  outside of
the above listed option plans.

     In 1989, an option to purchase  100,000 shares of common stock at $1.00 per
share was granted to Chancellor Corporation as consideration for entering into a
lease  financing  and  remarketing  agreement.  During 1993,  options for 46,875
shares were exercised. The remaining options expired in March 1994.

     In June 1992,  the  Company  granted a five year  option to  purchase up to
290,909  shares of common stock to The Wall Street  Group,  Inc. in  conjunction
with a public  relations  service  agreement.  The  exercise  price was $.34 per
share,  which represented the fair market value of the common stock at the grant
date. No options have been exercised,  and the options are fully  exercisable as
of December 31, 1995.

NOTE 7.  STOCKHOLDERS' EQUITY

     In 1986,  416,663 warrants were issued in conjunction with the formation of
the Company,  each warrant  entitling the holder to purchase  one-half  share of
common stock at a price of $2.00 per share,  expiring April 30, 1992 (which were
further modified and extended as noted below).

     In May  1987,  the  Company  sold  3,313,630  units in its  initial  public
offering,  each unit  consisting  of one share of common  stock and a detachable
unit warrant (together with the warrants issued in 1986, hereinafter referred to
as "Public Warrants")  entitling the holder to purchase one-half share of common
stock at a price of $2.00 per share,  expiring  April 30, 1992.  Pursuant to the
underwriting   agreement  the  Company  issued  to  its   underwriters   options
("Underwriters Options") to purchase 331,363 of the Company's units, exercisable
at $1.68 per unit through April 13, 1992.

      Since May 1987,  the Company has  periodically  extended and modified both
the Public Warrants and the  Underwriters  Options.  Currently,  both are due to
expire on June 30, 1996. The Public Warrants are exercisable at $2.00 per share,
and  entitle the holder to acquire  one share of common  stock for each  warrant
tendered.  They are subject to  redemption by the Company on thirty days written
notice at a price of $.05 per warrant,  if the bid price for the common stock is
$3.00 or higher per share for ten  consecutive  business days. The  Underwriters
Option is  exercisable  at $1.68 per unit,  entitling  the holder to acquire one
share of common stock and a warrant, exercisable at $2.00 per share, to purchase
one share of common stock.

     During the year ended  December  31, 1995,  839,729  Public  Warrants  were
exercised,  raising approximately  $420,000. As of December 31, 1995, there were
1,835,727 Public Warrants outstanding.

     On April 18, 1994,  the Company  entered  into  agreements  with  Universal
Solutions,  Inc. ("USI") and Pyramid Holdings,  Inc. ("PHI"),  both of which are
unaffiliated with the Company, pursuant to which each company subscribed for the
purchase of 500,000 shares of the Company's common stock at a subscription price
of  $0.65  per  share.  By  further  agreement  dated  as of May 20,  1994,  the
subscription  agreements were amended to fix the price per share at 57.8 percent
of the average of the high and low bid price of the Company's common stock as of
the date the  registration of the purchased  stock is declared  effective by the
Securities  and Exchange  Commission,  subject to a minimum price of $0.45 and a
maximum price of $0.75 per share. On February 3, 1995, the registration of these
shares was  declared 


                                      F-11

                         FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 7.  STOCKHOLDERS' EQUITY -- (CONTINUED)

 effective,  and a $0.45 per share  subscription  price was
determined.  As of December 31,  1994,  the Company had received an aggregate of
$375,000,   and  was  holding  the  restricted  shares  in  escrow,   pending  a
determination of the final subscription price and full payment thereof. In March
1995 the Company made a business decision to reduce the $75,000 balance owed for
the  shares by  $37,500  in  consideration  of the  length  of the  registration
process, and the further deterioration of the Company's stock price. Included in
stockholders' equity at December 31, 1994 is a subscriptions  receivable balance
of $37,500,  representing the adjusted remaining  subscription price receivable,
which was paid in full in March 1995.

     On October 31,  1995 the  Company  entered  into an  agreement  ("Financing
Agreement")  with the Robert S. Dorfman  Company,  Inc.  ("Dorfman")  to provide
investment banking services for the Company.  In connection  therewith,  Dorfman
was  granted a warrant to  purchase  20,000  shares of common  stock at $.01 per
share.  In  addition,  Dorfman  will be issued  warrants  to  purchase  up to an
additional  80,000 shares of common stock at $.01 per share  contingent upon the
completion  of  certain  financing  proposals  as  specified  in  the  Financing
Agreement.


NOTE  8.  INVESTMENT IN  UNCONSOLIDATED SUBSIDIARY

     On December  31,  1994,  the Company  entered into an agreement to purchase
D.W.  International,  Ltd.'s  ("DWI") 50%  ownership  interest in Beijing  Antai
Communication  Equipment  Co., Ltd.  ("ATC"),  for a purchase price of $100. The
purchase  transaction  was  completed  effective  May 30,  1995 upon  receipt of
Chinese government approvals. ATC, located in Beijing, Peoples Republic of China
("PRC"),  was formed in October 1992 as a Joint Venture Enterprise , and is also
owned 50% by Beijing Aquatic Product Inc., a registered  company in the PRC. DWI
is a  Delaware  Corporation  owned 50% by Mr. Da Wei Wu,  who  serves as General
Manager  of ATC.  ATC,  previously  a  distributor  for the  Company in the PRC,
markets,  assembles,  manufactures,  installs and services the Company's central
office,  PBX and signaling  interface products which have been developed for use
in  the  PRC.  ATC  also  distributes  and  installs  local   telecommunications
transmission  systems  and  home  and  business  alarm  systems,  however  their
historical   operations   prior  to  the   Company's   acquisition   have   been
insignificant.

     Under Chinese laws governing equity joint ventures, the Company also made a
$390,000 capital  contribution to ATC to complete the $500,000  original capital
contribution  requirement  of the  foreign  party  to  the  joint  venture.  The
acquisition  costs  exceeded the  underlying  equity in the net assets of ATC by
approximately  $190,000  which  will be  amortized  on a pro rata basis over the
remaining 17 year term of the joint venture.

     Summarized  financial  information  on ATC for  1995  from  the date of the
Company's acquisition is as follows ($000's):

     Sales revenues                                           $   15
     Gross profit                                                  8
     Net loss                                                    (41)


     The  following  table  shows the  changes in the  Company's  investment  in
unconsolidated subsidiary ($000's):


     Investment at December 31, 1994                          $    -
     Capital contribution, including other direct                
     acquisition costs                                           399
     Equity in  unconsolidated subsidiary:
        Deferred gross profit on sales to subsidiary            (171)
        Equity in net losses                                     (20)
        Amortization of excess of cost over equity
           in net assets                                          (6)
                                                               ------
     Investment at December 31, 1995                            $201
                                                               ======



                                      F-12

                         FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 9.  LEASES AND OTHER COMMITMENTS AND CONTINGENCIES

     The Company leases,  on a month-to-month  basis, (i)  approximately  29,000
square feet of office and warehouse space in East Hartford, Connecticut which it
uses for its principal  executive and  administrative  offices and its telephone
equipment operations and (ii) approximately 6,000 square feet of office space in
Danbury, Connecticut,  which it uses for its voice processing products division.
Rent expense was $ 201,000 in 1995 and $185,000 in 1994.

     On March 13, 1996, the Company's newly formed  subsidiary,  Farmstead Asset
Management Services, LLC, entered into a two year lease for approximately 70,100
square feet of warehouse and office space in Piscataway, New Jersey at a monthly
rent of $24,827  commencing  in April 1996.  This  facility will be used for the
remarketing of used AT&T telephone and computer equipment, and for the provision
of asset storage and management services.

NOTE 10.  INCOME TAXES

     Current  income  tax  expense   attributable   to  income  from  continuing
operations  consists of state tax expense of $ 9,000 in 1995 and $3,000 in 1994.
There was no deferred federal or state tax expense in either of those years.

     Income tax expense  differed from the amounts computed by applying the U.S.
federal  income  tax  rate  of 34  percent  to  pretax  income  from  continuing
operations as a result of the following (in thousands):

<TABLE>
<CAPTION>


                                                                                  1995          1994
                                                                                 -------       -------
<S>                                                                             <C>           <C>    
Computed "expected" tax expense (benefit)                                       $  (185)         $ 45
Increase (reduction) in income taxes
   resulting from:
   Amortization of goodwill                                                          10            10
   State and local income taxes, net of federal
      income tax benefit                                                              6             2
  Unutilized loss of foreign subsidiary                                               7            28
   (Realized) Unrealized benefit of operating  loss carryforwards                   164           (91)
  Other                                                                               7             9
                                                                                 -------       -------
                                                                                $     9       $     3
                                                                                 =======       =======
</TABLE>

     The tax  effects of  temporary  differences  that give rise to  significant
portions of the  deferred  tax assets and  liabilities  at December 31, 1995 and
1994 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                                                   1995           1994
                                                                                 --------       --------
<S>                                                                           <C>              <C>
Deferred tax assets:
   Accounts receivable, principally due to allowance
      for doubtful accounts                                                     $     65       $     27
   Inventories, principally due to additional costs                                   
      inventoried for tax purposes pursuant to the                                                   
      Tax Reform Act of 1986                                                          77             19
   Net operating loss and capital loss carryforwards                               1,301          1,417
   Other                                                                              32             28
                                                                                 --------       --------
      Total gross deferred tax assets                                              1,475          1,491
       Less valuation allowance                                                   (1,475)        (1,491)
                                                                                 --------       --------
      Net deferred tax assets                                                   $      -       $      -
                                                                                 ========       ========

Deferred tax liabilities                                                        $      -       $      -
                                                                                 ========       ========

</TABLE>


                                      F-13


                         FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 10.  INCOME TAXES -- (CONTINUED)

     The valuation  allowance is considered  necessary due to the Company's past
history of operating  losses.  The  remaining  net deferred tax assets have been
reduced to the amount  which  management  believes is more likely than not to be
realized.

     The Company has net operating  loss  carryforwards  for federal  income tax
purposes of approximately  $3,594,000 of which approximately $550,000 is subject
to an annual limitation imposed by the Tax Reform Act of 1986, due to the change
in ownership  which  occurred  during 1987. No federal  income tax provision has
been made in the accompanying  financial  statements  because of the presence of
net operating loss carryforwards.  These  carryforwards  expire on various dates
through 2009.


NOTE 11.  BUSINESS DEVELOPMENTS

      On July 27, 1995, the Company entered into a Joint Venture  Agreement ("JV
Agreement") with Asia-Pacific  Services,  Inc. of Atlanta,  Georgia ("APSI") and
Beijing Taikang Telecommunications, Inc., owned and operated by the Planning and
Research  Institute  of  the  Ministry  of  Posts  and  Telecommunications,  PRC
("Taikang").  The purpose of the joint venture ("JV") was to be the assembly and
marketing  in the  Chinese  market and  certain  international  markets of voice
processing equipment and software,  including all of the Company's current voice
processing products. On July 27, 1995 the Company also entered into an agreement
("Interim  Agreement")  with these same  parties  for the  provision  of product
marketing and other business  organization  activities in advance of the startup
of the JV. For the year ended December 31, 1995, the Company  incurred  expenses
pursuant to these  agreements of approximately  $450,000,  consisting of working
capital  provided,   project  management   consulting  fees,  travel  costs  and
demonstration products provided by the Company.

      As a result of the  Company's  inability  to fund the $1  million  initial
capital  contribution  requested by Taikang, on November 1, 1995 the Company and
Taikang agreed to terminate both the JV Agreement and the Interim Agreement.

NOTE 12.  SUBSEQUENT EVENTS

      Effective  February  29,  1996,  the Company  purchased  from AT&T Systems
Leasing Corporation, a subsidiary of AT&T Capital Corporation, certain assets of
its discontinued Asset Recovery Center ("ARC") for a purchase price of $250,000.
Prior to its closing in January 1996, the ARC primarily operated to service AT&T
affiliates in the orderly disposition, by way of consignment sales arrangements,
of excess,  overstocked  and end-of-life  telecommunications,  computer and data
transmission  equipment.  The assets acquired  consisted  primarily of warehouse
equipment,  vehicles,  computer and office equipment, and inventory. The Company
concurrently  formed  a  subsidiary  corporation,   Farmstead  Asset  Management
Services,  LLC  ("FAMS"),  which  will use the  purchased  assets  to start up a
similar operation in Piscataway,  New Jersey.  The Company intends to attempt to
re-establish  certain of the  relationships  that the ARC enjoyed,  however,  no
assurances can be given that it will be able to do so. The Company believes that
the  operations  of FAMS will  provide it with an  opportunity  to  develop  new
sources of equipment for resale to its existing  customers,  as well as to other
wholesalers  in  the  telephone,   data  and  computer  secondary  markets,  and
internationally.






                                      F-14




                         FARMSTEAD TELEPHONE GROUP, INC.

                           CONSOLIDATED BALANCE SHEETS
                    (IN THOUSANDS, EXCEPT NUMBER OF SHARES)
<TABLE>
<CAPTION>

                                                                                           MARCH 31,          DECEMBER 31,
                                                                                             1996                1995
                                                                                             ----                ----
                                                                                         (Unaudited)
                                                           ASSETS
<S>                                                                                       <C>                  <C>
Current assets:
    Cash and cash equivalents                                                              $     283            $      622
    Accounts receivable, less allowance for doubtful  accounts                                 2,815                 2,691
    Inventories                                                                                2,348                 1,946
    Other current assets                                                                         598                   139
                                                                                             --------             ---------
         Total current assets                                                                  6,044                 5,398
Property and equipment, net of accumulated depreciation  
         and amortization                                                                        449                   256
Investment in unconsolidated subsidiary                                                          189                   201
Other assets                                                                                     131                    54
                                                                                             --------             ---------
         Total assets                                                                      $   6,813            $    5,909
                                                                                             ========             =========


                                            LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
    Bank Borrowings                                                                       $    1,862            $    1,452
    Accounts payable                                                                           1,219                 1,053
    Accrued expenses and other current liabilities                                               394                   398
                                                                                            ---------             ---------
         Total current liabilities                                                             3,475                 2,903
                                                                                            ---------             ---------
Stockholders' equity:
    Preferred stock, $0.001 par value; 2,000,000 shares authorized;
        no shares issued and outstanding                                                           -                     -
    Common stock, $0.001 par value; 30,000,000 shares authorized;
        21,238,676 shares issued and outstanding                                                  21                    21
    Additional paid-in capital                                                                 8,431                 8,431
    Accumulated deficit                                                                       (5,114)               (5,446)
                                                                                            ---------             ---------
         Total stockholders' equity                                                            3,338                 3,006
                                                                                            ---------             ---------
         Total liabilities and stockholders' equity                                       $    6,813            $    5,909
                                                                                            =========             =========
</TABLE>



          See accompanying notes to consolidated financial statements.


                                      F-15









                         FARMSTEAD TELEPHONE GROUP, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   
                   THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                                                                               1996                 1995
                                                                                               ----                 ----
                                                                                                        (UNAUDITED)
<S>                                                                                         <C>                  <C>       
Net sales and service revenues                                                              $    4,122           $    3,713
Cost of revenues                                                                                 2,916                2,543
                                                                                              ---------            ---------
Gross profit                                                                                     1,206                1,170
                                                                                              ---------            ---------
Operating expenses:
   Selling, general and administrative expenses                                                  1,085                1,142
   Research and development expenses                                                                34                    6
                                                                                              ---------            ---------
  Total operating expenses                                                                       1,119                1,148
                                                                                              ---------            ---------
Operating income                                                                                    87                   22
Interest expense                                                                                   (30)                 (14)
Equity in loss of unconsolidated subsidiary                                                        (12)                   -
Other income                                                                                       292                    4
                                                                                              ---------            ---------
Income before income taxes                                                                         337                   12
Provision for income taxes                                                                           5                    6
                                                                                              ---------            ---------
Net income                                                                                  $      332           $        6
                                                                                              =========            =========

Net income per share                                                                        $      .02           $        *
                                                                                              =========            =========
Weighted average common and common equivalent shares                                            21,425               20,677
                                                                                              =========            =========
</TABLE>

- ---------------------------
*  Less than one-half cent.


          See accompanying notes to consolidated financial statements.


                                      F-16



                         FARMSTEAD TELEPHONE GROUP, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   
                   THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>

                                                                                        1996        1995
                                                                                        ----        ----
<S>                                                                                    <C>        <C>
                                                                                        (UNAUDITED)

CASH FLOWS FROM OPERATING ACTIVITIES: 
   Net income                                                                          $  332     $     6
   Adjustments to reconcile net income to net cash flows
      used in operating activities:
         Depreciation and amortization                                                     30          34
         Equity in undistributed loss of unconsolidated subsidiary                         12
         Changes in operating assets and liabilities:
            Increase in accounts receivable                                              (124)       (148)
            Increase in inventories                                                      (402)       (487)
            Increase in other assets                                                     (526)        (59)
            Increase (decrease) in accounts payable, accrued expenses
               and other liabilities                                                      162         (80)
                                                                                        ------      ------
         Net cash used in operating activities                                           (516)       (734)
                                                                                        ------      ------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                                                   (222)        (41)
   Purchases of redeemable coupons                                                       (389)          -
   Redemptions of coupons                                                                 378           -
                                                                                        ------      ------
         Net cash used in investing activities                                           (233)        (41)
                                                                                        ------      ------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from short-term  borrowings                                                   410         172
   Repayments of short-term borrowings and
      capital lease obligation                                                              -          (6)
   Proceeds from sales of common stock, net                                                 -           4
                                                                                        ------      ------
         Net cash provided by financing activities                                         410        170
                                                                                        ------      ------
NET DECREASE IN CASH AND CASH EQUIVALENTS                                                (339)       (605)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                          622         904
                                                                                        ------      ------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                               $283        $299
                                                                                        ======      ======

SUPPLEMENTAL  DISCLOSURE OF CASH FLOW  INFORMATION:  
     Cash paid during the period for:
      Interest                                                                            $30         $13
      Income taxes                                                                          5           4


</TABLE>

          See accompanying notes to consolidated financial statements.


                                      F-17




                         FARMSTEAD TELEPHONE GROUP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                  (UNAUDITED)


NOTE 1.  BASIS OF PRESENTATION

     The interim  financial  statements for 1996 are presented on a consolidated
basis (see Note 3),  consisting  of the accounts of Farmstead  Telephone  Group,
Inc. and its majority-owned  subsidiaries (the "Company"). The interim financial
statements presented herein are unaudited,  however in the opinion of management
reflect  all  adjustments,  consisting  of  adjustments  that  are  of a  normal
recurring  nature,  which are necessary for a fair  statement of results for the
interim periods. For further information,  refer to the financial statements and
notes  thereto  included in the  Company's  Annual Report on Form 10-KSB for the
year ended December 31, 1995.

     Beginning in 1996, the Company has changed the  presentation  format of the
Consolidated  Statement of Operations to provide more detailed  information  for
the  readers  of this  statement.  Comparative  amounts  for 1995 have also been
conformed to this presentation format.

NOTE  2.   OTHER ASSETS


     As part of a class action lawsuit  settlement in 1995, AT&T was required to
issue  approximately  4.2  million  $50 face value  coupons to the class  action
members. The coupons are freely transferable and are redeemable against the cost
of certain specified AT&T telephone system products or maintenance services sold
by the Company  during the period May 1, 1995 through June 1, 1997. In 1996, the
Company began  purchasing  coupons in the marketplace at a discount to their $50
face value and redeeming them with AT&T subject to a maximum  discount of 20% of
the sales price up to a $2,500 maximum discount per  transaction.  The Company's
accounting  policy is to record  income in an amount  equal to the excess of the
face value of the coupons redeemed over the acquisition cost of the coupons,  in
the period in which it can calculate the amount of rebate it has earned.  During
the three months ended March 31, 1996,  the Company  recorded  $280,000 as other
income from the application of coupons to prior period purchases. Rebates earned
on current  year  purchases  are  recorded  in cost of sales  after the  related
products  are sold.  Included  in other  assets at March  31,  1996 are  rebates
receivable  in the total amount of $381,000,  representing  cash due the Company
from  tendered  redeemable  coupons.  The  Company  believes  it will be able to
utilize all of the unused rebate  coupons it has purchased  before their June 1,
1997 expiration.



NOTE  3.  FORMATION OF  SUBSIDIARY

     Effective  February  29,  1996,  the Company  purchased  from AT&T  Systems
Leasing Corporation, a subsidiary of AT&T Capital Corporation, certain assets of
its discontinued Asset Recovery Center ("ARC") for a purchase price of $250,000.
Prior to its closing in January 1996, the ARC primarily operated to service AT&T
affiliates in the orderly disposition, by way of consignment sales arrangements,
of excess,  overstocked  and end-of-life  telecommunications,  computer and data
transmission  equipment.  The assets acquired  consisted  primarily of warehouse
equipment,  vehicles,  computer and office equipment, and inventory. The Company
concurrently  formed  a  subsidiary  corporation,   Farmstead  Asset  Management
Services,  LLC  ("FAMS"),  which  will use the  purchased  assets  to start up a
similar operation in Piscataway,  New Jersey.  The Company intends to attempt to
re-establish  certain of the  relationships  that the ARC enjoyed,  however,  no
assurances can be given that it will be able to do so. The Company believes that
the  operations  of FAMS will  provide it with an  opportunity  to  develop  new
sources of equipment for resale to its existing  customers,  as well as to other
wholesalers  in  the  telephone,   data  and  computer  secondary  markets,  and
internationally.

NOTE 4.  SUBSEQUENT EVENT

     On April 22,  1996,  the  Company  entered  into a letter of intent with an
underwriter which, as presently  structured,  contemplates the issuance and sale
of one million  Units,  each Unit to consist of one share of Common  Stock,  one
Redeemable A Warrant and one Redeemable B Warrant (collectively the "Securities"
or the "Units").


                                      F-18


                         FARMSTEAD TELEPHONE GROUP, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

                                  (UNAUDITED)


        For a thirty day period  following  the Offering  Record Date as defined
below, the Company's stockholders (the "Eligible  Stockholders") will be given a
non-transferable preferential right (the "Right") to purchase Units in an amount
equivalent to their  proportional  ownership of the Company's common stock as of
the Offering Record Date. Eligible  Stockholders are defined as all stockholders
of record on the date of the issuance of a Prospectus describing the offering of
the Securities (the "Offering  Record Date").  Eligible  Stockholders  will also
have the right to indicate their interest to purchase additional Units,  subject
to availability. All Units not purchased in the rights offering will be offered,
on a firm commitment basis, by the underwriter.

   
        As a prerequisite for the proposed public  offering,  the underwriter is
requiring that prior to the Effective  Date of the offering,  the Company obtain
stockholder  approval and implement a 1 for 10 reverse stock split.  The Company
obtained   stockholder   approval  at  its  June  13,  1996  annual  meeting  of
stockholders,  and the Board of Directors is  authorized  to implement a reverse
split in any desired amount such as, for example, one for five, one for fifteen,
et cetera.

        Any reverse split would be implemented in the discretion of the Board of
Directors  irrespective  of whether  the  underwriter  for the  offering  is the
current underwriter with whom the Company is presently working with or any other
underwriter which requires a reverse split as a prerequisite to an offering.  If
the application of the ratio causes any  stockholder to have a fractional  share
of stock,  such share will be rounded up to the next highest  whole  share.  The
reverse split will be implemented effective on the date of this Prospectus.  The
effects of the reverse split are not reflected in the accompanying  consolidated
financial statements.
    

        The Company  intends to use the  proceeds of this  proposed  offering to
expand the Company's  business,  both  domestically and  internationally,  which
could include the acquisition of other businesses.  Until specific opportunities
are  presented,  the Company  cannot  determine  in any  greater  detail how the
proceeds of any offering  will be used. No assurance can be given that the final
terms and structure of the proposed offering will be as described.



NOTE 5. NEW ACCOUNTING PRONOUNCEMENT

     The Financial  Accounting Standards Board issued in October 1995, Statement
of  Financial   Accounting   Standards  No.  123,  "Accounting  for  Stock-Based
Compensation"  ("SFAS 123").  SFAS 123 requires  companies to either (i) expense
the fair value of stock-based  awards on the date of grant as compensation  cost
or  (ii)  continue  to  follow  Accounting  Principles  Board  Opinion  No.  25,
"Accounting   for  Stock   Issued  to   Employees"   ("APB   25")  and   related
interpretations,  provided that new proforma  disclosures are made of net income
and earnings per share determined as if the fair value method under SFAS 123 had
been  adopted.  The Company  has elected to continue to account for  stock-based
compensation  in accordance  with APB 25 and therefore SFAS 123 has no effect on
the 1996  financial  statements of the Company.  The financial  statements to be
presented for the year ended December 31, 1996 will include SFAS 123 disclosures
which are  required  on an annual  basis.  Under APB 25,  the  Company  does not
recognize compensation expense for its stock option plans as options are granted
at an  exercise  price  equal to,  or  greater  than,  the  market  price of the
underlying  stock on the date of grant.  Should the exercise  price be below the
market price, the Company would then recognize compensation expense in an amount
equal to the  excess  of the  market  value  of the  underlying  stock  over the
exercise price of the stock option.





                                      F-19






================================================================================

     NO DEALER,  SALESPERSON  OR OTHER  PERSON HAS BEEN  AUTHORIZED  TO GIVE ANY
INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE  CONTAINED IN THIS
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR  REPRESENTATIONS  MUST NOT
BE RELIED UPON AS HAVING  BEEN  AUTHORIZED  BY THE  COMPANY OR ANY  UNDERWRITER.
NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER
ANY  CIRCUMSTANCES,  CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE
AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF OR THAT THE  INFORMATION  CONTAINED
HEREIN IS CORRECT AS OF ANY DATE SUBSEQUENT TO THE DATE HEREOF.  THIS PROSPECTUS
DOES NOT  CONSTITUTE AN OFFER TO SELL OR A  SOLICITATION  OF AN OFFER TO BUY ANY
SECURITIES  OFFERED HEREBY BY ANYONE IN ANY  JURISDICTION IN WHICH SUCH OFFER OR
SOLICITATION  IS NOT  AUTHORIZED  OR IN WHICH THE  PERSON  MAKING  SUCH OFFER OR
SOLICITATION  IS NOT  QUALIFIED  TO DO SO OR TO ANYONE TO WHOM IT IS UNLAWFUL TO
MAKE SUCH OFFER OR SOLICITATION.

                                ________________

   
                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
Available Information......................................................   2
Prospectus Summary.........................................................   3
The Company................................................................   7
Risk Factors...............................................................   7
Use of Proceeds............................................................  12
Capitalization.............................................................  13
Price Range of Listed Securities
   and Dividend Policy.....................................................  14
Selected Financial Data....................................................  15
Management's Discussion and
   Analysis of Financial Condition
   and Results of Operations...............................................  16
Business...................................................................  22
Management ................................................................  31
Principal Stockholders.....................................................  36
Description of Securities..................................................  38
Underwriting...............................................................  41
Legal Matters..............................................................  42
Experts....................................................................  43
Additional Information.....................................................  43
Index to Financial Statements.............................................. F-1
    



     UNTIL  ____________,  1996 (25 DAYS AFTER THE DATE OF THIS  PROSPECTUS) ALL
DEALERS  EFFECTING  TRANSACTIONS  IN THE REGISTERED  SECURITIES,  WHETHER OR NOT
PARTICIPATING  IN THIS  DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A  PROSPECTUS.
THIS IS IN ADDITION TO THE  OBLIGATION  OF DEALERS TO DELIVER A PROSPECTUS  WHEN
ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD   ALLOTMENTS  OR
SUBSCRIPTIONS.

================================================================================



================================================================================



                                     [LOGO]





                                    FARMSTEAD
                                TELEPHONE GROUP,
                                      INC.






                                 1,000,000 UNITS

                              EACH UNIT CONSISTING
                                 OF ONE SHARE OF
                            COMMON STOCK, ONE CLASS A
                                REDEEMABLE COMMON
                                 STOCK PURCHASE
                             WARRANT AND ONE CLASS B
                             REDEEMABLE COMMON STOCK
                                PURCHASE WARRANT






                                ________________

                                   PROSPECTUS
                                ________________







                                    SCHNEIDER
                                SECURITIES, INC.


                                 August 12, 1996







================================================================================

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 24. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Section 145 of the Delaware General Corporation Law, as amended, authorizes
the  Registrant to indemnify  any director or officer  under certain  prescribed
circumstances  and  subject to certain  limitations  against  certain  costs and
expenses,   including  attorneys'  fees  actually  and  reasonably  incurred  in
connection  with  any  action,  suit or  proceeding,  whether  civil,  criminal,
administrative  or  investigative,  to which such person is a party by reason of
being a director  or officer of the  Registrant  if it is  determined  that such
person acted in accordance with the applicable  standard of conduct set forth in
such  statutory  provisions,  Article  9  of  the  Registrant's  Certificate  of
Incorporation  contains  provisions relating to the indemnification of directors
and officers, to the full extent permitted by Delaware law.

     The Registrant may also purchase and maintain  insurance for the benefit of
any director or officer  which may cover claims for which the  Registrant  could
not indemnify such persons.

     The Underwriting  Agreement provides for indemnification by the Underwriter
of  directors,  officers,  and  controlling  persons of the  Company for certain
liabilities,  including  certain  liabilities  under the  Securities Act of 1933
under certain circumstances.

ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following  table sets forth the estimated  expenses in connection  with
the offering  described in the Registration  Statement (other than  underwriting
discounts and commissions), all of which will be borne by the Registrant.

Securities and Exchange Commission Fee ....................  $ 7,742
NASD Fee...................................................    2,745
NASDAQ Fee ................................................    7,500
Boston Stock Exchange Fee..................................   15,000
Accountants' Fees and Expenses ............................    6,000
Legal Fees and Expenses ...................................   35,000
Blue Sky Qualification, Fees and Expenses..................   25,000
Printing and Engraving ....................................   20,000
Miscellaneous .............................................    2,388
                                                            --------
    TOTAL ................................................. $121,375
                                                            ========


ITEM 26. RECENT SALES OF UNREGISTERED SECURITIES


     On April 18, 1994,  the Company  entered  into  agreements  with  Universal
Solutions,  Inc. ("USI") and Pyramid Holdings,  Inc. ("PHI"),  both of which are
unaffiliated with the Company, pursuant to which each company subscribed for the
purchase of 500,000 shares of the Company's Common Stock at a subscription price
of  $0.65  per  share.  By  further  agreement  dated  as of May 20,  1994,  the
subscription  agreements were amended to fix the price per share at 57.8 percent
of the average of the high and low bid price of the Company's Common Stock as of
the date the  registration of the purchased  stock is declared  effective by the
Securities  and Exchange  Commission,  subject to a minimum price of $0.45 and a
maximum  price of $0.75 per share.  As of  December  31,  1994,  the Company had
received an  aggregate  of $375,000,  and was holding the  restricted  shares in
escrow, pending a determination of the final subscription price and full payment
thereof.  On February 3, 1995, the  registration  statement for these shares was
declared  effective,  and a $0.45 per share  subscription  price was determined,
leaving  a  balance  due of  $75,000.  Subsequently,  USI  and PHI  requested  a
reduction of their  outstanding  balance in  consideration  of the length of the
registration process and the further deterioration of the Company's 


                                      II-1


stock price.  While the Company  believed  that no reduction  was  contractually
required,  in March  1995 the  Company  made a business  decision  to reduce the
balance owed for the shares to $37,500, which was subsequently paid. Included in
stockholders' equity at December 31, 1994, is a subscription  receivable balance
of $37,500, representing the adjusted remaining subscription price receivable.

   
     On October 31,  1995 the  Company  entered  into an  agreement  ("Financing
Agreement")  with the Robert S. Dorfman  Company,  Inc.  ("Dorfman")  to provide
investment banking services for the Company.  In connection  therewith,  Dorfman
was  granted a warrant to  purchase  20,000  shares of common  stock at $.01 per
share  (equivalent  to 2,000  shares at $.10 per  share  following  the  Reverse
Split). On July 19, 1996, these warrants were cancelled and 20,000 stock options
(equivalent  to 2,000  shares  following  the Reverse  Split) were issued to Mr.
Dorfman in their place.  Mr. Dorfman's  option is  non-exercisable  for one year
from the  effective  date of the offering and  restricted  from sale,  transfer,
pledge and hypothication for the same one year period and is exercisable at 165%
of the public offering  price.  In addition,  Mr. Dorfman will receive a $20,000
payment  from the  Underwriter's  compensation.  This  offering  was exempt from
registration pursuant to Section 4(2) of the Securities Act of 1933, as amended.
    

ITEM 27. EXHIBITS

     Registrant hereby  incorporates by reference the following  documents filed
as part of the S-18 Registration  Statement of the Company's securities declared
effective on April 13, 1987 (File No. 3-9556B).

     3(a) Certificate of Incorporation.

     3(b) By-Laws.

     4(a) Form of Unit Warrant.

     4(b) Amended Form of Underwriter's Option.

     4(c) 1986 Key Employees and Key Personnel Stock Option Plan.

     4(d) 1987 Key Employees and Key Personnel Stock Option Plan.

     10(i) Agreement between the Company and AT&T.


     Registrant  hereby  incorporates by reference the following  exhibits filed
with the  Registrant's  Annual  Report for the year ended  December 31, 1988, on
Form 10-K:

     10.5  Amendment to the 1986 Key Employees  and Key  Personnel  Stock Option
           plan  previously   filed  as  Exhibit  No.  4(c)  in  the  Form  S-18
           Registration  Statement of Farmstead  Telephone Group,  Inc. declared
           effective on April 3, 1987.

     10.6  Amendment to the 1987 Key Employees  and Key  Personnel  Stock Option
           Plan  previously   filed  as  Exhibit  No.  4(d)  in  the  Form  S-18
           Registration  Statement of Farmstead  Telephone Group,  Inc. declared
           effective on April 13, 1987.


     Registrant hereby incorporates by reference the following exhibits filed as
part of the S-3  Registration  Statement of the  Company's  securities  declared
effective on July 3, 1991 (File No. 33-41442):

     4     Form of Private Placement Warrant

     Registrant  hereby  incorporates by reference the following  exhibits filed
with the  Registrant's  Annual  Report for the year ended  December 31, 1991, on
Form 10-K:

     10.12 Certificate of Amendment of Certificate of Incorporation of Farmstead
           Telephone Group, Inc. dated July 10, 1991.


     Registrant  hereby  incorporates by reference the following  exhibits filed
with the Form S-3 Registration  Statement of the Company's  securities  declared
effective on October 29, 1992 (Registration No. 33-50432):

     4(a)   Resolutions  adopted by Unanimous  Written  Consent of the Company's
            Board Of  Directors  dated  as of July 9,  1992,  amending  terms of
            Warrants and Underwriter's Options.

   
     10(e)  Agreement  dated June 25,  1992,  between  the  Company and The Wall
            Street Group, Inc.


                                      II-2


     Registrant  hereby  incorporates by reference the following  exhibits filed
with the Registrant's Annual Report on Form 10-K for the year ended December 31,
1992:

     4(e)   1992 Stock Option Plan.


     Registrant hereby incorporates by reference the following exhibits filed as
part of the Form S-8 Registration Statement filed May 13, 1993 (Registration No.
33-62574):

     4.1    Consulting  Agreement  between  Farmstead  Telephone Group, Inc. and
            Universal Solutions, Inc. dated as of March 30, 1993.

     4.2    Consulting  Agreement  between  Farmstead  Telephone Group, Inc. and
            Investors Resource Services, Inc. dated as of March 30, 1993.


     Registrant hereby incorporates by reference the following exhibits filed as
part of Form 10-Q for the quarter ended September 30, 1993:

     10.16  Revolving Credit and Security Agreement between Fleet Bank, N.A. and
            Farmstead Telephone Group, Inc. dated August 27, 1993.

     10.17  Revolving Credit Note dated August 27, 1993, in the principal amount
            of $750,000.


     Registrant hereby incorporates by reference the following exhibits filed as
part of Form 8-K dated February 9, 1994:

     2.1    Asset  Purchase  Agreement  dated  January 24, 1994,  by and between
            Farmstead Telephone Group, Inc. and Cobotyx Corporation, Inc.

     2.2    Promissory   Note  dated  January  24,  1994,   payable  to  Cobotyx
            Corporation, Inc.


     Registrant  hereby  incorporates by reference the following  exhibits filed
with the Registrant's Annual Report on Form 10-K for the year ended December 31,
1993:

     10.20  Summary compensation arrangements for named executives.1


     Registrant hereby incorporates by reference the following exhibits filed as
part of  Amendment  No. 1, dated March 28, 1994,  to Form 8-K dated  February 9,
1994:

     2.3    Cobotyx  Corporation,  Inc. Financial  Statements as of December 31,
            1992 and 1991, Together With Auditors' Report.

     2.4    Cobotyx  Corporation,  Inc. Financial  Statements as of December 31,
            1991, Together With Auditors' Report.


     Registrant hereby incorporates by reference the following exhibits filed as
part  of  the  Form  SB-2   Registration   Statement   dated  December  8,  1994
(Registration No. 33-87134):

     10.1   Subscription  Agreement between Farmstead  Telephone Group, Inc. and
            Universal Solutions, Inc., dated April 18, 1994 ("USI Agreement").

     10.1.1 Amendment No. 1 to USI Agreement.

     10.2   Subscription  Agreement between Farmstead  Telephone Group, Inc. and
            Pyramid Holdings, Inc. dated April 18, 1994 ("PHI Agreement").

     10.2.1 Amendment No. 1 to PHI Agreement.

     10.3   Agreement between Farmstead Telephone Group, Inc. and HIA Ltd. dated
            April 19, 1994. (Terminated)

- ------------
  1  Confidential information is omitted and identified by a * and filed 
    separately with the SEC.


                                      II-3


     Registrant  hereby  incorporates  by reference to following  exhibits filed
with the  Registrant's  Annual Report on Form 10-KSB for the year ended December
31, 1995:

     10.1   Letter  Agreement  dated  March 11,  1996  amending  the  Commercial
            Revolving  Loan and  Security  Agreement  dated June 5, 1995 between
            Farmstead  Telephone  Group,  Inc. and  Affiliated  Business  Credit
            Corporation

     10.4   Employment Contract for George J. Taylor, Jr.

     21     Subsidiaries of Small Business Issuer.


     Registrant hereby incorporates by reference the following exhibits filed as
part of Amendment No. 1 to Form SB-2  Registration  Statement  dated January 21,
1995 (Registration No. 33-87134):

     10.5   Consulting Agreements with Hansen Associates.

     10.6   Agreement  between  Farmstead  Telephone  Group,  Inc.  and  Taikang
            Telecommunication Technology Company, dated November 15, 1994.

     10.7   Stock Purchase Agreement between Farmstead Telephone Group, Inc. and
            DW International Ltd., dated December 31, 1994.


     Registrant  hereby  incorporates by reference the following  exhibits filed
with the  Registrant's  Annual Report on Form 10-KSB for the year ended December
31, 1994:

     10.1   Agreement  dated  March 8, 1995,  by and among  Farmstead  Telephone
            Group,  Inc.,  Taikang   Telecommunication   Technology  Company  of
            Planning  and  Research  Institute  of the  Ministry  of  Posts  and
            Telecommunications,  Comprehensive  Service  Development  Center  of
            Great  Hall  of  the  People,   and  Asia-Pacific   Services,   Inc.
            (Terminated)

     10.2   Letter  of  Intent  dated  March 8,  1995,  by and  among  Farmstead
            Telephone Group, Inc., Taikang Telecommunication  Technology Company
            of Planning  and  Research  Institute  of the  Ministry of Posts and
            Telecommunications,  Comprehensive Service Development Center of the
            Great  Hall  of  the  People,   and  Asia-Pacific   Services,   Inc.
            (Terminated)

     10.3   Summary compensation arrangements for Named Executive.


     Registrant hereby incorporates by reference the following exhibits filed as
part of Form 10-QSB for the quarter ended June 30, 1995:

     10.1   Employment  Agreement  for  Peter S.  Buswell  dated  May 19,  1995.
            (Terminated)

     10.2   Commercial  Revolving Loan and Security Credit  Agreement dated June
            5, 1995,  between  Farmstead  Telephone  Group,  Inc. and Affiliated
            Business Credit Corporation.

     10.3   Contract for Beijing Antai Communication Equipment Corporation Ltd.,
            dated September 23, 1992.


     Registrant  hereby  incorporates by reference the following  exhibits filed
with the  Registrant's  Annual Report on Form 10-KSB for the year ended December
31, 1995:

     10.1   Letter  Agreement  dated March 11,  1996,  amending  the  Commercial
            Revolving  Loan and  Security  Agreement  dated June 5, 1995 between
            Farmstead  Telephone  Group,  Inc. and  Affiliated  Business  Credit
            Corporation.

     11     Earnings per share calculation.

     21     Subsidiaries of Small Business Issuer.


                                      II-4


     Registrant  hereby  incorporates  by reference the following  exhibit filed
with the  Registrant's  Quarterly  Report on Form 10-QSB for the  quarter  ended
March 31, 1996:

     11     Earnings per share calculation.


     Registrant hereby incorporates by reference the following exhibits filed as
part of SB-2 Registration Statement dated June 3, 1996 (Registration No.
333-5103):

     1.1    Form of Standby Underwriting Agreement.

     1.2    Form of Selected Dealers Agreement.

     4.2    Form  of  Underwriter's   Warrant   Agreement   (including  Form  of
            Underwriter's Warrant.

     5      Opinion re: legality.

     10.1   Form of Underwriter's Consulting Agreement

     23(b)  Consent of Heller,  Horowitz & Feit,  P.C.  (included in the Opinion
            filed as Exhibit 5.1).

   
     Registrant hereby incorporates by reference the following exhibit  filed as
part of  Amendment  No. 1 to SB-2  Registration  Statement  dated July 22,  1996
(Registration No. 333-5103):

     10.2   Letter of Agreement dated June 3, 1996 between  Farmstead  Telephone
            Group, Inc. and Lucent Technologies, Inc.

    The following exhibits are filed herewith:

     3(a)   Amendment of Certificate of Incorporation.

     4.1    Form of Warrant Certificate.

     4.3    Form of Warrant Agreement.

     4.4    Form of Unit Certificate.

     23(a)  Consent of Deloitte & Touche LLP.


    

     
ITEM 28.    UNDERTAKINGS.

            The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which it offers or sells  securities,  a
post-effective amendment to this registration statement to:

     (i)    Include  any  prospectus   required  by  section   10(a)(3)  of  the
            Securities Act;

     (ii)   Reflect in the prospectus any facts or events which, individually or
            together,  represent a fundamental  change in the information in the
            registration statement.  Notwithstanding the foregoing, any increase
            or decrease  in volume of  securities  offered (if the total  dollar
            value  of  securities  offered  would  not  exceed  that  which  was
            registered)  and any  deviation  from  the  low or  high  end of the
            estimated  maximum  offering  range  may be  reflected  in  form  of
            prospectus  filed with the  Commission  pursuant to Rule  424(b)(ss.
            230.424(b)  of this  chapter) if, in the  aggregate,  the changes in
            volume and price  represent no more than a 20% change in the maximum
            aggregate   offering  price  set  forth  in  the   "Calculation   of
            Registration fee" table in the effective registration statement; and

    (iii)   Include any additional or changed  material  information on the plan
            of distribution.


                                      II-5


     (2) For  determining  liability  under the  Securities  Act,  to treat each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering thereof.

     (3) To file a post-effective  amendment to remove from  registration any of
the securities that remain unsold at the end of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Act") may be permitted  to  directors,  officers  and  controlling
persons of the small business  issuer pursuant to the foregoing  provisions,  or
otherwise, the small business issuer has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is, therefore unenforceable.

     In the event  that a claim for  indemnification  against  such  liabilities
(other than the payment by the small business  issuer of expenses  incurred paid
by a director, officer or controlling person of the small business issuer in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the small business issuer will, unless in the opinion of its counsel
the  matter  has been  settled by  controlling  precedent,  submit to a court of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

     For  determining any liability under the Securities Act, the small business
issuer will treat the information  omitted from the form of prospectus  filed as
part of this registration  statement in reliance upon Rule 430A and contained in
a form of prospectus filed by the small business issuer under Rule 424(b)(1), or
(4) or 497(h) under the Securities Act as part of this registration statement as
of the time the Commission declared it effective.


                                      II-6


                                   SIGNATURES

   
     IN ACCORDANCE  WITH THE  REQUIREMENTS  OF THE  SECURITIES  ACT OF 1933, THE
REGISTRANT CERTIFIES THAT IT HAS REASONABLE GROUNDS TO BELIEVE THAT IT MEETS ALL
OF THE REQUIREMENTS OF FILING ON FORM SB-2 AND HAS AUTHORIZED THIS  REGISTRATION
STATEMENT  OR AMENDMENT  TO BE SIGNED ON ITS BEHALF BY THE  UNDERSIGNED,  IN THE
CITY OF EAST HARTFORD AND STATE OF CONNECTICUT ON THE 31ST DAY OF JULY, 1996.
    

                                   FARMSTEAD TELEPHONE GROUP, INC.


                                   By:/s/ George J. Taylor, Jr.
                                      -------------------------------------- 
                                      George J. Taylor, Jr., Chairman,
                                      Chief Executive Officer and
                                      President (Principal Executive Officer)

     IN ACCORDANCE  WITH THE  REQUIREMENTS  OF THE SECURITIES ACT OF 1933,  THIS
REGISTRATION  STATEMENT OR AMENDMENT WAS SIGNED BY THE FOLLOWING  PERSONS IN THE
CAPACITIES AND ON THE DATES STATED:


   
 SIGNATURE                                  TITLE                          DATE
 ---------                                  -----                          ----


 /s/George J. Taylor, Jr.           Chairman, Chief Executive      July 31, 1996
- -------------------------                                          ------------
 George J. Taylor, Jr.              Officer, and President
                                     (Principal Executive Officer)

 /s/Robert G. LaVigne               Vice President-Finance         July 31, 1996
- -------------------------                                          ------------
 Robert G. LaVigne                  Secretary and Director
                                     (Principal Financial
                                      and Accounting Officer)

 /s/Harold L. Hansen                       Director                July 31, 1996
- -------------------------                                          ------------
 Harold L. Hansen



 /s/Hugh M. Taylor                         Director                July 31, 1996
- -------------------------                                          ------------
 Hugh M. Taylor



 /s/Joseph J. Kelley                       Director                July 31, 1996
- -------------------------                                          ------------
 Joseph J. Kelley
                                                   

                                      II-7




                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                         FARMSTEAD TELEPHONE GROUP, INC.

                  It is hereby certified that:

                  1. The present name of the corporation (the  "Corporation") is
Farmstead Telephone Group, Inc.

                  2. The  Certificate  of  Incorporation  of the  Corporation is
hereby amended by adding Article 4(c) which reads as follows:

                           "4.(c) At the effective time of this amendment,  each
                           security of the Corporation outstanding on the record
                           date set by the Board of Directors shall be split and
                           changed  into   one-tenth  of  such   security.   Any
                           fractional  shares  resulting from this reverse split
                           will be rounded up to the next highest whole share."

                  3. The foregoing Amendment was duly adopted in accordance with
the  provisions  of Section 242 of the General  Corporation  Law of the State of
Delaware.

         IN WITNESS WHEREOF,  FARMSTEAD  TELEPHONE  GROUP,  INC. has caused this
Certificate  of  Amendment  to be signed by its  Chairman  of the  Board,  Chief
Executive  Officer and  President,  under penalty of perjury,  this first day of
August, 1996.


                                                 /s/ GEORGE J. TAYLOR, JR.
                                                 ------------------------------
                                                 George J. Taylor, Jr.
                                                 Chairman of the Board, Chief
                                                 Executive Officer and President



                                     


NO. _________                                                   Class A Warrants

                CLASS A REDEEMABLE COMMON STOCK PURCHASE WARRANT
          VOID AFTER 5:00 P.M. NEW YORK CITY TIME ON ___________ , 2001

                         FARMSTEAD TELEPHONE GROUP, INC.

                                                               CUSIP 311565 12 1


THIS CERTIFIES THAT,  FOR VALUE RECEIVED

or registered  assigns (the  "Registered  Holder") is the owner of the number of
Class A Common Stock Purchase Warrants (the "Class A Warrants") specified above.
Each Class A Warrant  initially  entitles  the  Registered  Holder to  purchase,
subject  to the  terms and  conditions  set  forth in this  Certificate  and the
Warrant  Agreement (as hereinafter  defined),  one fully paid and  nonassessable
share of Common Stock,  $.001 par value, of Farmstead  Telephone Group,  Inc., a
Delaware  corporation  (the  "Company")  of the Company at any time prior to the
Expiration Date (as hereinafter defined), upon the presentation and surrender of
this  Warrant  Certificate  with the  Purchase  Form on the reverse  hereof duly
executed,  at the  corporate  office of Oxford  Transfer & Registrar  as Warrant
Agent,  or its  successor  (the  "Warrant  Agent"),  accompanied  by  payment of
$_______ (the "Purchase  Price") in lawful money of the United States of America
in cash or by official bank or certified check made payable to the Company.

         This Warrant  Certificate and each Class A Warrant  represented  hereby
are  issued  pursuant  to and are  subject  in all  respects  to the  terms  and
conditions set forth in the Warrant Agreement (the "Warrant  Agreement"),  dated
August 7, 1996 between the Company and the Warrant Agent.

         In the  event of  certain  contingencies  provided  for in the  Warrant
Agreement, the Purchase Price or the number of shares of Common Stock subject to
purchase  upon the  exercise  of each  Class A Warrant  represented  hereby  are
subject to modification or adjustment.

         Each Class A Warrant represented hereby is exercisable at the option of
the Registered  Holder, but no fractional shares of Common Stock will be issued.
In the case of the  exercise  of less than all the Class A Warrants  represented
hereby,  the Company  shall cancel this Warrant  Certificate  upon the surrender
hereof  and shall  execute  and  deliver a new  Warrant  Certificate  or Warrant
Certificates of like tenor, which the Warrant Agent shall  countersign,  for the
balance of such Class A Warrants.

         The term "Expiration Date" shall mean 5:00 P.M. (New York City time) on
___________ , 2001, or such earlier date as stated in a notice advising that the
Warrants  shall be  redeemed.  If such date  shall in the State of New York be a
holiday or a day on which the banks are authorized to close, then the Expiration
Date shall mean 5:00 P.M.  (New York City time) the next  following day which in
the State of New York is not a holiday or a day on which banks are authorized to
close.

         The Company shall not be obligated to deliver any  securities  pursuant
to the exercise of this Class A Warrant  unless a registration  statement  under
the  Securities  Act of 1933,  as amended,  with respect to such  securities  is
effective.   The  Company  has  covenanted  and  agreed  that  it  will  file  a
registration statement and will use its best efforts to cause the same to become
effective and to keep such registration statement current while


                                     1 of 4


any of the Class A Warrants are  outstanding.  This Class A Warrant shall not be
exercisable  by a Registered  Holder in any state where such  exercise  would be
unlawful.

         This Warrant Certificate is exchangeable,  upon the surrender hereof by
the Registered  Holder at the corporate  office of the Warrant Agent,  for a new
Warrant Certificate or Warrant  Certificates of like tenor representing an equal
aggregate number of Class A Warrants,  each of such new Warrant  Certificates to
represent  such  number  of Class A  Warrants  as shall  be  designated  by such
Registered  Holder at the time of such surrender.  Upon due presentment with any
tax  or  other  governmental  charge  imposed  in  connection   therewith,   for
registration  of transfer of this  Warrant  Certificate  at such  office,  a new
Warrant  Certificate or Warrant  Certificates  representing  an equal  aggregate
number of  Warrants  will be  issued to the  transferee  in  exchange  therefor,
subject to the limitations provided in the Warrant Agreement.

         Prior to the exercise of any Class A Warrant  represented  hereby,  the
Registered  Holder shall not be entitled to any rights of a  stockholder  of the
Company,  including,  without  limitation,  the  right  to  vote  or to  receive
dividends  or other  distributions,  and shall not be  entitled  to receive  any
notice of any  proceedings  of the  Company,  except as  provided in the Warrant
Agreement.

         This  Warrant  may be  redeemed  at the  option  of the  Company,  at a
redemption  price of $.10 per  Warrant  at any time after  ___________,  199__ ,
provided  the  market  price  (as  defined  in the  Warrant  Agreement)  for the
securities  issuable  upon  exercise of such Warrant  shall exceed $ _______ per
share for twenty  consecutive  business  days as  reported  on the Nasdaq  Stock
Market,  Inc.  or such other  primary  exchange  upon which the Common  Stock is
traded.  Notice of redemption shall be given not later than the ____________ day
before the date fixed for redemption,  all as provided in the Warrant Agreement.
On and after the date fixed for redemption,  the Registered Holder shall have no
rights with respect to this Warrant  except to receive the $.10 per Warrant upon
surrender of this Certificate.

         Prior to due  presentment  for  registration  of transfer  hereof,  the
Company and the Warrant  Agent may deem and treat the  Registered  Holder as the
absolute  owner  hereof  and  of  each  Class  A  Warrant   represented   hereby
(notwithstanding  any  notations of  ownership or writing  hereon made by anyone
other than a duly  authorized  officer of the Company or the Warrant  Agent) for
all purposes and shall not be affected by any notice to the contrary.

         This  Warrant  Certificate  shall  be  governed  by  and  construed  in
accordance with the laws of the State of New Jersey.

         This  Warrant  Certificate  is not valid  unless  countersigned  by the
Warrant Agent.

         IN WITNESS WHEREOF,  the Company has caused this Warrant Certificate to
be duly executed manually or in facsimile by two of its officers  thereunto duly
authorized and a facsimile of its corporate seal to be imprinted hereon.

Dated:  ____________

Countersigned:                         FARMSTEAD TELEPHONE GROUP, INC.
OXFORD TRANSFER & REGISTRAR
    (Portland, Oregon) 
    as Warrant Agent                   ATTEST:                 By:

                                                SECRETARY           PRESIDENT


                                     2 of 4




NO. _________                                                   CLASS B WARRANTS

                CLASS B REDEEMABLE COMMON STOCK PURCHASE WARRANT
          VOID AFTER 5:00 P.M. NEW YORK CITY TIME ON ___________ , 2001

                         FARMSTEAD TELEPHONE GROUP, INC.

                                                               CUSIP 311565 13 9


THIS CERTIFIES THAT,  FOR VALUE RECEIVED

or registered  assigns (the  "Registered  Holder") is the owner of the number of
Class B Common Stock Purchase Warrants (the "Class B Warrants") specified above.
Each Class B Warrant  initially  entitles  the  Registered  Holder to  purchase,
subject  to the  terms and  conditions  set  forth in this  Certificate  and the
Warrant  Agreement (as hereinafter  defined),  one fully paid and  nonassessable
share of Common Stock,  $.001 par value, of Farmstead  Telephone Group,  Inc., a
Delaware  corporation  (the  "Company")  of the Company at any time prior to the
Expiration Date (as hereinafter defined), upon the presentation and surrender of
this  Warrant  Certificate  with the  Purchase  Form on the reverse  hereof duly
executed,  at the  corporate  office of Oxford  Transfer & Registrar  as Warrant
Agent,  or its  successor  (the  "Warrant  Agent"),  accompanied  by  payment of
$_______ (the "Purchase  Price") in lawful money of the United States of America
in cash or by official bank or certified check made payable to the Company.

         This Warrant  Certificate and each Class B Warrant  represented  hereby
are  issued  pursuant  to and are  subject  in all  respects  to the  terms  and
conditions set forth in the Warrant Agreement (the "Warrant  Agreement"),  dated
August 7, 1996 between the Company and the Warrant Agent.

         In the  event of  certain  contingencies  provided  for in the  Warrant
Agreement, the Purchase Price or the number of shares of Common Stock subject to
purchase  upon the  exercise  of each  Class B Warrant  represented  hereby  are
subject to modification or adjustment.

         Each Class B Warrant represented hereby is exercisable at the option of
the Registered  Holder, but no fractional shares of Common Stock will be issued.
In the case of the  exercise  of less than all the Class A Warrants  represented
hereby,  the Company  shall cancel this Warrant  Certificate  upon the surrender
hereof  and shall  execute  and  deliver a new  Warrant  Certificate  or Warrant
Certificates of like tenor, which the Warrant Agent shall  countersign,  for the
balance of such Class B Warrants.

         The term "Expiration Date" shall mean 5:00 P.M. (New York City time) on
___________ , 2001, or such earlier date as stated in a notice advising that the
Warrants  shall be  redeemed.  If such date  shall in the State of New York be a
holiday or a day on which the banks are authorized to close, then the Expiration
Date shall mean 5:00 P.M.  (New York City time) the next  following day which in
the State of New York is not a holiday or a day on which banks are authorized to
close.

         The Company shall not be obligated to deliver any  securities  pursuant
to the exercise of this Class B Warrant  unless a registration  statement  under
the  Securities  Act of 1933,  as amended,  with respect to such  securities  is
effective.   The  Company  has  covenanted  and  agreed  that  it  will  file  a
registration statement and will use its best efforts to cause the same to become
effective and to keep such registration statement current while any of the Class
B Warrants are  outstanding.  This Class B Warrant shall not be exercisable by a
Registered Holder in any state where such exercise would be unlawful.


                                     3 of 4



         This Warrant Certificate is exchangeable,  upon the surrender hereof by
the Registered  Holder at the corporate  office of the Warrant Agent,  for a new
Warrant Certificate or Warrant  Certificates of like tenor representing an equal
aggregate number of Class B Warrants,  each of such new Warrant  Certificates to
represent  such  number  of Class B  Warrants  as shall  be  designated  by such
Registered  Holder at the time of such surrender.  Upon due presentment with any
tax  or  other  governmental  charge  imposed  in  connection   therewith,   for
registration  of transfer of this  Warrant  Certificate  at such  office,  a new
Warrant  Certificate or Warrant  Certificates  representing  an equal  aggregate
number of  Warrants  will be  issued to the  transferee  in  exchange  therefor,
subject to the limitations provided in the Warrant Agreement.

         Prior to the exercise of any Class B Warrant  represented  hereby,  the
Registered  Holder shall not be entitled to any rights of a  stockholder  of the
Company,  including,  without  limitation,  the  right  to  vote  or to  receive
dividends  or other  distributions,  and shall not be  entitled  to receive  any
notice of any  proceedings  of the  Company,  except as  provided in the Warrant
Agreement.

         This  Warrant  may be  redeemed  at the  option  of the  Company,  at a
redemption  price of $.10 per  Warrant  at any time after  ___________,  199__ ,
provided  the  market  price  (as  defined  in the  Warrant  Agreement)  for the
securities  issuable  upon  exercise of such Warrant  shall exceed $ _______ per
share for twenty  consecutive  business  days as  reported  on the Nasdaq  Stock
Market,  Inc.  or such other  primary  exchange  upon which the Common  Stock is
traded.  Notice of redemption shall be given not later than the ____________ day
before the date fixed for redemption,  all as provided in the Warrant Agreement.
On and after the date fixed for redemption,  the Registered Holder shall have no
rights with respect to this Warrant  except to receive the $.10 per Warrant upon
surrender of this Certificate.

         Prior to due  presentment  for  registration  of transfer  hereof,  the
Company and the Warrant  Agent may deem and treat the  Registered  Holder as the
absolute  owner  hereof  and  of  each  Class  B  Warrant   represented   hereby
(notwithstanding  any  notations of  ownership or writing  hereon made by anyone
other than a duly  authorized  officer of the Company or the Warrant  Agent) for
all purposes and shall not be affected by any notice to the contrary.

         This  Warrant  Certificate  shall  be  governed  by  and  construed  in
accordance with the laws of the State of New Jersey.

         This  Warrant  Certificate  is not valid  unless  countersigned  by the
Warrant Agent.

         IN WITNESS WHEREOF,  the Company has caused this Warrant Certificate to
be duly executed manually or in facsimile by two of its officers  thereunto duly
authorized and a facsimile of its corporate seal to be imprinted hereon.

Dated:  ____________

Countersigned:                         FARMSTEAD TELEPHONE GROUP, INC.
OXFORD TRANSFER & REGISTRAR
    (Portland, Oregon)
    as Warrant Agent                   ATTEST:                By:

                                                PRESIDENT            SECRETARY



                                     4 of 4





                                WARRANT AGREEMENT
                         (CLASS A AND CLASS B WARRANTS)
               --------------------------------------------------


                         FARMSTEAD TELEPHONE GROUP, INC.

                                       AND

                     OXFORD TRANSFER & REGISTRAR (OTR, INC.)
                                  WARRANT AGENT


                              DATED AUGUST 7, 1996


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




         THIS AGREEMENT (the  "Agreement") is dated as of August 7, 1996 between
FARMSTEAD  TELEPHONE  GROUP,  INC., a Delaware  corporation  (the "Company") and
OXFORD TRANSFER & REGISTRAR (the "Warrant Agent").

         WHEREAS, the Company will issue Warrant Certificates in connection with
a Rights Offering/Standby  Underwriting of 1,000,000 Units, each Unit consisting
of 1 share of $.001  Par Value  Common  Stock,  1 Class A Warrant  and 1 Class B
Warrant,  (the Class A and Class B Warrants will  hereinafter  be referred to as
"Warrants") as further described as follows:

         (a)  Class A Warrant - will entitle the holder to purchase one share of
              Common  Stock at a price of $_______  per Share and will expire on
              August __, 2001 at 5:00 p.m., New York City Time.

         (b)  Class B Warrant - will entitle the holder to purchase one share of
              Common  Stock at a price of $_______  per Share and will expire on
              August __, 2001, at 5:00 p.m., New York City Time.

         WHEREAS,  the Company desires the Warrant Agent to act on behalf of the
Company,  and the  Warrant  Agent is willing so to act, in  connection  with the
issuance,  registration,  transfer  and  exchange of Warrant  Certificates  and,
thereafter, exercise of the Warrants.

         NOW  THEREFORE,  in  consideration  of  the  promises  and  the  mutual
agreements hereinafter set forth, it is agreed that:

         1. WARRANTS/WARRANT CERTIFICATES. Each Warrant shall entitle the holder
(the "Registered Holder" or, in the aggregate the "Registered Holders") in whose
name the Warrant  Certificate shall be registered on the books maintained by the
Warrant  Agent to purchase  one share of Common Stock of the Company on exercise
thereof,  subject to  modification  and  adjustment  as  provided  in Section 7.
Warrant Certificates  representing the right to purchase Warrant Shares shall be
executed by the Company's President, attested to by the Company's Secretary, and
delivered to the Warrant Agent upon  execution of this  Agreement.  Such Warrant
Certificates  shall be attached  certificates  representing  an aggregate of the
Shares  of  Common  Stock  of the  Company  to be  issued  under  the  Plan  and
distributed to their rightful owners by the Warrant Agent.

         Subject to the  provisions  of Sections 3, 5, and 6, the Warrant  Agent
shall deliver Warrant Certificates in the required whole number denominations to
the  Registered  Holders in connection  with any transfer or exchange  permitted
under  this  Agreement.  Except as  provided  in  Section 6 hereof,  no  Warrant
Certificates  shall be issued except (i) Warrant  Certificates  initially issued
hereunder,  (ii) Warrant  Certificates  issued on or after the initial  issuance
date, upon the exercise of any Warrants,  to evidence the  unexercised  Warrants
held by the exercising  Registered Holder, and (iii) Warrant Certificates issued
after the  initial  issuance  date,  upon any  transfer  or  exchange of Warrant
Certificates or replacements of lost or mutilated Warrant Certificates.

         2. FORM AND EXECUTION OF WARRANT CERTIFICATES. The Warrant Certificates
shall be  substantially  in the form  attached  hereto as  Exhibits A and B. The
Warrant Certificates shall be dated as of the date of their issuance, whether or
initial issuance,  transfer or exchange or in lieu of mutilated, lost, stolen or
destroyed Warrant Certificates.


                                       1



         Each such Warrant  Certificate shall be numbered serially in accordance
with the Common Stock initially  attached thereto with the letter "WA" appearing
on each  "A"  Warrant  Certificate,  and  "WB"  appearing  on each  "B"  Warrant
Certificate.  The Warrant Certificates may immediately be detached, and, in such
event,  the Warrant  Certificates may be issued by number preceded by the letter
"W-A", "W-B", etc. without regard to the number of the certificate  representing
the Common Stock initially attached thereto.

         The Warrant Certificates shall be manually countersigned by the Warrant
Agent and shall not be valid for any  purpose  unless so  countersigned.  In the
event any officer of the Company who  executed  the Warrant  Certificates  shall
cease to be an officer of the Company before the date of issuance of the Warrant
Certificates or before  countersignature and delivery by the Warrant Agent, such
Warrant  Certificates may be countersigned,  issued and delivered by the Warrant
Agent with the same  force and  effect as though  the  person  who  signed  such
Warrant Certificates had not ceased to be an officer of the Company.

         3.  EXERCISE.  Subject  to the  provisions  of  Sections  4 and 7,  the
Warrants when evidenced by a Warrant  Certificate,  may be exercised in whole or
in part at any time  during the period (the  "Exercise  Period")  commencing  on
________, 1996 (the "Exercise Date") until _________, 2001, unless extended by a
majority  vote of the Company's  Board of Directors,  but in no event after such
extended  expiration  date. The Company shall promptly  notify the Warrant Agent
and  the  Registered   Holders  via  press  release  or  other  form  of  public
dissemination  of any such extension of the Exercise  Period. A Warrant shall be
deemed to have been exercised  immediately prior to the close of business on the
date  (the  "Exercise  Date")  of the  surrender  for  exercise  of the  Warrant
Certificate.  The  exercise  form shall be  executed  by the  Registered  Holder
thereof or his  attorney  duly  authorized  in writing  and shall be  delivered,
together with payment therefor,  to the Company at its corporate offices located
at 81 Church  Street,  East  Hartford,  CT 06108 or to the Warrant  Agent at its
corporate offices located at 317 SW Alder, Suite 1120, Portland,  Oregon, 97204,
in cash or be  official  bank or  certified  check,  in any amount  equal to the
aggregate Exercise Price, in lawful money of the United States of America.

         Unless Warrant Shares may not be issued as provided herein,  the person
entitled to receive the number of Warrant  Shares  deliverable  on such exercise
shall be treated for all purposes as the holder of such Warrant shares as of the
close of business on the Exercise  Date.  In addition,  the Warrant  Agent shall
also, at such time, verify that all of the conditions  precedent to the issuance
of Warrant  Shares set forth in Section 4 have been satisfied as of the Exercise
Date.  No fractional  shares or scrip  representing  fractional  shares shall be
issued upon the exercise of this Warrant. Computations resulting in the issuance
of fractional shares will be rounded to the nearest whole share.

         Within  thirty (30) days after the Exercise Date and in any event prior
to the Expiration Date, the Warrant Agent shall cause to be issued and delivered
to the  person or  persons  entitled  to  receive  the same,  a  certificate  or
certificates for the number of Warrant Shares  deliverable on such exercise.  No
adjustment shall be made in respect of cash dividends, if any, on Warrant Shares
delivered on exercise of any Warrant.

         The Company may deem and treat the  Registered  Holders of the Warrants
as the absolute  owners  thereof for all purposes,  and the Company shall not be
affected  by any notice to the  contrary.  The  Warrants  shall not  entitle the
holders  thereof  to any of  the  rights  of  shareholders  or to any  dividends
declared on the Common Stock unless the  registered  Holder shall have exercised
the Warrants and purchased Shares of Common Stock prior to the record date fixed
by the Board of  Directors  of the Company for the  determination  of holders of
Common Stock entitled to any such dividend or other rights.


                                       2



         4.  RESERVATION OF SHARES AND PAYMENT OF TAXES.  The Company  covenants
that it will at all times reserve and have available from its authorized  Common
Stock such number of shares as shall then be issuable  upon the  exercise of all
outstanding Warrant Certificates.  The Company covenants that all Warrant Shares
which  shall be so  issuable  shall  be duly and  validly  issued,  fully  paid,
non-assessable,  and free from all taxes, liens and charges of whatsoever nature
with respect to the issuance thereof.

         The Company and the Warrant Agent  acknowledge that the Company will be
required,  pursuant to the  Securities  Act of 1933, as amended (the "Act"),  to
file a registration  statement  covering the Warrants and the underlying  Common
Stock, and that no Warrants may be exercised nor may Warrant Shares be issued by
the Warrant Agent  unless,  on the Exercise  Date:  the Company has an effective
registration statement covering the issuance of the Warrant Shares under the Act
or issuance is exempt from  registration  under the applicable state and federal
securities  laws,  rules and  regulations of the state in which such  Registered
Holder resides.

         If any  shares  of  Common  Stock to be  reserved  for the  purpose  of
exercise of Warrant  Certificates  hereunder require any other registration with
or approval of any  government  authority  under any federal or state law before
such shares may be validly issued or delivered,  then the Company covenants that
it will, in good faith and as expeditiously as possible, endeavor to secure such
registration or approval,  as the case may be. No Warrant Shares shall be issued
unless and until any such  registration  requirements have been satisfied if and
when required.

         The  Registered  Holder shall pay all  documentary,  stamp,  or similar
taxes and other  government  charges  that may be  imposed  with  respect of the
issuance of the Warrants,  or the issuance,  transfer or delivery of any Warrant
Shares on exercise of the  Warrants.  In the event the Warrant  Shares are to be
delivered in a name other than the name of the Registered  Holder of the Warrant
Certificate,  no such delivery  shall be made unless the person  requesting  the
same has paid to the  Warrant  Agent  the  amount of any such  taxes or  charges
incident thereto.

         In the  event  the  Warrant  Agent  ceases  to also  serve as the stock
transfer agent for the Company,  the Warrant Agent is irrevocably  authorized to
requisition the Company's new transfer agent from time to time for  Certificates
of Warrant Shares  required upon exercise of the Warrants,  and the Company will
authorize such transfer agent to comply with all such requisitions.  The Company
will file with the Warrant Agent a statement  setting forth the name and address
of its new  transfer  agent for Shares of Common  Stock or other  capital  stock
issuable  upon  exercise of the Warrants and of each  successor  transfer  agent
appointed by the Company during the term of the Agreement.

         5.   REGISTRATION  OF  TRANSFER.   The  Warrant   Certificates  may  be
transferred in whole or in part.  Warrant  Certificates to be exchanged shall be
surrendered  to the Company at its Corporate  Office.  The Company shall execute
and the Warrant Agent shall countersign,  issue and deliver in exchange therefor
the Warrant  Certificate  (s) which the  Registered  Holder  making the transfer
shall be entitled to receive.

         The Warrant Agent shall keep transfer records of all such  transactions
at its  corporate  offices which shall  register  Warrant  Certificates  and any
transfers  thereof.  On due  presentment  for  registration  of  transfer of any
Warrant Certificate, the Company shall execute and the Warrant Agent shall issue
and deliver to the  transferee  or  transferees'  a new  Warrant  Certificate(s)
representing an equal  aggregate  number of Warrants.  All Warrant  Certificates
presented  for  registration  of transfer or exercise  shall be duly endorsed or
accompanied  by  a  written  instrument  or  instruments  of  transfer  in  form
satisfactory  to the 


                                        3



Company  and the  Warrant  Agent.  The  Company  may  require  payment  of a sum
sufficient  to cover any tax or other  government  charge that may be imposed in
connection therewith.

         All Warrant  Certificates so surrendered,  or surrendered for exercise,
or for exchange in case of  mutilated  Warrant  Certificates,  shall be promptly
canceled by the Warrant Agent and thereafter retained by the Warrant Agent until
termination of the agency created by this  Agreement.  Prior to due  presentment
for  registration  of transfer  thereof,  the Company and the Warrant  Agent may
treat the  registered  Holder of any of any Warrant  Certificate as the absolute
owner thereof  (notwithstanting  any  notations of ownership or writing  thereon
made by anyone  other than the  Company or the Warrant  Agent),  and the parties
hereto shall not be affected by any notice to the contrary.

         6. LOSS OR MUTILATION.  On receipt by the Company and the Warrant Agent
of evidence satisfactory as to the ownership of and the loss, theft, destruction
or mutilation of any Warrant  Certificate,  the Company shall  execute,  and the
Warrant  Agent  shall  countersign  and deliver in lieu  thereof,  a new Warrant
certificate  representing an equal aggregate number of Warrants.  In the case of
loss, theft or destruction of any Warrant Certificate, the individual requesting
issuance of a new Warrant Certificate shall be required to indemnify the Company
and the Warrant Agent in an amount  satisfactory to each of them. In the event a
Warrant  Certificate is mutilated,  such  Certificate  shall be surrendered  and
canceled  by the Warrant  Agent prior to delivery of a new Warrant  Certificate.
Applicants  for a new  Warrant  Certificate  shall also  comply  with such other
regulations and pay such other reasonable charges as the Company may prescribe.

         7. (1) ADJUSTMENTS OF EXERCISE PRICE. If the Company should at any time
or from time to time after the issuance of this Warrant issue or sell any shares
of Common Stock (other than the Warrant  Stock) without  consideration  or for a
consideration per share less than the Exercise Price in effect immediately prior
to the time of such issue or sale,  then  forthwith upon such issue or sale, the
Exercise  Price  shall be  adjusted to a price  (computed  to the nearest  cent)
determined  by dividing  (i) the sum of (x) the number of shares of Common Stock
outstanding  immediately  prior to such issue or sale multiplied by the Exercise
Price  in  effect  immediately  prior  to  such  issue  or  sale,  and  (y)  the
consideration,  if any, received by the Company upon such issue or sale, by (ii)
the total number of shares of Common Stock  outstanding  immediately  after such
issue or sale. For purposes of this subsection (f)(1), the following  provisions
(A) to (F) shall also be applicable:

         (A) OPTIONS. In case the Company shall in any manner grant any right to
subscribe for or to purchase,  or any option for the purchase of Common Stock or
any stock or other securities  convertible into or exchangeable for Common Stock
(such convertible or exchangeable stock or securities being hereinafter referred
to as "Convertible  Securities") other than the Warrants,  and the minimum price
per share for which Common Stock is issuable, pursuant to such rights or options
or upon  conversion or exchange of such  Convertible  Securities  (determined by
dividing (i) the total amount,  if any, received or receivable by the Company as
consideration  for the  granting  of such  rights or  options,  plus the minimum
aggregate  amount of  additional  consideration  payable to the Company upon the
exercise  of such  rights  or  options,  plus,  in the case of such  Convertible
Securities,  the minimum aggregate amount of additional  consideration,  if any,
payable  upon the  conversion  or exchange  thereof,  by (ii) the total  maximum
number of shares of Common Stock issuable  pursuant to such rights or options or
upon the conversion or exchange of the total maximium amount of such Convertible
Securities  issuable upon the exercise of such rights or options)  shall be less
than the Exercise Price in effect  immediately prior to the time of the granting
of such rights or  options,  then the total  maximum  number of shares of Common
Stock issuable pursuant to such rights or options or upon conversion or exchange
of the total maximum  amount of such  Convertible


                                       4


Securities issuable upon the exercise of such rights or options shall (as of the
date of granting of such rights or options) be deemed to be  outstanding  and to
have been issued for said price per share as so  determined;  PROVIDED,  that no
further  adjustment of the Exercise Price shall be made upon the actual issue of
Common Stock so deemed to have been issued; and FURTHER PROVIDED, that, upon the
expiration of such rights  (including rights to convert or exchange) or options,
(a) the  number  of  shares of Common  Stock  deemed  to have  been  issued  and
outstanding  by reason of the fact that  they  were  issuable  pursuant  to such
rights or options  (including  rights to convert or  exchange)  that were not so
issued,  shall no longer be deemed  to be issued  and  outstanding,  and (b) the
Exercise  Price  shall  forthwith  be  adjusted  to the price  which  would have
prevailed  had all  adjustments  been made on the basis of the issue only of the
shares of Common  Stock  actually  issued  upon the  exercise  of such rights or
options or upon conversion or exchange of such Convertible Securities.

         (B)  CONVERTIBLE  SECURITIES.  In case the Company  shall in any manner
issue or sell any  Convertible  Securities,  and the minimum price per share for
which Common Stock is issuable upon  conversion or exchange of such  Convertible
Securities  (determined by dividing (i) the total amount  received or receivable
by the  Company  as  consideration  for the  issue  or sale of such  Convertible
Securities,  plus the minimum aggregate amount of additional  consideration,  if
any, payable to the Company upon the conversion or exchange thereof, by (ii) the
total maximum  number of shares of Common Stock  issuable upon the conversion or
exchange of all such  Convertible  Securities)  shall be less than the  Exercise
Price in effect  immediately  prior to the time of such issue or sale,  then the
total  maximum  number of shares of Common Stock  issuable  upon  conversion  or
exchange of all such  Convertible  Securities shall (as of the date of the issue
or sale of such Convertible  Securities) be deemed to be outstanding and to have
been issued for said price per share as so determined; PROVIDED, that no further
adjustment  of the Exercise  Price shall be made upon the actual issue of Common
Stock so deemed to have been issued;  and,  FURTHER  PROVIDED,  that if any such
issue or sale of such Convertible  Securities is made upon exercise of any right
to subscribe  for or to purchase or any option to purchase any such  Convertible
Securities  for which an adjustment  of the Exercise  price has been or is to be
made  pursuant  to  other  provisions  of  this  subsection  (f)(1)  no  further
adjustment of the Exercise  Price shall be made by reason of such issue or sale;
and, FURTHER PROVIDED,  that, upon the termination of the right to convert or to
exchange such Convertible  Securities for Common Stock, (a) the number of shares
of Common Stock deemed to have been issued and outstanding by reason of the fact
that they were  issuable  upon  conversion  or exchange of any such  Convertible
Securities, which were not so issued, shall no longer be deemed to be issued and
outstanding, and (b) the Exercise Price shall forthwith be adjusted to the price
which would have  prevailed  had all  adjustments  been made on the basis of the
issue  only of the  number  of  shares  of Common  Stock  actually  issued  upon
conversion or exchange of such Convertible Securities.

         (C) Upon the happening of any of the following  events,  namely, if (A)
the purchase price provided for in any right,  option or warrant  granted by the
Company  to  subscribe  for  or to  purchase  additional  stock  or  convertible
securities,  (B)  the  additional  consideration,   if  any,  payable  upon  the
conversion  or exchange of any  convertible  securities or (C) the rate at which
any convertible  securities are convertible  into or exchangeable for additional
stock shall  change in any manner and at any time (other than under or by reason
of  provisions  designed to protect  against  dilution),  the Exercise  Price in
effect at the time of such event shall  forthwith be adjusted or  readjusted  to
the Exercise Price which would have been in effect at such time had such rights,
options or convertible  securities still  outstanding  provided for such changed
purchase price,  additional  consideration or rate of conversion or exchange, as
the  case  may be,  at the  time  initially  granted,  issued  or  sold.  On the
expiration  of any option or right granted by the Company to subscribe for or to
purchase  additional  stock or convertible  securities or the termination of any
right to convert or exchange such  convertible  securities,  the Exercise  Price
then in effect hereunder shall forthwith


                                       5



be adjusted to the Exercise Price which would have been in effect at the time of
such expiration or termination had such right, option or convertible securities,
to the extent  outstanding  immediately prior to such expiration or termination,
never been issued,  and the  additional  stock issuable  thereunder  shall be no
longer be deemed to be outstanding.

         (D) DETERMINATION OF ISSUE PRICE. In case any shares of Common Stock or
Convertible  Securities  or any rights or options to purchase  any such stock or
securities shall be issued for cash the consideration received therefor,  before
deducting  therefrom any  commission  or other  expenses paid or incurred by the
Company for any  underwriting  of, or otherwise in connection with, the issuance
thereof, shall be deemed to be the amount received by the company, therefore. In
case any  shares of Common  Stock or  Convertible  Securities  or any  rights or
options  to  purchase  any  such  stock or  securities  shall  be  issued  for a
consideration  part or all of which  shall be other  than  cash,  then,  for the
purpose of this subsection  (f)(1),  the Board of Directors of the Company shall
determine  the fair  value of such  consideration,  irrespective  of  accounting
treatment,  and such Common  Stock,  Convertible  Securities,  rights or options
shall be deemed to have been  issued for an amount of cash equal to the value so
determined by the Board of Directors.  The  reclassification of securities other
than Common  Stock into  securities  including  Common  Stock shall be deemed to
involve the  issuance for a  consideration  other than cash of such Common Stock
immediately  prior  to  the  close  of  business  on  the  date  fixed  for  the
determination of security holders entitled to receive such Common Stock. In case
any shares of Common Stock or Convertible Securities or any rights or options to
purchase any such stock or other  securities shall be issued together with other
stock or  securities  or other assets of the Company for a  consideration  which
includes both,  the Board of Directors of the Company shall  determine what part
of the  consideration  so received is to be deemed to be  consideration  for the
issue of such shares of such Common  Stock,  convertible  Securities,  rights or
options.

         (E)  DETERMINATION  OF DATE OF ISSUE.  In case the Company shall take a
record of the holders of any Common Stock for the purpose of entitling  them (i)
to  receive a  dividend  or other  distribution  payable  in Common  Stock or in
Convertible  Securities,  or (ii) to subscribe  for or purchase  Common Stock or
Convertible Securities,  then such record date shall be deemed to be the date of
the  issue or sale of the share of Common  Stock  deemed to have been  issued or
sold  upon  the  declaration  of such  dividend  or the  making  of  such  other
distribution  or the  date of the  granting  of such  right of  subscription  or
purchase, as the case may be.

         (F) TREASURY SHARES.  For the purpose of this subsection  (f)(1) shares
of Common  Stock at any  relevant  time owned or held by, or for the account of,
the Company shall not be deemed outstanding.

         (2) ADJUSTMENT OF EXERCISE  PRICE.  Anything in this Section (f) to the
contrary  notwithstanding,  in case the Company  shall at any time issue  Common
Stock or Convertible  Securities by way of dividend or other distribution on any
stock of the Company or  subdivide or combine the  outstanding  shares of Common
Stock, the Exercise Price shall be proportionately decreased in the case of such
issuance  (on the day  following  the date  fixed for  determining  shareholders
entitled to receive  such  dividend or other  distribution)  or decreased in the
case of such  subdivision,  or increased in the case of such combination (on the
date that such transactions shall become effective).

         (3) NO ADJUSTMENT  FOR SMALL  AMOUNTS.  Anything in this Section (f) to
the contrary  notwithstanding,  the Company shall not be required to give effect
to any  adjustment in the Exercise  Price unless and until the net effect of one
or more adjustments,  determined as above provided, shall have required a change
of the Exercise Price by at least ten cents,  but when the cumulative net effect
of more


                                       6



than one adjustment so determined  shall be to change the actual  Exercise Price
by at least ten cents,  such change in the  Exercise  Price shall  thereupon  be
given effect.

         (4) NUMBER OF SHARES  ADJUSTED.  Upon any  adjustment  of the  Exercise
Price  after the date of  issuance  hereof,  the  holder of this  Warrant  shall
thereafter  (until another such adjustment) be entitled to purchase,  at the new
Exercise  Price,  the number of shares,  calculated  to the nearest  full share,
obtained by multiplying the number of shares of Common Stock initially  issuable
upon exercise of this Warrant by the Exercise Price in effect on the date hereof
and dividing the product so obtained by the new Exercise Price.

         (5) COMMON STOCK  DEFINED.  Whenever  reference is made in this Section
(f) to the  issue or sale of shares of Common  Stock,  the term  "Common  Stock"
shall mean the Common  Stock of the  Company of the class  authorized  as of the
date  hereof and any other  class of stock  ranking on a parity with such Common
Stock,  but shall not include stock to be issued to employees and consultants of
the Company as  described  in the  Company's  Prospectus  dated August __, 1996.
However,  shares  issuable upon exercise hereof shall include only shares of the
class designated as Common Stock of the Company as of the date hereof.

         (g)  NOTICES  TO  WARRANT  HOLDERS.  So long as this  Warrant  shall be
outstanding  and  unexercised  (i) if the Company shall pay any dividend or make
any distribution upon the Common Stock or (ii) if the Company shall offer to the
holders of Common Stock for subscription or purchase by them any shares of stock
of any class or any other rights or (iii) if any capital  reorganization  of the
Company,  reclassification of the capital stock of the Company, consolidation or
merger of the Company with or into another  corporation,  or any sale,  lease or
transfer of all or  substantially  all of the property and assets of the Company
to another corporation, or voluntary or involuntary dissolution,  liquidation or
winding up of the Company shall be effected, then, in any such case, the Company
shall cause to be delivered  to the Holder,  at least as early as such notice is
given to the Company's  shareholders,  as the case may be, a notice containing a
brief  description  of the  proposed  action and stating the date on which (x) a
record is to be taken for the purpose of such dividend,  distribution or rights,
or (y) such reclassification, reorganization, consolidation, merger, conveyance,
lease, dissolution,  liquidation or winding up is to take place and the date, if
any, has been fixed,  as of which the holders of Common Stock of record shall be
entitled  to  exchange  their  shares of Common  Stock for  securities  or other
property deliverable upon such reclassification,  reorganization, consolidation,
merger, conveyance, dissolution, liquidation or winding up.

         (h)  RECLASSIFICATION,   REORGANIZATION  OR  MERGER.  In  case  of  any
reclassification,  capital  reorganization  or  other  change  of the  Company's
outstanding  securities  (other than a change in par value, or from par value to
no par value,  or from no par value to par value,  or as a result of an issuance
of Common Stock by way of dividend or other  distribution or of a subdivision or
combination),  or in case of any  consolidation or merger of the Company with or
into another  corporation (other than a merger with a subsidiary in which merger
the  Company  is the  continuing  corporation  and which  does not result in any
reclassification,  capital  reorganization or other change of outstanding shares
of Common Stock of the class  issuable upon exercise of this Warrant) or in case
of any sale or conveyance to another  corporation of the property of the Company
as an  entirety  or  substantially  as an  entirety,  the  Company  shall  cause
effective  provision  to be  made  so that  the  holder  shall  have  the  right
thereafter,  by  exercising  this  Warrant,  to purchase  the kind and amount of
shares  of  stock  and  other  securities  and  property  receivable  upon  such
reclassification, capital reorganization or other change, consolidation, merger,
sale or conveyance  receivable  upon any such event by a holder of the number of
shares of common  stock  purchasable  upon  exercise of this  Warrant.  Any such
provision  shall  include  provision  for  adjustments  which shall be as nearly
equivalent  as may  be  practicable  to the  adjustments  provided  for in  this
Warrant.  The foregoing 


                                        7


provisions   of  this   Section  (i)  shall   similarly   apply  to   successive
reclassifications, capital reorganizations and changes of shares of Common Stock
and to successive  consolidations,  mergers, sales or conveyances.  In the event
that in any such  capital  reorganization  or  reclassification,  consolidation,
merger, sale or conveyance, additional shares of Common Stock shall be issued in
exchange, conversion,  substitution or payment, in whole or in part, for or of a
security of the Company other than Common Stock, any such issue shall be treated
as an issue of Common  Stock  covered by the  provisions  of  subsection  (f)(1)
hereof  with the amount of the  consideration  received  upon the issue  thereof
being determined by the Board of Directors of the company, such determination to
be final and binding on the holder.

(8)      REDEMPTION OF WARRANTS.
                           
                  (A) REDEMPTIONS. On not less than 30 days written notice given
as described  below,  the Warrant may be redeemed,  in whole or in part,  at the
option of the Company, at any time following such 30 day period, at a redemption
price of $.10 per share of Common Stock  issuable  upon exercise of this Warrant
(the  "Redemption  Price"),  provided the Market Price of the Common Stock shall
exceed $ ______  and $ ______,  per share for the Class A and Class B  Warrants,
respectively (the "Target Price"), subject to adjustment as set forth in Section
(8)(E) below.  "Market Price" for the purpose of this Section (8) shall mean (x)
the closing bid price for twenty (20)  consecutive  business days as reported by
the  National  Association  of  Securities  Dealers,  Inc.  Automated  Quotation
("NASDAQ")  System or  National  Market  System or (y) the  average  of the last
reported  sale price for twenty (20)  consecutive  business  days on the primary
exchange on which the Common Stock is traded, if the Common Stock is traded on a
national  securities  exchange,  ending in either  case five (5) days before the
notice is given.

                  (B)  MAILING OF NOTICE.  In case the Company  shall  desire to
exercise its right to redeem the Warrants,  it shall mail a notice of redemption
to each Holder of the Warrants,  first class,  postage prepaid, at least 30 days
prior to the date fixed for redemption, at their last address as shall appear on
the records of the  Company.  Any notice  mailed in the manner  provided  herein
shall be conclusively presumed to have been duly given whether or not the Holder
receives such notice.

                  (C)  TERMINATION OF EXERCISE  RIGHTS.  Any right to exercise a
Warrant shall terminate on the date fixed in the notice (the "Redemption Date").
On and after the Redemption Date,  holders of the Warrants shall have no further
rights except to receive, upon surrender of the Warrant, the Redemption Price.

                  (D) REDEMPTION  PRICE. From and after the Redemption Date, the
Company  shall,  at the  place  specified  in the  notice  of  redemption,  upon
presentation  and surrender to the Company by or on behalf of the holder thereof
of one or more  Warrants to be redeemed,  deliver or cause to be delivered to or
upon the  written  order of such  holder a sum in cash  equal to the  Redemption
Price of each share of Common Stock issuable upon exercise of such Warrant.

                  (E) ADJUSTMENT TO TARGET PRICE. If the shares of the Company's
Common  Stock are  subdivided  or combined  into a greater or smaller  number of
shares of Common Stock,  the Target Price shall be  proportionately  adjusted by
the  ratio  which  the total  number  of  shares  of  Common  Stock  outstanding
immediately  prior to such event  bears to the total  number of shares of Common
Stock to be outstanding immediately after such event.

         9. DUTIES,  COMPENSATION  AND TERMINATION OF WARRANT AGENT. The Warrant
Agent  shall  act  hereunder  as agent  and in a  ministerial  capacity  for the
company, and its duties shall be determined solely by the provisions hereof. The
Warrant Agent shall not, by issuing and delivering  Warrant  Certificates  or by


                                       8



any  other  act  hereunder,  be  deemed  to make any  representations  as to the
validity,  value or  authorization  of the Warrant  Certificates or the Warrants
represented  thereby  or of the  Common  Stock or other  property  delivered  on
exercise of any  Warrant.  The Warrant  Agent shall not at any time be under any
duty or  responsibility  to any holder of the  Warrant  certificates  to make or
cause to be made any  adjustment of the Exercise  Price or to determine  whether
any fact exists which may require any such adjustment.

         The Warrant  Agent shall not (1) be liable for any recital or statement
of fact contained herein or for any action taken or omitted by it in reliance on
any Warrant  Certificate or other document or instrument  believed by it in good
faith to be genuine and to have been signed or  presented by the proper party or
parties,  (ii) be  responsible  for any  failure  on the part of the  Company to
comply with any of its covenants  and  obligations  contained in this  Agreement
except for its own negligence or willful misconduct.

         The Company  agrees to indemnify  the Warrant Agent against any and all
losses, expenses and liabilities which the Warrant Agent may incur in connection
with the  exercise of any  Warrants as set forth in Section 4 except as a result
of the Warrant Agent's negligence or willful misconduct.

         The Warrant Agent may at any time consult with counsel  satisfactory to
it (which  may be counsel  for the  Company)  and shall  incur no  liability  or
responsibility for any action taken or omitted by it in good faith in accordance
with the opinion or advice of such counsel. Any notice, statement,  instruction,
request,  direction,  order or  demand  of the  Company  shall  be  sufficiently
evidenced  by an  instrument  signed by its  President  and  attested  to by its
Secretary or Assistant Secretary.  The Warrant Agent shall not be liable for any
action  taken or  omitted  by it in  accordance  with  such  notice,  statement,
instruction,  request, order or demand except as a result of the Warrant Agent's
negligence or willful misconduct.


         The Company agrees to pay the Warrant Agent reasonable compensation for
its services  hereunder and to reimburse  the Warrant  Agent for its  reasonable
expenses.  The Company further agrees to indemnify the Warrant Agent against any
and all  losses,  expenses  and  liabilities  arising  except as a result of the
Warrant Agent's negligence or willful misconduct.

         The Warrant  Agent may resign its duties or the  Company may  terminate
the Warrant  Agent and the Warrant  Agent shall be  discharged  from all further
duties and liabilities  hereunder (except liabilities arising as a result of the
Warrant  Agent's own  negligence or willful  misconduct),  on thirty days' prior
written notice to the other party.  At least fifteen days prior to the date such
resignation is to become effective, the Warrant Agent shall cause a copy of such
notice of  resignation  to be mailed to the  Registered  Holder of each  Warrant
Certificate. On such resignation or termination, the Company shall appoint a new
Warrant  Agent.  if the  Company  shall fail to make such  appointment  within a
period of thirty days after it has been  notified in writing of the  resignation
by the Warrant Agent, then the Registered Holder of any Warrant  Certificate may
apply to any  court  of  competent  jurisdiction  for the  appointment  of a new
Warrant Agent.

         After acceptance in writing of an appointment of a new Warrant Agent is
received by the  Company,  such new Warrant  Agent shall be vested with the same
powers,  rights,  duties and responsibilities as if it had been originally named
herein as the Warrant Agent, without any further assurance,  conveyance,  act or
deed;  provided,  however,  if it shall be necessary or expedient to execute and
deliver any further assurance,  conveyance,  act or deed, the same shall be done
at the expense of the Company  and shall be legally  and validly  executed.  The
Company  shall  file a notice of  appointment  of a new  Warrant  Agent with the
resigning  Warrant Agent and shall  forthwith  cause a copy of such notice to be
mailed to the Registered Holder of each Warrant Certificate.


                                       9



         Any  corporation  into which the Warrant Agent or any new Warrant Agent
may be converted or merged, or any corporation  resulting from any consolidation
to which the  Warrant  Agent or any new Warrant  Agent shall be a party,  or any
corporation  succeeding  to the  corporate  trust  business of the Warrant Agent
shall be a successor to the Warrant Agent under the  provisions of the preceding
paragraph.  Any such successor  Warrant Agent shall promptly cause notice of its
succession  as Warrant  Agent to be mailed to the Company and to the  Registered
Holder of each  Warrant  Certificate.  No further  action  shall be required for
establishment and authorization of such successor Warrant Agent.

         The Warrant Agent,  its officers or directors and its  subsidiaries  or
affiliates may buy, hold or sell Warrants or other securities of the Company and
otherwise  deal with the  Company in the same  manner and to the same extent and
with like  effect as though it were not  Warrant  Agent.  Nothing  herein  shall
preclude the Warrant Agent from acting in any other  capacity for the Company of
for any other legal entity.

         10.  MODIFICATION OF AGREEMENT.  The Warrant Agent and the Company may,
be supplemental agreement, make any changes or corrections in this Agreement (i)
that they  shall  deem  appropriate  to cure any  ambiguity  or to  correct  any
defective or  inconsistent  provision or mistake or error herein  contained;  or
(ii) that they may deem  necessary  or desirable  and which shall not  adversely
affect the interests of the holders of Warrant Certificates;  provided, however,
this Agreement  shall not otherwise be modified,  supplemented or altered in any
respect except with the consent in writing of the Registered  Holders of Warrant
Certificates  representing  not  less  than  51`% of the  Warrants  outstanding.
Additionally, except as provided in Section 7, no change in the number or nature
of the Warrant Shares  purchasable on exercise of a Warrant,  the Exercise Price
therefor,  or the Expiration Date of a Warrant shall be made without the consent
in writing of the Registered Holder of the Warrant Certificate representing such
Warrant,  other than such changes as are  specifically  prescribed or allowed by
this Agreement.

         11. NOTICES.  All notices,  demands,  elections,  opinions  or requests
(however  characterized or descried)  required or authorized  hereunder shall be
deemed  given  sufficiently  if in writing and sent by  registered  or certified
mail, return receipt requested and postage prepaid, or by tested telex, telegram
or cable to, in the case of the Company:

                                    Farmstead Telephone Group, Inc.
                                    81 Church Street
                                    East Hartford, CT 06108
                                    Attention:  Chief Financial Officer

with a copy to:                     Heller, Horowitz & Feit, P. C.
                                    292 Madison Avenue  
                                    New York, NY  10017

and in the case of the Warrant Agent:

                                    Oxford Transfer & Registrar, Inc.
                                    317 SW Alder, Suite 1120
                                    Portland, Oregon  97204

and if to the Registered Holder of a Warrant Certificate, at the address of such
holder as set  forth on the  records  maintained  by the  Warrent  Agent and the
Company.

                                       10



         12. BINDING  AGREEMENT.  This Agreement shall be binding upon and inure
to the benefit of the Company, the Warrant Agent and their respective successors
and  assigns,  and the  Holders  of the  Warrant  Certificates.  Nothing in this
Agreement  is intended or shall be construed to confer upon any other person any
fright,  remedy or claim or to impose on any other person any duty, liability or
obligation.

         13. FURTHER INSTRUMENTS.  The parties shall execute and deliver any and
all  such  instruments  and  shall  take  any and all  other  actions  as may be
reasonably necessary to carry out the intention of this Agreement.

         14. SEVERABILITY.  If any provision of this  Agreement  shall be  held,
declared or pronounced void, voidable, invalid, unenforceable or inoperative for
any  reason by any court of  competent  jurisdiction,  government  authority  or
otherwise, such holding, declaration or pronouncement shall not affect adversely
any other  provision of this  Agreement,  which shall  otherwise  remain in full
force and effect and be enforced in  accordance  wit its terms and the effect of
such holding,  declaration or pronouncement shall be limited to the territory or
jurisdiction in which made.

         15. WAIVER.  All  the rights and  remedies  of either  party under this
Agreement are  cumulative  and not exclusive of any other rights and remedies as
provided by law. No delay or failure on the part of either party in the exercise
of any right or remedy arising from a breach of this Agreement  shall operate as
a waiver of any subsequent  right or remedy arising from a subsequent  breach of
this  Agreement.  The consent of any party where  required  hereunder  to act or
occurrence  shall  not  be  deemed  to be a  consent  to  any  other  action  or
occurrence.

         16. GENERAL PROVISIONS.  This Agreement shall be construed and enforced
in accordance with, and governed by, the laws of the state of New Jersey. Except
as  otherwise  expressly  stated  herein,  time is of the essence in  performing
hereunder.  This  Agreement  embodies  the entire  agreement  and  understanding
between the parties  and  supersedes  all prior  agreements  and  understandings
relating to the subject matter hereof, and this Agreement may not be modified or
amended or any term or provisions  hereof waived or discharged except in writing
signed  by the  party  against  who  such  amendment,  modification,  waiver  or
discharge  is sought to be  enforced.  The  headings  of this  Agreement  may be
executed  in any  number  of  counterparts,  each of which  shall be  deemed  an
original,  but all of which taken  together  shall  constitute  one and the same
instrument.

IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be duly
executed as of the date first above written.


OXFORD TRANSFER & REGISTRAR                 FARMSTEAD TELEPHONE GROUP, INC.
                                             
By: /s/Lori Livingston                      By: /s/ Robert G. LaVigne
    ------------------                          ---------------------
    Authorized Officer                            Authorized Officer         
                                                                         
                              
Title: President                            Title: Vice President - Finance
      ----------------                             ------------------------


                                       11



                           [FORM OF UNIT CERTIFICATE]


                         FARMSTEAD TELEPHONE GROUP, INC.
              Incorporated under the laws of the State of Delaware


for value received, is the owner of

                                                               CUSIP __________




         Each Unit  ("Unit)  consists  of one share of Common  Stock,  par value
$.001,  one  Redeemable  Class A Common  Stock  Purchase  Warrant  (the "Class A
Warrants") and one Redeemable  Class B Common Stock Purchase Warrant (the "Class
B Warrants and  collectively  with the Class A Warrants,  the  "Warrants").  The
Warrants can only be redeemed if a current prospectus  covering the Warrants and
the Shares of Common Stock issuable  thereunder is then in effect.  The Warrants
will  remain  exercisable  for at least 30 days after  notice.  The terms of the
Warrants  are  governed by a Warrant  Agreement  dated as of August 9, 1996 (the
"Warrant  Agreement")  between the Company and Oxford  Transfer & Registrar,  as
Warrant Agent (the "Warrant  Agent") and are subject to the terms and provisions
contained  therein and on the face of the Warrant  Certificate,  to all of which
terms and provisions the holder of this Unit Certificate  consents by acceptance
hereof. Copies of the Warrant Agreement are on file at the office of the Warrant
Agent at 1130 S.W. Morrison, Suite 250, Portland, Oregon 97205 and are available
to any Warrant holder on written  request and without cost. The Warrant shall be
void unless exercised before 5:00 p.m. New York Time, on ,2001 or its redemption
date, whichever is earlier.

         This  certificate is not valid unless  countersigned  and registered by
the Transfer Agent and the Registrar of the Company.

DATED:                                           FARMSTEAD TELEPHONE GROUP, INC.



                                          BY:






  SECRETARY                                                  PRESIDENT






                                [CORPORATE SEAL]



                                                                  Exhibit 23 (a)



                         Independent Auditors' Consent

     We  consent  to the  use in  this  Amendment  No.  2 to  this  Registration
Statement on Form SB-2 (No. 333-5103) of Farmstead  Telephone Group, Inc. of our
report dated March 8, 1996  appearing in the  Prospectus,  which is part of this
Registration Statement,  and to the reference to us under the headings "Selected
Financial Data" and "Experts" in such Prospectus.


/S/ DELOITTE & TOUCHE LLP
    Hartford, Connecticut
    August 8, 1996







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