SHARED TECHNOLOGIES INC
PRER14A, 1996-01-11
TELEPHONE INTERCONNECT SYSTEMS
Previous: CHAMPION ENTERPRISES INC, 8-A12B, 1996-01-11
Next: UNITED STATES CELLULAR CORP, 8-K, 1996-01-11




                                PRELIMINARY COPY

                                  SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION

           Proxy Statement Pursuant to Section 14(a) of the Securities
                      Exchange Act of 1934 (Amendment No. )

Filed by the Registrant  |X|

Filed by a Party other than the Registrant  |_|

Check the appropriate box:

 |X|   Preliminary Proxy Statement              |_| Confidential for Use of the
                                                    Commission Only(as permitted
                                                    by Rule 14a-6(e)(2))


 |_|  Definitive Proxy Statement

 |_|  Definitive Additional Materials

 |_|  Soliciting Material Pursuant to Rule 14a-11(c) or Rule 14a-12

                            SHARED TECHNOLOGIES INC.
                (Name of Registrant as Specified in Its Charter)

  -----------------------------------------------------------------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)


Payment of Filing Fee (Check the appropriate box):

 |_|    $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1), or 14a-6(i)(2)
        or Item 22(a) of Schedule 14A.

 |_| $500 per  each  party to the  controversy  pursuant  to  Exchange  Act Rule
     14a-6(i)(3).

 |X| Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.
   

        (1)      Title of each class of securities to which transaction applies:
                 Common Stock, Cumulative Convertible Preferred Stock, Special
                 Preferred Stock.

        (2)      Aggregate number of securities to which transaction applies:
    
<PAGE>

   (3)   Per unit price or other  underlying  value of  transaction  computed
    pursuant  to  Exchange  Act Rule 0-11 (Set forth the amount on which the
    filing fee is calculated and state how it was determined):

<TABLE>
<CAPTION>
<S>                                                                         <C>        
   
     Common stock (6,000,000 shares at $3.44 per share*)             =       $20,640,000
     ------------------------------------------------- ---------------------------------

     Cumulative Convertible Preferred Stock                          =       $25,000,000 (liquidation value)
     -------------------------------------------------------------------------------------------------------

     Special Preferred Stock                                         =       $20,000,000 (liquidation value)

     Payment for preferred stock and assumed debt                    =      $223,500,000
     -----------------------------------------------------------------------------------
    
    (4)       Proposed maximum aggregate value of transaction:
                                       $289,140,000

    (5)       Total fee paid:
   
                                       $57,828.00
</TABLE>

 |X|    Fee paid previously with preliminary materials.

 |_|    Check box if any part of the fee is offset as provided  by Exchange  Act
        Rule 0-11(a)(2) and identify the filing for which the offsetting fee was
        paid previously.  Identify the previous filing by registration statement
        number, or the Form or Schedule and the date of its filing.

        (1)       Amount Previously Paid:

                                            $57,828.00

        (2)       Form, Schedule or Registration Statement No.:

                                            Schedule 14A

        (3)       Filing Party:

                                            Shared Technologies Inc.

        (4)       Date Filed:

                                            December 1, 1995

         This Proxy Statement is being furnished to holders of Common Stock, par
value $.004 per share ("Common Stock"),  of Shared Technologies Inc., a Delaware
corporation ("STI"), in connection with the solicitation of proxies by the Board
of Directors for use at the Special Meeting of  Stockholders  (the "Meeting") to
be held on February 9, 1996,  at the offices of S.G.  Warburg & Co.,  Inc.,  277
Park Avenue, New York, New York, commencing at 2:00 p.m., local time, and at any
adjournment or postponement thereof.

         This Proxy Statement and the  accompanying  form  of proxy are intended
 to be mailed to stockholders of STI on or about _____________________, 1996.

         The date of this Proxy Statement is _____________________, 1996.

    

<PAGE>



                            SHARED TECHNOLOGIES INC.

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
   
                          February 9, 1996 at 2:00 p.m.

         Notice is hereby given that a Special Meeting of Stockholders of Shared
Technologies Inc. ("STI") will be held on February 9, 1996, at 2:00 p.m., at the
offices of S.G.  Warburg & Co., Inc.,  277 Park Avenue,  New York, New York (the
"Meeting"), to consider and act upon the following matter:

         Approval of Merger and  Amendments to Restated  Certificate  of
         Incorporation.   Approval  of  (i)  the  merger  of   Fairchild
         Industries,  Inc.  ("FII")  with  and  into STI with STI as the
         surviving  corporation (the "Merger")  pursuant to the terms of
         an Agreement and Plan of Merger,  dated as of November 9, 1995,
         as amended pursuant to that certain Amendment dated , 1996 (the
         "Merger Agreement"), as a result of which STI will issue to RHI
         Holdings,  Inc.,  the sole holder of FII common  stock  ("RHI),
         upon  delivery  to  STI  by  RHI  of  its  stock   certificates
         evidencing  the common stock of FII 6,000,000  shares of Common
         Stock and shares of STI Cumulative  Convertible Preferred Stock
         and  Special   Preferred  Stock  having  an  aggregate  initial
         liquidation  preference of $45,000,000 (together the "Preferred
         Stock")  and  holders  of  preferred  stock of FII will be paid
         approximately  $40,000,000  (the terms of the Merger  Agreement
         and Preferred  Stock are described in, and a copy of the Merger
         Agreement  is  attached  as  Exhibit A to, the  attached  Proxy
         Statement,  which the Board of Directors of STI encourages each
         stockholder to review  carefully),  and (ii)  amendments to the
         Restated Certificate of Incorporation of STI as required by the
         Merger Agreement as a condition to the Merger to:

             a)     increase the authorized Common Stock, $.004 par value
                    per share of STI from 20,000,000 to 50,000,000 shares;

             b)     increase the authorized shares of preferred stock,$.01
                    par value per share from 10,000,000 to 25,000,000; and

             c)     change the name of STI to "Shared Technologies Fairchild
                    Inc."

         Only  holders  of record of Common  Stock at the close of  business  on
December 22, 1995, are entitled to notice of and to vote at the Meeting.

                                              By Order of the
                                              Board of Directors,


                                              Kenneth M. Dorros, Secretary

Dated:  January    , 1996

         WHETHER OR NOT YOU EXPECT TO ATTEND THE MEETING,  PLEASE COMPLETE, DATE
AND SIGN THE  ENCLOSED  PROXY AND MAIL IT PROMPTLY IN THE  ENCLOSED  ENVELOPE IN
ORDER TO ASSURE REPRESENTATION OF YOUR SHARES AT THE MEETING. NO POSTAGE NEED BE
AFFIXED  IF THE PROXY IS MAILED IN THE UNITED  STATES.  THE GIVING OF SUCH PROXY
DOES NOT  AFFECT  YOUR RIGHT TO VOTE IN  PERSON.  YOU MAY  REVOKE  YOUR PROXY AT
ANYTIME  BEFORE  IT IS VOTED.  PROPERLY  EXECUTED  PROXIES  WILL BE VOTED IN THE
MANNER DIRECTED BY THE  STOCKHOLDER.  IF NO DIRECTION IS MADE, THE PROXY WILL BE
VOTED  "FOR" THE  MERGER  AND THE  AMENDMENTS  TO THE  RESTATED  CERTIFICATE  OF
INCORPORATION.
    
<PAGE>

                                PRELIMINARY COPY


                            SHARED TECHNOLOGIES INC.
                              100 Great Meadow Road
                             Wethersfield, CT 06109


                      PROXY STATEMENT FOR A SPECIAL MEETING
                                 OF STOCKHOLDERS
                         TO BE HELD ON February 9, 1996.

                                  INTRODUCTION

         This  Proxy   Statement   is  being   furnished  on  behalf  of  Shared
Technologies  Inc.,  a Delaware  corporation  ("STI"),  in  connection  with the
solicitation  of proxies  to be voted at a Special  Meeting  (together  with any
adjournment(s)   thereof,   the   "Meeting")   of   Stockholders   of  STI  (the
"Stockholders").  The  Meeting  is to be held at 2:00  p.m.,  Eastern  Time,  on
February 9, 1996, at the offices of S.G.  Warburg & Co.,  Inc., 277 Park Avenue,
New York, New York. This Proxy Statement and the Proxy are first being mailed to
Stockholders on or about , 1996.

         The Board of Directors of STI (the "Board") is  soliciting  the proxies
of the  Stockholders  who were  known on STI's  records as holders of issued and
outstanding  shares of common  stock,  par value  $.004 per share  (the  "Common
Stock") of STI as of the close of  business on  December  22, 1995 (the  "Record
Date") to  consider  and vote upon  approval  of a merger by and between STI and
Fairchild  Industries,  Inc.,  a Delaware  corporation  ("FII")  with STI as the
Surviving  Corporation  (the  "Merger"),  pursuant to an  Agreement  and Plan of
Merger  dated as of  November  9, 1995,  as  amended  pursuant  to that  certain
Amendment dated
                   , 1996 (the  "Merger  Agreement")  and,  as  required  by the
Merger  Agreement  as a condition  of the  Merger,  amendments  to the  Restated
Certificate  of  Incorporation  to (a) increase the  authorized  Common Stock to
50,000,000  shares,  (b) increase the authorized  preferred  stock to 25,000,000
shares and (c) change the name of STI to "Shared  Technologies  Fairchild  Inc."
(the "Amendments").

         The Merger will be effected  subject to the terms and conditions of the
Merger  Agreement  which are summarized in this Proxy  Statement.  A copy of the
Merger  Agreement  is  attached  as  Exhibit  A to  this  Proxy  Statement.  All
Stockholders are encouraged to review the Merger Agreement in its entirety.

         Upon  consummation of the Merger,  the Amendments will become effective
and RHI Holdings, Inc. ("RHI"), the sole holder of all outstanding shares of FII
common stock,  will  receive,  (i)  6,000,000  shares of STI Common Stock,  (ii)
shares of STI  Cumulative  Convertible  Preferred  Stock  bearing a six  percent
initial  annual  dividend  and having an  aggregate  liquidation  preference  of
$25,000,000  plus an amount equal to the total  amount of dividends  the holders
would have received if dividends had been paid at the rate of ten percent,  less
the amount of dividends actually paid, and (iii) shares of STI Special Preferred
Stock having an aggregate  initial  liquidation  preference of $20,000,000  (the
"Common  Consideration").  In connection with the Merger, all shares of Series A
Convertible  Preferred Stock and Series C Cumulative Preferred Stock of FII will
be  cancelled  in  consideration  of the payment of the full  liquidation  value
thereof together with accrued dividends  aggregating  approximately  $40,000,000
(the "Preferred  Consideration").  All shares of Series B Preferred Stock of FII
will be  contributed to STI as the entity  surviving the Merger (the  "Surviving
Corporation")  and  cancelled.  See  "Information  about  STI -  Description  of
Securities".
<PAGE>

         Upon consummation of the Merger,  all shares of FII capital stock shall
no longer be outstanding, shall automatically be cancelled and retired and shall
cease to exist, and each holder of a certificate  representing any shares of FII
common stock and FII preferred stock shall cease to have any rights with respect
thereto,  except,  as to holders of FII common  stock,  the right to receive the
Common  Consideration  and, as to holders of FII preferred  stock,  the right to
receive the Preferred Consideration, each upon the surrender of their respective
stock certificates.

         In  connection  with  the  Merger,  STI  has  agreed  that  it  will be
responsible  for certain FII  liabilities  as hereinafter  described.  STI will,
however be  indemnified  by RHI and its parent,  The Fairchild  Corporation  and
certain  other  FII  affiliates  with  respect  to  all   non-telecommunications
liabilities not specifically  assumed (as described in the next  paragraph).  As
the result of the  structure of the  transaction  as a merger with FII, STI will
become liable for all obligations arising out of FII's operations  predating the
Merger,   including  those  which  are  unrelated  to  FII's  telecommunications
business.   Prior  to  the  Merger,  FII  and  its  affiliates  will  undergo  a
recapitalization  designed  to leave in FII only  telecommunications  assets and
liabilities (and the liabilities  specified in the next paragraph) and to divest
FII of assets  and  liabilities  associated  with its  Aerospace  Fasteners  and
Industrial Products businesses and discontinued operations. See "Special Factors
- - FII Recapitalization, Liabilities and Indemnification".

         STI intends to use funds  obtained from bank loans and the sale of debt
securities  of the  Surviving  Corporation  (the  "Financing")  (i)  to pay  the
Preferred  Consideration,  (ii) to repay all principal and accrued interest owed
to the holders of FII's  outstanding  12 1/4% Senior Secured Notes Due 1999 (the
"FII Senior Notes") to the extent that such holders elect to be repaid  pursuant
to  a  tender  offer  initiated  by  FII  preceding  the  Merger   ($125,000,000
outstanding;  the  aggregate  amount so repaid is  hereafter  referred to as the
"Note Purchase Amount"), (iii) to pay approximately  $183,500,000 (less the Note
Purchase  Amount) in  indebtedness  of FII,  (iv) to repay State Street Bank and
Trust Company for all amounts  outstanding as of the  consummation of the Merger
with respect to STI's  current  loan  facility and (v) to fund fees and expenses
incurred  in  connection  with  the  Merger,  and  it  is  a  condition  to  the
consummation of the Merger that net proceeds from the financing be sufficient to
pay all of the foregoing.  STI has retained CS First Boston Corporation to raise
the required  funds and has received a "highly  confident"  letter from CS First
Boston  Corporation with respect to its ability to secure  $260,000,000 in debt.
See "Special Factors - Required Financing and Effects Thereof".

         Approval of the Merger and  Amendments  will require the favorable vote
of the holders of a majority of all  outstanding  shares of Common Stock.  As of
the Record Date,  there were 8,506,448  issued and outstanding  shares of Common
Stock held of record and  beneficially by 1,879  Stockholders.  As of the Record
Date,  the  members  of the Board  and the  executive  officers  of STI owned an
aggregate of 2,220,236 shares (approximately 23.6% of the total shares of Common
Stock outstanding).  Anthony D. Autorino, Chief Executive Officer, President and
Chairman of STI and owner of 13.6% of the outstanding shares of Common Stock has
delivered an irrevocable proxy to FII in favor of the Merger and Amendments. For
additional  information  concerning the beneficial ownership of shares of Common
Stock, see  "Information  About STI - Security  Ownership of Certain  Beneficial
Owners and Management."

         The Board believes that the Merger is fair to the  Stockholders  and in
the best  interest  of STI and its  Stockholders,  and the  Board  of  Directors
recommends that the Stockholders vote for approval of the Merger and Amendments.
In making this  recommendation,  the Board is relying upon,  among other things,
the opinion of S.G. Warburg & Co. Inc. ("S.G.  Warburg"),  which STI retained to
determine the  fairness,  from a financial  point of view, of the  consideration
offered  by STI in the  Merger.  See  "Special  Factors  -  Board  of  Directors
Determination  of Fairness of the  Proposal"  and "Special  Factors - Opinion of
S.G. Warburg."

<PAGE>

         No persons have been  authorized to give any information or to make any
representation  other than those contained in this Proxy Statement in connection
with the  solicitation  of proxies and, if given or made,  such  information  or
representation  must not be relied upon as having been authorized by STI, FII or
any other person. This Proxy Statement does not constitute the solicitation of a
proxy,  in any  jurisdiction  to or from any  person to whom it is not lawful to
make any such  solicitation  in such  jurisdiction.  The  delivery of this Proxy
Statement shall not under any circumstances create an implication that there has
been no change in the  affairs  of STI or FII since the date  hereof or that the
information herein is correct as of any time subsequent to its date.


                              AVAILABLE INFORMATION

         STI  is  subject  to the  information  requirements  of the  Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in  accordance
therewith,  files periodic reports,  proxy statements and other information with
the Securities and Exchange Commission (the "Commission").  Such reports,  proxy
statements and other information can be inspected and copied at the Commission's
public  reference  facilities  located  at 450 Fifth  Street,  N.W.,  Room 1024,
Washington,  D.C. 20549 and the public reference  facilities in the Commission's
New York Regional Office,  7 World Trade Center,  Suite 1300, New York, New York
10048 and Chicago Regional Office,  Northwestern Atrium Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511. Copies of such material can be
obtained at prescribed rates from the Public Reference Section of the Commission
at 450 Fifth Street, N.W., Washington, D.C. 20549.

         A COPY OF STI'S ANNUAL REPORT TO THE SECURITIES AND EXCHANGE COMMISSION
ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 1994 MAY BE OBTAINED WITHOUT CHARGE
TO ANY  STOCKHOLDER AS OF THE RECORD DATE UPON WRITTEN REQUEST TO THE SECRETARY,
SHARED  TECHNOLOGIES  INC.,  100 GREAT  MEADOW ROAD,  WETHERSFIELD,  CONNECTICUT
06109.

         THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION,  NOR HAS THE  COMMISSION  PASSED UPON THE FAIRNESS OR
MERITS OF SUCH  TRANSACTION OR UPON THE ACCURACY OR ADEQUACY OF THE  INFORMATION
CONTAINED  IN THIS  PROXY  STATEMENT.  ANY  REPRESENTATION  TO THE  CONTRARY  IS
UNLAWFUL.

               The date of this Proxy Statement is January , 1996.



<PAGE>



                             SHARED TECHNOLOGIES INC.

                                 PROXY STATEMENT

                                Table of Contents



INTRODUCTION................................................................   1

AVAILABLE INFORMATION.......................................................   3

SUMMARY OF PROXY STATEMENT..................................................   6
       Business of the Companies............................................   6
       The Meeting and Proxy Information....................................   7
       The Merger and Amendments............................................   7
       Security Ownership of Management and Certain Other Persons...........  11
       Special Factors......................................................  11
       Interests of Certain Persons In the Merger...........................  11
       No Appraisal Rights for Stockholders.................................  11
       Material Federal Income Tax Consequences.............................  12
       Regulatory Requirements..............................................  12
       Summary Financial Information - STI..................................  13
       Summary Financial Information - FII..................................  14
       Summary Pro Forma Financial Information
         - STI and FII Combined.............................................  15

THE MEETING.................................................................  16
       General..............................................................  16
       Matters To Be Considered at the Meeting..............................  16
       Board of Directors Recommendation....................................  16
       Voting at the Meeting; Record Date...................................  16
       Proxies..............................................................  17

SPECIAL FACTORS.............................................................  19
       Background of the Merger.............................................  19
       Reasons for the Merger and Amendments; Recommendations
         of the Board of Directors..........................................  24
       Required Financing and Effects Thereof...............................  25
       Opinion of S.G. Warburg..............................................  25
       The Proposed Merger..................................................  27
       Pro Forma Impact Analysis............................................  29
       FII Recapitalization, Liabilities and Indemnification................  31
       Material Federal Income Tax Consequences.............................  32
       Accounting Treatment of the Merger...................................  33
       Interests of Certain Persons in the Merger...........................  33
       Effect if the Merger and Amendments are Not Approved.................  34

PROPOSAL TO APPROVE THE MERGER AND AMENDMENTS...............................  36
       General..............................................................  36
       Certain Effects Of The Merger........................................  36
       Effective Time.......................................................  38
       Other Terms and Conditions...........................................  38
       Additional Agreements................................................  38

<PAGE>

       Changes to Bylaws....................................................  40
       Rights of Dissenting Stockholders....................................  40
       Fees and Expenses....................................................  41
       Regulatory Requirements..............................................  41
       Amendment; Termination ..............................................  41

PRO FORMA FINANCIAL INFORMATION.............................................  43
       Pro Forma Consolidated Balance Sheet.................................  44
       Pro Forma Consolidated Balance Sheet
         September 30, 1995.................................................  45
       Pro Forma Consolidated Statement of Operations
         for the year ended December 31, 1994...............................  46
       Pro Forma Consolidated Statement of
         Operations for the nine months ended September 30, 1995............  47
       Notes to Pro Forma
         Consolidated Financial Information.................................  48

INFORMATION ABOUT STI.......................................................  53
       Business.............................................................  53
       Price Range of Common Stock..........................................  53
       Selected Financial Data..............................................  54
       Management's Discussion and Analysis of Financial
         Condition and Results of Operations................................  56
       Liquidity Capital Resources..........................................  59
       Experts..............................................................  60
       Description of Securities............................................  60
       Security Ownership of Certain Beneficial Owners
         and Management.....................................................  64

INFORMATION ABOUT FII.......................................................  67
       Formation, Historical Operations and Recapitalization................  67
       Communications Services Business.....................................  68
       FII Senior Notes.....................................................  68
       Legal Matters........................................................  68
       Selected Financial Data..............................................  69
       Management's Discussion and Analysis of Financial
         Condition and Results of Operations................................  71
       Experts..............................................................  75

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF STI........................... F-1

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF FII.......................... F-37

EXHIBITS
       Merger Agreement......................................................  A
       Opinion of S.G. Warburg & Co., Inc....................................  B


<PAGE>


                           SUMMARY OF PROXY STATEMENT

         The following is a summary of certain  information  contained elsewhere
in this Proxy Statement.  Reference is made to, and this summary is qualified in
its entirety by, the more detailed information contained in this Proxy Statement
and the Exhibits hereto. Unless otherwise defined herein, capitalized terms used
in this summary have the respective  meaning  ascribed to them elsewhere in this
Proxy  Statement.  Stockholders are urged to read carefully this Proxy Statement
and the Exhibits hereto in their entirety.

Business of the Companies

Shared Technologies
 Inc. ("STI")............ STI was originally incorporated in Delaware on January
                          30,1986. By a Plan and Agreement of Merger dated March
                          8,1988, STI effected a statutory  merger with and into
                          Balcon,  Inc.,  a Delaware  corporation  (incorporated
                          September  23,  1987),  which  survived the merger and
                          changed  its name to Shared  Technologies  Inc.  Since
                          such time,  STI's primary business has been to provide
                          shared tenant  telecommunications  services to tenants
                          of  modern,   multi-tenant   office   buildings.   The
                          principal  executive offices of STI are located at 100
                          Great Meadow Road, Wethersfield, Connecticut 06109.

Fairchild Industries,
Inc. ("FII")............  FII is  incorporated  in  Delaware  and is  the  succe
                          ssor corporation to Fairchild Industries,   Inc.,   a
                          corporation incorporated in Maryland in 1936, pursuant
                          to  a  merger  effective  on  May  4,  1987.  FII  has
                          historically  operated  a number of  businesses  which
                          have  been  discontinued  but is  currently  operating
                          through its wholly owned  subsidiary  VSI  Corporation
                          ("VSI")  in its  three  business  segments:  Aerospace
                          Fasteners,   Industrial  Products  and  Communications
                          Services, the latter through Fairchild  Communications
                          Services  Company.  Prior to and as a condition of the
                          Merger  which is the subject of this Proxy  Statement,
                          FII,  VSI  and  FII's  parent,  RHI,  will  undergo  a
                          recapitalization   (the  "FII   Recapitalization")  to
                          transfer from FII and VSI to RHI all assets other than
                          those related to its Communications  Services business
                          which   furnishes   telecommunications   services  and
                          equipment to tenants of commercial  office  buildings.
                          All references to FII in this Proxy Statement,  unless
                          stated to the  contrary,  are to FII following the FII
                          Recapitalization.  The principal  executive offices of
                          FII are located at 300 West Service  Road,  Chantilly,
                          Virginia  22021-0804.  See  "Information  About  FII -
                          Formation,       Historical       Operations       and
                          Recapitalization."



<PAGE>


The Meeting and Proxy Information

Time, Date and Place..... The Meeting  will be held on February 9, 1996,  at the
                          offices of S.G.  Warburg & Co., Inc., 277 Park Avenue,
                          New York,  New York,  commencing  at 2:00 p.m.,  local
                          time, and at any adjournment or postponement thereof.

Record Date; Shares
 Entitled to Vote........ Holders  of record  of  shares of Common  Stock on the
                          close of business on December 22,  1995,  are entitled
                          to notice of and to vote at the Meeting. At such date,
                          there   were   8,506,448_   shares  of  Common   Stock
                          outstanding,  each of which  will be  entitled  to one
                          vote on each  matter  to be acted  upon or  which  may
                          properly come before the Meeting.

Vote Required............ The approval of the Merger and Amendments will require
                          the  affirmative  vote of the holders of a majority of
                          the  shares  of  Common  Stock  outstanding  as of the
                          record date for the Meeting and entitled to vote.

                          The  proxy  set  forth  on the  proxy  card  which  is
                          enclosed  with this Proxy  Statement  contains a space
                          where  each  Stockholder  may  indicate  whether  such
                          Stockholder chooses to vote such Stockholder's  shares
                          of Common  Stock in favor of or against the Merger and
                          Amendments or to abstain from voting.  If the proxy is
                          duly completed and returned to the Transfer Agent, the
                          proxy   will  be   voted   in   accordance   with  the
                          instructions  thereon.  If a  Stockholder  returns the
                          proxy duly executed,  but does not indicate the manner
                          in which the proxy  will be voted,  the proxy  will be
                          voted FOR the Merger and Amendments.

THE MERGER AND AMENDMENTS

Purpose of the Meeting;
 The Merger.............  The  purpose of the  Meeting is to  consider  and vote
                          upon  approval of (i) a merger (the  "Merger")  by and
                          between STI and FII, pursuant to an Agreement and Plan
                          of Merger  dated as of  November  9, 1995,  as amended
                          pursuant to that certain  Amendment  dated , 1996 (the
                          "Merger Agreement") as a result of which RHI, the sole
                          holder  of FII  common  stock,  will  receive  "Common
                          Consideration" of 6,000,000 shares of Common Stock and
                          shares of Cumulative  Convertible  Preferred Stock and
                          Special Preferred Stock (together hereinafter referred
                          to as the "Preferred  Stock") and holders of preferred
                          stock of FII will be paid in the aggregate  "Preferred
                          Consideration" of approximately $40,000,000 (the terms
                          of  the  Merger  Agreement  and  Preferred  Stock  are
                          described  in, and a copy of the Merger  Agreement  is
                          attached as Exhibit A to, this Proxy Statement,  which
                          the  Board  of  Directors  of  STI   encourages   each
                          Stockholder  to  review   carefully),   and,  (ii)  as
                          required by the Merger Agreement as a condition of the
                          Merger, amendments to the Certificate of Incorporation
                          of STI to (a)  increase  the  authorized  Common Stock
                          from 20,000,000 to 50,000,000 shares, (b) increase the

<PAGE>

                          authorized   Preferred   Stock  from   10,000,000   to
                          25,000,000  and (c)  change the name of STI to "Shared
                          Technologies Fairchild Inc." (the "Amendments").

Certain Effects of
 the Merger and
 Amendments.............  Upon   issuance  of  the  Common   Consideration,   an
                          additional  6,000,000  shares of Common  Stock will be
                          outstanding and based upon the  capitalization  of STI
                          as of January 1, 1996, the sole common  stockholder of
                          FII,   RHI,   will  own   approximately   41%  of  the
                          outstanding  shares of STI  Common  Stock  immediately
                          following  consummation of the Merger, and the holders
                          of currently  outstanding  shares of Common Stock will
                          decrease   their   ownership   position  to  59%.  The
                          Cumulative Convertible Preferred Stock, also issued as
                          part of the Common Consideration, will be, at the time
                          of  issuance,  convertible  into  3,921,568  shares of
                          Common Stock.  On a fully diluted basis  (assuming the
                          issuance   and   exercise  of  all  options   reserved
                          (1,500,000)  under STI's 1996 Equity  Incentive Plan),
                          RHI will own  approximately  39% and all other holders
                          will own approximately 61%. If any officer or director
                          of RHI is issued  any  options  under the 1996  Equity
                          Incentive Plan, RHI's and such individuals'  aggregate
                          beneficial ownership position could be increased.  The
                          Merger in and of itself, therefore, will not result in
                          RHI   having   voting   control   of   the   Surviving
                          Corporation.  The fact that RHI does not attain voting
                          control notwithstanding, RHI will nevertheless be able
                          to  exert  considerable  control  over  the  Surviving
                          Corporation  in light of the fact that it will own 41%
                          of the  outstanding  shares  of Common  Stock,  and in
                          light of the terms of the  Shareholders  Agreement  as
                          described below.

                          The  Cumulative   Convertible   Preferred  Stock  pays
                          dividends  of 6% annually  and will have an  aggregate
                          liquidation  preference  (and a  mandatory  redemption
                          price at the end of 12 years) of  $25,000,000  plus an
                          amount  equal to the  total  amount of  dividends  the
                          holders would have received if dividends had been paid
                          at the  rate of 10%,  less  the  amount  of  dividends
                          actually  paid.  The Special  Preferred  Stock pays no
                          dividends but has an initial liquidation preference of
                          $20,000,000 which increases by $1,000,000 each year to
                          a maximum of $30,000,000.  The rights of the Preferred
                          Stock  will be  junior to the  rights of the  Series C
                          Preferred  Stock of STI and on parity  with the rights
                          of all other  outstanding  Preferred Stock of STI. See
                          "Proposal   to  Approve  the  Merger   Agreement   and
                          Amendments - General", "Proposal to Approve the Merger
                          and   Amendments   -   Additional    Agreements"   and
                          "Information about STI - Description of Securities".

                          In  connection  with the  Merger,  STI has  agreed  to
                          indemnify FII for losses incurred by FII in connection
                          with a breach of STI's  representations and warranties
                          as set forth in the Merger Agreement.  In the event of
                          any such breach and liability by STI therefor, STI has
                          the option, in lieu of paying cash, to issue shares of
                          Common  Stock to RHI  equal in value to the  amount of
                          any such loss. If STI should choose to issue shares of

<PAGE>

                          Common   Stock   to   satisfy   its    indemnification
                          obligations for a breach, such issuance will result in
                          a dilution of the interests of the STI Stockholders.

                          As a result of the Merger,  the Surviving  Corporation
                          shall repay an aggregate of approximately $183,500,000
                          in  indebtedness  of FII and shall  become  liable for
                          other liabilities of FII's telecommunications business
                          and  potentially,  as a matter of law,  liabilities of
                          FII's former  businesses.  See "Special  Factors - FII
                          Recapitalization,  Liabilities  and  Indemnification".
                          STI intends to use funds  obtained from bank financing
                          and the private  placement of debt  securities  of the
                          Surviving Corporation (the "Financing") (i) to pay the
                          Preferred    Consideration,    (ii)   to   repay   the
                          $183,500,000   of   indebtedness   of  FII,  (iii)  to
                          refinance  STI's current loan  facilities  and (iv) to
                          pay the fees and expenses  incurred in connection with
                          the Merger,  and it is a condition to the consummation
                          of the Merger that net proceeds  from the Financing be
                          sufficient  to  pay  all  of the  foregoing.  STI  has
                          retained  CS First  Boston  Corporation  to raise  the
                          needed  funds  and to  secure  a  $25,000,000  working
                          capital  line of  credit  and has  received  a "highly
                          confident"  letter from CS First  Boston  Corporation,
                          dated November 15, 1995 with respect to its ability to
                          secure  $260,000,000  in debt. See "Special  Factors -
                          Required  Financing and the Effects  Thereof" and "FII
                          Recapitalization, Liabilities and Indemnification".

                          Concurrently  with the Merger,  FII's Chief  Operating
                          Officer  Mel D. Borer  will  become  President,  Chief
                          Operating  Officer  and a  Director  of the  Surviving
                          Corporation  and RHI shall have the right to  nominate
                          three additional members of the Board of Directors who
                          shall then be elected  to the Board,  with  Anthony D.
                          Autorino,  STI's Chairman and Chief Executive Officer,
                          having  the right to  nominate  seven  Board  members.
                          Additionally,  if four consecutive  dividend  payments
                          are missed with respect to the Cumulative  Convertible
                          Preferred  Stock, FII shall have the right to nominate
                          one  additional  director  and  if  eight  consecutive
                          dividend payments are missed, FII shall have the right
                          to nominate a second  additional  director  (with such
                          additional director(s) to be added in lieu of existing
                          non-RHI  directors).  Mr. Autorino and RHI have agreed
                          to vote all of their respective shares of Common Stock
                          in favor of each other's  nominees.  See  "Proposal to
                          Approve the Merger and Amendments  Certain  Effects of
                          the  Merger;  Additional  Agreements;  Description  of
                          Securities; Changes to Bylaws".

                          FII has  disclosed to STI that it has entered into two
                          year  employment  agreements  with 10 employees,  each
                          with annual base salaries  exceeding $100,000 and with
                          aggregate    annual    base    salaries    aggregating
                          approximately  $1,300,000.  The Shareholders Agreement
                          to be entered  into among STI,  Mr.  Autorino  and RHI
                          concurrently  with the Merger provides that Jeffrey J.
                          Steiner,   Chairman  of  the  Board,  Chief  Executive
                          Officer and  President of FII,  RHI, and The Fairchild
                          Corporation  will be Vice  Chairman  of the  Surviving
                          Corporation.  Effective  with the Merger,  Mr. Steiner
                          and Mr.  Borer  will  each  enter  into an  employment
                          agreement  with  the  Surviving   Corporation.   Their
                          respective  salaries under such employment  agreements

<PAGE>

                          will  be  $350,000  and  $250,000.  See  "Proposal  to
                          Approve  the  Merger and  Amendments  -  Interests  of
                          Certain Persons in the Merger".

Termination of the Merger
  Agreement; Amendments.. The Merger  Agreement  may be  terminated  at any time
                          before or after action thereon by the  Stockholders at
                          the  Meeting  upon  certain  events.   If  the  Merger
                          Agreement  is  terminated  due to  action by a party's
                          Board of Directors to withdraw,  modify or amend in an
                          adverse manner its  recommendation  of the Merger as a
                          result of the exercise of its fiduciary  duties,  such
                          party shall be  required to pay the other  $5,000,000.
                          The  Merger  Agreement  may be  amended  by a  writing
                          executed by all parties to the Merger  Agreement.  See
                          "Proposal  to  Approve  the Merger  and  Amendments  -
                          Amendment, Termination"; and "Fees and Expenses".

Opinion of the
Financial Advisor.......  The Board of  Directors  retained the services of S.G.
                          Warburg & Co.,  Inc.  ("S.G.  Warburg")  as  financial
                          advisor  to  assist  in  the   consideration   of  and
                          negotiation  of the  Merger  and to deliver a fairness
                          opinion  with  respect to the Merger.  By letter dated
                          November 9, 1995,  and  addressed  to the Board,  S.G.
                          Warburg  rendered  its  opinion  that from a financial
                          point of view the financial  consideration  to be paid
                          by STI in the Merger upon the terms and conditions set
                          forth  in the  Merger  Agreement  is fair to STI.  See
                          "Special  Factors -  Opinion  of S.G.  Warburg".  S.G.
                          Warburg did not address the matter of  indemnification
                          to  be  provided  to  STI  by  FII's  affiliates.  See
                          "Special Factors - FII  Recapitalization,  Liabilities
                          and Indemnifications."

Reasons for the Merger..  The Board of Directors of STI believes  that the terms
                          of the Merger  are fair to, and in the best  interests
                          of, STI and its Stockholders. STI's Board of Directors
                          believes that the business  combination  with FII will
                          further  STI's   long-term   strategic   objective  of
                          increasing shareholder value by achieving economies of
                          scale,   expanding   geographic  coverage  and  adding
                          products,  and thereby increasing its overall business
                          base for further internal growth and acquisitions. See
                          "The  Meeting  - Board of  Directors  Recommendations;
                          Special   Factors  -  Reasons   for  the   Merger  and
                          Amendments."

Reasons for the
Amendments..............  The  Merger  Agreement  requires  that the  authorized
                          Common   Stock  be  increased   to   50,000,000   from
                          20,000,000 and that the authorized  preferred stock be
                          increased to  25,000,000  from  10,000,000.  As of the
                          record date, STI had 8,506,448  shares of Common Stock
                          outstanding  with  commitments  to  reserve  5,625,824
                          additional  shares.  As of the  record  date,  STI had
                          10,000,000  shares of authorized  preferred  stock and
                          the Board has  authorized  series or  classes  thereof
                          aggregating 6,700,000 shares thereunder.  An aggregate
                          of  1,363,772   shares  of  preferred   stock  of  all
                          designated  series  are issued  and  outstanding.  The
                          Board has approved  the  increases in order to provide
                          for  the   issuance   of  the  Common   Consideration,
                          including the potential  conversion of the  Cumulative
                          Convertible   Preferred  Stock  to  provide  available

<PAGE>

                          Common Stock for the 1996 Equity Incentive Plan and to
                          provide   future   flexibility   in  connection   with
                          acquisitions,  stock options and capital raising.  See
                          "Information about STI - Description of Securities".

Recommendation of the
  Board of Directors....  The   directors   of  STI   approved  the  Merger  and
                          Amendments  pursuant  to  the  Merger  Agreement  at a
                          meeting on November 9, 1995, and declared it advisable
                          and  recommended  a vote in favor of  approval  by the
                          holders of Common Stock of STI. See "Special Factors -
                          Reasons for the Merger and Amendments; Recommendations
                          of the Board of Directors."

Security Ownership of
Management and Certain
  Other Persons.........  As of September  30,  1995,  directors  and  executive
                          officers of STI and their  affiliates may be deemed to
                          be  beneficial  owners of  approximately  23.6% of the
                          outstanding  shares  of  Common  Stock  at such  date.
                          Anthony  D.   Autorino,   Chief   Executive   Officer,
                          President  and  Chairman  of  the  Board  of  STI  has
                          delivered  to FII  his  irrevocable  proxy  to vote in
                          favor of the  Merger.  See  "Information  About  STI -
                          Security  Ownership of Certain  Beneficial  Owners and
                          Management"  and "The Meeting - Voting at the Meeting;
                          Record Date".


Special Factors.........  STI  stockholders  should consider  carefully,  before
                          determining  how to vote their  shares at the Meeting,
                          certain  risks  associated  with merging with FII. See
                          "Special Factors - FII  Recapitalization,  Liabilities
                          and Indemnification."


Interests of Certain Persons
  In the Merger.......... In considering the  recommendations  of STI's Board of
                          Directors,  Stockholders  should be aware that certain
                          members of  management  and the Board of  Directors of
                          STI have  certain  interests in the Merger that are in
                          addition  to  the  interests  of  Stockholders  of STI
                          generally.  Prior to the Effective Time, the Surviving
                          Corporation  shall  enter into a  two-year  employment
                          agreement with Anthony D. Autorino as Chief  Executive
                          Officer  and  Chairman  of the  Surviving  Corporation
                          providing  for an annual base  salary of $500,000  and
                          payments upon a change of control and shall enter into
                          a   two-year   employment   agreement   with   Vincent
                          DiVincenzo   as  Senior  Vice   President   and  Chief
                          Financial   Officer  of  the   Surviving   Corporation
                          providing  for an annual base  salary of $150,000  and
                          payments upon a change of control.  Additionally,  the
                          Board has  approved  the  adoption  of the 1996 Equity
                          Incentive   Plan  and  has   authorized  and  reserved
                          1,500,000   shares  of  Common  Stock  therefor.   See
                          "Special Factors - Interests of Certain Persons in the
                          Merger".

No Appraisal Rights for
  Stockholders........... Stockholders  of STI who are opposed to the Merger and
                          vote  against  or do not  vote for the  Merger  at the
                          Meeting will have no appraisal rights if the Merger is
                          approved and consummated. See "Proposal to Approve the
                          Merger   and   Amendments;    Rights   of   Dissenting
                          Stockholders".
<PAGE>

Material Federal Income
 Tax Consequences........ Assuming  that (i) the Merger is structured as
                          described  in this  Proxy  Statement,  (ii) RHI enters
                          into the Shareholders  Agreement restricting resale of
                          the securities received by RHI in the Merger and (iii)
                          RHI has no  plan  or  intention  of  disposing  of the
                          shares of  Common  Stock  and  Preferred  Stock of STI
                          received pursuant to the Merger,  the Merger should be
                          treated as a reorganization under section 368(a)(1)(A)
                          of the Internal  Revenue Code of 1986, as amended (the
                          "Code") (a so-called "Type A reorganization").  If the
                          Merger is treated as a Type A reorganization, FII will
                          not  recognize  any  gain or loss as a  result  of the
                          Merger,  and the tax basis of the assets of FII in the
                          hands of STI will be the same as the tax basis of such
                          assets  in the hands of FII  immediately  prior to the
                          Merger.  Notwithstanding whether the Merger is treated
                          as a  Type  A  reorganization,  neither  STI  nor  the
                          current shareholders of STI will recognize any gain or
                          loss as a result of the Merger. See "Special Factors -
                          Material Federal Income Tax Consequences".

Regulatory
Requirements............  No federal or state filing  requirements  must be made
                          or regulatory  approvals  obtained in connection  with
                          the Merger and Amendments other than (i) the filing of
                          notification,   and  the   receipt  of   consents   or
                          approvals,  required by  applicable  provisions of the
                          Hart-Scott-Rodino  Antitrust Improvements Act of 1976,
                          as  amended,  and  regulations   promulgated  pursuant
                          thereto and (ii) the  application  for  various  state
                          regulatory   approvals  to  transfer  from   Fairchild
                          Communications   Services  Company  to  the  Surviving
                          Corporation  the  applicable  certificates  of  public
                          convenience  and necessity  (or similar  certificates)
                          authorizing   the  Surviving   Corporation  to  resell
                          intrastate telecommunications services in such states.
                          However,  the  Certificate  of  Merger  including  the
                          Amendments  will be  required  to be  filed  with  the
                          Secretary of State of Delaware in order for the Merger
                          and  Amendments to be effective  and a Certificate  of
                          Designations,  Preferences  and Rights with respect to
                          each of the Cumulative Convertible Preferred Stock and
                          Special   Preferred  Stock  must  be  filed  with  the
                          Secretary  of  State  of  Delaware  to  establish  the
                          Preferred Stock.


<PAGE>


SUMMARY FINANCIAL INFORMATION - STI

The summary  information  set forth below is derived from, and should be read in
conjunction  with,  the  selected  financial  data  and  consolidated  financial
statements and notes thereto of STI and its subsidiaries  appearing elsewhere in
this Proxy Statement. (In thousands, except per share data.)
<TABLE>
<CAPTION>

                                                                              For the nine months           For the nine months
                                     Fiscal year ended December 31         ended September 30, 1995       ended September 30, 1994
                             --------------------------------------------  ------------------------       ------------------------
                                    1994      1993        1992   
                                    ----      ----        ----
<S>                             <C>        <C>         <C>                      <C>                           <C>              
                        
Statements of           
Operations Data:        
                        
Net revenues                    $  45,367   $  25,426   $ 24,077                 $    43,675                   $    31,514
Net income                          2,286         140      2,724                       2,074                         1,563
Net income (loss)       
 per common share                     .27        (.04)       .59                         .20                           .21
Weighted average        
 common shares                  6,792,277   5,132,296  4,062,710                   8,698,207                     5,699,483
                    
</TABLE>
<TABLE>
<CAPTION>


                                          December 31
                                  1994       1993      1992                       September 30, 1995
                                  ----       ----      ----                       ------------------
                                                                                      (unaudited)
Balance Sheet Data:
<S>                          <C>         <C>        <C>                               <C>

Working capital (deficit)    $ (3,691)   $ (3,874)  $ (4,506)                          $(2,124)
Total assets                   37,925      20,601     18,752                            47,079
Long Term Debt                  2,886       1,777      2,282                             4,012
Stockholders' equity           20,881       9,302      6,034                            23,971

</TABLE>


<PAGE>


SUMMARY FINANCIAL INFORMATION - FII

         The summary  information set forth below is derived from, and should be
read in conjunction with, the selected financial data and consolidated financial
statements and notes thereto of FII and its subsidiaries  appearing elsewhere in
this Proxy Statement.

<TABLE>
<CAPTION>

                                                                            (in thousands)
                                                 Year ended June 30                                  Three Months Ended
                                                --------------------                                -------------------
                                                                                                   October 1,   October 2,
                                                                                                      1995         1994
                                                                                                         (unaudited)
                                          1995          1994         1993
                                          ----          ----         ----

Statements of
Operations Data:
<S>                                      <C>           <C>         <C>                              <C>           <C>    <C>

  Sales                                   109,741       74,897       68,639                          33,138       20,124
  Net income (loss)
     after preferred
     dividends                            (16,261)     (37,889)     (16,130)                           (581)        (668)

</TABLE>

Balance Sheet Data:
<TABLE>
<CAPTION>

                                                       June 30                                         October 1, 1995
                                                      ---------                                        ---------------
                                          1995          1994         1993                                (unaudited)
                                          ----          ----         ----
<S>                                     <C>          <C>          <C>                                     <C>

  Working capital                         57,342       23,373       32,279                                  54,824
  Total assets                           359,481      334,464      370,750                                 359,366
  Total long-term
    debt and
    obligations
    under capital
    leases                               181,309      183,259       61,377                                 181,015
  Stockholders'
    equity                               110,519       96,321      129,521                                 111,258


</TABLE>

<PAGE>





SUMMARY PRO FORMA FINANCIAL INFORMATION - STI AND FII COMBINED

         The following summary pro forma financial  information is derived from,
and should be read in  conjunction  with,  the separate  consolidated  financial
statements  of each of STI and FII and the notes  thereto and the more  detailed
pro forma  financial  information and notes thereto  included  elsewhere in this
Proxy Statement.  All figures are in thousands except for per share and weighted
average information.

Statements of Operations Data:
<TABLE>
<CAPTION>

                                       Combined
                                      fiscal year                  Combined nine months
                                         ended                             ended
                                     Dec. 31, 1994                  September 30, 1995
                                     -------------                  ------------------

<S>                                  <C>                              <C>     
Revenues                                 $175,156                         $136,400

Net income
  (loss)                                   (9,631)                          (6,695)
Net income
  (loss) per
  common share                             $(0.69)                          $(0.46)

Weighted average
  common shares                        14,046,742                       14,715,790

</TABLE>

Balance Sheet Data:
<TABLE>
<CAPTION>

                                                          Combined
                                                       Sept. 30, 1995

<S>                                                     <C>     
Working capital                                           $(2,885)

Total assets                                              370,314

Long-term debt                                            239,739


Stockholders'
  equity                                                   45,069


</TABLE>

(1)   See Notes to Unaudited Pro forma Financial Statements.

<PAGE>


                                   THE MEETING
   
GENERAL

         This Proxy  Statement is being  furnished to holders of Common Stock in
connection  with the  solicitation  of proxies by the STI Board of Directors for
use at the  Meeting  to be held on  February  9,  1996,  at the  offices of S.G.
Warburg & Co.,  Inc., 277 Park Avenue,  New York,  New York,  commencing at 2:00
p.m., local time, and at any adjournment or postponement thereof.

         This  Proxy  Statement  and the  accompanying  forms of proxy are first
being mailed to Stockholders of STI on or about January , 1996.

MATTERS TO BE CONSIDERED AT THE MEETING

         At the Meeting, holders of STI Common Stock will consider and vote upon
(i) the merger of FII with and into STI, with STI as the  surviving  corporation
(the "Merger") pursuant to the terms of an Agreement and Plan of Merger dated as
of November 9, 1995, as amended pursuant to a certain Amendment dated , 1996, as
a result of which RHI Holdings,  Inc., the sole holder of FII common stock, will
receive   6,000,000  shares  of  STI  Common  Stock  and  shares  of  Cumulative
Convertible  Preferred Stock and Special  Preferred Stock and (ii) amendments to
the Certificate of Incorporation of STI as required by the Merger Agreement as a
condition to the Merger to: a) increase the authorized  Common Stock,  $.004 par
value per share of STI to 50,000,000  shares;  b) increase the authorized shares
of preferred stock, $.01 par value per share to 25,000,000 shares; and c) change
the name of STI to "Shared Technologies Fairchild Inc." (the "Amendments").

BOARD OF DIRECTORS RECOMMENDATION

         The directors of STI have approved the Merger Agreement and recommended
a vote FOR approval of the Merger and Amendments.

VOTING AT THE MEETING; RECORD DATE

         The Board of Directors  has fixed  December 22, 1995 as the record date
(the "Record Date") for the determination of the Stockholders entitled to notice
of and to vote at the  Meeting.  Accordingly,  only  holders of record of Common
Stock on the  Record  Date  will be  entitled  to  notice  of and to vote at the
Meeting.  As of the  Record  Date there were  8,506,448  shares of Common  Stock
outstanding, and entitled to vote at the Meeting held of record and beneficially
by 1,879  Stockholders.  Each Stockholder on the Record Date is entitled to cast
one vote per share on the approval of the Merger and Amendments,  exercisable in
person or by properly executed proxy, at the Meeting.  On matters upon which the
holders of shares of Common Stock vote,  the presence,  in person or by properly
executed proxy, of the holders of a majority of the outstanding shares of Common
Stock  entitled to vote at the Meeting,  is necessary to  constitute a quorum at
the Meeting.

         The  affirmative  vote of the holders of a majority of all  outstanding
shares of Common  Stock and  entitled to vote, is required to approve the Merger
and Amendments.

         In  certain  circumstances,  a  stockholder  will be  considered  to be
present at the Meeting for quorum purposes but will not be deemed to have cast a
vote on a matter.  Such  circumstances  exist when a stockholder  is present but
specifically  abstains from voting on a matter or when shares are represented at
the Meeting by a proxy conferring  authority to vote only on certain matters. In
conformity  with Delaware  law,  shares  abstaining  from voting or not voted on
certain matters will not be treated as votes cast with respect to those matters,
and therefore will not affect the outcome of any such matter.

<PAGE>

         As of September 30, 1995,  directors and executive  officers of STI and
their affiliates may be deemed to be beneficial owners of approximately 23.6% of
the outstanding shares of STI Common Stock. Anthony D. Autorino, Chief Executive
Officer,  President  and  Chairman of the Board of STI has  delivered to FII his
irrevocable proxy to vote for the Merger.

         As of the date of this Proxy Statement, FII owned no outstanding shares
of STI Common Stock.

PROXIES

         This  Proxy  Statement  is  being  furnished  to  STI  Stockholders  in
connection  with the  solicitation  of  proxies by and on behalf of the Board of
Directors of STI for use at the Meeting.

         All  shares of STI  Common  Stock  which are  entitled  to vote and are
represented at the Meeting by properly  executed proxies received prior to or at
the Meeting,  and not revoked,  will be voted at such Meeting in accordance with
the  instructions  indicated on such proxies.  If no instructions are indicated,
such proxies will be voted:

             FOR approval and adoption of the Merger and Amendments.

         If  any  other  matters  are  properly  presented  at the  Meeting  for
consideration,  including,  among  other  things,  consideration  of a motion to
adjourn the Meeting to another time and/or place (including, without limitation,
for the purpose of  soliciting  additional  proxies),  the persons  named in the
enclosed  form of proxy and acting  thereunder  will have  discretion to vote on
such  matters in  accordance  with their best  judgment  insofar as they are not
otherwise instructed and insofar as they are not voting proxies which have voted
against  the  Merger to  adjourn  the  Meeting  for the  purpose  of  soliciting
additional proxies or otherwise in contravention of a vote against the Merger.

         Any proxy  given  pursuant to this  solicitation  may be revoked by the
person  giving it at any time before it is voted.  Proxies may be revoked by (i)
filing  with the  Secretary  of STI,  at or before the taking of the vote at the
Meeting,  a written  notice of  revocation  bearing a later date than the proxy,
(ii)  duly  executing  a later  dated  proxy  relating  to the same  shares  and
delivering  it to the  Secretary  of STI  before  the  taking of the vote at the
Meeting,  or  (iii)  attending  the  Meeting  and  voting  in  person  (although
attendance at the Meeting will not in and of itself constitute a revocation of a
proxy).  Any written notice of revocation or subsequent  proxy should be sent so
as to  be  delivered  to  Shared  Technologies  Inc.,  100  Great  Meadow  Road,
Wethersfield, CT 06109, Attention: Secretary, or hand delivered to the Secretary
of STI before the taking of the vote at the Meeting.

         All expenses of this solicitation,  including the cost of preparing and
mailing this Proxy Statement,  will be borne by STI. In addition to solicitation
by use of the  mails,  proxies  may be  solicited  by  directors,  officers  and
employees  of  STI in  person  or by  telephone,  telegram  or  other  means  of
communication.  Such directors,  officers and employees will not be additionally
compensated,  but may be reimbursed  for  reasonable  out-of-pocket  expenses in
connection  with  such  solicitation.   Arrangements  will  also  be  made  with
custodians,  nominees  and  fiduciaries  for  forwarding  of proxy  solicitation
materials  to  beneficial  owners of shares  held of record by such  custodians,
nominees and  fiduciaries.  STI will  reimburse  such  custodians,  nominees and
fiduciaries for reasonable expenses incurred in connection therewith.
    
         A representative  of Rothstein,  Kass & Company,  P.C., STI's principal
accountants for the current year and the most recently completed fiscal year, is
expected  to be  present  at the  Meeting  and to be  available  to  respond  to
appropriate questions.


<PAGE>


                                 SPECIAL FACTORS


BACKGROUND OF THE MERGER

         The  terms  of the  Merger  are  set  forth  elsewhere  in  this  Proxy
Statement, and the following is a description only of the background and context
of the Board's decision to approve the Merger Agreement.  References to terms of
the   agreements  in  this  context  are  not  intended  to  be  definitive  and
Stockholders  should  carefully study the particular  terms of the Merger as set
forth in other parts of this Proxy Statement.

         In June,  1994, the Board  appointed an ad hoc committee  consisting of
Messrs.  Autorino,  DiVincenzo,  Hutheesing  and Decker as a Strategic  Steering
Committee to review, analyze and present to the Board strategic alternatives for
STI. Mr. Oakes was subsequently appointed to the Steering Committee in May 1995.
The  Steering  Committee  was  charged  with  reporting  back to the Board  with
proposals to enhance shareholder value.

   
         The Steering Committee generally reviewed possible  acquisition targets
and possible acquirors of STI. STI  representatives  conducted  discussions with
certain of these companies with respect to such possibilities. These discussions
did not result in any definitive  offers by STI or other  companies but provided
the Steering Committee with the opportunity to learn more about other businesses
in the industry.

         Upon  recommendation  of the Steering  Committee,  on July 11, 1995 Mr.
Autorino and Mr. Hutheesing initiated contact with S.G. Warburg and on September
5,  1995 STI  engaged  S.G.  Warburg  to work  with the  Steering  Committee  in
developing strategic alternatives. . S.G. Warburg met with the management of STI
and with  members  of the  Steering  Committee  on August 4,  September  13, and
October 11,  1995 to discuss  STI's  business  evolution,  acquisition  history,
strategy and operational  performance  measures and  objectives.  As a result of
these discussions,  an analysis of recent  telecommunications  and shared tenant
services  industry  trends  (e.g.,   announced   financial  results  and  recent
acquisitions by industry  participants  including MFS  Communications  Co. Inc.,
Frontier Corp. and WorldCom Inc.),  and S.G.  Warburg's  experience in executing
other  acquisitions and strategic  advisory  assignments for  telecommunications
companies,  S.G. Warburg and the Steering  Committee proposed the following four
alternative  courses  available to STI: 1) continue to build  shareholder  value
through  organic  growth;  2) acquire an existing  business for cash or stock or
both;  3) seek a  purchaser  for STI;  or 4) seek a business  combination.  S.G.
Warburg  presented these four  alternative  courses to the full Board on October
19-20,  1995. The proposed  Merger  between STI and FII was  recommended by S.G.
Warburg as the most viable  alternative  because:  (a) it  represented  the most
effective means to improve the share price performance of STI; (b) the Surviving
Corporation  would  represent the largest  player in the shared tenant  services
industry; (c) the proposed Merger would enhance the management depth of STI; and
(d) financial  analysis  indicated  that at the value range proposed by FII, the
Merger  could be  expected  to have a favorable  financial  impact on STI.  S.G.
Warburg further discussed the terms of a proposed business  combination with FII
and  presented  analyses,  described  below,  to address the proposed  amount of
consideration put forth by FII.

         The Board  determined that although STI did have the option to continue
to grow organically in its core businesses,  given the increasing competition in
the telecommunications field by highly capitalized market participants, reliance
on  growth  without  acquisitions  did not  appear to be a  practical  way in an
appropriate time frame to improve the valuation of STI in the  marketplace.  Any
increase in the scale of business from organic  growth was viewed as gradual and
less certain than alternatives discussed below.

         The  Board  determined  that  the  most  direct  way  for  STI to  grow
dramatically and constructively would be to acquire existing  businesses.  STI's
management   believed   that  this   strategy   was   hampered

<PAGE>

by the  current  undervaluation  of  STI's  shares  in the  market  relative  to
companies  in  the  industry  and  prices  paid  for  comparable   companies  in
acquisitions,  which would make acquisitions strictly through issuance of shares
more  expensive.  STI  regularly  uses its  available  cash for  operations  and
investment in equipment for expansion of operations,  leaving  relatively little
cash available for significant  acquisitions.  Another obstacle was the scarcity
of available acquisition candidates of appropriate size and market position.

         Although  a sale  of  STI's  business  or of  STI  itself  would  be an
alternative in that STI's assets, experience, and market position are attractive
to a range of  communications  companies  for a variety of  reasons,  due to the
deemed  undervaluation  of the shares of STI,  and  because  other  alternatives
appeared to be more  promising,  the Steering  Committee and the Board concluded
that it would not be prudent in the  interest of building  shareholder  value in
the near term to pursue a sale of STI or its assets at this time.

         On September 20, 1995, The Fairchild  Corporation ("TFC") made a public
announcement that it was either going to sell the telecommunications business of
FII or conduct an initial  public  offering of the stock of a newly  reorganized
FII  consisting  only of the  telecommunications  business.  As a result of such
announcement, STI's Chairman, Anthony D. Autorino initiated contact with Jeffrey
J.  Steiner  on  September  29,  1995,  Chairman  of TFC,  regarding  a possible
acquisition by STI of the telecommunications  business of FII and they agreed to
hold a meeting on October 3, 1995. In addition to Mr.  Autorino and Mr. Steiner,
a representative of S.G. Warburg and other STI officers attended the October 3rd
meeting.  At such meeting,  the parties discussed the acquisition of FII by STI.
Mr. Steiner informed STI that FII was very shortly thereafter expected to file a
registration statement in connection with its initial public offering,  that the
investment   bankers  handling  the  initial  public  offering  had  valued  the
telecommunications  business at  $300,000,000  and that a purchase price for the
telecommunications business would have to approximate that amount. Additionally,
due to the  significant  adverse tax impact on TFC of an outright  sale of FII's
communications assets, Mr. Steiner advised STI that the only acceptable approach
to an acquisition by STI was a merger without recognition of gain by TFC for tax
purposes.

         On October 5, 1995, Messrs. Autorino and Steiner met with Richard Ivers
and other  representatives  of CS First Boston  Corporation  ("First Boston") to
discuss financing the transaction. First Boston concluded from such meeting that
First Boston would examine whether it was willing to raise the financing for the
transaction and whether it could provide a "highly  confident"  letter to STI in
connection therewith.

         Between  October 5 and October 10, 1995,  Mr.  Autorino and Mr. Steiner
had  numerous  telephone  conversations  discussing  the  various  points of the
Merger.  On October 10, 1995,  Mr.  Autorino and certain  other STI officers met
with representatives of First Boston and S.G. Warburg to discuss deal structure,
components of the purchase price and financing.  Between  October 10 and October
16, 1995,  STI conducted  numerous  discussions  with  representatives  of First
Boston and S.G.  Warburg to work out more specific  terms.  On October 16, 1995,
Mr.  Autorino  conversed  with Mr.  Steiner to  finalize  the  specifics  of the
transaction for  presentation  to their  respective  Boards,  at which time they
agreed on the  transaction  structure  and a  payment  structure  involving  the
issuance of securities and the assumption of certain  liabilities.  Although the
basic  terms of the  transaction  were  extablished  as of such  time,  Messers.
Autorino and Steiner continued discussions and had meetings on October 26 and 30
and November 7, 1995  relative to addressing  specific  issues up to the time of
the Merger Agreement was executed.

         At a special meeting of the Board held on October 19 and 20, 1995, S.G.
Warburg  presented a summary of strategic  alternatives and an evaluation of the
four courses  examined by the Steering  Committee  as described  above.  For the
reasons set forth above,  S.G. Warburg  recommended that STI attempt to pursue a
merger with a strategically  appropriate candidate. As part of its report to the
Board,

<PAGE>

S.G. Warburg  presented and analyzed the possible  structure of a transaction in
which STI could  acquire  the FII  telecommunications  business,  an  enterprise
significantly  larger  than STI's own  operations.  Management  believed  that a
combination  with FII could  circumvent,  to some  extent,  the  pricing  issues
created by the  undervaluation  of STI, due to FII's  perceived  willingness  to
remain  a  significant  shareholder  in STI and  the  perceived  ability  of the
Surviving  Corporation  to leverage the  combined  operations  to generate  cash
payable  in the  Merger.  Therefore,  the  Board  discussed  with  S.G.  Warburg
structuring an offer which included  merger  consideration  of (i) Common Stock,
(ii)  preferred  stock with a  conversion  feature at a price in excess of STI's
current trading price, (iii) cash to FII preferred stockholders and (iv) assumed
debt,  the latter two  components  to be funded by  borrowings  of the Surviving
Corporation. In the course of the meeting, S.G. Warburg presented:

o     A review of the four alternatives described above.
o     An overview of the nature of FII's business, its strategy and its recent
      financial performance.
o     A  preliminary  valuation of FII  consisting  of an analysis of comparable
      companies, precedent transactions, and discounted cash flow. o An overview
      of the  key  elements  of  the  Merger.  o An  overview  of the  aggregate
      consideration  of the Merger  being  provided  to RHI at face value and at
      approximate trading value.

o     A summary of the sources of financing for the Merger.
o     An analysis of the pro forma impact of the Merger on STI's capital
      structure.
o     A summary of the advantages and issues of the Merger.

         A merger with FII was discussed as a unique opportunity for STI. FII is
the largest provider of shared telecommunications  services in the country, with
revenues nearly double those of STI. FII is in the same business as STI, located
in 23 cities in the United  States  including  many  locations  where STI has no
presence.  FII  recently  acquired  JWP  Telecom,  Inc.  with its  complementary
"systems"  business,  through  which it sells  and  services  telecommunications
equipment,  and this would give STI improved access to potential  customers.  In
addition,  a merger with FII would bring to STI a pool of  experienced  managers
who could be instrumental in the growth of STI.

         Finally, according to the analysis conducted by STI, a combination with
such a closely related business would result in significant  economies of scale,
or synergies, in terms of bulk purchasing of long distance services,  sharing of
infrastructure, management combinations and marketing efficiencies.

         In a merger,  however,  the  surviving  corporation,  STI in this case,
inherits all of the  liabilities of the acquired  company as well as its assets.
STI thus reviewed the potential liabilities arising as a result of a merger, and
identified  three primary  areas of concern.  These are  liabilities  outside of
FII's communications business for which STI would become legally responsible and
include: (i) approximately $50,000,000 present value in unfunded post-retirement
health benefits  payable on behalf of former FII employees,  (ii) a dispute with
the  United  States  Government  under  Government   Contract  Accounting  rules
concerning  potential  liability of FII arising out of the use of and accounting
for  approximately  $50,000,000  in excess  pension  funds  relating  to certain
government  contracts in the discontinued  aircraft  production business of FII,
and (iii)  certain  claims  relating  to  remediation  of  environmental  damage
resulting from  discontinued  FII  operations.  Based on a review of engineering
studies conducted for FII of claims for known contamination,  STI estimates that
it is reasonably  possible that the costs resulting from such claims could range
from $8,000,000 to $30,000,000,  although further  investigation could result in
either a lower or  higher  estimated  cost  level.  There may be  off-sets  from
third-party  claims  or  insurance   recoveries  which  would  reduce  potential
liability.  STI's  estimates did not include any claims for unknown  liabilities
for properties not yet surveyed for environmental contamination which could have
occurred as long ago as thirty years.

         A principal subject of negotiations  between STI and FII was the matter
of handling the liabilities of FII arising from  non-communications  activities.
The negotiated  result,  as described in further detail  elsewhere in this Proxy
Statement (see "FII Recapitalization,  Liabilities and
<PAGE>

Indemnification"),  was  to  have  TFC  and  RHI  indemnify  STI  for  all  such
liabilities  whether  existing  at the time of the Merger or arising  thereafter
pursuant to a certain Indemnification  Agreement,  which liabilities are any and
all  losses,  liabilities  and  damages  or  actions  or claims  (or  actions or
proceedings,  whether  commenced or  threatened) in respect  thereof  ("Losses")
resulting from any liability or claims  (including  without  limitation  counsel
fees and  expenses  of STI in the event RHI and TFC fail to assume  the  defense
thereof) which related to the operations of FII or any of its subsidiaries prior
to  the   consummation   of  the  Merger  except  for  Losses   related  to  FII
telecommunications  business  and the  liabilities  specifically  assumed by STI
pursuant  to the  Merger  Agreement.  In  addition,  two TFC  affiliates  are to
indemnify  STI  indefinitely  for  liabilities  arising  out of  the  respective
aircraft   fasteners  and  industrial  mold   businesses   pursuant  to  certain
Indemnification  Agreements,  which liabilities are any and all Losses resulting
from any  liability or claims  (including  without  limitation  counsel fees and
expenses  of STI in the event the TFC  affiliates  fail to  assume  the  defense
thereof)  which related to the aerospace and  industrial  fasteners  business as
previously  owned and conducted by FII prior to the  consummation of the Merger.
Notwithstanding such Indemnification  Agreements,  STI will not be released from
its obligations with respect to the  Non-communications  Liabilities as a matter
of law.  Accordingly,  to the extent RHI is unable to meet its obligations under
the  Indemnification  Agreement,  STI will be required to satisfy in full any of
the  Non-communications  Liabilities  not  satisfied  by RHI. RHI is primarily a
holding company and, therefore, any claim by STI pursuant to the Indemnification
Agreement   will  be  effectively   subordinated   to  the  creditors  of  RHI's
subsidiaries.  As further security, it was agreed that the Preferred Stock to be
delivered  as  part  of the  Common  Consideration  for  the  Merger  (excluding
cumulative  Convertible  Preferred Stock with a face  liquidation  preference of
$1,500,000)  would  be  pledged  by  RHI as  security  for  the  indemnification
agreements  for not less than three  years and until such time as TFC's  audited
balance sheet reflected a GAAP net worth of at least $225,000,000, including for
such  purpose  the value of the  Preferred  Stock,  and until such net worth had
grown at least  $25,000,000  from  September  30, 1995,  not  including for such
purpose any net worth attributable to investments in the Preferred Stock in STI.
See  "FII  Recapitalization,  Liabilities  and  Indemnification",  "Proposal  to
Approve the Merger and Amendments - Additional  Agreements",  and ""Consolidated
Financial Statements of FII" (not taking into account the FII Recapitalization).

         STI and FII representatives  negotiated the terms of a merger agreement
for  presentation  to the two companies'  boards of directors  during the period
between  October  19,  1995  and  November  9,  1995.  Contemporaneously,  STI's
management  conferred with representatives of First Boston and engaged that firm
to seek  approximately  $260,000,000  in debt  financing  to be  incurred by the
corporation  which would survive the merger.  The proceeds of the debt financing
would be used primarily to issue cash  consideration to the holders of preferred
stock of FII, and to retire certain debt of FII, all as part of the Merger.

         On November 9, 1995,  STI's Board of Directors  held a meeting at which
S.G.  Warburg  made a  presentation  updating its  presentation  to the Board on
October 19,  1995.  S.G.  Warburg  stated  that the  proposed  Merger  Agreement
reflected in substance the  transaction  structure  discussed at the October 19,
1995 meeting,  and S.G. Warburg  highlighted  modifications  concerning  certain
financial  aspects  which had been agreed  between STI and FII and the financial
implications of such modifications on the combined company. S.G. Warburg further
stated that its continuing analysis had, in fact,  increased the estimate of the
financial  benefits  of the  synergies  arising  from a merger  with FII. In the
period  from the October  19-20 Board  Meeting,  the  management  of STI and FII
continued  to  conduct  a  detailed   review  of  personnel  and  rental  office
requirements, the terms of existing long-distance contracts of the two companies
and consolidation of  advertising/marketing  and employee benefits programs. The
effect of this review,  and a discussion  of these  revised  estimates  with the
management,  was to increase the previously-forecast  estimated annual synergies
included in S.G. Warburg's analysis by approximately $1 million per annum in the
period 1997 through 2000. S.G. Warburg also presented its letter concluding that
the consideration  paid by STI for the Merger was fair from a financial point of
view to STI. In addition to discussing  the analysis  conducted  relative to the
rendering  of its  fairness  opinion,  S.G.  Warburg  presented to the Board the
following analyses for consideration by the Board:
<PAGE>

         o An  estimated  pro forma  combined  income  statement of the combined
company for the five-year period following the consummation of the Merger.

         o A pro forma  earnings  per share  dilution  analysis for the combined
company for the five-year period following the consummation of the Merger.

         o An analysis of pro forma cash flow for  the combined  company for the
five-year period following the consummation of the Merger.

         o A pro forma EBITDA analysis (including projected  synergies),  income
tax calculations  (including  projected  utilization of net operating loss carry
forwards) and a pro forma combined cash flow  statement and a debt  amortization
schedule,  all estimated for the five-year  period following the consummation of
the Merger.

         o An analysis of relative credit ratios including total debt to EBITDA,
total debt and preferred stock to EBITDA, EBITDA to net interest,  EBITDA to net
interest and preferred  dividends and EBITDA less capital  expenditures to gross
interest.

         o An analysis of the share  ownership of STI  by STI's   management and
shareholders and FII's shareholders,  both on a stand-alone  basis and pro forma
giving effect to the Merger.

         o A pro forma debt paydown and interest  expense  table of the combined
company,  estimated for the five-year  period  following the consummation of the
Merger and a pro forma balance sheet for the combined company.

         The Board of Directors  discussed  certain elements of the transaction,
in particular  the  potential  impact on the price of the shares of Common Stock
and the scope of the exposure to pre-merger  liabilities  of FII. The Board then
voted to approve  the Merger  Agreement  and to  recommend  its  approval to the
Stockholders.

REASONS FOR THE MERGER AND AMENDMENTS; RECOMMENDATIONS OF THE BOARD OF DIRECTORS

         The Board of  Directors  of STI  believes  that the terms of the Merger
Agreement are fair to, and in the best  interests of, STI and its  stockholders.
Accordingly,  the Board of Directors  of STI has approved the Merger  Agreement,
declared it advisable and  recommended  the approval by STI  Stockholders of the
Merger and  Amendments.  STI's Board of  Directors  believes  that the  business
combination  with  FII will  further  STI's  long-term  strategic  objective  to
maximize shareholder value.

         In reaching its determinations and recommendations described above, the
Board of Directors of STI considered the factors described below:

                  (i)      The opinion of S.G. Warburg;

                  (ii)     Information  with respect to the financial condition,
                           business,  operations  and prospects  of both STI and
                           FII, on both an historical  and prospective basis;

                  (iii)    Information  with  respect to the terms and structure
                           of  the  Merger including the business, financial and
                           tax aspects to STI;

                  (iv)     That significant  benefits will inure to STI from the
                           integration    of   the    operations,    management,
                           capabilities  and purchasing  power of the operations
                           of  the  two   companies  and  the  increase  in  the
                           geographic scope of operations;
<PAGE>

                  (v)      That  STI  would  require  significant  infusions  of
                           capital  or an  affiliation  with  another  entity to
                           preserve and expand its current  business and thereby
                           increase its competitiveness and profitability;

                  (vi)     That   after   considering   a  range   of   possible
                           alternative   transactions,   there  was  substantial
                           uncertainty  as to STI's  ability  to  consummate  an
                           alternative  transaction or series of transactions on
                           satisfactory terms within a reasonable time; and

                  (vii)    That  increasing  the  authorized  Common  Stock  and
                           preferred    stock   will   provide   the   Surviving
                           Corporation with an increased ability to consider and
                           consummate acquisitions and to raise capital.

In view of the wide variety of factors  considered by the STI Board of Directors
in connection with its evaluation of the Merger and Amendments, the STI Board of
Directors  did not find it  practicable  to, and did not,  quantify or otherwise
assign  relative  values to the  individual  factors  considered in reaching its
determination  and  recommendation  with  respect to the  Merger,  although  the
factors  identified  in  subsections  (i),  (ii),  (iii)  and  (iv)  above  were
particularly  significant  to the  deliberations  of the STI Board of Directors.
Factor (i) was particularly significant to the Board's recommendation because of
the intense level of analysis that S.G.  Warburg  performed  with respect to the
valuation of FII, the liabilities of FII and the prospective earnings that could
be achieved by such a merger.  Factors  (ii),  (iii) and (iv) were  particularly
significant  because  these were items that could  directly  affect  shareholder
value.

The STI  Board  believes  that  the  terms  of the  Merger  are  fair to the STI
stockholders,  and THE STI BOARD OF DIRECTORS  RECOMMENDS THAT STI  STOCKHOLDERS
APPROVE THE MERGER AND AMENDMENTS.  The STI Board has authorized consummation of
the Merger  subject to the approval of the STI  Stockholders  and certain  other
conditions. See "Proposal to Approve the Merger and Amendments - Other Terms and
Conditions."

REQUIRED FINANCING AND EFFECTS THEREOF

         In   order   to  pay   the   Preferred   Consideration   (approximately
$40,000,000),  repay  $125,000,000  in face  principal  amount of the FII Senior
Notes and  interest  and  premiums  thereon  and pay an amount of bank and other
indebtedness  of FII equal to  approximately  $58,500,000 and to refinance STI's
current  borrowing  facilities,  STI plans to borrow the requisite funds through
bank  financing  and  the  issuance  of  senior   unsecured   debt   instruments
concurrently with the Merger (the  "Financing").  STI has received a letter from
CS First Boston  Corporation  ("First Boston"),  dated November 15, 1995 stating
that  it is  "highly  confident"  that  it can  raise  $260,000,000  in  debt in
connection  with the Merger,  which would include a $25,000,000  working capital
line of  credit.  STI  intends to raise the  $260,000,000  through  the  private
placement of debt securities,  the closing of which will occur concurrently with
the Merger,  which is currently  anticipated  to take place mid to late February
1996.  STI and FII have paid First  Boston  $1,000,000  for the letter  which is
creditable  against the $7,500,000  payable to First Boston upon consummation of
the  Financing in  connection  with the Merger.  There can be no assurance  that
First  Boston  will be able  to  raise,  or  that  STI  will be able to  borrow,
sufficient funds to meet its obligations  under the Merger on acceptable  terms,
in which case the Merger Agreement will be terminated.  See "Proposal to Approve
the Merger and  Amendments  - Fees and  Expenses"  and  "Proposal to Approve the
Merger and Amendments - Amendment, Termination."

         The  terms  of the  Financing  will  contain  a number  of  significant
covenants that will, among other things,  restrict the ability of STI to dispose
of assets or merge,  incur debt,  pay  dividends,  repurchase or redeem  capital
stock and indebtedness, create liens, make capital expenditures and make certain
investments or acquisitions and otherwise  restrict  corporate  activities.  The
bank  indebtedness


<PAGE>

will be secured  primarily by the cash, cash  equivalents,  inventory,  accounts
receivable,  equipment,  intangibles (to the extent necessary to realize on such
inventory and accounts  receivable)  and bank accounts of STI. In addition,  the
terms of the Financing will contain,  among other covenants,  requirements  that
STI maintain specified financial ratios,  including maximum leverage and minimum
interest coverage, and minimum working capital.

         The breach of any of these  covenants  would result in a default  under
the  bank  indebtedness.  In the  event of any such  default,  depending  on the
actions  taken by the  lenders,  the lenders  could elect to declare all amounts
borrowed under the bank  indebtedness,  together with accrued interest and other
fees, to be due and payable or apply all the available cash of STI to repay such
borrowings or to collateralize  letters of credit (in which event cash would not
be  available to STI for other  purposes).  If STI were unable to repay any such
borrowings when due, the lenders could proceed against all the collateral.

OPINION OF S.G. WARBURG

         The Board of Directors of STI initially engaged S.G. Warburg & Co. Inc.
("S.G.  Warburg") to act as financial advisor with respect to the examination of
various  strategic  options  available to STI. As part of that  engagement,  the
Board of STI requested that S.G. Warburg assist it in preparing for, considering
and  negotiating a merger  between STI and FII.  S.G.  Warburg has delivered its
written  opinion to the Board of Directors of STI that,  as of November 9, 1995,
the financial  consideration  to be paid upon the terms and conditions set forth
in the Merger Agreement dated November 9, 1995 between STI and FII is fair, from
a  financial  point of view,  to STI.  STI  stockholders  are urged to read this
opinion in its entirety for assumptions made,  matters  considered and limits of
review  by S.G.  Warburg.  S.G.  Warburg  did not  make  or  seek to  obtain  an
independent evaluation or appraisal of the assets or liabilities  (contingent or
otherwise) of STI or FII, nor did S.G.  Warburg make any physical  inspection of
the properties or assets of STI or FII. STI discussed the liabilities of FII and
the risks associated  therewith with its legal and financial advisors.  However,
the opinion of S.G. Warburg does not address the  indemnification to be provided
to STI by TFC, RHI and their respective  affiliates.  See "Special Factors - FII
Recapitalization,  Liabilities and  Indemnification" and "Reasons for the Merger
and Amendments;  Recommendations of the Board of Directors". No limitations were
imposed by the STI Board upon S.G.  Warburg with  respect to the  investigations
made or procedures followed by it in rendering its opinion. S.G. Warburg has not
been requested to update its opinion to the date of this Proxy Statement.

         THE  FULL  TEXT  OF THE  OPINION  OF S.G.  WARBURG,  WHICH  SETS  FORTH
ASSUMPTIONS MADE, MATTERS CONSIDERED AND LIMITS ON THE REVIEW UNDERTAKEN BY S.G.
WARBURG,  IS ALSO  ATTACHED  HERETO AS EXHIBIT B TO THIS PROXY  STATEMENT.  S.G.
WARBURG'S OPINION IS DIRECTED ONLY TO THE FINANCIAL TERMS OF THE MERGER AND DOES
NOT  CONSTITUTE  A  RECOMMENDATION  TO  ANY  STI  STOCKHOLDER  AS  TO  HOW  SUCH
STOCKHOLDER  SHOULD  VOTE AT THE  MEETING.  THE  SUMMARY OF THE  OPINION OF S.G.
WARBURG  SET FORTH IN THIS PROXY  STATEMENT  IS  QUALIFIED  IN ITS  ENTIRETY  BY
REFERENCE TO THE FULL TEXT OF SUCH OPINION.

         In arriving at its opinion,  S.G. Warburg (i) reviewed the consolidated
financial  statements  for the three years ended June 30, 1995 of The  Fairchild
Corporation  and Fairchild  Industries,  Inc. as filed with the  Securities  and
Exchange Commission;  (ii) reviewed certain audited financial statements for STI
for the three years ending December 31, 1994 and more recent unaudited financial
information  (including  that for the six  months  ended June 30,  1995);  (iii)
reviewed certain internal financial  statements  relating to STI prepared by the
management  of STI and certain  internal  financial  statements  relating to FII
prepared by the management of FII; (iv) reviewed certain  financial  projections
of STI and FII prepared by their respective  management;  (v) discussed the past
and current operations and financial condition and prospects of STI and FII with
their respective  senior  management;  (vi) analyzed the pro forma impact of the
merger on STI; (vii) reviewed certain financial and stock market


<PAGE>

information of certain  companies S.G.  Warburg deemed  appropriate in analyzing
STI  and  FII,  as  well  as  the  financial  terms  of  certain  other  related
transactions as described in detail below, See "The Proposed  Merger,  Valuation
Analyses --  Introduction  to Comparable  Companies  and  Precedent  Transaction
Analysis";  "The  Proposed  Merger --  Valuation  Analyses,  Analysis  of Public
Trading Valuation of Selected Comparable  Companies" and "The Proposed Merger --
Valuation  Analyses,  Analysis  of  Selected  Precedent  Transactions";   (viii)
participated in selected  discussions and negotiations among  representatives of
STI and FII and their respective  advisors;  (ix) reviewed the Merger Agreement,
the  Shareholders'  Agreement,  the  Registration  Rights  Agreement  and  other
relevant  documentation   concerning  the  transaction;   and  (x)  performed  a
discounted  cash flow  analysis on the pro forma  combined  company's  financial
projections for the period 1995 through 2000 and calculated the expected rate of
return which STI Shareholders might realize,  assuming Management's  projections
for the pro forma combined company were achieved."

         In arriving at its opinion,  S.G. Warburg relied,  without  independent
verification,  upon the accuracy and  completeness  of all  financial  and other
information  publicly available or furnished to or otherwise  discussed with it,
including  information  prepared by STI  management.  With  respect to financial
forecasts and other information provided to or otherwise discussed with it, S.G.
Warburg  assumed  that such  forecasts  and other  information  were  reasonably
prepared  on  bases  reflecting  the  best  currently  available  estimates  and
judgments of the respective senior managements of STI and FII as to the expected
future  financial  performance of STI and FII. S.G. Warburg also relied upon the
views  of the  management  of STI and FII in  assuming  that  certain  long-term
strategic benefits, both operational and financial, will result from the Merger.
S.G. Warburg  expressed no opinion as to the price at which the Common Stock and
preferred  stock of the  Surviving  Corporation  will  trade  subsequent  to the
Merger. S.G. Warburg's opinion was based upon financial,  stock market and other
conditions and circumstances  existing and disclosed to it as of the date of its
opinion.

         In delivering its opinion and discussing the proposed  transaction with
the Board of Directors of STI, S.G. Warburg  presented  certain of the foregoing
information  in the form of analyses and valuation  summaries to the Board.  The
initial  meeting with the Board was held on October  19-20,  1995, and an update
concerning  the  financial  aspects  relating to the Merger was  provided to the
Board on November 9, 1995.

October 19-20, 1995 STI Board Presentation

         At the October 19-20, 1995 meeting of the STI Board of Directors,  S.G.
Warburg presented information concerning discussions which had commenced between
STI and FII and reviewed materials  relating to the following  matters:  (i) the
four strategic  alternatives  described  above (See  "Background of the Merger")
available to STI,  including  the proposed  Merger,  (ii) a valuation of FII and
potential  synergies made possible by the proposed  Merger,  (iii) the pro forma
impact to STI of the  Merger,  and (iv)  quantitative  analysis  relating to the
foregoing matters. At the October 19-20, 1995 meeting,  S.G. Warburg recommended
that STI attempt to pursue a merger with a strategically  appropriate candidate.
STI's  Chairman,  Anthony D.  Autorino,  had by that date engaged in preliminary
discussions  with Jeffrey J.  Steiner,  Chairman of The  Fairchild  Corporation,
about a possible acquisition by STI of the  telecommunications  business of FII.
This  action  was  deemed  by S.G.  Warburg  to be the most  effective  means to
increase  shareholder  value and address issues concerning STI management depth.
The proposed Merger between STI and FII was  recommended by S.G.  Warburg as the
most viable alternative  because: (a) it represented the most effective means to
improve the share price performance of STI; (b) the Surviving  Corporation would
represent the largest  player in the shared tenant  services  industry;  (c) the
proposed  Merger would  enhance the  management  depth of STI; and (d) financial
analysis indicated that, at the value range proposed by FII, the Merger could be
expected to have a favorable financial impact on STI.

<PAGE>

November 9, 1995 STI Board Presentation

         At the  November 9, 1995  meeting of the STI Board of  Directors,  S.G.
Warburg made a presentation  concerning  material changes to the financial terms
of the Merger since the October 19, 1995 meeting. S.G. Warburg also reviewed the
conclusions of its fairness opinion as outlined below.

THE PROPOSED MERGER

         Valuation Analyses

         S.G. Warburg  reviewed with the STI Board the analyses  discussed below
relating to the valuation of FII. Several  valuation  techniques were applied to
determine value.

         Introduction  to  Comparable   Companies  and  Precedent   Transactions
Analysis

         In the absence of  companies  publicly  traded in  directly  comparable
lines  of  business,  S.G.  Warburg  analyzed  the U.S.  long-distance  reseller
industry  and  the  U.S.  business  and  government  telecommunications  systems
industry.

         Analysis of Public Trading Valuation of Selected Comparable Companies

         The  market  multiples  analysis  which  S.G.  Warburg  applied  in its
valuation  performs two functions:  (i) it compares how the selected  comparable
companies  are valued by the stock  market,  and (ii) it  calculates  an implied
value of the target  company by  assuming  that the target  trades in the public
market with multiples similar to those of other publicly traded companies in its
industry.

         S.G.  Warburg  presented  to the STI Board an  analysis  of the  public
trading  valuation  of selected  comparable  companies,  including  share price,
market value, adjusted market value,  multiples of market value and multiples of
adjusted  market  value.  All  earnings  per share  figures  for the  comparable
companies  were  based  on  the  consensus  net  income  estimates  of  selected
investment banking firms and all earnings per share estimates for STI were based
on internal estimates.

         Such comparable  companies that S.G.  Warburg  examined  included:  ACC
Corp.;  AmeriConnect,  Inc.; Frontier Corp.; Incomnet,  Inc.; LCI International,
Inc.; MFS Communications  Company,  Inc.;  Network Long Distance,  Inc.; Phoenix
Network,  Inc.;  Total-Tel USA  Communications,  Inc.;  UStel,  Inc.;  U.S. Long
Distance Corp.; US Wats, Inc.; WinStar Communications, Inc.; and WorldCom Inc.

         S.G.  Warburg  compared  adjusted  market  capitalization  to latest 12
months sales,  earnings before  interest,  taxes,  depreciation and amortization
("EBITDA"),  the sum of (x) EBITDA and (y) selling,  general and  administrative
("SG&A")  expenses,  and earnings  before interest and taxes ("EBIT") as well as
market values as multiples to latest 12 months net income and  estimated  fiscal
1995 and 1996 net income for both industries.  These were deemed to comprise all
material comparable company valuation  parameters.  S.G. Warburg compared market
values as multiples to latest 12 months and  estimated  fiscal 1995 and 1996 net
income for comparable companies in both industries.  The respective multiples of
the  long-distance  reseller  companies were between the following  ranges:  (i)
latest 12 months net income: 6.3x to 63.3x (with a mean of 34.3x and a median of
30.6x) and (ii) estimated  1995 net income:  4.1x to 13.9x (with a mean of 10.5x
and a median of  13.7x).  The  respective  multiples  of the  telecommunications
systems  companies were between the following  ranges:  (i) latest 12 months net
income:  15.6x to 61.4x  (with a mean of 29.2x  and a  median  of  20.0x);  (ii)
estimated 1995 net income:  15.9x to 24.7x (with a mean of 18.8x and a median of
17.3x);  and (iii)  estimated  1996 net  income:  11.8x to 19.5x (with a mean of
14.9x and a median of 14.2x).


<PAGE>

         S.G. Warburg compared  adjusted market  capitalization to latest twelve
months  revenues,  earnings  before  interest  and taxes plus  depreciation  and
amortization  ("EBITDA") and the sum of (x) EBITDA and (y) selling,  general and
administrative  (SG&A) expenses.  The respective  multiples of the long-distance
reseller  companies were between the following ranges:  (i) latest 12 months net
revenue:  0.60x to 1.26x  (with a mean of 0.92x  and a median  of  0.81x);  (ii)
latest 12  months  EBITDA:  6.7x to 49.0x  (with a mean of 26.2x and a median of
24.4x); and (iii) latest twelve months EBITDA+SG&A: 0.6x to 6.4x (with a mean of
2.8x and a median of 2.6x). The respective  multiples of the  telecommunications
systems  companies were between the following  ranges:  (i) latest 12 months net
revenue:  1.0x and 3.1x (with a mean of 1.7x and a median of 1.3x);  (ii) latest
12 months EBITDA:  5.2x to 15.2x (with a mean of 8.8x and a median of 7.3x); and
(iii)  latest 12  months  EBITDA+SG&A:  3.1x to 7.8x  (with a mean of 4.7x and a
median of 3.3x).

         S.G. Warburg also presented an analysis of operating  statistics of the
comparable  companies  including,  among  other  things,  operating  margins (in
relation to EBITDA,  EBIT and net income) and estimated  five-year  earnings per
share growth rates.

         The  multiples  applied to FII result in an  implied  enterprise  value
range,  excluding any  acquisition  premium,  of  approximately  $230,000,000 to
$250,000,000.

         Analysis of Selected Precedent Transactions

         The  precedent   transactions   analysis   examines  various  financial
multiples  that  were  paid in  selected  merger  and  acquisition  transactions
involving companies in the same industry as the target. These multiples are then
applied to the financial  statistics of the target  company to arrive at a value
range  for the  target  company  in the  context  of an  arms-length  negotiated
transaction.

         S.G.  Warburg  analyzed  the  implied  multiples  paid in  relation  to
revenues,  EBITDA,  the sum of (x) EBITDA and (y) SG&A  Expenses of the selected
mergers and  acquisitions,  EBIT and net income.  S.G.  Warburg  compared  these
multiples with the implied multiples under the terms of the Merger. S.G. Warburg
deemed  the only  material  precedent  transaction  valuation  parameters  to be
implied multiples paid in relation to revenues. EBITDA and the sum of (x) EBITDA
and (y) SG&A expenses."

         Among the precedent  transactions  that S.G.  Warburg reviewed were the
acquisition  of ITC,  Inc. by U.S.  Long  Distance  Corp.,  the  acquisition  of
Corporate  Telemanagement  Group by LCI  International  Inc., the acquisition of
Enhanced  Telemanagement,  Inc.  by  Frontier  Corp.,  the  acquisition  of  WCT
Communications,  Inc. by Rochester  Telephone  Corp., the acquisition of RealCom
Office  Communications by MFS Communications  Company,  Inc., the acquisition of
Centex Telemanagement Inc. by MFS Communications  Company, Inc., the acquisition
of  Advanced  Telecommunications  Corp.  by LDDS  Communications  Inc.,  and the
acquisition of Telecom USA, Inc. by MCI Communications Corporation.

         The multiples of revenues,  EBITDA,  and  EBITDA+SG&A  were between the
following ranges:  (i) revenues:  0.7x to 2.2x (with a mean of 1.3x and a median
of  1.2x);  (ii)  EBITDA:  9.3x to 13.0x  (with a mean of 11.3x  and a median of
11.6x); and (iii) EBITDA+SG&A: 1.6x to 4.8x (with a mean of 3.3x and a median of
3.3x).

         The  multiples  applied to FII result in an  implied  enterprise  value
range of approximately $245,000,000 to $300,000,000.

         No company,  transaction or business used in the comparable company and
selected  merger  and  acquisition  transactions  analyses  as a  comparison  is
identical to STI or FII or the Merger.  Accordingly,  an analysis of the results
of the  foregoing  is not entirely  mathematical;  rather,  it involves  complex
considerations and judgments  concerning  differences in financial and operating
characteristics  of the  companies  being  compared,  macroeconomic  factors and
securities  market  performance  at the time of


<PAGE>

valuation  that can  affect  the  acquisition  or  public  trading  value of the
comparable  companies or the business segment or company to which they are being
compared.

         Discounted Cash Flow Analysis

         The discounted  cash flow ("DCF")  analysis  performed by S.G.  Warburg
calculated the present value of the target  company based on the  combination of
two  components:  (i) the  present  value of  projected  future  cash flows from
operations  for the five-year  period  commencing in 1996,  and (ii) the present
value of an estimated  terminal value based on a range of multiples of EBITDA at
some future point in time.

         In its DCF  analysis,  S.G.  Warburg  applied  discount  rates  ranging
between 12% and 16%, and applied  terminal value multiples  ranging between 7.0x
and 8.0x EBITDA.  This analysis resulted in an implied enterprise value range of
approximately $230,000,000 to $260,000,000.

         Additionally,  S.G. Warburg discussed with the STI Board a DCF analysis
including  forecast  increases in pro forma combined  operating profit resulting
from  the  combination  of the  businesses  ("synergies")  as  estimated  by the
managements of STI and FII.  Utilizing the same discount rate and terminal value
multiples as above, this analysis resulted in an implied  enterprise value range
of approximately $255,000,000 to $290,000,000. Accordingly, on a DCF basis, this
analysis  resulted in an implied value range of the  synergies of  approximately
$25,000,000 to $30,000,000.

PRO FORMA IMPACT ANALYSIS

         S.G. Warburg presented to the STI Board information  concerning the pro
forma  impact  of the  Merger  based  upon the  detailed  quantitative  analysis
discussed below.

         S.G. Warburg  presented to the STI Board an analysis of the transaction
structure  and  Merger  setting  forth the kind and amount of  securities  to be
issued  and the  sources  and uses of funds in the  Merger.  S.G.  Warburg  also
discussed the impact of the use of preferred stock as part of the  consideration
in the Merger.

         S.G.  Warburg also presented an analysis of the pro forma impact of the
Merger to STI on a stand-alone basis, including estimated revenue,  EBITDA, cash
flow and net income,  as well as leverage,  estimated  earnings per share,  cash
flow per share and EBITDA per share for 1995 (pro forma for the transaction) and
1996.  S.G.  Warburg  noted that the impact of the Merger for 1996 when compared
against STI on a  stand-alone  basis is  significantly  dilutive as to estimated
earnings per share but  accretive as to both  estimated  cash flow per share and
EBITDA per share.  The pro forma  analysis  assumed a certain level of long-term
strategic benefits which were based upon the views of STI's management.

         In  arriving  at its  opinion,  S.G.  Warburg  performed  a variety  of
financial  analyses,  the material  portions of which are summarized  above. The
summary  set forth above does not  purport to be a complete  description  of the
analyses performed by S.G. Warburg. In addition,  S.G. Warburg believes that its
analyses  must be  considered  as a whole  and that  selecting  portions  of its
analyses  and of the factors  considered  by it,  without  considering  all such
factors and analyses,  could create a misleading view of the process  underlying
its analyses set forth in its opinion. The matters considered by S.G. Warburg in
arriving  at its  opinion are based on  numerous  macroeconomic,  operating  and
financial assumptions with respect to industry performance, general business and
economic  conditions  and  securities  market  performance  at the  time  of the
valuation,  many of which  are  beyond  STI's or FII's  control.  Any  estimates
incorporated  in the  analyses  performed  by S.G.  Warburg are not  necessarily
indicative  of  actual  past  or  future   results  or  values,   which  may  be
significantly  more or less favorable than such estimates.  Estimated  values do
not purport to be appraisals and do not necessarily  reflect the prices at which
businesses  or  companies  may be sold in the  future,  and such  estimates  are
inherently


<PAGE>

subject to uncertainty. Arriving at a fairness opinion is a complex process, not
necessarily  susceptible to partial or summary description.  No company utilized
as a  comparison  is  identical  to STI or  FII.  Accordingly,  an  analysis  of
comparable  companies and comparable  business  combinations  resulting from the
transactions is not mathematical; rather, it involves complex considerations and
judgments concerning  differences in financial and operating  characteristics of
the  comparable  companies  and other factors that could affect the value of the
comparable companies or company to which they are being compared.

         The STI Board selected S.G. Warburg as its financial advisor because it
is an  internationally  recognized  investment banking firm and S.G. Warburg has
substantial  experience  in  transactions  similar to the Merger and is familiar
with STI and its business.  S.G. Warburg is an investment  banking firm engaged,
among other  things,  in the  valuation of  businesses  and their  securities in
connection  with mergers and  acquisitions.  Prior to its  engagement  to act as
financial  advisor with respect to the examination of various  strategic options
available to STI in July 1995,  S.G.  Warburg had not  rendered  any  investment
banking services to STI.

         Pursuant to the terms of an engagement letter amended November 8, 1995,
STI has paid S.G. Warburg monthly retainers  aggregating $150,000 in relation to
the examination of various  strategic  options  available to STI.  Additionally,
S.G. Warburg will receive a fee of $1,100,000 for acting as financial advisor in
connection with the Merger,  including rendering its opinion.  In addition,  STI
has agreed to retain S.G.  Warburg  (and any  successor  firm) as its  financial
advisor for the next three years for which S.G.  Warburg  will receive an annual
retainer of  $250,000.  Whether or not the Merger is  consummated,  STI has also
agreed to reimburse  S.G.  Warburg for its  reasonable  out-of-pocket  expenses,
including all reasonable  fees and  disbursements  of counsel,  and to indemnify
S.G. Warburg and certain related persons against certain liabilities relating to
or  arising  out of its  engagement,  including  certain  liabilities  under the
federal securities laws.

FII RECAPITALIZATION, LIABILITIES AND INDEMNIFICATION

         In  order  to  provide  for   favorable   tax   treatment  to  the  FII
stockholders, the transaction between STI and FII was structured as a merger. As
a result of this  structure,  the Surviving  Corporation  will be liable for all
liabilities of FII with respect to its operations  prior to the Effective  Time.
Prior to the Merger,  and as a precondition  of the Merger,  FII, its parent and
RHI's parent, The Fairchild  Corporation  ("TFC") and certain other subsidiaries
of TFC will undergo a recapitalization  pursuant to which FII will divest itself
of all assets  unrelated to the  communications  business  (the  "Communications
Business").   RHI  will  assume  all   liabilities   of  FII  unrelated  to  the
Communications   Business,   including  but  not  limited  to:  (i)   contingent
liabilities related to the alleged failure by FII to comply with certain Federal
Acquisition  Regulations and Cost Accounting Standards in accounting for (x) the
1985 reversion to FII of certain assets of terminated  defined  benefit  pension
plans and (y) pension costs upon the closing of segments of FII's business; (ii)
all  environmental  liabilities  except  those  related to FII's  Communications
Business; (iii) approximately $50,000,000 (at June 30, 1995) of costs associated
with  post-retirement  healthcare  benefits;  (iv) a secured  note payable in an
aggregate  principal amount of  approximately  $3,300,000 at September 30, 1995;
and  (v) all  other  accrued  liabilities  and  any  and  all  other  unasserted
liabilities unrelated to FII's Communications Business (the  "Non-communications
Liabilities"). See "Special Factors - Background of the Merger" and "Information
About FII - Legal Proceedings".

         In the Merger  Agreement,  TFC,  RHI and FII make  representations  and
warranties with respect to the Communications  Business and the Merger Agreement
provides  that STI and TFC on the one hand and RHI on the other shall  indemnify
each  other  from  losses  arising  out  of any  breaches  of  their  respective
representations and warranties in the Merger Agreement to the extent that losses
to a party exceed  $4,000,000.  Each party's right to bring claims for indemnity
under  the  Merger  Agreement  expires  on  March  31,  1997.  STI may  meet its
indemnification  obligations  by issuing Common Stock having a fair market value
equal to the loss to the party it must indemnify.
<PAGE>

         While TFC and RHI, as a precondition  to the Merger,  will enter into a
joint   and   several   Indemnification    Agreement   with   respect   to   all
Non-communications  Liabilities  and Fairchild  Holding  Corp.,  a company to be
formed in the FII Recapitalization and Fairchild Fasteners, Inc. will enter into
Indemnification  Agreements  with respect to the  respective  liabilities of the
plastic and injection molding and aerospace and industrial  fasteners businesses
formerly  operated by FII,  pursuant to which they will  indemnify the Surviving
Corporation  for the  aforesaid  liabilities,  as a matter of law the  Surviving
Corporation  will not be released  from FII's  obligations  with respect to such
liabilities  whether  arising  before or after the Merger.  The  Indemnification
Agreement  notwithstanding,  STI will not be released from its obligations  with
respect to the  Non-communications  Liabilities as a matter of law. Accordingly,
to the extent RHI is unable to meet its  obligations  under the  Indemnification
Agreement, STI will be required to satisfy in full any of the Non-communications
Liabilities  not  satisfied  by RHI.  RHI is  primarily a holding  company  and,
therefore,  any claim by STI pursuant to the  Indemnification  Agreement will be
effectively  subordinated  to the creditors of RHI's  subsidiaries.  There is no
expiration   date  with   respect  to  the   Indemnification   Agreements.   All
indemnification  obligations under the Indemnification Agreements are secured by
all of the shares of  Cumulative  Convertible  Preferred  Stock  (other  than an
amount equal to $1,500,000 in initial  liquidation  preference)  and the Special
Preferred  Stock  issued to RHI in the  Merger.  Accordingly,  to the extent the
indemnifying  parties  are  unable to or do not in fact meet  their  obligations
under the Indemnification Agreements, the Surviving Corporation will be required
to satisfy in full any  liabilities not satisfied by the  indemnifying  parties.
See FII's Consolidated  Financial  Statements (pre-FII  Recapitalization)  for a
description of liabilities as of the dates thereof.

         While the pledge of shares of  Preferred  Stock  permits the  Surviving
Corporation to foreclose upon and cancel such stock as to which the  liquidation
value equals the  obligation of an  indemnifying  party,  this right will not in
fact provide the Surviving  Corporation with cash  reimbursement for liabilities
paid. The Surviving  Corporation  may demand cash payment in lieu of foreclosing
upon the  Preferred  Stock or for any amount  owed in excess of the  liquidation
value of such Preferred Stock. The pledge of stock expires on that date which is
the later to occur of the third anniversary of the pledge agreement and the date
as of which  the  consolidated  net  worth of TFC is at  least  (x)  $25,000,000
greater  than  such  net  worth  at  September  30,  1995  and (y)  $225,000,000
(including the value of the Convertible Preferred Stock).

MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         Neither STI nor its current  Stockholders (the "Current  Stockholders")
will recognize any gain or loss as a result of the Merger. Assuming that (i) the
Merger is structured as described in this Proxy Statement,  (ii) RHI enters into
the  Shareholders  Agreement  including a lock-up  provision with respect to the
resale of STI stock (as described below) and (iii) at the time of the Merger RHI
will have no plan or  intention  at the time of the Merger of  disposing  of the
shares of Common  Stock and  Preferred  Stock of STI  received  pursuant  to the
Merger,  the  Merger  should  be  treated  as  a  reorganization  under  section
368(a)(1)(A)  of the Internal  Revenue Code of 1986,  as amended (the "Code") (a
so-called  "Type  A  reorganization").  If the  Merger  is  treated  as a Type A
reorganization,  FII will  not  recognize  any  gain or loss as a result  of the
Merger,  and the tax basis of the  assets of FII in the hands of STI will be the
same as the tax basis of such  assets in the hands of FII  immediately  prior to
the Merger.

         The  following  is  a  summary  of  the  material  federal  income  tax
consequences to STI and the Current Stockholders as a consequence of the Merger,
based upon the advice of Gadsby & Hannah, as tax advisor to STI. This discussion
is based upon the laws, regulations and reported rulings and decisions in effect
as of the date of this Proxy Statement (or, in the case of certain  regulations,
proposed as of such date), all of which are subject to change,  retroactively or
prospectively, and to possibly differing interpretations.


<PAGE>

         No ruling on the federal income tax consequences of the Merger has been
or will be  requested  from the Internal  Revenue  Service or from any other tax
authority.  See "Proposal to Approve the Merger and Amendments - Other Terms and
Conditions".  Moreover,  this discussion does not address any foreign,  state or
local income or other tax consequences of the Merger.

         ACCORDINGLY, EACH CURRENT STOCKHOLDER IS STRONGLY URGED TO CONSULT SUCH
CURRENT STOCKHOLDER'S OWN TAX ADVISOR REGARDING ANY SPECIFIC TAX CONSEQUENCES OF
THE MERGER,  INCLUDING THE FEDERAL,  STATE, LOCAL, FOREIGN, INCOME AND OTHER TAX
CONSEQUENCES OF THE MERGER AND POTENTIAL CHANGES IN APPLICABLE TAX LAWS.

         Federal Income Tax Consequences for STI and FII. STI will not recognize
any gain or loss as a result of the Merger.

         The federal income tax  consequences  of the Merger for FII will depend
upon  whether or not the Merger is treated  as a  reorganization  under  section
368(a)(1)(A)  of the Code (a  so-called  "Type A  reorganization")  for  federal
income tax purposes.

         In order to qualify as a Type A reorganization, the Merger must satisfy
four  requirements.  First, the Merger must qualify as a merger or consolidation
under  state law.  Second,  the Merger  must have a bona fide  business  purpose
(other than tax  avoidance).  Third,  after the Merger,  STI must continue FII's
communications business or use a significant portion of FII's "historic business
assets" in its business.  Fourth, the shareholders of FII immediately before the
Merger must, in the aggregate, maintain a significant continuing equity interest
in the  Surviving  Corporation  after the Merger  (the  "Continuity  of Interest
Test"). It is the judgment of Gadsby & Hannah that the fact that RHI is the only
pre-Merger FII  shareholder  that receives an equity interest in STI pursuant to
the Merger  notwithstanding,  the Continuity of Interest Test will be met if the
value of the Common Stock and Preferred Stock of STI received by RHI pursuant to
the Merger has a value  equal to at least 50 percent of the value  (measured  at
the  time  of  the  Merger)  of  the  total  consideration  paid  by  STI to the
shareholders  of FII,  and RHI actually  retains  ownership of such stock for at
least two years  (assuming  that at the time of the  Merger,  RHI has no plan or
intention to dispose of the Common Stock and Preferred  Stock of STI received by
RHI in the Merger).  Therefore,  if (i) the Merger is structured as described in
this Proxy  Statement,  (ii) RHI enters  into a Lock-Up  Agreement  (as  defined
below) and (iii) at the time of the Merger RHI will have no plan or intention of
disposing of the shares of Common  Stock and  Preferred  Stock of STI,  then the
Merger  should  qualify  as a Type  A  reorganization  for  federal  income  tax
purposes.

         If the  Merger  qualifies  as a Type A  reorganization,  FII  will  not
recognize  any gain or loss as a result of the  Merger  and the tax basis of the
assets  of FII in the  hands of STI  will be the  same as the tax  basis of such
assets in the hands of FII immediately  prior to the Merger.  The holding period
of the assets of FII received by STI will  include the period  during which such
assets were held by FII.

         If the  Merger  does not  qualify as a Type A  reorganization,  it most
likely  will be  treated  as a taxable  exchange  of FII's  assets for shares of
Common Stock and Preferred  Stock of STI and cash,  followed by a liquidation of
FII in which the  shareholders of FII immediately  before the Merger receive the
Merger consideration. Under such treatment, STI's tax basis of the assets of FII
in the hands of STI would be the fair market  value of the Merger  consideration
(which  includes the value of the Common Stock and  Preferred  Stock of STI, the
cash consideration and the amount of FII's liabilities  assumed by STI), and the
holding  period of the assets of FII  received by STI would begin on the date of
the Merger.

         Federal Income Tax Consequences for the Current  Stockholders.  Whether
or not the Merger qualifies as a Type A reorganization, the Current Stockholders
will not recognize any gain or loss as a result of the Merger.

<PAGE>

ACCOUNTING TREATMENT OF THE MERGER

         The Merger is intended to qualify as purchase  accounting for financial
reporting  purposes.  Under the purchase  method of  accounting,  the assets and
liabilities  of FII will be  recorded  on the books of STI at their fair  market
values.  STI will allocate the excess cost of purchasing FII over the fair value
of FII's net tangible assets at acquisition to identifiable intangible assets to
the extent  possible.  The  residual  will be treated  as  goodwill  and will be
amortized on a straight-line basis over 40 years.

INTERESTS OF CERTAIN PERSONS IN THE MERGER

         In  considering  the  recommendations  of  STI's  Board  of  Directors,
Stockholders should be aware that certain members of management and the Board of
Directors  of STI have  certain  interests in the Merger that are in addition to
the interests of Stockholders of STI generally. Prior to the Effective Time, the
Surviving Corporation shall enter into a two-year employment agreement with each
of Mr. Autorino and Mr. DiVincenzo as Chief Executive Officer and Chairman,  and
Senior  Vice  President  and  Chief  Financial  Officer,  respectively,  of  the
Surviving  Corporation,  providing  for annual base  salaries  of  $500,000  and
$150,000,  respectively,  and  significant  severance  payments upon a change of
control.  Neither Mr.  Autorino nor Mr.  DiVincenzo  currently has an employment
agreement but are paid annual  salaries of $330,000 and $115,000,  respectively.
Additionally, the Board adopted the 1996 Equity Incentive Plan (the "1996 Plan")
providing  for issuance of options to employees  and directors to purchase up to
1,500,000  shares of Common Stock as determined by the  Compensation  Committee.
Although the Compensation  Committee has not approved  specific  issuances under
the 1996 Plan, the  Compensation  Committee could grant options to Mr. Autorino,
Mr.  Steiner  and  other  directors  and  executive  officers  of the  Surviving
Corporation  after the  Effective  Date of the Merger  which could  increase the
ownership of such individuals.

EFFECT IF THE MERGER AND AMENDMENTS ARE NOT APPROVED

         If the Merger and Amendments are not approved as required by the Merger
Agreement,  each party bears its own fees and expenses and shares the $1,000,000
"highly  confident" letter fee of First Boston. STI will most likely continue to
pursue additional acquisitions or business combinations to further its long term
objective to maximize shareholder value. See "Fees and Expenses".
<PAGE>


                  PROPOSAL TO APPROVE THE MERGER AND AMENDMENTS


         The following  information is not intended to be a complete description
of all information relating to the Merger and Amendments and is qualified in its
entirety by reference to more detailed  information  contained elsewhere in this
Proxy  Statement,  including the Exhibits hereto. A copy of the Merger Agreement
is attached as Exhibit A and is  incorporated  herein by  reference.  All of the
material terms of the Merger Agreement have been described and/or  summarized in
this Proxy  Statement  and there are no other  terms of the Merger or the Merger
Agreement  which have not been described in this Proxy Statement or the Exhibits
hereto which are material to a Stockholder's understanding of the Merger.

GENERAL

         The Merger Agreement  provides for the merger of FII with STI, with STI
surviving  the Merger with the new name  "Shared  Technologies  Fairchild  Inc."
(hereinafter sometimes referred to as the "Surviving Corporation").  As a result
of the  Merger,  RHI,  the sole  holder of FII  common  stock will  receive  (i)
6,000,000  shares  of  Common  Stock,  (ii)  shares  of  Cumulative  Convertible
Preferred  Stock  paying a 6% initial  annual  dividend  and having an aggregate
liquidation preference (and a mandatory redemption price at the end of 12 years)
of $25,000,000 plus an amount equal to the total amount of dividends the holders
would  have  received  if  dividends  had been  paid at the rate of 10% less the
amount of dividends  actually paid and (iii) shares of Special  Preferred  Stock
having  an  initial  aggregate  liquidation  preference  of  $20,000,000,  which
increases $1,000,000 each year after 1996 to a maximum liquidation preference of
$30,000,000.  The  Special  Preferred  Stock  also  features  certain  mandatory
redemption  provisions.  In the Merger, certain shares of preferred stock of FII
owned by RHI will be canceled and all other  holders of  preferred  stock of FII
will be paid cash by STI aggregating approximately $44,000,000 (which equals the
aggregate  liquidation  preference of such securities) plus dividends accrued to
the date of payment.  See  "Information  about STI - Description of Securities".
Upon the  filing  of the  Certificate  of  Merger  the  Amendments  will  become
effective to cause the name change and to increase the authorized  Common Stock,
$.004 par value per share from  20,000,000 to 50,000,000  shares and to increase
the authorized  shares of preferred  stock from  10,000,000 to  25,000,000.  See
"Information About STI - Description of Securities".

CERTAIN EFFECTS OF THE MERGER

         As a result of the  Merger,  the holders of the  currently  outstanding
shares of Common Stock will decrease their ownership  position from 100% to 59%.
A single  stockholder,  RHI, will own 41% of the outstanding Common Stock of the
Surviving  Corporation.  The Cumulative Convertible Preferred Stock, also issued
as  part  of the  Common  Consideration,  will  be,  at the  time  of  issuance,
convertible  into  3,921,568  shares of Common  Stock.  On a fully diluted basis
(assuming the issuance and exercise of all options  reserved  (1,500,000)  under
STI's 1996 Equity Incentive Plan), RHI will own  approximately 39% and all other
holders will own approximately  61%. If any officer or director of RHI is issued
any options under the 1996 Equity  Incentive Plan,  RHI's and such  individuals'
aggregate beneficial ownership position could be increased. The Merger in and of
itself, therefore, will not result in RHI having voting control of the Surviving
Corporation.  The fact that RHI does not attain voting control  notwithstanding,
RHI will nevertheless be able to exert  considerable  control over the Surviving
Corporation in light of the fact that it will own 41% of the outstanding  shares
of Common Stock,  and in light of the terms of the Shareholders  Agreement.  See
"Additional Agreements" and "Interests of Certain Persons in the Merger".

         RHI,  Mr.  Autorino  (who,  upon  the  Merger  will  own  8.36%  of the
outstanding  Common  Stock of the  Surviving  Corporation)  and STI shall,  as a
precondition  to the Merger,  enter into a Shareholders'  Agreement  pursuant to
which  they  agree to cause the Board of  Directors  to  consist at all times of
eleven  directors,  with RHI having the ability to nominate  three (four at such
time as Mr. Borer is not

<PAGE>

also a director) and Mr.  Autorino  having the ability to nominate  seven.  Each
party agrees to vote for the other party's nominees. The issuance of the Special
Preferred  Stock and  Cumulative  Convertible  Preferred  Stock will not have an
effect on the voting  rights of  current  holders  of Common  Stock,  as each is
non-voting,  except as may be  required by law,  and except,  in the case of the
Cumulative  Convertible  Preferred  Stock,  certain  rights  to  elect up to two
directors as to which Mr. Autorino had nomination  rights upon payment  defaults
as described below. See, "Information About STI - Description of Securities". By
their respective terms, the Special  Preferred Stock and Cumulative  Convertible
Preferred  Stock will rank junior to the rights on liquidation and as to payment
of dividends  with respect to the Series C Preferred  Stock,  and on parity with
each of the Series D and Series F classes of preferred stock.

         Concurrently  with the  Merger,  FII's Chief  Operating  Officer Mel D.
Borer will become President and a Director of the Surviving  Corporation and FII
shall  have the  right to  nominate  three  additional  members  of the Board of
Directors who shall then be elected to the Board,  with Mr.  Autorino having the
right  to  nominate  seven  Board  members.  Additionally,  if four  consecutive
dividend  payments are missed with respect to the Convertible  Preferred  Stock,
FII shall  have the  right to  nominate  one  additional  director  and if eight
consecutive dividend payments are missed, FII shall have the right to nominate a
second  additional  director.  See  "Information  About  STI  -  Description  of
Securities".  FII  has  disclosed  to STI  that it has  entered  into  two  year
employment  agreements  with  10  employees,  each  with  annual  base  salaries
exceeding   $100,000  and  with  aggregate  annual  base  salaries   aggregating
approximately  $1,300,000.  The Shareholders' Agreement to be entered into among
STI, Mr. Autorino and RHI concurrently  with the Merger provides that Jeffrey J.
Steiner,  Chairman of the Board,  Chief Executive  Officer and President of FII,
RHI and TFC will be Vice  Chairman of the  Surviving  Corporation.  Concurrently
with the Merger, Mr. Steiner and Mr. Borer will enter into employment agreements
with  the  Surviving  Corporation.  Their  base  salaries  under  the  aforesaid
employment agreements will be $350,000 and $250,000 respectively.

         In  connection  with the Merger,  STI has agreed to  indemnify  FII for
losses incurred by FII in connection with a breach of STI's  representations and
warranties as set forth in the Merger Agreement. In the event of any such breach
and  liability by STI therefor,  STI has the option,  in lieu of paying cash, to
issue  shares  of Common  Stock to RHI equal in value to the  amount of any such
loss.  If STI  should  choose to issue  shares of Common  Stock to  satisfy  its
indemnification  obligations  for a  breach,  such  issuance  will  result  in a
dilution of the interests of the STI Stockholders.

         Upon consummation of the Merger and the issuance of 6,000,000 shares of
Common Stock to RHI, the sole stockholder of FII, with a current market value of
approximately  $4.00 per share,  the holders of the STI Series C Preferred Stock
will be entitled to a downward adjustment in the applicable  conversion price of
the Series C Preferred Stock,  which adjustment will entitle the such holders to
approximately  75,000  additional  shares of Common Stock upon conversion of the
Series C Preferred  Stock.  Any such  conversion of the Series C Preferred Stock
will result in the further dilution of the interests of the STI Stockholders.

         In connection  with the Merger,  STI has granted to RHI certain  demand
and  piggy-back  registration  rights  with  respect  to the  Common  Stock  and
Preferred Stock issued to RHI (i) pursuant to the Merger Agreement,  (ii) in the
future to satisfy  indemnification  obligations,  and (iii)  issuable and issued
upon conversion of shares of the Cumulative  Convertible  Preferred  Stock.  Any
exercise of such  registration  rights may result in dilution of the interest of
STI's  stockholders,  hinder STI's efforts to arrange future  financings  and/or
have an adverse effect on the market price of the Common Stock.

EFFECTIVE TIME

         The Merger will be  effective  upon the  issuance of a  Certificate  of
Merger by the Secretary of State of Delaware (the "Effective Time").

<PAGE>

OTHER TERMS AND CONDITIONS

         The respective  obligations of STI and FII to consummate the Merger are
subject to the  fulfillment or written waiver of the following  conditions:  (i)
approval of the Merger and Amendments by  Stockholders  of STI owning a majority
of the  outstanding  Common  Stock,  (ii) the waiting  period  applicable to the
consummation of the Merger under the Hart-Scott-Rodino Act shall have expired or
been  terminated,  (iii) the absence of any order,  statute,  rule,  regulation,
executive order,  injunction,  stay, decree or restraining order prohibiting the
consummation  of  the  Merger  and  transactions   contemplated  by  the  Merger
Agreement,  (iv)  all  necessary  consents  of third  parties  shall  have  been
obtained, (v) the FII Recapitalization shall have been effected,  (vi) FII shall
have made a cash  tender  offer to purchase  all of the FII Senior  Notes and in
connection  therewith  shall  have  obtained  the  acceptance  of such  offer by
Noteholders representing at least 51% of the outstanding principal amount of the
FII Senior  Notes and such  Noteholders  consent to the  transfer  by FII of all
assets of FII  (other  than the stock of VSI) to RHI and to amend the  indenture
under which the FII Senior Notes were issued to remove all  covenants  which can
be amended or  deleted by  majority  vote and  release  all  collateral  held as
security  for the  indebtedness  under the FII Senior  Notes,  (vii) the parties
shall have  received  the  opinion of  Donaldson,  Lufkin & Jenrette  Securities
Corporation or another investment banking firm of nationally recognized standing
that  the fair  market  value of the  Preferred  Stock is at least  equal to the
positive  difference  between  $47,500,000  and the  value of the  Common  Stock
received  as part of the Common  Consideration  (based  upon the  closing  price
thereof on the date preceding the Effective  Time),  (viii) Mel Borer shall have
been offered an employment  agreement  acceptable to STI and FII, (ix) FII shall
have  received a favorable tax ruling with respect to no income  recognition  or
other adverse income tax  consequences as a result of the FII  Recapitalization,
(x) there shall not have  occurred  since  December 31, 1994 (as to STI) or June
30,  1995  (as  to  FII),  any  material  adverse  change  in  their  respective
businesses,  operations, assets, financial condition or results of operations on
a consolidated  basis (it being  understood that no such material adverse change
shall  be  deemed  to  have  occurred  with  respect  to FII if  the  pro  forma
consolidated  net  worth of FII is at least  $80,000,000,  (xi)  STI's and FII's
representations  and warranties  contained in the Merger Agreement shall be true
in all material respects, (xii) Shared  Technologies  Cellular,  Inc.  STC shall
have executed a non-competition  agreement with STI acceptable to FII and (xiii)
the Indemnification Agreements, Shareholders Agreement, Pledge Agreement and Tax
Sharing Agreement shall have been executed and delivered.

         Any condition to consummation of the Merger, other than approval by the
Stockholders  of STI and any  required  regulatory  approvals,  may be waived in
writing  by the party to the Merger  Agreement  entitled  to the  benefit of the
condition. See Exhibit A.

         The Merger  Agreement  provides  that the Merger  and  Amendments  will
become  effective upon the filing and  recordation of the  Certificate of Merger
and  Certificates  of  Designations,  Preferences and Rights with respect to the
Preferred Stock with the Secretary of State of the State of Delaware (i.e.,  the
Effective Time). STI intends to make such filing promptly after the satisfaction
or written waiver, where permissible,  of the conditions contained in the Merger
Agreement.

ADDITIONAL AGREEMENTS

         Shareholders  Agreement.  The  Merger  Agreement  provides  that  as  a
pre-condition  to the  Merger,  Anthony  D.  Autorino,  RHI and STI enter into a
Shareholders  Agreement  pursuant to which Mr. Autorino and RHI agree to certain
restrictions  with respect to the resale of securities of STI owned by them. Mr.
Autorino  and RHI will agree not to sell,  within the two year period  beginning
with the date of the Merger, other than to affiliates or certain family members,
more  than  10% of  their  respective  holdings  as of the  date  of the  Merger
Agreement  in  securities  of STI  without  the  consent  of 80% of the Board of
Directors.  Following  the two year  "lock-up,"  each  party  may  transfer  the
securities  provided  that such party  grants the other party the first right to
negotiate the purchase of such

<PAGE>

securities for a 30 day period.  If either party to the  Shareholders  Agreement
desires to transfer more than 50% of his or its holdings to a single party or to
an affiliated  group (other than through  underwriters  in a public  offering or
otherwise in the securities markets  generally),  then such party must offer the
other party "take-along" rights by which the other party shall have the right to
sell a  proportional  amount  of its  shares to the same  purchaser  in the same
transaction.  Furthermore,  if one of the  parties  receives  an offer  which it
desires to accept from a person or related  group of persons to purchase  shares
of STI securities  representing  10% or more of the  outstanding  shares of STI,
then such party shall offer the other party a right of first refusal to purchase
such  shares on the same terms and  conditions  before  accepting  such offer to
purchase.

         The  Shareholders  Agreement  also  subjects  the  parties  to a voting
agreement  with respect to the election of Directors.  Among other things,  each
party agrees to (i) vote for four nominees of RHI; provided, that so long as Mr.
Borer  shall be  President  of STI they  agree  that he shall be a member of the
Board of Directors and RHI may only nominate three directors, and seven nominees
of Mr.  Autorino,  (ii) vote for the  nominees of the other and for Mr. Borer so
long  as he is  President,  and  (iii)  cause  to be  established  an  Executive
Committee of the Board of Directors which may act by unanimous  consent only, to
consist of Mr.  Autorino,  who shall be Chairman and Chief Executive  Officer of
the Surviving Corporation,  Mr. Borer, the President and Chief Operating Officer
of  the  Surviving  Corporation  and  Jeffrey  J.  Steiner  (or  another  person
designated by RHI), who shall be Vice-Chairman of the Surviving Corporation. The
Shareholders  Agreement  terminates  at such time as either Mr.  Autorino or RHI
owns less than 25% of the  shares of Common  Stock  owned  respectively  by such
Stockholders on the date of the Merger.

         The reason for the Shareholders'  Agreement is to achieve the resulting
effects  thereof which are to blend the perceived  complementary  talents of the
two  management  groups for an  extended  period and to maintain  the  continued
interest,  through  continuity  of  ownership,  of RHI  and its  owners  and Mr.
Autorino in the operational and financial success of the Surviving  Corporation.
STI and FII managements believe that these results will assist in sustaining and
improving shareholder value in the Surviving Corporation.

         Indemnification  Agreements.  Concurrently with the Merger TFC, RHI and
certain  affiliates will enter into  Indemnification  Agreements with respect to
the historical  non-telecommunications business liabilities of FII. See "Special
Factors - FII Recapitalization, Liabilities and Indemnification".

         Pledge   Agreement.   As  security  for  the   obligations   under  the
Indemnification  Agreements,  RHI will,  concurrently with the Merger, pledge to
the  Surviving  Corporation  all shares of the Preferred  Stock  included in the
Common  Consideration  issued  to RHI  in  the  Merger  (other  than  Cumulative
Convertible  Preferred Stock having an aggregate face liquidation  preference of
$1,500,000),  for not less than three years and until such time as TFC's audited
balance sheet reflects a GAAP net worth of at least $225,000,000,  including for
such  purpose  the value of the  Preferred  Stock,  and until such net worth has
grown at least  $25,000,000  from  September  30, 1995,  not  including for such
purpose any net worth attributable to investments in the Preferred Stock in STI.

         Tax Sharing Agreement.  Concurrently with the Merger, STI and RHI shall
enter into a Tax Sharing Agreement.  Pursuant to the Tax Sharing Agreement,  STI
will pay to RHI fifty percent of any  reduction of STI tax which results  either
from STI  utilization  of pre-Merger  net operating  loss  carryforwards  or tax
credit  carryforwards  of FII and VSI or from STI payment of premiums,  interest
and deferred  financing fees  associated  with retirement of FII's 12.25% Senior
Notes and VSI's bank  indebtedness  existing at the time of the Merger.  The Tax
Sharing  Agreement  also will  provide for  payments  between STI and RHI in the
event  that  amended  tax  returns  or audit  adjustments  shift  FII  income or
deductions between the pre-Merger and post-Merger periods.

         Registration  Rights  Agreement.  In  connection  with the Merger,  the
Surviving  Corporation  will enter into a  Registration  Rights  Agreement  with
respect to the Common Stock,  Cumulative Convertible 

<PAGE>

Preferred Stock and Special Preferred Stock issued to RHI. RHI has agreed not to
sell any such stock during the two year period following the date of the Merger.
After such time, RHI may demand that STI register the sale of any or all of such
stock on three separate  occasions,  and it may also elect to "piggyback" upon a
registration  otherwise  effected  by STI for its own  account or the account of
other  Stockholders  (subject  to  underwriter  restrictions  in the  event of a
registration  for the account of STI and subject to the existing  rights of such
other Stockholders).
    
CHANGES TO BYLAWS

         The Merger  Agreement  provides for certain  changes in the bylaws (the
"Bylaw  Amendments")  of STI relative to (i) the  requirement  for a Stockholder
meeting in any instance where Stockholder  approval is required,  (ii) rights to
elect Board of Directors  members  consistent with the  Shareholders  Agreement,
(iii)  restrictions  upon the  issuance  of options  or other  rights to acquire
Common Stock without majority Stockholder approval, (iv) the establishment of an
Executive Committee,  (v) amending provisions relative to the Executive Officers
of the Surviving Corporation,  (vi) amending the provisions relative to amending
the bylaws to require that in any instance  where  amendments are to be effected
by the Board, and such amendments adversely affect the rights of TFC relative to
the Bylaw Amendments,  a vote of 80% of the Board be obtained,  and (vii) to add
the office of Vice Chairman.

RIGHTS OF DISSENTING STOCKHOLDERS

         Stockholders  of STI who are opposed to the Merger and vote  against or
do not vote for the  Merger at the  Meeting  will have no  appraisal  or similar
rights if the Merger is approved and consummated.

FEES AND EXPENSES
   
         If the Merger is  effected,  the  Merger  Agreement  requires  that the
Surviving Corporation pay 1) the fees and expenses incurred by FII in connection
therewith up to a maximum of $800,000, 2) First Boston $7,500,000 ($1,000,000 of
which, the "Letter Fee", in payment for the "highly  confident" letter, has been
paid  $500,000  by each of FII and  STI),  and 3)  approximately  $1,500,000  of
miscellaneous  expenses and nonrecurring  charges related to the Merger. STI has
already paid fees of $150,000 to S.G.  Warburg and is required to pay $1,100,000
for acting as  financial  advisor in  connection  with the Merger.  See "Special
Factors - Opinion of S.G.  Warburg".  If the Merger is not consummated due to no
fault of either party,  each party will pay its own fees in connection  with the
transaction and will share the Letter Fee. If the Merger Agreement is terminated
because (i) the Stockholders fail to approve the Merger and Amendments, (ii) STI
fails to perform in any material respect any of its obligations under the Merger
Agreement, or (iii) STI's Board shall have withdrawn,  modified or amended in an
adverse manner its  recommendation  of the Merger as a result of the exercise of
its fiduciary  duties,  STI shall reimburse FII for all of its expenses incurred
in connection with the transaction and shall, if such  termination is due to the
event described in (iii),  pay FII a fee of $5,000,000.  If the Merger Agreement
is  terminated  because (i) FII fails to perform in any material  respect any of
its  obligations  under the Merger  Agreement  or (ii) FII's Board of  Directors
shall  have   withdrawn,   modified   or  amended  in  an  adverse   manner  its
recommendation  of the  Merger  as a result  of the  exercise  of its  fiduciary
duties,  FII shall reimburse STI for all of its expenses  incurred in connection
with  the  transaction  and  shall,  if  such  termination  is due to the  event
described in (ii), pay STI a fee of $5,000,000.

         STI has also agreed to pay First Boston an  engagement  fee of $500,000
as an advisor on general  financial  matters for a period of one year  following
the Merger.

REGULATORY REQUIREMENTS
    
<PAGE>

         No  federal or state  filing  requirements  must be made or  regulatory
approvals  obtained in connection with the Merger and Amendments  other than (i)
the filing of notification,  and the receipt of consents or approvals,  required
by applicable provisions of, the Hart-Scott-Rodino Antitrust Improvements Act of
1976, as amended,  and  regulations  promulgated  pursuant  thereto and (ii) the
application  for various state  regulatory  approvals to transfer from Fairchild
Communications  Services  Company to the Surviving  Corporation  the  applicable
certificates  of public  convenience  and  necessity  (or similar  certificates)
authorizing the Surviving  Corporation to resell  intrastate  telecommunications
services in such  states.  However,  the  Certificate  of Merger  including  the
Amendments  will be required to be filed with the Secretary of State of Delaware
in order for the Merger and  Amendments  to be effective  and a  Certificate  of
Designations,  Preferences  and Rights  with  respect to each of the  Cumulative
Convertible  Preferred Stock and Special  Preferred Stock must be filed with the
Secretary of State of Delaware to establish the Preferred Stock.

AMENDMENT, TERMINATION

         The Merger Agreement may be amended or supplemented at any time, before
or after the Meeting,  by an  instrument in writing duly executed by the parties
to the Merger  Agreement.  However,  no change which  materially  and  adversely
affects the right of the STI  Stockholders can be made after the Meeting without
the approval of the STI Stockholders.  If the conditions to the Merger set forth
in the Merger  Agreement are not met on or before  January 31, 1996,  the Merger
Agreement may be terminated by FII or STI,  unless due to the failure to receive
the Tax Ruling or the failure of the  Commission to give timely  approval to the
proxy  materials of STI, in which case the applicable date is February 28, 1996.
See  "Proposal  to  Approve  the  Merger  and   Amendments  -  Other  Terms  and
Conditions".

         The Merger Agreement may also be terminated,  and the Merger abandoned,
at any  time  before  or after  approval  by  either  or both of the FII and STI
stockholders and at any time prior to the closing under the Merger Agreement:

                 (0)      By  agreement  of the Boards of  Directors  of FII and
                          STI;

                 (0)      Bymutual written agreement of FII and STI;

                 (0)      By FII or STI if STI or FII,  respectively,  fails  to
                          perform in any material respect any of its obligations
                          under the Merger Agreement;

                 (0)      By FII or STI if a court of competent  jurisdiction or
                          a governmental, regulatory or administrative agency or
                          commission  shall  have  issued an order,  decree,  or
                          ruling  or  taken  any  other  action,  in  each  case
                          permanently   restraining,   enjoining   or  otherwise
                          prohibiting the transaction contemplated by the Merger
                          Agreement  and such  order,  decree,  ruling  or other
                          action shall have become final and nonappealable;

                 (0)      By STI if the Board shall have withdrawn,  modified or
                          amended in an adverse manner its recommendation of the
                          Merger as a result of the  exercise  of its  fiduciary
                          duties;

                 (0)      By FII if its Board of Directors shall have withdrawn,
                          modified   or  amended   in  an  adverse   manner  its
                          recommendation  of  the  Merger  as a  result  of  the
                          exercise of its fiduciary duties; or

                  (0)     By either  STI or FII if  either  of their  respective
                          Boards of Directors reasonably  determines that market
                          conditions  will  not  permit  the  completion  of the
                          financing   required   to  effect   the   transactions
                          contemplated  by  the  Merger


<PAGE>

                          Agreement in a timely manner or on acceptable terms or
                          it  becomes  obvious  that  the  necessary   marketing
                          activities  or filings  necessary  for such  financing
                          have not been  completed in a timely manner  necessary
                          to complete the Merger.
   
         Upon  termination,  the  Merger  Agreement  shall  be void  and have no
effect,  without  any  liability  on the  part of any  party  or its  directors,
officers or stockholders,  except that the parties are not relieved of liability
for any breach of the Merger  Agreement.  In certain  instances a party shall be
responsible for the fees of the other party and if the termination is due to the
last event described  above (unless such  termination is later than February 28,
1996), the party terminating shall pay the other $5,000,000.  See Exhibit A; see
also "Proposal to Approve the Merger and Amendments - Fees and Expenses."

<PAGE>


                         PRO FORMA FINANCIAL INFORMATION
                                   (unaudited)

         The following  unaudited pro forma  consolidated  financial  statements
(the "Pro Forma Financial Statements") are based upon the consolidated financial
statements of STI adjusted to give effect to the Merger.

         The pro forma  adjustments are described in the  accompanying  notes to
the  pro  forma  consolidated  balance  sheet  and the  pro  forma  consolidated
statements of operations. The pro forma statements of operations gives effect to
such adjustments as if the transactions  occurred as of January 1, 1994, and the
pro forma balance sheet gives effect to such  adjustments as if the transactions
occurred as of September 30, 1995.

         The pro forma  adjustments  are based upon  available  information  and
certain  assumptions  that  management  believes are  reasonable.  The Pro Forma
Consolidated Financial Statements do not purport to represent what STI's results
of  operations  or  financial   position   would  actually  have  been  had  the
transactions in fact occurred on January 1, 1994, or to project STI's results of
operations or financial position for any future period or at any future date.

         The Pro  Forma  Consolidated  Financial  Statements  should  be read in
conjunction with the consolidated  financial  statements of STI and FII included
elsewhere  in  this  Proxy  Statement  and  each  such  company's  "Management's
Discussion and Analysis of Results of Operations and Financial Condition."


<PAGE>

Shared Technologies Fairchild Inc.
Pro Forma Consolidated Balance Sheet
September 30, 1995
(unaudited)
<TABLE>
<CAPTION>

                                                                          (A)              (B)
                                                                      Recapitalize    Reclassify STC      Pro Forma           Pro
In thousands                                 STI        FII               FII           to Equity        Adjustments         Forma
- ------------                              -------    ---------       -------------     -----------       -----------      --------
                                                                                          Basis
CURRENT ASSETS:
<S>                                       <C>      <C>           <C>               <C>             <C>                <C> 
Cash                                      $1,410   $         -                            $(880)                             $530
Accounts receivable, less allowance       11,588       23,036                             (2,241)                           32,383
 for doubtful accounts
Other current assets                       1,345        2,773                               (480)                            3,638
Net current assets of operations                       53,391           (53,391)                                                 -
transferred to  
RHI
Deferred income taxes                        550                                                                               550
                                       ---------  ------------      -------------    -------------     -------------     ---------
         Total current assets             14,893       79,200           (53,391)          (3,601)                  -        37,101
                                          ------       ------           --------          -------      -------------        ------

Equipment, at cost:
   Telecommunications equipment           29,500       77,289                             (1,314)      A    (33,513)        71,962
   Office and data processing equip-       6,132        7,234                                (440)                          12,926
   ment                                ---------    ---------       -------------    -------------     -----------      ----------
                                          35,632       84,523                             (1,754)          (33,513)         84,888
Less - Accumulated depreciation          (18,063)     (33,513)                                592      A    33,513         (17,471)
                                        --------     --------       -------------    ------------           ------      -----------
                                          17,569       51,010                   -          (1,162)                -         67,417
                                          ------       ------       -------------    -------------     ------------     ----------

Other Assets                              14,617       37,694                             (3,610)      A    (30,510)       268,699
                                                                                           2,903       A   (240,105)
                                                                                                       C      7,500
Net non-current assets transferred       184,422    (184,422)
 to RHI
                                       ----------   ---------        -----------
Total Assets                             $47,079     $352,326         ($237,813)         ($5,470)         $217,095        $373,217
============                             =======     ========         ==========         ========         ========        ========
</TABLE>



<PAGE>
<TABLE>
<CAPTION>


Shared Technologies Fairchild Inc.
Pro Forma Consolidated Balance Sheet
September 30, 1995
(unaudited)
                                                                      (A)              (B)                Pro Forma      Pro Forma
                                                                 Recapitalize     Reclassify STC         Adjustments
In thousands                            STI               FII         FII        to Equity Basis
CURRENT LIABILITIES:

<S>                                   <C>            <C>        <C>              <C>               <C>                <C>
   Notes payable and current portion
       of long-term debt and capital
       lease obligation                $2,438              $514                          $(7)       G        $(1,600)      $1,345
         
   Accounts payable                    10,664            14,068                       (3,770)                              20,962
   Accrued expenses                     2,666             6,213                                     F          7,000       12,879
                                                                                                    G          7,500
                                                                                                    G        (10,500)
   Advanced billings                    1,248             3,581                          (29)                               4,800
                                     --------         ---------   ---------        ----------            -----------   ----------
         Total current liabilities     17,016            24,376           -           (3,806)                  2,400       39,986
                                     --------         ---------   ---------         ---------             ----------   ----------

Long-Term Debt and Capital Lease
Obligations,                            4,012           180,501                           (1)       G       (182,773)     239,739
         less current portion
                                                                                                    G        238,000

Post retirement benefits                                    104                                                               104
                                     --------         ---------   ---------      -----------             -----------   ----------
Minority interest in Net Assets of      1,663                                         (1,663)                                   -
                                     --------        ----------   ---------       -----------            -----------   ----------
Subsidiaries
Redeemable Put Warrant                    416                                                                                 416
                                     --------        ----------   ---------      -----------             -----------   ----------
FII Series A preferred stock                             19,112                                     G        (19,112)           -
FII Series C preferred stock                             24,015                                     G        (24,015)           -
STFI Cumulative preferred stock                                                                     F         25,000       25,000
STFI Special preferred stock                                                                        F         20,000       20,000

STOCKHOLDERS EQUITY
   STI Series C preferred stock             9                                                                                   9
   STI Series D preferred stock             5                                                                                   5
   FII Series B preferred stock                         230,200                                     F       (230,200)           -

   Common Stock                            34               140                                     F           (140)          36
                                                                                                    F              2
   Additional paid-in capital          44,647             2,575                                     F         (2,575)      68,645
                                                                                                    F         23,998
   Translation adjustment                                                                                                       -
   Accumulated deficit                (20,723)         (128,697)   (237,813)                        F        366,510      (20,723)
                                                                                                                                -
   Obligations to issue common stock
         Total stockholders' equity    23,972           104,218    (230,813)               -                 152,468       47,972
                                       ------           -------    ---------        ---------              ---------       ------
         Total liabilities and        $47,079          $352,326   ($237,813)         ($5,470)               $217,095     $373,217
         stockholders' equity         =======          ========   ==========         ========               ========     ========
       
</TABLE>


<PAGE>


<TABLE>
<CAPTION>

Shared Technologies Fairchild Inc.

Pro Forma Consolidated Statement of Operations
For the Year Ended
December 31, 1994
(unaudited)
                                                                                                                    (D)      
                                                           (E)                                                    Pro Forma   
                                                       Adjust FII    (A)         (C)         (C)         (C)      Adjustments 
In thousands                                               to     Recapitalize   OTM         JWP        Access       for      
- ------------                                                                                                           -     
                                    STI        FII      Calendar     FII     Acquisition Acquisition Acquisition Acquisitions
                                                         Year

<S>                               <C>       <C>        <C>       <C>          <C>         <C>         <C>         <C>            
Revenues                          $45,367   $109,741   $(28,778)              $ 3,454     $46,499     $  9,181                
 
Cost of Revenue                    26,172     81,652    (23,484)                2,254      34,403        6,384          56    
                                   ------   --------   ---------        -     -------     -------     --------    --------    
Gross Margin                       19,195     28,089     (5,294)                1,200      12,096        2,797         (56)   

Selling, General & 
Administrative Expenses            16,972      9,836     (3,157)                1,214      12,636        2,496         128    
                                                                                                                      106    
                                                                                                                      282    
                                                                                                                       60
Operating Income                    2,223     18,253     (2,137)        -         (14)       (540)         301        (632)   

Minority interest in 
  inet income of subsidiaries        (128)                                                                                    
                                  
Equity in earnings of STC                                                                                                    

Interest Expense                     (522)   (21,280)       617                  (151)        101                      (67)   
                                                                                                                             
Interest Income                       163                                                                  28                
                                      ---   --------   --------  --------     -------     -------     --------    --------    
Net Income before taxes             1,736     (3,027)    (1,520)        -        (165)       (439)         329        (699)   

Income tax credit                     550                                                                                    
                                      ---   --------   --------  --------     -------     -------     --------    --------    
Net income before preferred 
  dividends                         2,286     (3,027)    (1,520)        -        (165)       (439)         329        (699)   

Operating results of operations
  transferred to RHI                          (9,332)               9,332
                      
Preferred Stock Dividends            (478)    (3,902)                                                                  (60)   
                                     -----  ---------  --------  --------     -------     -------     --------    ---------   
                                   $1,808   ($16,261)   ($1,520)   $9,332       $(165)       $(439)       $329       $(759)   
                                    ======  =========  ========= ========     ========    ========    ========    =========  
Income (Loss) per Common Share     $ 0.27                                                                                    
Weighted Average Number of Common
  Shares Outstanding                6,792                                                                                    
                                    =====                                                                                    

</TABLE>

<TABLE>
<CAPTION>
                                      
                                           (B)                                 
                                       Reclassify                              
                                           STC       Pro Forma     Pro Forma   
In thousands                           to Equity    Adjustments       STFI     
- ------------                                    -   -----------       ----     
                                          Basis                                
                                                                               
<S>                                   <C>          <C>           <C>
                                                                               
Revenues                               $(10,217)                  $175,247     
                                                                               
Cost of Revenue                          (5,293)    J    (830)     121,314     
                                       ---------     ---------   ---------     
Gross Margin                             (4,924)          830       53,933     
                                                                               
Selling, General &                                                             
Administrative Expenses                  (4,274)    H   4,011       37,739     
                                                    J  (2,513)                 
                                                    L     (58)                 
                                                                               
Operating Income                           (650)         (610)      16,194     
                                                                               
Minority interest in                                                           
  inet income of subsidiaries                85                        (43)    
                                                                               
Equity in earnings of STC                   517                        517     
                                                                               
Interest Expense                             65     I  (5,133)     (27,291)    
                                                    M    (921)                 
Interest Income                             (17)                       174     
                                       ---------    ---------    ---------     
Net Income before taxes                       -        (6,664)     (10,449)    
                                                                               
Income tax credit                                                      550     
                                       --------     ---------    ---------     
Net income before preferred                                                    
  dividends                                   -        (6,664)      (9,899)    
                                                                               
Operating results of operations                                                
  transferred to RHI                                                           
                                                                               
Preferred Stock Dividends                           K     402       (4,038)    
                                       --------      --------    ----------    
                                            $ -       $(6,262)    $(13,937)    
                                        ========     ==========   ==========   
Income (Loss) per Common Share                                     $(1.09)     
Weighted Average Number of Common                                              
  Shares Outstanding                                    6,000       12,792     
                                                      =========    =========   
                                      
</TABLE>                         

<PAGE>
<TABLE>
<CAPTION>

Shared Technologies Fairchild Inc.

Pro Forma Consolidated Statement of Operations
For the Nine Months Ended
September 30, 1995
(unaudited)
                                                                                                      (D)
                                                          (E)            (A)           (C)         Pro Forma           (B)
                                                       Adjust FII   Recapitalize       OTM        Adjustments    Reclassify STC   
In thousands                     STI         FII           to            FII       Acquisition       for         to Equity Basis  
- ------------                     ---         ---                     -----------   -----------       ----        ---------------  
                                                       Calendar                                  Acquisitions
                                                          Year

<S>                           <C>         <C>          <C>         <C>             <C>         <C>              <C>               
Revenues                      $43,674     $33,138      $66,790                      $1,958                        $(9,160)        
Cost of Revenue                26,628      25,049       50,300                       1,233                         (5,531)        
                               ------    --------     --------             -       -------      --------         ---------        
Gross Margin                   17,046       8,089       16,490                         725                         (3,629)        
Selling, General & Admini-
strative Expenses Field        16,116       3,348        6,411                         626            64           (4,321)        
                                                                                                                                  
                                                                                                                                  
Operating Income                  930       4,741       10,079             -            99           (64)             602         
Minority interest in net 
   loss of subsidiaries           213                                                                                (213)        
                             
Gain on sale of subsidiary 
   stock                        1,375                                                                                             
Equity in (loss) of STC                                                                                              (411)        
Interest Expense                 (574)     (5,490)     (10,574)                       (119)          (34)              24         
                                                                                                                                  
Interest Income                   130                                                                                  (2)        
                                  ---    --------     --------      --------       -------      --------         ---------        
Net Income                      2,074        (749)        (495)            -           (20)          (98)               -         

Operating results of opera-
tions                                                                                                                             
   transferred to RHI                       1,143                     (1,143)
Preferred Stock Dividends        (299)       (975)      (1,950)                                                                   
                                 -----   ---------    ---------     --------       -------      --------         --------         
Net Income Applicable to 
   Common Stock                $1,775       ($581)     ($2,445)      ($1,143)         $(20)         ($98)             $ -         
                               ======    =========    =========     =========      ========     =========        ========         
Income (Loss) per Common 
   Share                        $0.20                                                                                             
                                =====                                                                                             
Weighted Average Number of 
   Common Shares Outstanding    8,698                                                                                             
                                =====                                                                                             
                             
</TABLE>

<TABLE>
<CAPTION>
                                      Pro Forma       Pro Forma 
                                     Adjustments        STFI    
In thousands                         -----------     -------    
- ------------                                                    
                                                       
<S>                                <C>             <C>         
Revenues                                            $136,400    
Cost of Revenue                     J$ (1,373)        96,306    
                                      --------     ---------    
Gross Margin                            1,373         40,094    
Selling, General & Admini-                                      
strative Expenses Field             H   2,678         22,392    
                                    J  (2,552)                  
                                    L     (68)                  
Operating Income                        1,315         17,702    
Minority interest in net                                        
   loss of subsidiaries                                    -    
                                                                
Gain on sale of subsidiary                                      
   stock                                               1,375    
Equity in (loss) of STC                                 (411)   
Interest Expense                    I  (3,159)       (20,617)   
                                    M    (691)                  
Interest Income                                          128    
                                    ---------      ---------    
Net Income                             (2,535)        (1,823)   
                                                                
Operating results of opera-                                     
tions                                                      -    
   transferred to RHI                                           
Preferred Stock Dividends           K     300         (2,924)   
                                     --------      ----------   
Net Income Applicable to                                        
   Common Stock                       $(2,235)       $(4,747)   
                                    ==========     ==========   
Income (Loss) per Common                                        
   Share                                              $(0.32)   
                                                   ==========   
Weighted Average Number of                                      
   Common Shares Outstanding            6,000         14,698    
                                    =========       =========   
                                    
</TABLE>                     
                             
<PAGE>                       

              NOTES TO PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

(A) The pro forma consolidated financial statements were adjusted to reflect the
FII  Recapitalization  prior to the merger.  See  footnote  1. to the  Fairchild
Industries,   Inc.  and  Subsidiary  October  1,  1995  consolidated   financial
statements.

(B) The pro forma consolidated  financial statements give effect to the issuance
by Shared  Technologies  Cellular,  Inc. ("STC") of approximately  $3,000,000 of
preferred  stock in December 1995 which resulted in STI's loss of voting control
of STC. STC was a  consolidated  subsidiary  of STI. The pro forma balance sheet
was adjusted to account for STC on the equity basis.  All assets and liabilities
of STC were eliminated and a non current asset of  approximately  $2,903,000 was
recorded to reflect STI's equity  investment  in STC at September 30, 1995.  The
pro forma  consolidated  statements of  operations  were adjusted to account for
STC's income or loss on the equity basis.  STI will continue to provide  certain
management and administrative services to STC pursuant to a Management Agreement
through calendar year 1996. A monthly fee of $25,000 (not to exceed $200,000 per
year) is payable by STC to STI unless in any month STC has a pre-tax loss or the
amount of such fee would exceed pre-tax profit prior to the payment of such fee.

(C) The pro forma consolidated  financial  statements include adjustment columns
to reflect the  acquisitions of Office  Telephone  Management  Inc.  (OTM),  JWP
Telecom,  Inc. (JWP), and Access  Telecommunication  Group,  L.P. (Access) as if
they  occurred on January 1, 1994.  OTM was  acquired  by STI in June 1995.  See
footnote 2. to the Shared  Technologies  Inc.  September  30, 1995  consolidated
financial statements.  JWP was acquired in November 1994 by FII. See footnote 2.
to the Fairchild  Industries,  Inc. and Subsidiary  October 1, 1995 consolidated
financial  statements.  Access was acquired in June 1994 by STI. See footnote 4.
to the  Shared  Technologies  Inc.  December  31,  1994  consolidated  financial
statements.

(D) Certain  adjustments  were recorded to reflect the acquisitions of OTM, JWP,
and Access on a pro forma basis.

Adjustments for goodwill amortization and interest expense were recorded related
to the OTM  acquisition  for both the 1995 and 1994  consolidated  statements of
operations.  The OTM acquisition  generated  $1,900,000 in goodwill and is being
amortized over 15 years.  An adjustment of $64,000 and $128,000 was recorded for
additional  goodwill  amortization  for the periods ended September 30, 1995 and
December 31, 1994, respectively.  The OTM acquisition required the issuance of a
note payable for $800,000.  An adjustment  for additional  interest  expense was
recorded of $34,000 and $67,000  for the periods  ended  September  30, 1995 and
December 31, 1994, respectively.

Adjustments for additional goodwill  amortization and depreciation expenses were
recorded related to the JWP acquisition.  An adjustment of $282,000 for goodwill
amortization  was recorded for the period  ended  December 31, 1994.  Additional
depreciation expense,  related to fair market value of fixed assets acquired, of
$60,000 was recorded for the period ended December 31, 1994.

Adjustments for additional goodwill amortization  expense,  depreciation expense
on fixed assets  increased to fair market value,  and preferred  stock dividends
related to Series E  preferred  stock  issued with the Access  acquisition  were
recorded.  Goodwill created in the acquisition  equaled  $8,500,000 and is being
amortized  over 40 years.  An  adjustment  of $106,000  was  recorded to reflect
additional goodwill amortization expense for the period ended December 31, 1994.
Additional  depreciation  expense,  related  to the fair  market  value of fixed
assets  acquired of $56,000 was recorded for the period ended December 31, 1994.

<PAGE>

Additional  preferred  stock  dividends  of $60,000  was  recorded to reflect an
additional  six months on 400,000  shares with an 8% coupon and a value of $3.75
per share.  See footnote 9 to the STI December 31, 1994  consolidated  financial
statements.

(E) The FII  historical  statements  of  operations  were based on a fiscal year
ended June 30. The pro forma consolidated statements of operations were adjusted
to present FII on a December 31 (calendar year) basis.

(F) The pro forma consolidated balance sheet gives effect to the proposed merger
of FII,  after the FII  Recapitalization,  into STI by combining the  respective
balance  sheets of the two  companies  at  September  30,  1995,  on a  purchase
accounting basis. The merger was accounted as a purchase through the issuance of
$69,000,000  in STI equity.  The STI equity  consisted  of  6,000,000  shares of
common  stock at an  estimated  market  value  of $4 per  share,  shares  of 10%
cumulative  convertible preferred stock with an aggregate liquidation preference
of  $25,000,000,  and  shares  of  special  preferred  stock  with an  aggregate
liquidation preference of $20,000,000.  The purchase price was allocated at fair
value as follows (amounts in thousands):
<TABLE>

<S>                                                                               <C>     
         Current assets                                                           $ 25,809
         Fixed Assets                                                               51,010
         Goodwill                                                                  240,105
         Non current assets                                                          7,184
         Accrued liabilities for closing costs                                      (7,000)
         Current liabilities                                                       (24,376)
         Long term debt                                                           (180,501)
         FII series A preferred stock                                              (19,112)
         FII series C preferred stock                                              (24,105)
                                                                                  ---------
         Post retirement benefits                                                     (104)
         ----------------------------------------------------------------------------------

                  Net purchase price                                              $ 69,000

                                                                                  ========
</TABLE>

(G) New debt has been  recorded in the pro forma  consolidated  balance sheet to
reflect the issuance of  $238,000,000  in new debt;  $100,000,000 in zero coupon
bonds and $138,000,000 in term loans. Proceeds from these borrowings is expected
to be used as follows: (amounts in thousands)
<TABLE>

<S>                                                                                <C>    
         Repurchase of FII series A preferred stock                                $19,112
         Repurchase of FII series C preferred stock                                 24,015
         Retirement of debt acquired from FII                                      180,501
         Retirement of State Street debt                                             4,000
         Payment of finance fees                                                     7,500
         Payment of various acquisition costs                                        2,872
                                                                                    ------

                  Total proceeds                                                  $238,000
</TABLE>

The pro forma  consolidated  balance  sheet  assumes all these  events will take
place with the merger.  All  interest  expense  related to retired  debt and all
preferred stock dividends  related to retired preferred stock were eliminated in
the pro forma consolidated statements of operations.  See


<PAGE>

footnotes (E) and (G).  $7,500,000 in finance fees were capitalized and recorded
as a non current asset. See footnote (I) and (M).

(H) The purchase  accounting for the merger resulted in $240,000,000 of goodwill
which will be amortized over 40 years.  Certain  intangible assets acquired from
FII were  given  zero  value and the  corresponding  goodwill  amortization  was
eliminated.  The pro forma  consolidated  statements  of  operations  reflect an
adjustment to goodwill amortization of $2,678,000 and $4,011,000 for the periods
ended September 30, 1995 and December 31, 1994 respectively. The following table
details the calculation of the adjustment by period (amounts in thousands):
<TABLE>
<CAPTION>

                                                                          1995                 1994
                                                                          ----                 ----

<S>                                                                       <C>                <C>   
         Goodwill amortization                                            $4,500             $6,000
         FII amortization eliminated                                      (1,822)            (1,989)
                                                                          -------            -------

                  Net adjustment                                          $2,678             $4,011
                                                                          ======             ======
</TABLE>

(I) Interest expense,  in the pro forma  consolidated  statements of operations,
has been  adjusted to reflect the net effect of the change in  outstanding  debt
described  in Note C as if it had  occurred  on January 1, 1994.  The  following
table details the calculation of the adjustment by period (amount in thousands):
<TABLE>
<CAPTION>

                                                                           1995                1994
                                                                           ----                ----

<S>                                                                     <C>               <C>                         
         $100 million in zero coupon bonds,
            estimated 13% interest                                       $ 9,750           $ 13,000
          138 million in bank debt estimated 9% interest                   9,315             12,420
          179 million in various retired FII debt                        (15,906)           (20,287)
                                                                         --------           --------

                  Net adjustment                                         $ 3,159            $ 5,133
                                                                         =======            =======
</TABLE>

A 1/8%  change in the  estimated  interest  rates for the  $100,000,000  in zero
coupon bonds and the $138,000,000 in bank debt  ($238,000,000 in new debt) would
result in a change in interest expense of $297,500.

(J) The pro forma  consolidated  statements of operations  include the estimated
effect of certain cost savings and increases  associated with the  consolidation
of the operations of STI and FII. The following  table details the components of
the adjustment by period: (amounts in thousands)
<TABLE>
<CAPTION>

                                                                           1995                1994
                                                                           ----                ----

<S>                                                                       <C>                <C>   
         Net S,G&A savings                                                $2,552             $2,513
         Network savings                                                   1,373                830
                                                                           -----                ---

                  Total adjustment                                        $3,925             $3,343
                                                                          ======             ======
</TABLE>

(K)  Preferred  stock  dividends  in the pro forma  consolidated  statements  of
operations  were adjusted to reflect the change in outstanding  preferred  stock
described  in notes F and G. The net  effect  was to  decrease  preferred  stock
dividends by approximately $300,000 and $402,000 for


<PAGE>

the periods  ended  September 30, 1995 and December 31, 1994  respectively.  The
following table details the components of the adjustment by period:  (amounts in
thousands)
<TABLE>
<CAPTION>

                                                                          1995                1994
                                                                          ----                ----

<S>                                                                      <C>                <C>
         Preferred stock dividends on new preferred
              stock (footnote F)                                          $2,625             $3,500
         Elimination of preferred stock dividends on
              retired preferred stock (footnote A)                        (2,925)            (3,902)
                                                                          -------            -------

                  Net adjustment                                            $300               $402
                                                                            ====               ====
</TABLE>

(L) STI recorded federal  alternative minimum tax for both 1994 and 1995. Income
tax expense was adjusted to eliminate the federal alternative minimum income tax
as net losses before net operating loss carryforwards were generated for each of
the pro forma  consolidated  statements of operations  presented.  The pro forma
consolidated  statements of  operations  have also been adjusted to reduce state
income  taxes to an  estimated  minimum  required  amount.  This  resulted  in a
reduction of income taxes of $68,000 and $58,000 for the periods ended September
30, 1995 and December 31, 1994 respectively.

(M) $7,500,000 in financing fees  associated with the assumption of $238,000,000
in debt were  capitalized.  Additional  interest  expense was  recorded for each
period  presented based on an amortization  period of 10 years for $3,500,000 of
the fees and 7 years for the remaining  $4,000,000.  The  allocation is based on
the  respective  amounts  of zero  coupon  bonds and bank debt  assumed  and the
respective lives of each. The adjustment resulted in additional interest expense
of $691,000 and $921,000 for the periods  ended  September 30, 1995 and December
31, 1994 respectively.

<PAGE>
    

                              INFORMATION ABOUT STI


BUSINESS

         STI was originally  incorporated  in Delaware on January 30, 1986. By a
Plan and  Agreement  of Merger  dated  March 8, 1988,  STI  effected a statutory
merger  with  and  into  Balcon,  Inc.,  a  Delaware  corporation  (incorporated
September  23, 1987),  which  survived the merger and changed its name to Shared
Technologies  Inc. Since such time,  STI's primary  business has been to provide
shared  tenant  telecommunications  services to tenants of modern,  multi-tenant
office  buildings.  The  principal  executive  offices of STI are located at 100
Great Meadow Road, Wethersfield, Connecticut 06109.


PRICE RANGE OF COMMON STOCK

         The Common  Stock is  included  for  quotation  on the Nasdaq  National
Market under the symbol  "STCH".  On November 8, 1995,  the date  preceding  the
public  announcement  of the  Merger,  the high and low sale price of the Common
Stock was $4.250 and $3.625, respectively, per share.

<PAGE>

SELECTED FINANCIAL DATA


The following  table sets forth the selected  financial  data of STI for each of
the last five  years and the nine  months  ended  September  30,  1995 and 1994.
Financial  statements  for  1991  and  1990  are not  presented  in  this  Proxy
Statement.  Such selected financial data were derived from audited  consolidated
financial  statements not included  herein.  The selected  financial data of STI
should be read in conjunction  with the  Consolidated  Financial  Statements and
related notes appearing elsewhere in this Proxy Statement. In September 1992 STI
effected a  one-for-four  reverse  stock split of common stock and increased the
par value of common stock from $.001 to $.004 per share. Weighted average common
shares outstanding and per share information have been retroactively adjusted to
reflect this split. All amounts, except per share amounts, are in thousands.

<TABLE>
<CAPTION>

                                                                                                             NINE MONTHS ENDED
                                                   FOR THE YEARS ENDED DECEMBER 31,                            SEPTEMBER 30,
Statement of Operations Data:       1994(1)        1993            1992           1991           1990       1995(2)        1994(1)
- -------------------------------------------     -------         -------        -------        -------    -------        -------
<S>                              <C>            <C>             <C>            <C>            <C>           <C>         <C>    
Revenue                          $45,367        $25,426         $24,077        $23,172        $21,804       $43,675     $31,514
Gross margin                      19,195         10,912           9,254          6,358          5,786        17,046      13,524
Selling, general and
  administrative expenses         16,972         10,102           9,959         10,717         10,246        16,116      11,760
Operating income (loss)            2,223            810            (705)        (4,359)        (4,460)          930       1,764
Interest expense, net               (359)          (438)           (290)        (1,268)          (950)         (444)       (158)
Minority interest in net (income)
  losses of subsidiaries            (128)           (82)            (37)             4             29           213         (43)
Loss on settlement agreement           -              -               -              -           (489)            -           -
Gain on sale of subsidiary stock       -              -               -              -              -         1,375           -
Extraordinary Item -
  (Loss) gain on restructuring         -           (150)          3,756              -              -             -           -

Income tax benefits                  550              -               -              -              -             -           -

Net income (loss)                  2,286            140           2,724         (5,623)        (5,869)        2,074       1,563
Net income (loss) per common
  share before extraordinary item      -             (.01)            (.33)          -              -             -           -
Net income (loss) per
  common share                       .27             (.04)         .59           (1.59)         (1.63)        .20          .21
Weighted average common
  shares outstanding               6,792          5,132           4,063          3,730          3,601         8,698       5,699
Cash dividends declared
  per preferred share                .29            .32            .30             .30           -            .22          .22
Cash dividends paid
  per preferred share                .29            .32            .38             .18           -            .22          .22
Cash dividends declared or
  paid per common share                -              -              -              -            -              -           -

Balance Sheet Data:
Period End Balances

Working capital deficit           (3,691)      ($ 3,874)       ($ 4,506)      ($15,615)      ($ 5,751)      ($2,124)    ($2,199)
Total assets                      37,925         20,601          18,752         18,436         14,531        47,079      36,737
Notes payable, convertible
  promissory notes payable,
  other long-term debt (incl.
  current portion)                 4,727          3,719           4,745         10,030          6,927         6,450       5,305

Stockholders' equity (deficit)    20,881          9,302           6,034         (3,148)          (999)       23,971      20,414

</TABLE>
<PAGE>

(1) The 1994 results include the acquisition of Access Telecommunications Group,
L.P. in June 1994 and the  Acquisitions  of Road and Show South in December 1993
and Road and Show East in October 1993.

(2)  Includes  a  full  period  of the  Access  Telecommunications  Group,  L.P.
acquisition in June 1994.


<PAGE>



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


RESULTS OF OPERATIONS

         STI's revenues rose to $43,675,000  for the nine months ended September
30, 1995, an increase of $12,161,000 or 39% over the nine months ended September
30,  1994.  Revenues  rose to  $15,965,000  for the  three  month  period  ended
September  30, 1995 an increase of  $1,471,000 or 9% over the three month period
ended September 30, 1994. Each division continued to contribute significantly to
the increase in revenue.  Shared tenant services (STS)  increased  $4,798,000 or
23%,  facility  management  services (FMS) grew  $5,823,000 or 169% and cellular
services  (STC) rose  $1,540,000 or 20% for the nine months ended  September 30,
1995 over the nine months ended  September 30, 1994.  The majority of the growth
in STS  revenue  was  attributable  to  the  June  1994  acquisition  of  Access
Telecommunications  Group, L.P. (Access). Growth in FMS revenue was attributable
to the  Access  acquisition  as well as the  June  1995  acquisition  of  Office
Telephone Management (OTM).  $876,000 of the FMS revenue growth for the nine and
three  months  ended  September  30,  1995,  was due to the addition of OTM. The
growth in STC revenues was due to expanded operations through the opening of new
locations and recent acquisitions.

         STI's  revenues  rose to a record  $45,367,000  in 1994, an increase of
$19,941,000  or 78% over 1993  revenues of  $25,426,000.  This was a substantial
increase  over  the  6%  and  4%  increases  in  1993  and  1992   respectively.
Acquisitions  were the major  contributors  to  revenue  growth in 1994 and 1993
respectively.

         $8,942,000 of the 1994 revenue  increase was  attributable  to the June
1994 acquisition of Access  Telecommunication  Group, L.P.  ("Access").  Another
$8,017,000  was due to the expanded  operations  of the Cellular  division.  The
Cellular  division  was  dramatically  expanded  in the  fourth  quarter of 1993
through the acquisition of Road and Show East, Inc. and Road and Show South Ltd.
nationwide  rental phone  businesses  ("Road and Show").  STI also  continued to
expand  operations  at existing  locations.  The remaining  revenue  increase of
$2,982,000  was  achieved  mainly at existing  shared  tenant  services  ("STS")
locations.

        
         STI's  revenue of  $25,426,000  for the year ended  December  31,  1993
represented an increase of  $1,349,000,  or 6%, over the year ended December 31,
1992.  Of this  increase,  $288,000  was due to an  increase  in STS revenue and
$256,000  was due to an  increase  in FMS  revenue.  The  remaining  increase of
$805,000 was attributable to the fourth quarter acquisitions of Road and Show.

         Gross  margin  dropped  to 39% of  revenue  for the nine  months  ended
September 30, 1995 from 43% for the nine months ended September 30, 1994.  Gross
margin decreased to 39% of revenue for the three months ended September 30, 1995
compared to 40% for the three months ended September 30, 1994.

         Changes in STI's gross margin were impacted by changes in sales mix and
the Company's  continued  growth in 1995. STS accounted for 58% and 51% of total
sales for the nine and three months ended September 30, 1995 compared to 65% and
56% for the same periods ended September 30, 1994. FMS accounted for 21% and 25%
of total sales for the nine and three months ended  September  30, 1995 compared
to 11% and 19% for the same periods ended  September 30, 1994. STC accounted for
21% and 24% of total sales for the nine and three  months  ended  September  30,
1995 compared to 24% and 25% for the same periods ended  September 30, 1994. For
the nine months ended  September  30, 1995,  STS produced a 45% gross margin and
FMS a 23% gross margin  compared to 45% and 19% for the period  ended  September
30, 1994 For the three months ended  September 30, 1995 STS produced a 47% gross
margin and FMS a 26% gross  margin  compared to 42% and 21% for the period ended
September 30, 1994. Several factors have impacted the swings in gross margin for
these  divisions.  The  purchase  of Access in 1994 added  significantly  to the
revenue  bases of both  divisions  and caused STS gross margin to drop while FMS
gross margin increased.  In the last quarter management  successfully  increased
STS  margins  through  reduction  in direct  costs and  culling  non  profitable
business  from their  revenue  base.  FMS margins  improved  over the last three
months mainly due to the addition of OTM which recorded gross margins of 35% for
the third  quarter.  STC gross  margin  dropped  to 40% and 37% for the nine and
three  months ended  September  30, 1995 from 48% and 50% for the nine and three
months ended  September 30, 1994. This drop was mainly due to the acquisition of
Cellular

<PAGE>

Hotline,  Inc. in May 1995,  which  produced  lower  gross  margin than the core
business and 1994 second  quarter  World Cup  cellular  rentals  which  produced
unusually high gross margins.

         Gross margin dipped slightly in 1994 to 42.3% of revenues from 42.9% of
revenues  in 1993.  This  drop was the  result  of  significant  changes  in the
Company's revenue mix in 1994.

         The FMS and Cellular Service divisions grew dramatically in 1994 due to
the acquisitions  mentioned  earlier.  The FMS division  revenues  accounted for
14.3%  of the  total  revenues  in 1994 as  compared  to 6.0% in  1993,  and the
Cellular  division revenues were responsible for 22.5% of total revenues in 1994
as  compared  to 8.7% in 1993.  The STS  division  accounted  for 63.2% of total
revenues in 1994 as compared to 85.3% in 1993.

         Although  the change in sales mix  resulted  in only a small  change in
overall gross margin,  each division  produced gross margin at a different rate.
STS cost of  revenues  as a  percentage  of revenue  increased  slightly in 1994
resulting in gross  margin of 45.2%  versus  gross margin of 46.4% in 1993.  The
main reason for the decrease was the addition of several STS  buildings  through
the  acquisition of Access.  These  buildings  historically  have achieved lower
gross margins than those at existing STS locations.  The FMS division produced a
gross  margin of 20.4% in 1994 which is up from 16.9% in 1993.  The FMS division
focuses on the sale of long distance  services  outside the STS  buildings,  and
operates in a competitive environment which prevents high gross margin. Improved
margin was achieved through increased sales volume and lower rates negotiated in
1994. The Cellular  Division  produced a gross margin of 48.2% in 1994, which is
up from a 27.1% gross  margin  produced  in 1993.  The rental  component  of the
Cellular  division was greatly expanded through the acquisition of Road and Show
in the fourth quarter of 1993.  Cellular rental  revenues  produce gross margins
near 50%.

         Gross margin increased to 42.9% of revenues for the year ended December
31, 1993  compared to 38.4% of revenues  for the year ended  December  31, 1992.
This improvement was due almost entirely to the improved margin on long distance
and local access  services as a result of increased  volume which enabled STI to
negotiate better rates with its vendors.

         Selling, general and administrative expenses as a percentage of revenue
were 37% and 38% for the nine and three months ended September 30, 1995 compared
to 37% and 36% for the nine and three months ended  September 30, 1994.  The STS
and FMS divisions have reduced cost as a percentage of revenue through synergies
created with STI's overall growth. However this has been offset by STC which has
added overhead costs related to  aggressively  growing the cellular  business in
the wake of its April 1995 public  offering.  As STC revenues  grow,  management
expects  to  see  a  decrease  in  the   percentage  of  selling,   general  and
administration costs to revenue.

       
     Interest  expense  increased  by  $346,000  for the nine  months  ended
September  30, 1995 over the nine months ended  September  30, 1994 and $143,000
for the three  months  ended  September  30,  1995 over the three  months  ended
September  30,  1994.  This is  attributable  to the addition of  $3,800,000  of
interest  bearing  debt since June 1994.  This debt was  incurred as a result of
STI's bank  financing  in May,  1994.  The  financing  provides for a $4,000,000
secured revolving credit line, aggregate draws converted  semi-annually to three
year term loans with level monthly  amortization  and a $1,000,000 two year term
loan, six month interest only, with quarterly amortization and a balloon payment
of $700,000.  These loans bear interest at the bank's prime rate plus 2% and are
secured by STI's  assets.  STI has issued a warrant to the bank for shares equal
to  2.25% of STI's  outstanding  common  stock  on a fully  diluted  basis.  The
weighted  average debt for the  nine-month  period ended  September 30, 1995 was
approximately $5,348,000 at a weighted rate of 10.74%.

         In late April 1995 STI successfully  completed a public offering of its
cellular  subsidiary's  stock.  Following the sale STI's percentage of ownership
dropped  from 86% to  approximately  60%. The  accounting  treatment of the sale
required STI to record a gain of approximately  $1,375,000 for nine months ended
September 30, 1995.


<PAGE>

         Pretax income  increased by  $1,466,000 or 499% to a record  $1,736,000
from  $290,000 in 1993.  This  compares to a $1,322,000  increase in 1993 from a
pretax loss of
$1,032,000 in 1992.

         These  increases  were  achieved  through  increased  sales  volume and
reductions in selling,  general and  administrative  expenses as a percentage of
revenue. Selling, general and administrative expenses as a percentage of revenue
continued to drop in 1994,  down to 37% from 40% in 1993.  This  improvement was
made  through  the  synergies   created  with  the  acquisition  of  Access  and
management's ongoing efforts to contain overhead costs.

         Selling, general and administrative expenses as a percentage of revenue
dropped to 40% in 1993 compared to 41% for the year ended December 31, 1992. The
decrease  was  achieved  despite the  addition of 10 new STS  buildings  and the
acquisition  of Road and Show which  added  approximately  $200,000  of selling,
general and  administrative  expenses.  The improvement was due to a decrease in
consulting  expenses  associated  with the settlement of certain  obligations of
STI,  settlement of the Javits litigation for less than previously  provided and
the capitalization of startup costs associated with certain new operations.  The
Javits claim of  approximately  $5,400,000 was filed against STI by the New York
Convention  Center  Operating   Corporation  ("CCOC").  In  November  1993,  the
litigation with CCOC was settled and provided for STI to pay $25,000 and issue a
$550,000 note payable over five years, with no interest.

         During 1994 STI was successful in controlling  interest expense despite
the addition of $2,300,000 of new,  interest  bearing,  debt.  Interest  expense
decreased to $522,000 in 1994 from $529,000 in 1993.  Interest  expense,  net of
interest income, increased $148,000 in the year ended December 31, 1993 compared
to the year  ended  December  31,  1992 due to  approximately  $292,000  accrued
related to estimated  interest and penalty  payments to taxing  authorities that
may arise from late payments.

         Effective  January 1, 1993,  STI  implemented  Statement  of  Financial
Accounting  Standards No. 109  "Accounting  for Income Taxes",  (SFAS 109). This
Statement requires the adoption of an asset and liability approach to accounting
for income  taxes.  STI's income tax  provision is  substantially  less than the
amount  derived by  applying  the  federal  statutory  rates to pre-tax  income,
principally  due to the  availability of net operating loss  carryforwards  from
prior years.  As discussed in the Notes to STI's financial  statements,  for the
year ended  December 31, 1994,  STI had recorded a tax benefit of $550,000,  and
reserved the balance of approximately $7,357,000 through a valuation allowance.

         SFAS No. 109, requires that STI record a valuation allowance when it is
"more  likely than not that some  portion or all of the  deferred tax asset will
not be realized". The ultimate realization of this deferred tax asset depends on
the  ability  to  generate  sufficient  taxable  income  in  the  future.  While
management  believes that the total  deferred tax asset may be fully realized by
future operating results,  together with tax planning opportunities,  the losses
in recent years and the desire to be more  conservative  makes it appropriate to
record a valuation allowance.

         STI restated its 1993 financial  statements to reflect the write-off of
certain startup costs of approximately $120,000, previously capitalized, related
to certain cellular telephone operations..

         In 1992 STI  settled  certain  obligations  to its  lenders  and  other
creditors.  This resulted in an  extraordinary  gain for the year ended December
31, 1992 of $5,162,000  before  restructuring  expenses of $1,361,000 and income
taxes of $45,000 and an adjustment to the  restructuring  gain which resulted in
an extraordinary loss for the year ended December 31, 1993 of $150,000.

         The pro forma consolidated  statements of operations for the year ended
December  31,  1994  result in revenues  of  $175,200,000,  operating  profit of
$16,200,000 and a net loss of $14,400,000. The pro forma consolidated statements
of operations for the nine months ended September 30, 1995 result in revenues of
$136,400,000,  operating profit of $16,100,000 and a net loss of $5,900,000. The
losses are due to increases in debt and  amortization of the goodwill  resulting
from the acquisition.


<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

         STI's  working  capital  deficit at September  30, 1995 was  $2,124,000
compared to $3,691,00 at December  31, 1994.  Stockholders'  equity at September
30, 1995 was $23,971,000 compared to $20,881,000 at December 31, 1994.

         Net cash  provided by operations  decreased to $1,878,000  for the nine
months  ended  September  30, 1995 versus  $1,959,000  for the nine months ended
September 30, 1994. STI continues to utilize cash from  operations to manage its
working capital deficit.

         STI  continued to invest  heavily in equipment at both new and existing
locations.  $3,099,000  was spent on capital  expenditures  for the nine  months
ended  September  30, 1995  compared  to  $2,521,000  for the nine months  ended
September  30,  1994.  STI has also  continued  to  expand  through  acquisition
investing  $2,483,000 in 1995 to acquire Office  Telephone  Management  Inc. and
Cellular  Hotline Inc.  During 1994  $3,780,000  was invested to acquire  Access
Telecommunication Group, L.P. ("Access").

         Cash  to  finance  this  growth  was  provided  mainly  from  financing
activities.  During the first nine  months of 1995  $1,160,000  was raised  from
sales of new stock, $3,274,000 from an initial public offering of STI's cellular
subsidiary, and $2,929,000 from new borrowings. A portion of these proceeds were
used to repay $1,751,000 in principal debt and repurchase  $375,00 in STC stock.
During 1994 $4,785,000 was raised from financing activities, the majority of the
proceeds came from sales of stock and new  borrowings.  These proceeds were used
to purchase equipment, finance the purchase of Access and repay existing debt.

         STI plans to  continue  to manage the  working  capital  deficit and to
expand  operations  throughout 1995. This growth is expected to be financed with
cash from operations and new borrowings from existing credit lines.

         During  1994 STI  continued  to  effectively  manage a working  capital
deficit  and produce  record  earnings  from  operations.  Net cash  provided by
operation  reached a record $3,000,000 in 1994 compared to $2700,000 in 1993 and
$571,000 in 1992.  This helped reduce the working  capital deficit to $3,691,000
at December 31, 1994 compared to $3,874,000 for December 31, 1993.

         STI  continued  to  focus   investing   activities  on  growth  through
acquisition and on upgrading  telecommunication equipment at existing locations.
Over the past  three  years  Shared  Technologies  has  invested  $7,300,000  in
equipment purchases to increase line counts and remain competitive.  At the same
time, the Company invested $4,200,000 to complete two major acquisitions; Access
in June 1994 and Road and Show in the  fourth  quarter of 1993.  Both  companies
have been integrated into STI's operations and have produced favorable results.

         Financing  activities  were  focused  primarily  on raising  capital to
provide cash for investing  activities.  In 1994 STI entered an agreement with a
bank to obtain a $1,000,000 term note and a $4,000,000 revolver. During 1994 STI
borrowed  $1,300,000  against the  revolver to help  finance the current  year's
equipment  purchases.  In addition  STI raised  $4,600,000  from sales of common
stock  to  help  finance  the  acquisition  of  Access.  During  1993  and  1992
approximately  $7,500,000 was raised from sales of common and preferred stock to
help STI fund  operations.  During the past three  years,  the  Company has made
$8,300,000  in  repayments  of notes  payable,  long term debt and capital lease
obligations.

         Cash requirements for 1995 will include normal ongoing operations,  and
capital expenditures. STI plans to invest heavily in growth through the addition
of several STS buildings  and the expansion of the centrex  component of the STS
division. This growth will be financed through cash from operations and the bank
agreement previously mentioned.


<PAGE>

         The pro forma consolidated balance sheet as of September 30, 1995 has a
working capital deficit of $2,885,000 and  stockholders'  equity of $47,972,000.
It is the opinion of  management  that the Surviving  Corporation  will generate
sufficient cash flow to sustain its operations for the forseeable future.

EXPERTS

         The consolidated  financial  statements of Shared Technologies Inc. for
the years ended December 31, 1993 and 1994 included in this Proxy Statement have
been audited by Rothstein, Kass & Company, P.C., independent public accountants,
as indicated in their report with respect  thereto,  and are included  herein in
reliance upon the authority of said firm as experts in giving said reports.

         The consolidated  financial  statements of Shared Technologies Inc. for
the year ended  December  31, 1992  included in this Proxy  Statement  have been
audited by Arthur Andersen LLP, independent public accountants,  as indicated in
their report with respect thereto,  and are included herein in reliance upon the
authority of said firm as experts in giving said  reports.  Reference is made to
said  report  which  includes  an  explanatory   paragraph  that  describes  the
litigation discussed in Note 14 to the consolidated financial statements.

DESCRIPTION OF SECURITIES

COMMON STOCK

         STI's  authorized  capital stock includes  20,000,000  shares of Common
Stock,  $.004 par value. If the Merger and Amendments are approved,  upon filing
the  Certificate  of Merger with the  Secretary  of State of Delaware  including
therein the Amendments,  the authorized Common Stock will increase to 50,000,000
shares.  At September  30,  1995,  there were  8,504,823  shares of Common Stock
outstanding.  Upon the Merger an additional  6,000,000  shares will be issued to
RHI.  The holders of STI Common Stock are entitled to one vote for each share on
all matters  submitted  to a vote of  stockholders  and are  entitled to receive
ratably such dividends, if any, as may be declared by the Board of Directors out
of legally  available  funds.  The holders of Common  Stock have no  preemptive,
subscription,  redemption or conversion rights. The outstanding shares of Common
Stock are, and the Common Stock to be issued in the Merger will be, when issued,
fully paid and non-assessable.

         STI  currently  has  reserved  5,625,824  shares  of  Common  Stock for
issuance upon the conversion or exercise of certain outstanding  securities.  Of
the total of 6,845,555  shares of Common Stock  reserved,  (i) 1,200,000  shares
have been  reserved for issuance  upon  exercise of options  granted under STI's
1987 Stock Option Plan,  (ii)  2,958,120  shares have been reserved for issuance
upon exercise of common stock purchase warrants,  (iii) 596,664 shares have been
reserved for issuance upon conversion of the Series C Preferred  Stock, and (iv)
456,842  shares have been reserved for issuance upon  conversion of the Series D
Preferred Stock.

         In  connection  with the  Merger,  STI will be  required  to reserve an
additional 3,921,568 shares of Common Stock (i) for issuance upon the conversion
of  the  Cumulative   Convertible  Preferred  Stock  and  (ii)  to  satisfy  its
indemnification  obligations  to FII in the event STI elects to pay in shares of
Common Stock.  See  "Description of Securities - Preferred Stock" and "Certain -
Effects of the Merger".

PREFERRED STOCK

         STI  currently  has  authorized  10,000,000  shares  of  "blank  check"
preferred stock with $.01 par value per share and has issued and outstanding two
different  series of preferred  stock:  (i) 906,930 shares of Series C Preferred
Stock,  $.01 par value per share and (ii)  456,842  shares of Series D Preferred
Stock, $.01 par value per share.


<PAGE>
    
CUMULATIVE CONVERTIBLE PREFERRED STOCK.

         In connection with the Merger, STI will issue $25,000,000 of Cumulative
Convertible  Preferred Stock (the  "Cumulative  Convertible  Preferred  Stock").
Dividends on the Cumulative Convertible Preferred Stock are payable quarterly at
the rate of 6% per annum in cash.  If for any reason a  dividend  is not paid in
cash when scheduled, the amount of such dividend shall accrue interest at a rate
of 12% per annum until paid.

LIQUIDATION  PREFERENCE:  The Cumulative Convertible Preferred Stock will have a
liquidation preference of $25,000,000 in the aggregate plus an additional amount
(the  "Additional  Amount") equal to the total amount of dividends the holder of
the Cumulative Convertible Preferred Stock would have received if dividends were
paid  quarterly  in cash at the rate of 10% per  annum for the life of the issue
minus  the total  amount  of cash  dividends  actually  paid  (the  "Liquidation
Preference").

CONVERSION:  Each share of Cumulative Convertible Preferred Stock is convertible
at anytime at the option of the holder into such  number of Common  Shares as is
determined  by dividing the  liquidation  preference  thereof by the  conversion
price of $6.3750.  The conversion price is subject to adjustment upon occurrence
of customary  adjustment events including,  but not limited to, stock dividends,
stock subdivisions and reclassification or combinations.

OPTIONAL  REDEMPTION:   The  Cumulative   Convertible  Preferred  Stock  is  not
redeemable  at STI's  option  during the first three years after  issuance,  but
thereafter, upon 30 days' prior written notice, is redeemable at STI's option at
a redemption price of 100% of the Liquidation Preference.

MANDATORY  REDEMPTION:  On the 12th anniversary date of original issuance of the
Cumulative Convertible Preferred Stock, STI shall redeem 100% of the outstanding
shares of Cumulative Convertible Preferred Stock for the Liquidation Preference.

RANKING:  STI is not permitted to issue  preferred  stock ranking  senior to the
Cumulative  Convertible  Preferred  Stock as to rights on liquidation  and as to
payment of dividends  without the approval of the holders of at least two-thirds
of the issued and  outstanding  shares of the Cumulative  Convertible  Preferred
Stock. The Cumulative Convertible Preferred Stock will rank junior to the Series
C  Preferred  Stock of STI and on a parity  with each of the Series D  preferred
stock and the  Special  Preferred  Stock  with  regard  to the right to  receive
dividends and amounts distributable upon liquidation,  dissolution or winding up
of STI.

VOTING RIGHTS: RHI will be entitled to appoint two directors in the aggregate to
the Board of Directors  in addition to other  directors to which RHI is entitled
(with  such  additional  director(s)  to be  added in lieu of  existing  non-RHI
directors) in the following  circumstances:  in the event that STI fails to make
four  consecutive  dividend  payments on the  Cumulative  Convertible  Preferred
Stock, RHI will be entitled to elect one such additional director,  and if eight
consecutive  such  dividend  payments  fail to be made,  RHI will be entitled to
elect a second such additional director.  The Convertible Preferred Stock has no
other voting rights, except as required by law.

CERTAIN  RESTRICTIONS:  No dividends or distributions on junior or parity equity
securities  shall be  permitted  if STI has  failed  to pay in full all  accrued
dividends or failed to satisfy its mandatory  redemption  obligation at maturity
with respect to the Cumulative  Convertible  Preferred  Stock. No redemptions or
repurchases  of junior or  parity  equity  securities  (other  than the  Special
Preferred Stock) shall be permitted while the Cumulative  Convertible  Preferred
Stock is in arrears or in default. STI will not be permitted to create or permit
to exist any contractual restriction which would restrict in any way its ability
to make required payments on the Cumulative  Convertible  Preferred Stock or the
Series C Preferred Stock of STI.


<PAGE>

SPECIAL PREFERRED STOCK.

         In connection with the Merger,  STI will issue Special Preferred Stock.
The Special Preferred Stock will be issued in such denominations as is requested
by RHI. There will be no dividends payable on the Special Preferred Stock.

LIQUIDATION  PREFERENCE:  The Special  Preferred  Stock will have a  liquidation
preference of $20,000,000  initially in the aggregate,  increasing by $1,000,000
each year after 1996 to a maximum liquidation preference of $30,000,000 in 2007.

OPTIONAL  REDEMPTION:  The Special Preferred Stock is redeemable at STI's option
at any time upon 30 days' prior written notice, at a redemption price of 100% of
the liquidation preference.

MANDATORY   REDEMPTION:   All  outstanding   Special  Preferred  Stock  will  be
mandatorily  redeemable in its entirety at 100% of liquidation preference upon a
Change of Control of STI and, in any event, in 2007. In addition, on March 31 of
each year,  commencing  with March 31, 1997, STI shall  mandatorily  redeem at a
price equal to 100% of the liquidation preference in effect from time to time an
amount (the "Required  Redemption  Amount") of Special  Preferred Stock equal to
50% of the amount,  if any, by which the  consolidated  earnings before interest
and  taxes  plus  depreciation  and  amortization  ("EBITDA")  of  STI  and  its
subsidiaries   exceeds  the  Threshold  Amount  (as  described  below)  for  the
immediately  preceding  year ended on  December  31. To the extent the  Required
Redemption  Amount exceeds 50% of the sum (the "Income  Limitation")  of (i) the
consolidated  net  income  of STI  and  its  subsidiaries  for  the  immediately
preceding year ended on December 31 (without deducting  therefrom any amounts on
account of dividends  paid or payable on any preferred  stock or  redemptions of
any preferred  stock of STI,  including  the  Cumulative  Convertible  Preferred
Stock,  Special  Preferred  Stock and Series C and Series D Classes of preferred
stock) plus (ii) amounts  attributable to the  amortization of goodwill for such
immediately  preceding  year, such excess amount shall be carried forward and be
considered a Required  Redemption  Amount for the next  succeeding  year and for
each year thereafter until paid.

<TABLE>
<CAPTION>

                 The Threshold Amount for each year shall be as follows:

                              Year Ended               Threshold
                             December 31,      Amount*

                            <S>                     <C>        
                             1996....................$47,000,000
                             1997....................  53,000,000
                             1998....................  57,500,000
                             1999....................  60,500,000
                             2000....................  63,500,000
                             2001....................  66,500,000
                             2002....................  69,500,000
                             2003....................  72,500,000
                             2004....................  75,500,000
                             2005....................  78,500,000
                             2006....................  81,500,000
</TABLE>

*      In the event that STI or any subsidiary sells or disposes of any material
       asset or business, the Threshold Amount for each year thereafter shall be
       reduced by the amount of EBITDA  attributable  to such asset or  business
       for  the  four  fiscal  quarters  immediately   preceding  such  sale  or
       disposition.

<PAGE>

RANKING:  STI is not permitted to issue  preferred  stock ranking  senior to the
Special  Preferred  Stock as to  rights  on  liquidation  and as to  payment  of
dividends  without the  approval of the  holders of at least  two-thirds  of the
issued and  outstanding  shares of the  Special  Preferred  Stock.  The  Special
Preferred Stock will rank junior to the Series C Preferred Stock of STI and on a
parity with the Series D preferred  stock and the  Convertible  Preferred  Stock
with regard to the right to receive  dividends  and amounts  distributable  upon
liquidation, dissolution or winding up of STI.

VOTING RIGHTS: STI will be entitled to appoint two directors in the aggregate to
the Board of  Directors  of the Company in addition to other  directors to which
STI is  entitled  (with  such  additional  director(s)  to be  added  in lieu of
existing non-STI directors) in the following circumstances in the event that STI
fails to make four consecutive  dividend payments on the Cumulative  Convertible
Preferred Stock, STI will be entitled to elect one such additional director, and
if  eight  consecutive  such  dividend  payments  fail to be  made,  STI will be
entitled to elect a second such additional director. The Special Preferred Stock
has no other voting rights, except as required by law.

CERTAIN RESTRICTIONS: No dividends, distributions, redemptions or repurchases on
junior or parity  equity  securities  shall be  permitted  if STI has  failed to
satisfy  its  mandatory  redemption  obligations  with  respect  to the  Special
Preferred  Stock.  STI will not be  permitted  to  create or permit to exist any
contracted restriction which would restrict in any way STI's payment obligations
with respect to the Special Preferred Stock or the Series C Preferred Stock.


<PAGE>


SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The following table sets forth certain  information as of September 30,
1995,  with respect to STI's Common Stock owned by (1) each director of STI, (2)
the executive officer whose total annual salary and bonus exceeded $100,000, (3)
all directors and executive  officers of STI as a group, and (4) each person who
is known by STI to own  beneficially  more than  five  percent  of STI's  Common
Stock.  Unless  otherwise  indicated in the footnotes to the table, all stock is
owned of record and beneficially by the persons listed in the table.
<TABLE>
<CAPTION>
   
                                                                       Number                    Percentage
                                                                       of                        of
                                                                       Shares                    Common
                                                                       Beneficially              Stock
Names and Addresses(1)                                                 Owned(2)                  Outstanding

Directors and Executive Officers

<S>                                                                     <C>                          <C>  
Anthony D. Autorino............................................         1,213,169(3)                 13.8%
  Chairman, President and
  Chief Executive Officer
Ronald E. Scott................................................           309,023(4)                  3.6%
  Director, Executive Vice President
  and Chief Operating Officer
Vincent DiVincenzo.............................................            39,363(5)                  *
  Director, Senior Vice President -
  Administration and Finance, Treasurer
  and Chief Financial Officer
James D. Rivette...............................................            35,074(6)                  *
  Director and President, Shared Tenant
  Services Division
William A. DiBella.............................................            61,663(7)                  *
  Director
Herbert L. Oakes, Jr...........................................            37,886(8)                  *
  Director
Edward J. McCormack, Jr........................................           116,377(9)                  1.4%
  Director
Jo McKenzie....................................................            19,575(10)                 *
  Director
Thomas H. Decker...............................................            24,750(11)                 *
  Director
Lewis M. Rambo.................................................            22,800(12)                 *
  Director (Resigned as of October 10, 1995)
Ajit G. Hutheesing.............................................           316,957(13)                 3.6%
  Director
All directors and executive officers as
  a group (13 persons).........................................         2,220,236(14)                23.6%

<PAGE>

Principal Stockholders

Zesiger Capital Group LLC......................................         1,792,325(15)                21.1%
  320 Park Avenue
  New York, NY  10022

BEA Associates.................................................           845,150(16)                 5.0%
  153 East 53rd Street
  One Citicorp Center
  New York, NY 10022

Access Trust,
  Stuart M. Crow as Trustee....................................           498,867                     5.9%
  2001 Ross Avenue, Suite 3200
  Dallas, TX 75201

Wellington Management Company..................................           418,000                     4.9%
  75 State Street
  Boston, MA  02109

The Kaufmann Fund, Inc.........................................           400,324                     4.7%
  140 E. 45th Street, 43rd Floor
  New York, NY  10017

Wanger Asset Management, L.P...................................           500,000(17)                 5.9%
   227 West Monroe Street, Suite 3000
   Chicago, IL  60606

</TABLE>

- -------------------------------
 *           Less than 1%

(1)      The address of each of STI's directors is c/o Shared Technologies Inc.,
         100 Great Meadow Road, Suite 104, Wethersfield, Connecticut 06109.
(2)      Except as otherwise  specifically noted, the number of shares stated as
         being  owned   beneficially   includes   shares  believed  to  be  held
         beneficially by spouses and minor children. The inclusion herein of any
         shares deemed  beneficially  owned does not  constitute an admission of
         beneficial  ownership of those shares. Each stockholder  possesses sole
         voting and investment  power with respect to the shares listed opposite
         such stockholder's name, except as otherwise indicated.
(3)      Includes  214,584  shares  currently  issuable upon exercise of options
         exercisable as of, or within 60 days,  after  September 30, 1995.  Also
         includes 98,750 shares owned of record by Mr. Autorino's  spouse, as to
         which Mr. Autorino disclaims beneficial ownership.  Also includes 5,827
         shares owned by Mr. Autorino through STI's Savings and Retirement Plan.
         Also  includes  11,579  shares of Series D Preferred  Stock,  which are
         convertible into 11,579 shares of Common Stock, and 11,500 Common Stock
         Purchase  Warrants,  which are  convertible  into an additional  11,500
         shares  of  Common  Stock.  Also,  includes  17,368  shares of Series D
         Preferred  Stock  owned of record by Mr.  Autorino's  spouse and 17,368
         Common Stock  Purchase  Warrants  also owned by her, as to which shares
         and warrants Mr. Autorino disclaims beneficial ownership.
(4)      Includes  Common Stock  Purchase  Warrants  which are  exercisable  for
         101,250 shares of Common Stock as of, or within 60 days after September
         30, 1995.  Includes 140,000 shares of Common Stock which were converted
         from  Series F  Preferred  Stock,  which  such  shares  are  subject to
         post-closing   adjustments   pursuant  to  STI's   purchase  of  Access
         Telecommunication Group, L.P.
(5)      Includes 36,667 shares  currently  issuable upon exercise of options  
         exercisable as of, or within 60 days after,  September 30, 1995. Also 
         includes 2,244 shares owned
         by Mr. DiVincenzo through STI's Savings and Retirement Plan.


<PAGE>

(6)      Includes  30,833  shares  currently  issuable  upon exercise of options
         exercisable  as of, or within 60 days after,  September 30, 1995.  Also
         includes 1,000 shares owned by Mr.  Rivette's  spouse,  as to which Mr.
         Rivette  disclaims  beneficial  ownership.  Also includes  2,470 shares
         owned by Mr. Rivette through STI's Savings and Retirement Plan.
(7)      Includes 32,913 shares currently  issuable upon exercise of options  
         exercisable as of, or within 60 days after,  September 30, 1995. Also 
         includes 28,750 shares owned of record by Mr. DiBella's spouse, as to 
         which Mr. DiBella disclaims beneficial ownership.
(8)      Includes  24,575  shares  currently  issuable  upon exercise of options
         exercisable  as of, or within 60 days after,  September 30, 1995.  Also
         includes 2,625 shares owned of record by Overseas and Foreign Investors
         Inc.,  of which Mr.  Oakes is an officer.  Also  includes  1,687 shares
         owned of record by L&H  International,  Inc.,  of which Mr. Oakes is an
         officer,  director and  stockholder and 2,187 shares owned of record by
         H.L. Oakes & Co., Inc., of which Mr. Oakes is an officer,  director and
         principal. Also included are 6,812 shares owned of record by Overseas &
         Foreign Managers, Inc., of which Mr. Oakes is an officer.
(9)      Includes 19,500 shares currently  issuable upon exercise of options  
         exercisable as of, or within 60 days after,  September 30, 1995. Also 
         includes 66,335 shares owned of record by Mr. McCormack's spouse, as to
         which Mr. McCormack disclaims beneficial ownership.
(10)     Includes 19,575 shares currently issuable upon exercise of options 
         exercisable as of, or within 60 days after, September 30, 1995.
(11)     Includes 18,750 shares currently issuable upon exercise of options 
         exercisable as of, or within 60 days after, September 30, 1995.
(12)     Includes 18,000 shares currently issuable upon exercise of options 
         exercisable as of, or within 60 days after, September 30, 1995.
(13)     Includes  15,000 shares  currently  issuable upon exercise of options 
         exercisable  as of, or within,  60 days after  September 30, 1995. Also
         includes a Common Stock Purchase  Warrant which is  convertible  into 
         298,957  shares of Common Stock as of, or within 60 days,  after  Sept-
         ember  30,  1995,  which is owned of record by International  Capital 
         Partners,  Inc., of which Mr. Hutheesing is the Chairman, Chief 
         Executive Officer and a stockholder.
(14)     Includes a total of 447,480  shares which officers and directors of STI
         have the right to acquire under outstanding  stock options  exercisable
         as of, or within 60 days  after,  September  30,  1995.  Also  includes
         29,000 shares of Series D Preferred  Stock currently  convertible  into
         29,000  shares  of  Common  Stock  and  29,000  Common  Stock  Purchase
         Warrants,  as set forth in  footnote  3 above.  Also  includes  298,957
         shares of Common  Stock  issuable  upon  conversion  of a Common  Stock
         Purchase  Warrant,  as set forth in  footnote 13 above.  Also  includes
         15,494 shares owned by officers and directors through STI's Savings and
         Retirement Plan.
(15)     Includes warrants to purchase 746,325 shares of Common Stockexercisable
         as of, or within 60 days after, September 30, 1995.
(16)     Includes warrants to purchase 845,150 shares of Common Stock as of, or
         within 60 days after September 30, 1995.
(17)     Wanger Asset  Management,  L.P.  ("WAM") serves as investment  advisors
         to Acorn Investment  Trust,  Series  Designated  Acorn Fund ("Acorn"). 
         Includes 375,000 shares beneficially owned by Acorn.  Wanger Asset 
         Management Ltd. ("WAM LTD") is the general partner of WAM and Ralph 
         Wanger is the principal stockholder of WAM LTD.

<PAGE>


                              INFORMATION ABOUT FII


FORMATION, HISTORICAL OPERATIONS AND RECAPITALIZATION

         FII is a Delaware  corporation  and is the  subsidiary of RHI Holdings,
Inc.  ("RHI"),  which, in turn, is the wholly-owned  subsidiary of The Fairchild
Corporation ("TFC").

         FII is  currently  operating  through its wholly owned  subsidiary  VSI
Corporation ("VSI") in three business segments: Aerospace Fasteners,  Industrial
Products and Communications Services.

         The Aerospace Fasteners segment designs,  manufactures and markets high
performance,  specialty fastening systems, primarily for aerospace applications.
The  Industrial  Products  segment  includes  (i) D-M-E  Company  ("DME")  which
designs, manufactures and markets tooling and electronic control systems for the
plastic  injection  molding  and die casting  industries,  (ii)  Fairchild  Data
Corporation,  a supplier of modems,  (iii) Convac GmbH, a subsidiary acquired in
June  1994,  which  is a  leading  European  designer  and  manufacturer  of wet
processing  tools,  equipment  and  systems  required  for  the  manufacture  of
semiconductor  chips and related  products  and for compact and optical  storage
disks and flat  panel  displays,  and (iv)  Scandinavian  Bellyloading  Company,
acquired in  September  1994,  which  designs and  manufactures  patented  cargo
loading systems which are installed in the cargo area of commercial aircraft.

         On November 13, 1995, FII and Cincinnati Milacron,  Inc. ("CM") entered
into a letter  agreement  setting  forth the basic  terms  and  conditions  of a
transaction pursuant to which CM will acquire the DME business for approximately
$260,000,000.

         Prior to and as a  precondition  to the Merger  which is the subject of
this Proxy Statement,  FII, VSI and FII's parent RHI Holdings, Inc. ("RHI") will
undergo a recapitalization  to transfer from FII and VSI to RHI all assets other
than those  related to the  Communications  Services  business  which  furnishes
communications  services and equipment to tenants of commercial office buildings
and sells,  installs  and  maintains  communications  systems for  business  and
government customers.  The principal executive offices of FII are located at 300
West Service Road, Chantilly, Virginia 22021-0804.

         As part of the recapitalization,  FII and VSI are transferring to FII's
immediate parent, RHI, all of their assets and liabilities except for: (i) those
expressly  related to FII's  telecommunications  services and systems  business;
(ii) FII's  outstanding  12 1/4% Senior Secured Notes due 1999 with an aggregate
face value of  $125,000,000  (the "FII Senior Notes");  and (iii)  approximately
$55,373,000 of existing bank and other  indebtedness.  As a pre-condition to the
Merger,  FII must secure the consent of holders of a majority in interest of the
FII Senior Notes to the  recapitalization and to amend the indenture pursuant to
which the FII Senior  Notes were  issued to delete  all  covenants  which may be
deleted  by a  majority.  The  successful  completion  of  each  element  in the
foregoing  discussion are conditions to the consummation of the other components
of the recapitalization and Merger. On December 22, 1995, FII commenced a tender
offer for and consent solicitation with respect to, the FII Senior Notes.

         FII,  through  Fairchild  Communications  Services  Company ("FCSC") (a
partnership  of which the  partners are all wholly  owned  subsidiaries  of VSI)
provides  telecommunications  equipment  and  services to tenants of  commercial
office buildings,  under the trade name Telecom 2000(R) Services. As a result of
its  acquisition  of JWP Telecom,  Inc. in the second  fiscal  quarter of fiscal
1995, FII also sells,  installs,  and maintains  telecommunications  systems for
business  and  government  customers,  under  the  name  Telecom  2000  Systems.
Fairchild  Communications  is a distributor  for Northern  Telecom,  NEC, Octel,
Centigram  and Active Voice,  all leading  manufacturers  of telephone  systems,
voice mail systems and other equipment.  As part of the  recapitalization,  FCSC
will be merged into VSI.

         The  Communications  Business was founded as a start-up venture in 1985
and has grown rapidly through expansions and acquisitions. Sales have grown from
$1,400,000  in  Fiscal  1986  to  $110,000,000  in 


<PAGE>

Fiscal 1995.  Approximately  $80,000,000  of such increase was  attributable  to
acquisitions  (determined  on an annualized  basis at the date of  acquisition),
primarily the acquisition of the  telecommunications  assets of Amerisystems and
JWP Telecom.  The JWP Telecom  acquisition  contributed  sales of  approximately
$31,000,000 in Fiscal 1995.

COMMUNICATIONS SERVICES BUSINESS

         FII negotiates long-term telecommunications  franchises with owners and
developers of office buildings. Under these arrangements, FII installs switching
equipment,  cable and telephone equipment,  and subsequently  contracts directly
with   individual   tenants   in   the   buildings   to   provide    multi-year,
single-point-of-contact telecommunications services.

         Telecom 2000 Services include access to services  provided by regulated
communications companies including local, long distance, international and "800"
telephone services.  Fairchild  Communications also provides telephone switching
equipment and telephones as well as voice mail,  telephone calling cards,  local
area  networks  and voice and data cable  installation  and  customized  billing
services that assist customers in controlling their telecommunications  expense.
FII  typically  provides  its  services  at rates  equal to or below those which
customers  could otherwise  obtain,  in part due to discounts it can obtain as a
high volume purchaser of telephone services.

         SYSTEMS:  FII's Telecom 2000 Systems business sells  telecommunications
equipment  directly to  end-users  and  installs,  services  and  maintains  the
equipment after the sale.  Systems  installations  include PBX and key telephone
systems,  voice mail and  automated  call  distribution  systems and entire call
centers.  FII's systems  business  employs a staff of field and design engineers
capable of assisting  customers in planning and  implementation  of all of their
telecommunications  plant  needs.  Customer  service  options  range  from basic
business  hour  response  to 24  hours a day,  365  days  per  year  maintenance
contracts.  FII will also contract with customers to staff their facilities with
dedicated service personnel under long term contracts.

         CUSTOMERS:  Telecom 2000  Services' and Systems'  customers  consist of
small to medium size businesses as well as larger organizations and governmental
agencies.  As of June 30, 1995, FII had offices in 30 cities serving over 10,000
customers.  Contract terms with Telecom 2000 Services customers typically have a
term of three to five years with provision for automatic renewal. Contracts with
Telecom 2000 Systems customers for maintenance services typically have a term of
one year with provision for automatic renewal.

FII SENIOR NOTES

         The FII Senior Notes, aggregate $125,000,000 in face amount bear annual
interest of 12 1/4% payable semiannually in arrears, are payable in full on July
31,  1999,  are  secured  by a pledge of the stock of VSI,  FII's  wholly  owned
subsidiary,  and stock of FII and may be  redeemed  at any time  after  July 31,
1997,  provided,  however if redeemed  during the period  August 1, 1997 through
July 31, 1998 redemption must be made at 102% of the face amount.  In accordance
with the Merger  Agreement and the terms of the Indenture  pursuant to which the
FII Senior Notes were  issued,  FII will make a tender offer to purchase the FII
Senior  Notes,  which sale would be  consummated  by the  Surviving  Corporation
following  the merger.  As a condition  to the tender  offer FII must obtain the
consent of holders of 51% of the FII Senior  Notes to amend the terms of the FII
Senior Notes to remove all covenants in the Indenture  which may be removed with
the consent of a majority of such holders and to release all collateral  held as
security.  Such consent is a condition to the consummation to the Merger. If the
merger is consummated,  the Surviving Corporation will purchase any tendered FII
Senior  Notes and will remain  liable to pay the  remainder in  accordance  with
their remaining terms.

LEGAL MATTERS

GOVERNMENT CLAIMS: The Corporate Administrative Contracting Officer (the "ACO"),
based upon the advice of the United States Defense  Contract  Audit Agency,  has
made  a  determination  that  FII  did  not  comply  with


<PAGE>

Federal Acquisition  Regulations and Cost Accounting Standards in accounting for
(i) the 1985  reversion to FII of certain assets of terminated  defined  benefit
pension  plans,  and (ii)  pension  costs upon the  closing of segments of FII's
business. The ACO has directed FII to prepare a cost impact proposal relating to
such plan terminations and segment closings and,  following receipt of such cost
impact proposal,  may seek adjustments to contract prices.  The ACO alleges that
substantial  amounts will be due if such  adjustments  are made. FII believes it
has properly  accounted for the asset  reversions in accordance  with applicable
accounting standards.  FII has had discussions with the government to attempt to
resolve these pension accounting issues.

ENVIRONMENTAL  MATTERS:  FII and other aerospace fastener and industrial product
manufacturers are subject to stringent  Federal,  state and local  environmental
laws and regulations concerning,  among other things, the discharge of hazardous
materials into the environment and generation, handling, storage, transportation
and  disposal  of  waste  and  hazardous  materials.  To  date,  such  laws  and
regulations  have not had a material effect on the financial  conditions of FII,
although  FII has  expended,  and  can be  expected  to  expend  in the  future,
significant amounts for investigation of environmental conditions,  installation
of environmental control facilities, remediation of environmental conditions and
other similar matters, particularly in the Aerospace Fasteners segment.

         In  connection  with its plans to dispose of certain real  estate,  FII
must  investigate  environmental  conditions and may be required to take certain
corrective  action  prior or  pursuant  to any such  disposition.  In  addition,
management has identified  several areas of potential  contamination  at or from
other facilities owned, or previously owned, by FII, that may require FII either
to  take  corrective  action  or to  contribute  to a  clean-up.  FII is  also a
defendant in certain lawsuits and proceedings  seeking to require FII to pay for
investigation or remediation of environmental matters and has been alleged to be
a potentially  responsible party at various "Superfund" sites. Management of FII
believes that it has recorded adequate  reserves in its financial  statements to
complete such  investigation and take any necessary  corrective  actions or make
any  necessary   contributions.   None  of  the  amounts   estimated  for  FII's
environmental liabilities are related to the Communications Services segment. No
amounts have been recorded as due from third parties, including insurers, or set
off  against,  any  liability  of FII,  unless such  parties  are  contractually
obligated to contribute and are not disputing such liability.

         As of June 30, 1995, the consolidated total recorded liabilities of FII
for environmental  matters referred to above totaled $8,601,000.  As of June 30,
1995, the estimated probable exposures for these matters was $8,580,000. FII has
reported that it is reasonably  possible  FII's total exposure for these matters
could be  approximately  $15,778,000.  Based on a review of engineering  studies
conducted for FII of claims for known  contamination,  STI estimates  that it is
reasonably  possible that the costs  resulting from such claims could range from
$8,000,000 to $30,000,000, although further investigation could result in either
a lower or higher  estimated cost level.  There may be off-sets from third-party
claims or insurance  recoveries  which would reduce potential  liability.  STI's
estimates did not include any claims for unknown  liabilities for properties not
yet surveyed for environmental  contamination  which could have occurred as long
ago as thirty years.

OTHER MATTERS:  FII is involved in various other claims and lawsuits  incidental
to its business,  some of which involve substantial amounts.  FII, either on its
own or through its insurance carriers, is contesting these matters.


SELECTED FINANCIAL DATA

         The selected financial data for the fiscal years 1995, 1994, 1993, 1992
and 1991 were derived from FII's  consolidated  financial  statements which were
audited by Arthur Andersen LLP, independent auditors.  The independent auditors'
report related to fiscal years 1995, 1994 and 1993 is included elsewhere in this
Proxy statement.  The selected financial data for the three months ended October
1, 1995 and October 2, 1994 were derived from financial  statements  prepared by
FII without audit. The financial  statements  include all adjustments  which, in
the opinion of FII  Management,  are  required for a fair  presentation  of such
financial statements.


<PAGE>

         The selected  financial  data should be read in  conjunction  with "The
Recapitalization,"  "Management's Discussion and Analysis of Financial Condition
and Results of Operations," the audited  financial  statements and related notes
thereto,  and the unaudited  pro forma  financial  statements  and related notes
thereto included elsewhere in this Proxy Statement.

<TABLE>
<CAPTION>

                                               Fiscal Year Ended June                                Three Months Ended
                                                                                                   October 2,   October 1,
                             1991         1992          1993         1994         1995                1994         1995
                             ----         ----          ----         ----         ----                ----         ----
                                                          (dollars in thousands except per share amount)

Income Statement Data:
<S>                         <C>          <C>          <C>          <C>          <C>                <C>          <C>     
Sales                       $ 48,405     $ 58,662     $ 68,639     $ 74,897     $109,741           $ 20,124     $ 33,138
Operating Income               9,489       12,539       14,420       16,142       18,253              4,350        4,741
Interest expense              19,621       16,049       20,033       19,538       21,280              5,430        5,490
Loss from
   continuing operations     (10,132)      (3,510)      (5,613)      (3,396)      (3,027)            (1,080)        (749)
Net earnings (loss)           17,890       14,255      (12,257)     (33,987)     (12,359)               307          394
Preferred stock dividends      4,302        3,724        3,873        3,902        3,902                975          975
Net earnings (loss) after
   preferred stock dividends  13,588       10,531      (16,130)     (37,889)     (16,261)              (668)        (581)

                                                                                                       October 1, 1995

Balance Sheet Data
Working capital             $ 41,204     $ 67,334     $ 32,279     $ 23,373     $ 57,342                   $ 54,824
Total assets                 418,047      432,841      368,084      331,318      351,309                    352,326
Total long-term debt         192,858      189,577      186,377      183,259      181,309                    181,015
Series A redeemable
   preferred stock            50,848       44,238       19,112       19,112       19,112                     19,112
Series C cumulative
   preferred stock             -            -           24,015       24,015       24,015                     24,015
Total stockholders' equity   164,557      187,985      126,855       93,175      102,347                    104,128
- -------------------------

</TABLE>


<PAGE>
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


GENERAL

         The  communications  division  of the  Company  was formed in 1985 as a
provider of  telecommunication  services to commercial  occupants of multitenant
office  buildings.  Since  then,  FII has  focused on a strategy  of growth both
internally and through acquisitions.  From July 1986 to July 1994, FII completed
17  acquisitions  in  the  telecommunications  services  business,  which  added
approximately  $48,000,000 of annual revenues.  The largest  acquisition  during
this period was the  Amerisystems  Partnership in September  1990.  Amerisystems
added  approximately  $23,000,000  of annual  revenue to FII and  enabled FII to
enter ten additional metropolitan markets, including Chicago and Houston.

         In December  1992,  FII acquired the assets of Office  Networks,  Inc.,
which added approximately  $6,700,000 of annual revenue and enabled FII to enter
the  Indianapolis  market.  Shortly  thereafter,  FII completed  two  additional
acquisitions in Indianapolis,  making this metropolitan market one of FII's most
profitable.

         In November  1994,  FII entered the systems  business by acquiring  the
assets of JWP Telecom, Inc. ("JWP Telecom").  The addition of telecommunications
equipment  will allow FII to achieve cost savings as FII's  systems and services
businesses continue to consolidate. FII feels that cross-marketing opportunities
are particularly attractive in those metropolitan markets in which FII presently
has an  infrastructure  in place for its systems business but currently does not
provide services. These existing infrastructures provide FII a means of entering
such systems markets with little or no incremental expense.

         Operating  income  as  a  percentage  of  revenues  for  FII's  systems
businesses is approximately 5% compared to over 2% for the services  businesses.
This lower  percentage was  anticipated  by management  prior to the JWP Telecom
acquisition  and was reflected in the purchase  price. As FII is able to realize
cost  savings  through  consolidation  of its  services  and  systems  business,
management  believes  operating  income as a  percentage  of  revenues  from the
systems business will improve,  but will never equal the percentage  attained in
the services business.

RESULTS OF OPERATIONS

         Set  forth  below  are  various   components  of  FII's  statements  of
operations  for each of the First  Quarters of fiscal years ended  September 30,
1995 ("Q1, 1996"), and September 30, 1994 ("Q1, 1995").

<TABLE>
<CAPTION>
                                                         Q1, 1996                  Q1, 1995
<S>                                                        <C>                       <C> 
Sales                                                      100%                      100%
Cost of sales                                               76%                       71%
Gross Profit                                                24%                       29%
General & Administrative Expense                             9%                        7%
Goodwill Amortization                                        1%                        1%
Operating income                                            14%                       21%

</TABLE>

<PAGE>

         Set  forth  below  are  various   components  of  FII's  statements  of
operations  for each of the fiscal  years ended June 30, 1993  ("Fiscal  1993"),
June 30, 1994 ("Fiscal 1994") and June 30, 1995 ("Fiscal 1995"),  expressed as a
percentage of sales.

<TABLE>
<CAPTION>

                                                                                     1993     1994     1995
                                                                                     ----     ----     ----

<S>                                                                                  <C>      <C>      <C> 
Sales...........................................................................     100%     100%     100%
Cost of Sales...................................................................      71%      71%      74%
                                                                                     ----     ----     ----

Gross Profit....................................................................      29%      29%      26%
General and administrative expense..............................................       7%       7%       8%
Goodwill amortization...........................................................       1%       1%       1%

Operating Income................................................................      21%      21%      17%
                                                                                      ===      ===      ===
</TABLE>

Q1, 1996 V. Q1, 1995:

         Revenues:  Total  revenues in Q1, 1996  increased  64.7% to $33,100,000
from  $20,100,000in  Q1,  1995.  This  increase  was  mainly  the  result  of an
additional  $13,000,000 in system revenues from the acquisition of JWP.  Revenue
remained stable from sales to tenants in newly-franchised office buildings,  and
sales to tenants in existing office buildings under franchise.

         Gross Profit:  Gross profit in Q1, 1996  increased  39.2% to $8,100,000
from  $5,800,000  in Q1,  1995.  This  increase was  primarily  due to increased
revenues and economies of scale from increased volume resulting in part from the
JWP  acquisition.  Gross profit as a percent of sales decreased 5% primarily due
to the lower margins  associated  with the systems  business  acquired from JWP.
This decline was anticipated by management at the time of acquisition.

         General  and  Administrative   Expenses:   General  and  Administrative
expenses in Q1, 1996 increased 141.4% to $3,200,000 from $1,300,000 in Q1, 1995.
Approximately  $1,400,000 of the increase was due to the acquisition of JWP. The
remainder  was due to wage  and  salary  increases  of  $400,000  and  increased
amortization of intangible assets other than goodwill of $100,000.

         Interest  Expense,  Net: Interest expense in Q1, 1996 was approximately
equivalent to interest expense in Q1, 1995. There were no significant changes in
rates or borrowing between the two periods that are being compared.

         Depreciation  and  Amortization:  Depreciation  and amortization in Q1,
1996 increased 18.0% to $2,700,000 from $2,300,000n in Q1, 1995. The increase is
due to the additional  depreciation and  amortization of approximately  $300,000
from the JWP acquisition.  In addition,  depreciation increased another $100,000
because of significant  capital investment in switching  equipment  installed in
office buildings in the services business.

<PAGE>

FISCAL 1995 V. FISCAL 1994:

         Revenues: Total revenues in Fiscal 1995 increased 46.5% to $109,700,000
from  $74,900,000 in Fiscal 1994. The JWP  acquisition  represented  the primary
increase by contributing $31,000,000 in additional revenue for Fiscal Year 1995.
The  remaining  increase was a result of an  additional  $1,700,000  in sales to
tenants in newly-franchised office buildings, an increase of $1,600,000 in sales
to tenants in  existing  office  buildings  already  under  franchise  and other
revenue increases of $500,000.

         Gross  Profit:   Gross  profit  in  Fiscal  1995  increased   28.5%  to
$28,100,000  from $21,900,000 in Fiscal 1994. This increase was primarily due to
increased  revenues above and economies of scale from increased volume resulting
in part from the JWP  Telecom  acquisition.  Gross  profit as a percent of sales
decreased  4% primarily  due to the lower  margins  associated  with the systems
business acquired from JWP Telecom.

         General  and  Administrative   Expenses:   General  and  administrative
expenses in Fiscal 1995  increased 77% to $9,200,000  from  $5,200,000 in Fiscal
1994. Approximately $3,600,000 of the increase was due to the acquisition of JWP
and the remainder was due to approximately $200,000 in wage and salary increases
and increased amortization of intangible assets other than goodwill of $200,000.

         Interest  Expense,  Net: Interest expense in Fiscal 1995 increased 9.2%
to $21,300,000  from $19,500,000 in Fiscal 1994. This increase was due primarily
to higher  intercompany  interest  expense and higher  interest rates during the
fiscal 1995 period.

         Depreciation and Amortization:  Depreciation and amortization in Fiscal
1995  increased  15.5% to  $10,300,000  from  $8,900,000  in Fiscal  1994.  This
increase reflects increased depreciation and amortization of $700,000 associated
with the JWP  acquisition.  In  addition,  depreciation  increased  by  $700,000
because of significant  capital investment in switching  equipment  installed in
office buildings in the services business.

Fiscal 1994 v. Fiscal 1993:

         Revenues:  Total  revenues in Fiscal 1994 increased 9.1% to $74,900,000
from  $68,600,000  in Fiscal 1993.  This increase was due primarily to increased
sales of  $1,300,000  to customers in new  buildings,  $4,900,000  in additional
sales in existing  office  buildings  under  franchise  and other  increases  of
$100,000 in revenue.

         Gross  Profit:   Gross  profit  in  Fiscal  1994  increased   11.7%  to
$21,900,000  from  $19,600,000  in Fiscal 1993. The increase is due primarily to
increased sales to customers in new and existing office  buildings and economies
of scale from increased volume.

         General  and  Administrative   Expenses:   General  and  administrative
expenses in Fiscal 1994 increased  10.6% to $5,200,000 from $4,700,000 in Fiscal
1993.  The increase was due primarily to $300,000 in additional  wage and salary
increases and increased amortization of intangible assets other than goodwill of
$200,000 acquired in the last half of Fiscal 1992.

         Interest Expense,  Net: Interest expense in fiscal 1994 decreased 16.3%
to $19,500,000  from  $20,000,000 in Fiscal 1993. The decrease was due primarily
to lower rates on  intercompany  borrowings  in fiscal  1994  compared to Fiscal
1993.

         Depreciation and Amortization:  Depreciation and amortization in Fiscal
1994 increased  12.7% to $8,900,000 from $7,900,000 in Fiscal 1993. The increase
was  due  to an  acquisition


<PAGE>

made in the first half of Fiscal 1992 which contributed $400,000 in depreciation
and  amortization  and because of  significant  capital  investment in switching
equipment  installed in office buildings in the services business which resulted
in an additional $600,000 in depreciation.

LIQUIDITY AND CAPITAL RESOURCES:

         Historically,   the   communications   division   of  the  Company  has
experienced  rapid growth which has required  substantial  investment in capital
expenditures and intangible assets from acquisitions.  Cash requirements  needed
to fund these  expenditures  and assets  has come from  operating  cash flow and
contributions from the Company's parent corporation.

         Although the communications  division of the Company has grown rapidly,
cash  requirements for working capital have been minimal.  This is due primarily
to the  ability of the Company to  negotiate  favorable  payment  terms with its
vendors.  In addition,  the Company maintains strict  collections  procedures to
minimize working capital needs in accounts receivable.

         Net cash used by financing  activities was $4,100,000 and $3,900,000 in
Q1, 1996 and Q1, 1995 respectively. Cash used in acquisition was $600,000 in Q1,
1995  primarily  for the  purchase  of assets  from the Eaton and Lauth  Telecom
operations.  Cash used  primarily for  purchasing  telecommunication  assets for
office  buildings  was  $2,200,000  and  $1,800,000  in Q1,  1996  and Q1,  1995
respectively.  Cash used in operations  transferred  to RHI was  $1,900,000  and
$1,500,000 in Q1, 1996 and Q1, 1995 respectively.

         Net cash provided by financing activities was $6,400,000 and $2,000,000
in Q1, 1996 and Q1, 1995 respectively. Proceeds from issuance of preferred stock
in Q1,  1996 was  $2,400,000  and in Q1,  1995  was  $11,400,000.  Cash  used in
financing activities for payment of dividends in Q1, 1996 was $1,000,000, and in
Q1, 1995 was $1,000,000.  Cash provided by operations  transferred to RHI in Q1,
1996 was $5,200,000.  Cash used in operations transferred to RHI in Q1, 1995 was
$8,000,000.  Capital lease repayments were $200,000 and $400,000 in Q1, 1996 and
Q1, 1995 respectively.

         Net cash provided by operating activities was $19,100,000,  $11,700,00,
and $13,600,000 in Fiscal 1995, Fiscal 1994, and Fiscal 1993, respectively.  The
increase  in  cash  provided  by  operations   was  primarily   from   increased
depreciation and amortization ($1,400,000), and from changes in operations to be
transferred  to  RHI   ($7,900,000).   Primarily  because  of  the  JWP  Telecom
acquisition,  billed and  unbilled  receivables  increased  by  $10,100,000  and
inventory  increased by $1,000,000 in Fiscal 1995, but was significantly  offset
by an $8,300,000 increase in accounts payable and accrued liabilities.

         Net cash used in investing activities was $27,600,000, $14,900,000, and
$19,600,000 in Fiscal 1995, Fiscal 1994 and Fiscal 1993, respectively. Cash used
in  acquisitions  was  $11,600,000  in fiscal 1995 primarily for the JWP Telecom
acquisition  and  $7,300,000 in Fiscal 1993  primarily for the Office  Networks,
Inc. acquisition.  Cash used primarily for purchasing  telecommunication  assets
for office  buildings was  $10,300,000,  $7.,800,000,  and  $5,800,000 in Fiscal
1995,  Fiscal  1994,  and Fiscal  1993,  respectively.  Cash used in  operations
transferred  to RHI was  $5,800,000,  $7,100,000  and $6,500,000 in Fiscal 1995,
Fiscal 1994, and Fiscal 1993, respectively.

         Net cash provided by financing  activities was $9,900,000,  $3.,300,000
and  $6,000,000  in Fiscal  1995,  Fiscal 1994,  and Fiscal 1993,  respectively.
Proceeds from  issuances of preferred  stock was  $24,400,000,  $4,000,000,  and
$29,000,000  in Fiscal 1995,  Fiscal 1994,  and Fiscal 1993,  respectively.  The
purchase/exchange  of preferred  stock in Fiscal 1993 used  $25,100,000  of cash
provided by financing activities.  Cash used in financing activities for payment
of dividends 

<PAGE>

was  $3,900,000,  $3,900,000  and  $53,800,000  in Fiscal 1995,  Fiscal 1994 and
Fiscal 1993, respectively.  Capital Lease repayments were $2,000,000, $3,100,000
and $3,200,000 for fiscal 1995, Fiscal 1994 and Fiscal 1993, respectively.  Cash
used in operations transferred to RHI in Fiscal 1995 was $8,800,000,  and Fiscal
1993 was $59,100,000.  Cash provided by operations  transferred to RHI in Fiscal
1994 was $6,100,000.


EXPERTS

         The consolidated  financial  statements of Fairchild  Industries,  Inc.
included in this Proxy Statement to the extent and for the periods  indicated in
their  reports  have been audited by Arthur  Andersen  LLP,  independent  public
accountants, and are included herein in reliance upon the authority of said firm
as experts in giving said reports.
    
<PAGE>
                          

                                      F -3
                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

                                                                                               Page
Unaudited Financial Statements

<S>                                                                                              <C>     
         Consolidated Balance Sheets as of September 30, 1995 and
              December 31, 1994 (unaudited)..................................................     F-2

         Consolidated Statements of Operations for the Nine Month
              Periods ended September 30, 1995 and 1994 (unaudited)..........................     F-4

         Consolidated Statements of Cash Flows for the Nine Month
              Period ended September 30, 1995 and 1994 (unaudited)...........................     F-6

         Consolidated Statement of Stockholder Equity........................................     F-8

         Notes to Consolidated Financial Statements
              September 30, 1995 (unaudited).................................................    F-11

Audited Financial Statements

         Report of Rothstein, Kass & Company, P.C., Independent Auditors.....................    F-15

         Report of Arthur Andersen LLP, Independent Public Accountants.......................    F-16

         Consolidated Balance Sheets as of December 31, 1994 and 1993........................    F-17

         Consolidated Statements of Operations for the Years Ended
              December 31, 1994, 1993 and 1992...............................................    F-18

         Consolidated Statements of Stockholders' Equity for the
              Years Ended December 31, 1994, 1993 and 1992...................................    F-19

         Consolidated Statements of Cash Flows for the Years Ended
              December 31, 1994, 1993 and 1992...............................................    F-21

         Notes to Consolidated Financial Statements for the Years Ended
              December 31, 1994, 1993 and 1992...............................................    F-23

</TABLE>

<PAGE>

Shared Technologies Inc.
Consolidated Balance Sheets
September 30, 1995 and December 31, 1994
(unaudited)
<TABLE>
<CAPTION>
                                                                  September 30,              December 31,
                                                                       1995                      1994
                                                                   ------------              ------------

CURRENT ASSETS:

<S>                                                                   <C>                         <C>     
Cash                                                                  $1,410,374                  $172,262

Accounts receivable, less allowance
for doubtful accounts of $914,000
in 1995 and $584,000 in 1994                                          11,587,514                 8,532,770
Other current assets                                                   1,344,891                   727,375
Deferred income taxes                                                    550,000                   550,000
                                                                         -------                   -------
             Total current assets                                     14,892,779                 9,982,407
                                                                      ----------                 ---------

Equipment, at cost:
     Telecommunications equipment                                     29,499,909                26,222,732
     Office and data processing
     equipment                                                        6,131,803                  4,995,191
                                                                      ----------                 ---------
                                                                      35,631,712                31,217,923
  Less - Accumulated depreciation                                     18,062,821               15,473,023
                                                                      ----------               ----------
                                                                      17,568,891                15,744,900
                                                                      ----------                ----------

Other Assets                                                         14,617,414                12,197,929
                                                                     -----------               ----------

                        Total Assets                                 $47,079,084               $37,925,236
                                                                     ===========               ===========

The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

<PAGE>

Shared Technologies Inc.
Consolidated Balance Sheets
September 30, 1995 and December 31, 1994
(unaudited)
<TABLE>
<CAPTION>
                                                                                September 30,         December 31,
                                                                                    1995                 1994

CURRENT LIABILITIES:

<S>                                                                                <C>                    <C>       
 Notes payable and current portion of
  long-term debt and capital lease
  obligations                                                                      $2,437,710             $1,840,401
  Accounts payable                                                                 10,664,246              8,191,350
  Accrued expenses                                                                  2,666,048              2,381,736
  Advance billings                                                                 1,248,382              1,260,158
                                                                                   ----------             ---------
 Total current liabilities                                                         17,016,386             13,673,645
                                                                                   ----------             ----------

Long-Term Debt and Capital Lease Obligations less current portion                   4,012,234              2,886,365
                                                                                    ---------              ---------

Minority Interest in Net Assets of Subsidiaries                                     1,662,690                101,504
                                                                                    ---------                -------

Redeemable Put Warrant                                                                416,287                383,048
                                                                                      -------                -------

STOCKHOLDERS' EQUITY:
 Preferred Stock, $.01 par value:

 Series C, authorized 1,500,000 shares,
 outstanding 906,930 shares in 1995 and 1994                                            9,069                  9,069

 Series D, authorized 1,000,000 shares,
 outstanding 456,900 shares in 1995 and 1994                                            4,569                  4,569

 Series E, authorized 400,000
 shares, outstanding no shares in
 1995 and 400,000 shares in 1994                                                                               4,000

 Series F, authorized 700,000
 shares, outstanding no shares in
 1995 and 700,000 shares in 1994                                                                               7,000

 Common Stock; $.004 par value, 20,000,000 shares authorized; 8,476,315 and
 6,628,246 shares outstanding in 1995 and 1994
 respectively                                                                          33,905                 26,513
 Additional paid-in capital                                                        44,647,005             41,488,128
 Accumulated deficit                                                             (20,723,061)           (22,465,105)
 Obligations to issue common stock                                                                         1,806,500
                                                                                -------------              ---------
         Total stockholders' equity                                                23,971,487             20,880,674
                                                                                   ----------             ----------

Total liabilities and stockholders' equity                                        $47,079,084            $37,925,236
                                                                                  ===========            ===========

The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

<PAGE>

                                      F - 4

Shared Technologies Inc.
Consolidated Statements of Operations
For the Nine Months Ended
September 30, 1995 and 1994
(unaudited)
<TABLE>
<CAPTION>
                                                                               September 30, 1995 September 30, 1994
<S>                                                                          <C>                     <C>        
Revenue:
  Shared tenant services                                                     $25,248,201             $20,450,338
  Facility management services                                                 9,266,253               3,443,468
  Cellular services                                                           9,160,128                7,620,195
                                                                              ----------               ---------

     Total Revenue                                                            43,674,582             31,514,001
                                                                              ----------             ----------

Cost of Revenue:
  Shared tenant services                                                      13,933,976              11,224,004
  Facility management services                                                 7,163,639               2,796,147
  Cellular services                                                           5,530,558               3,969,979
                                                                              ----------              ---------

     Total Cost of Revenue                                                   26,628,173               17,990,130
                                                                             -----------              ----------

Gross Margin                                                                  17,046,409              13,523,871

Selling, General & Administrative Expenses:
              Field                                                           12,659,071               8,700,681
              Corporate                                                        3,457,279               3,058,956
                                                                               ---------               ---------


Operating Income                                                                 930,059               1,764,234

Gain on sale of subsidiary stock                                               1,374,544                       -
Interest Expense                                                               (574,209)               (228,117)
Interest Income                                                                  130,016                  69,792
Minority Interest in Net (Income)
   
  Loss of Subsidiaries                                                          213,445                 (43,080)
                                                                                --------                --------
    

Net Income                                                                     2,073,855               1,562,829

Preferred Stock Dividends                                                      (298,575)               (349,974)

Net Income Applicable to Common Stock                                         $1,775,280              $1,212,855
                                                                              ==========              ==========

Net Income Per Common Share                                                       $0.20                    $0.21
                                                                                  ======                   =====


Weighted Average Shares Outstanding                                           8,698,207               5,699,483
                                                                              ==========              =========


The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

<PAGE>

                                      F - 6

Shared Technologies Inc.
Consolidated Statements of Operations
For the Three Months Ended
September 1995 and 1994
(unaudited)
<TABLE>
<CAPTION>

                                                                     September 30, 1995        September 30, 1994

<S>                                                                             <C>                     <C>       
Revenue:
  Shared tenant services                                                        $8,178,263              $8,101,762
  Facility management services                                                   3,916,491               2,691,972
  Cellular services                                                             3,870,059                3,699,285
                                                                                ----------               ---------

     Total Revenue                                                              15,964,813              14,493,019
                                                                                ----------              ----------

Cost of Revenue:
  Shared tenant services                                                         4,353,841               4,667,446
  Facility management services                                                   2,913,726               2,137,853
  Cellular services                                                              2,451,861               1,854,885
                                                                                 ---------               ---------

     Total Cost of Revenue                                                       9,719,428               8,660,184
                                                                                 ---------               ---------

Gross Margin                                                                     6,245,385               5,832,835

Selling, General & Administrative Expenses:
             Field                                                               4,678,533               3,954,061
             Corporate                                                           1,313,734               1,206,329
                                                                                 ---------               ---------

Operating Income                                                                   253,118                 672,445

Interest Expense                                                                 (244,596)               (101,768)
Interest Income                                                                     58,568                  32,234
Minority Interest in Net Loss of Subsidiaries                                      124,600
                                                                                   -------

Net Income                                                                         191,690                 602,911
                                                                                   -------                 -------

Preferred Stock Dividends                                                         (99,680)               (130,772)
                                                                                  --------               ---------

Net Income Applicable to Common Stock                                              $92,010                $472,139
                                                                                   =======                ========

Net Income Per Common Share                                                          $0.01                   $0.07
                                                                                     =====                   =====

Weighted Average Shares Outstanding                                             8,751,048                6,549,668
                                                                                ==========               =========



The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

<PAGE>

Shared Technologies Inc.
Consolidated Statements of Cash Flows
For the Nine Months Ended
September 30, 1995 and 1994
(unaudited)
<TABLE>
<CAPTION>


                                                                     September 30, 1995        September 30, 1994
<S>                                                                          <C>                        <C>       
Cash Flows Provided by Operating Activities
  Net Income                                                                 $2,073,855                 $1,562,829
 Adjustments:
  Gain on sale of subsidiary stock                                          (1,374,544)
  Depreciation & amortization                                                 3,266,030                  2,293,934
  Minority interest in net income
 (loss) of subsidiaries                                                       (213,445)                     43,080
  Change in Assets and Liabilities:
           Accounts receivable                                              (2,407,574)                (2,126,013)
           Other current assets                                               (593,696)                   (38,746)
           Other assets                                                       (309,640)                     43,993
           Accounts payable                                                   1,541,358                  1,046,443
           Accrued expenses                                                    (57,756)                  (883,911)
           Advanced billings                                                   (46,776)                     16,932
                                                                               --------                     ------
Net cash provided by operating activities                                     1,877,812                  1,958,541
                                                                              ---------                  ---------

Cash Flows used in Investing Activities
  Acquisitions                                                              (2,482,793)                (3,779,725)
  Capital expenditures                                                      (3,099,289)                (2,521,417)
                                                                            -----------                -----------
  Net cash used in investing activities                                     (5,582,082)                (6,301,142)
                                                                            -----------                -----------

Cash Flows From Financing Activities:
  Preferred stock dividends                                                   (298,575)                  (349,974)
  Net proceeds from sale of subsidiary stock                                  3,274,175
  Purchase of subsidiary treasury stock                                       (375,000)
  Proceeds from borrowings                                                    2,929,193                  2,121,547
  Repayments of notes payable, long-
  term debt and capital lease obligations                                   (1,750,860)                (1,697,627)
  Net proceeds from sales of common and preferred stock                       1,163,449                  4,711,509
                                                                              ---------                  ---------
Net cash provided by financing activities                                     4,942,382                  4,785,455
                                                                              ---------                  ---------

Net increase in cash                                                          1,238,112                    442,854

Cash, Beginning of Period                                                       172,262                   408,533
                                                                                -------                   -------
Cash, End of Period                                                          $1,410,374                   $851,387
                                                                             ==========                   ========
</TABLE>

<PAGE>

Shared Technologies Inc.
Consolidated Statements of Cash Flows
For the Nine Months Ended
September 30, 1995 and 1994
(unaudited)
<TABLE>
<CAPTION>

                                                                       September 30, 1995       September 30, 1994


<S>                                                                             <C>                        <C>     
Supplemental Disclosures of Cash Flow  Information:
Cash paid during the period for -
     Interest                                                                   $568,963                   $227,650
     Income taxes                                                                $73,611                    $25,032

Supplemental Disclosures of Noncash Investing and Financing
Activities:
Issuance of common stock in connection with acquisitions                      $1,806,500                    -
                                                                              ==========                 ==========
Issuance of preferred stock in connection with acquisition                       -                       $5,000,000
                                                                              ==========                 ==========
Dividend accretion on redeemable put warrant                                     $33,236                    -
                                                                                 =======                    =======
Issuance of common stock to settle accrued expenses                             $185,320                    $66,946
                                                                                ========                    =======


The accompanying notes are an integral part of these financial statements.
</TABLE>

<PAGE>

Shared Technologies Inc.
Consolidated Statement of Stockholders' Equity
For the period ended September 30, 1995
(unaudited)
<TABLE>
<CAPTION>

                                    Series C Preferred  Series D Preferred     Series E Preferred       Series F Preferred
                                         Stock               Stock                  Stock                    Stock


                                    Shares     Amount     Shares    Amount     Shares       Amount      Shares      Amount
                                    ------     ------     ------    ------     ------       ------      ------      ------

<S>                               <C>        <C>         <C>       <C>        <C>         <C>         <C>         <C>   
Balance, January 1, 1995           906,930   $  9,069    456,900   $  4,569    400,000    $  4,000     700,000    $  7,000

Issuance of Common Stock
 per obligation to issue              --         --         --         --         --          --          --          --

Conversion of Preferred Stock         --         --         --         --     (400,000)   ($ 4,000)   (700,000)   ($ 7,000)

Sale of Common Stock                  --         --         --         --         --          --          --          --

Common stock issued in
lieu of compensation and other        --         --         --         --         --          --          --          --

Net income                            --         --         --         --         --          --          --          --

Dividend accretion of
 redeemable put warrant               --         --         --         --         --          --          --          --

Preferred stock dividends             --         --         --         --         --          --          --          --

Balance, September 30, 1995        906,930   $  9,069    456,900   $  4,569          0    $      0           0    $      0
                                  ========   ========   ========   ========   ========    ========    ========    ========


The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

<PAGE>

Shared Technologies Inc.
Consolidated Statement of Stockholders' Equity
For the period ended September 30, 1995
(unaudited)
<TABLE>
<CAPTION>

                                                                 Common Stock                      Additional
                                                                                                     Paid-in
                                                         Shares               Amount                 Capital

<S>                                                    <C>                     <C>                  <C>        
Balance, January 1, 1995                               6,628,246               $26,513              $41,488,128

Issuance of Common Stock
 per obligation to issue                                 405,395                 1,621                1,804,879

Conversion of Preferred                                1,100,000                 4,400                    6,600
 Stock

Sale of Common Stock                                     315,500                 1,262                1,228,062

Common stock issued in
 lieu of compensation and                                 27,174                   109                  119,336
 other

Net income                                                     -                     -                        -

Dividend accretion of
redeemable put warrant                                         -                     -                        -

Preferred stock dividends                                      -                     -                        -

Balance, September 30, 1995                            8,476,315               $33,905              $44,647,005
                                                       =========               =======              ===========

The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

<PAGE>

Shared Technologies Inc.
Consolidated Statement of Stockholders' Equity
For the period September 30, 1995
(unaudited)
<TABLE>
<CAPTION>

                                                                                  Obligations                Total
                                                          Accumulated              to Issue              Stockholders'
                                                            Deficit              Common Stock                Equity

<S>                                                      <C>                       <C>                     <C>        
Balance, January 1, 1995                                 ($22,465,105)             $1,806,500              $20,880,674

Issuance of Common Stock
 per obligation to issue                                            -              (1,806,500)                      (0)

Conversion of Preferred                                             -                       -                       (0)
 Stock

Sale of Common Stock                                                -                       -                1,229,324

Common stock issued in
 lieu of compensation and                                           -                       -                  119,445
 other

Net income                                                  2,073,855                       -                2,073,855

Dividend accretion of
 redeemable put warrant                                       (33,236)                      -                  (33,236)

Preferred stock dividends                                    (298,575)                      -                 (298,575)

Balance, September 30, 1995                              ($20,723,061)                     $0       $23,971,487
                                                         =============                    ====      ===========


The accompanying notes are an integral part of these consolidated financial
statements.
</TABLE>

<PAGE>

Shared Technologies Inc.
Notes to Consolidated Financial Statements
September 30, 1995
(Unaudited)

1. Basis of Presentation: The consolidated financial statements included herein
have been prepared by Shared Technologies Inc. (the "Company") pursuant to the
rules and regulations of the Securities and Exchange Commission and reflect all
adjustments, consisting only of normal recurring adjustments, which are, in the
opinion of management, necessary to present a fair statement of the results for
interim periods. Certain information and footnote disclosures have been omitted
pursuant to such rules and regulations, although the Company believes that the
disclosures are adequate to make the information presented not misleading. It is
suggested that these consolidated financial statements be read in conjunction
with the consolidated financial statements and the notes thereto included in the
Company's December 31, 1994 report on Form 10-K. Certain reclassifications to
prior year financial statements were made in order to conform to the 1995
presentation.

   
2. Acquisitions:   In June 1994,  the Company  acquired  all of the  partnership
interests in Access  Telecommunication  Group,  L.P. and Access  Telemanagement,
Inc.  (collectively,  "Access").  The purchase  price was  $9,252,000,  of which
$4,252,000  was paid in cash and the  balance  through  the  issuance of 400,000
shares of Series E Preferred  Stock valued at $3.75 per share and 700,000 shares
of Series F Preferred Stock valued at $5.00 per share.

On June 30, 1995 the Company purchased all of the outstanding capital stock of
Office Telephone Management ("OTM"). OTM provides telecommunication management
services primarily to businesses located in executive office suites. The
purchase price is currently allocated as follows:

Goodwill                                                            $1,915,000
Property, Plant & Equipment                                          1,400,000
Accounts Receivable, (net)                                             400,000
Other current assets                                                    20,000
Debt (current and long-term)                                          (545,000)
Accounts Payable                                                      (525,000)
Accrued Expense                                                       (530,000)
                                                                     ---------
Net Purchase Price                                                  $2,135,000
                                                                    ==========

The purchase price was paid with $1,335,000 of cash and the issuance of a
$800,000 note.

In May and June 1995, the Company's cellular subsidiary Shared Technologies
Cellular, Inc. ("STC") commenced management and subsequently completed its
acquisition of the outstanding capital stock of Cellular Hotline, Inc.
("Hotline") for $617,000. The $617,000 was comprised of $367,000 in cash, paid
at closing, and the issuance of 50,000 shares of STC common stock. At the
discretion of the former Hotline stockholders, STC was required to repurchase
all or a portion of the shares for $5.00 per share, at any time during the
period commencing three months and ending six months after June 19, 1995. The
former Hotline stockholders exercised their put option during that period.
Additionally at closing, STC issued options to purchase 50,000 additional shares
of STC common stock, exercisable at $7.50 per share for three years. The
agreement provides for additional payments based upon attaining certain levels
of activation revenues, as defined, over a one year period.

Unaudited  proforma  consolidated  statements of operations  for the  nine-month
period ended September 30, 1994 and 1995 as through the  acquisitions of Access,
OTM and Hotline had been made at the beginning of the period are as follows:

                                         1994                  1995
                                    -------------         ---------
Revenues                              $40,796,000           $46,401,000
Net Income                              1,730,000             1,697,000
Net Income Per Share                         0.23                  0.20
Weighted Average Shares                 7,488,054             8,698,207

3. Gain on sale of subsidiary stock: In April, 1995, the Company's cellular
subsidiary Shared Technologies Cellular, Inc. ("STC") completed its SB-2 filing
with the Securities and Exchange Commission and became a public company. Prior
to this date STC had been an approximately 86% owned subsidiary of the Company.
STC sold 950,000 shares of common stock at $5.25 which generated net proceeds of
approximately $3,274,000, after underwriters' commissions and offering expenses.
These proceeds are intended to be used to finance marketing activities relating
to STC's cellular telephone rental service ($1.15 million), repayment of
indebtedness to the Company ($1.25 million), acquisition of telecommunication
equipment, billing technology management information systems and centralized
reservation systems ($.5 million) and the balance for working capital and
general corporate purposes. The net effect on the consolidated financial
statements for the second quarter was a gain of approximately $1,375,000.

4. Income Taxes: The Company and its subsidiaries file a consolidated federal
income tax return but generally file separate state income tax returns. As of
December 31, 1994, the Company has net operating loss carryforwards for federal
income tax purposes of approximately $22.7 million, which expire, if unused,
from 2001 to 2007.

5. Contingencies: While providing services at the Jacob K. Javits Convention
Center in 1991, the Company licensed the right to provide certain public pay
telephone services at the Center to Tel-A-Booth Communications, Ltd. In 1992,
Tel-A-Booth filed a claim against the New York Convention Center Operating
Corporation and its facilities manager, Ogden Allied Facility Management, and
against the Company seeking $10,000,000 in damages for which no amounts have
been provided in the accompanying consolidated financial statements. While any
litigation contains an element of uncertainty, management is of the opinion
based on the current status of the claim that the ultimate resolution of this
matter should not have a material adverse effect upon either results of
operations, cash flows or financial position of the Company.

The Company's subsidiary, Shared Technologies Cellular, Inc. (STC) has entered
into an agreement for partial settlement of certain litigation arising in
connection with its purchase of certain assets from Road and Show South, Ltd.
("Road and Show") Pursuant to the settlement, STC has been indemnified against a
claim from a former employee of an affiliate of Road and Show. As between STC
and Road and Show, certain claims exist, which the parties have agreed to
attempt to settle through mediation or arbitration. The Company's management
believes that in the event such claims are resolved against STC that they would
not, in the aggregate, have a material adverse effect on the Company's financial
condition, results of operations and cash flows.

In addition to the above matters, the Company is a party to various legal
actions, the outcome of which, in the opinion of management, will not have a
material adverse effect on the Company's financial condition, results of
operations and cash flows.
    

6. Subsequent Events: In November 1995 the Company signed an agreement under
which Fairchild Industries Inc. ("FII"), following a reorganization transferring
all non-communications assets to its parent RHI Holding Inc., will merge into
the Company. The company will be called Shared Technologies Fairchild Inc. Under
the proposed merger agreement the Company will issue 6,000,000 shares of common
stock, 1,000,000 shares of convertible preferred stock with a $25,000,000
liquidation preference and 1,000,000 shares of special preferred stock with an
initial $20,000,000 liquidation preference and raise approximately $238,000,000
through senior debt from banks and subordinated debt from the capital markets.
The Company has entered into financing arrangements with CS First Boston which
include a highly confident letter for all of the debt financing for the
transaction.

In November 1995 the Company's cellular subsidiary, STC, commenced management
and subsequently completed its acquisition of certain assets of PTC Cellular,
Inc. ("PTCC"). The purchase price was $3,800,000, comprised of $300,000 in cash,
the assumption of $1,200,000 in assumed accounts payable, a 5-year promissory
note in the principal amount of $2,000,000 and the issuance of 100,000 shares of
STC common stock, $.01 par value. Additionally, the agreement allows for royalty
payments in the amount of three percent (3%) of quarterly revenues generated
from certain of the acquired assets not to exceed an aggregate of $2,500,000.
Also, STC has committed to PTCC to obtain financing in the amount of $7,000,000
within six months of the acquisition date. Pro Forma financial information is
not yet available.

<PAGE>


                          INDEPENDENT AUDITORS' REPORT


To the Stockholders and Board of Directors of
 Shared Technologies Inc.


We have audited the accompanying consolidated balance sheets of Shared
Technologies Inc. and Subsidiaries as of December 31, 1994 and 1993 and the
related consolidated statements of operations, stockholders' equity and cash
flows for the years then ended. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Shared Technologies
Inc. and Subsidiaries as of December 31, 1994 and 1993, and the results of their
operations and their cash flows for the years then ended in conformity with
generally accepted accounting principles.




                                             ROTHSTEIN, KASS & COMPANY, P.C.


                                             /s/ Rothstein, Kass & Company, P.C.




Roseland, New Jersey
March 24, 1995, except for Notes 7 and 11
 as to which the date is April 11, 1995

<PAGE>

               REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
  ------------------------------------------------------------------

To Shared Technologies Inc.:

We have audited the accompanying consolidated statements of operations,
stockholders' equity and cash flows of Shared Technologies Inc. (a Delaware
corporation) and subsidiaries for the year ended December 31, 1992. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the results of operations and cash flows of Shared
Technologies Inc. and subsidiaries for the year ended December 31, 1992 in
conformity with generally accepted accounting principles.

As discussed in Note 14 to the consolidated financial statements, the Company
and others have been named in a lawsuit seeking damages of approximately $10
million, including $1.4 million for equipment purchased, for which no provision
has been made in the accompanying consolidated financial statements. The Company
has filed answers to this complaint denying the material allegations of the
claim. Although the claim is being contested by the Company, the outcome of this
matter is uncertain at this time.




                                                         ARTHUR ANDERSEN LLP


                                                         /s/ Arthur Andersen LLP


Hartford, Connecticut
March 23, 1993 (except with respect to the matter discussed
in the second paragraph of Note 14, as to which the date is
April 14, 1994)

<PAGE>

                                      F-18
                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                           December 31, 1994 and 1993

<TABLE>
<CAPTION>
                                                                                               1994           1993
                                                                                               ----           ----
                                                           ASSETS
<S>                                                                                         <C>            <C>       
CURRENT ASSETS:
  Cash                                                                                      $  172,262     $  408,533
  Accounts receivable, less allowance for doubtful accounts
   and discounts of $584,000 in 1994 and $310,000 in 1993                                    8,532,770      4,614,188
  Other current assets                                                                         727,375        545,071
  Deferred income taxes                                                                        550,000
                                                                                               -------
       Total current assets                                                                  9,982,407      5,567,792
                                                                                             ---------      ---------

EQUIPMENT:
  Telecommunications                                                                        26,222,732     21,298,405
  Office and data processing                                                                 4,995,191      4,358,275
                                                                                             ---------      ---------
                                                                                            31,217,923     25,656,680
  Less accumulated depreciation and amortization                                            15,473,023     13,545,303
                                                                                            ----------     ----------
                                                                                            15,744,900     12,111,377

OTHER ASSETS:
  Intangible assets                                                                         11,197,887     2,347,958
  Other                                                                                      1,000,042       573,535
                                                                                             ---------       -------
                                                                                            12,197,929     2,921,493
                                                                                            ----------     ---------
                                                                                          $ 37,925,236  $ 20,600,662
                                                                                          ============  ============

                                            LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Current portion of long-term debt and capital lease obligations                         $  1,840,401  $  1,941,876
  Accounts payable                                                                           8,191,350     4,482,239
  Accrued expenses                                                                           2,381,736     2,068,771
  Advance billings                                                                           1,260,158       948,938
                                                                                             ---------       -------
       Total current liabilities                                                            13,673,645     9,441,824
                                                                                            ----------     ---------

LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS,
 less current portion                                                                        2,886,365     1,777,431
                                                                                             ---------     ---------

MINORITY INTERESTS IN NET ASSETS OF SUBSIDIARIES                                               101,504        78,971
                                                                                               -------        ------

REDEEMABLE PUT WARRANT                                                                         383,048
                                                                                               -------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
  Preferred stock, $.01 par value:
   Series C, authorized 1,500,000 shares, outstanding
    906,930 shares in 1994 and 987,930 in 1993                                                   9,069         9,879
   Series D, authorized 1,000,000 shares, outstanding
    456,900 shares in 1994 and 453,158 in 1993                                                   4,569         4,532
   Series E, authorized 400,000 shares in 1994 and no shares
    in 1993, outstanding 400,000 shares in 1994                                                  4,000
   Series F, authorized 700,000 shares in 1994 and no shares
    in 1993, outstanding 700,000 shares in 1994                                                  7,000
  Common stock, $.004 par value, authorized 20,000,000
    shares, outstanding 6,628,246 shares in 1994 and
    5,190,335 in 1993                                                                           26,513        20,761
  Capital in excess of par value                                                            41,488,128    31,759,048
  Accumulated deficit                                                                      (22,465,105)  (24,248,284)
  Obligations to issue common stock                                                          1,806,500     1,756,500
                                                                                             ---------     ---------
       Total stockholders' equity                                                           20,880,674     9,302,436
                                                                                            ----------     ---------
                                                                                          $ 37,925,236  $ 20,600,662
                                                                                          ============  ============
</TABLE>

<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES


                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  Years Ended December 31, 1994, 1993 and 1992
<TABLE>
<CAPTION>


                                                                   1994          1993          1992
                                                                   ----          ----          ----

<S>                                                            <C>           <C>           <C>         
REVENUES:
  Shared tenant services                                       $ 28,666,574  $ 21,683,186  $ 21,395,125
  Facilities management services                                  6,482,637     1,542,893     1,287,452
  Cellular services                                              10,217,300     2,199,727     1,394,387
                                                                 ----------     ---------     ---------
       Total revenues                                            45,366,511    25,425,806    24,076,964
                                                                 ----------    ----------    ----------

COST OF REVENUES:
  Shared tenant services                                         15,716,890    11,627,939    12,727,935
  Facilities management services                                  5,161,130     1,282,064     1,082,643
  Cellular services                                               5,293,845     1,604,040     1,011,642
                                                                  ---------     ---------     ---------
       Total cost of revenues                                    26,171,865    14,514,043    14,822,220
                                                                 ----------    ----------    ----------

GROSS MARGIN                                                     19,194,646    10,911,763     9,254,744

OPERATING EXPENSES, selling, general and administrative          16,971,416    10,101,985     9,959,366
                                                                 ----------    ----------     ---------

OPERATING INCOME (LOSS)                                           2,223,230       809,778      (704,622)
                                                                  ---------       -------      --------

OTHER INCOME (EXPENSE):
  Interest expense                                                 (522,112)     (529,565)     (410,830)
  Interest income                                                   162,951        91,889       120,815
  Minority interests in net income of subsidiaries                 (128,084)      (81,928)      (37,391)
                                                                   --------       -------       -------
                                                                   (487,245)     (519,604)     (327,406)
                                                                    --------     --------      --------

INCOME (LOSS) BEFORE INCOME TAX CREDIT
 AND EXTRAORDINARY ITEM                                           1,735,985       290,174    (1,032,028)

INCOME TAX  CREDIT                                                  550,000
                                                                    -------

INCOME (LOSS) BEFORE EXTRAORDINARY ITEM                           2,285,985       290,174    (1,032,028)

EXTRAORDINARY ITEM, (loss) gain on restructuring (in 1992,
 net of restructuring expenses of $1,361,000, and income
 taxes of $45,000, after extraordinary benefit of
 utilizing net operating loss carryforwards of $3,000,000)                       (150,000)    3,756,327
                                                                                 --------     ---------

NET INCOME                                                        2,285,985       140,174     2,724,299

PREFERRED STOCK DIVIDENDS                                          (478,159)     (344,650)     (334,478)
                                                                   --------      --------      --------

NET INCOME (LOSS) APPLICABLE TO COMMON STOCK                    $ 1,807,826    $ (204,476)  $ 2,389,821
                                                                ===========    ==========   ===========

INCOME (LOSS) PER COMMON SHARE:
  Income (loss) before extraordinary item                         $ .27         $ (.01)       $ (.33)
  Extraordinary item                                                              (.03)          .92
                                                                                  ----           ---


  Net income (loss)                                               $ .27         $ (.04)       $  .59
                                                                  =====         ======        ======


WEIGHTED AVERAGE NUMBER OF COMMON
 SHARES OUTSTANDING                                              6,792,277       5,132,296    4,062,710
                                                                 =========       =========    =========

                                See accompanying notes to consolidated financial
statements.
</TABLE>

<PAGE>


                                      F-19
                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                  Years Ended December 31, 1994, 1993 and 1992

<TABLE>
<CAPTION>

                                                       Series B               Series C                Series D
                                                     Preferred Stock        Preferred Stock         Preferred Stock
                                                    Shares      Amount     Shares     Amount       Shares       Amount

<S>                                                  <C>       <C>         <C>       <C>           <C>         <C>
BALANCE, January 1, 1992                             914,750   $  9,147      -       $   -           -         $   -
Dividends on preferred stock
Conversion of Series A Preferred Stock
 to Series C Preferred Stock                                               110,000    1,100
Conversion of Series B Preferred Stock
 to Series C Preferred Stock                        (914,750)    (9,147)   914,750    9,147
Conversion of preferred stock dividends
 payable to Series C Preferred Stock                                        81,980      820
Proceeds from sale of common stock
 including subscriptions of $162,980
 collected subsequent to December 31,
 1992 and net of expenses of $470,000
Common stock issued in lieu of
 compensation and other
Exercise of common stock options
Exercise of common stock warrants
Net income
BALANCE, December 31, 1992                                               1,106,730   11,067
Dividends on preferred stock
Proceeds from sale of Series D
 Preferred Stock, net of expenses
 of $411,549                                                                                       453,158      4,532
Redemption of Series C Preferred
 Stock                                                                     (118,800)  (1,188)
Common stock to be issued
 for acquisitions
Common stock issued in lieu
 of compensation
Common stock issued in lieu
 of deferred financing fees
Exercise of common stock options
Net income
BALANCE, December 31, 1993                                                  987,930    9,879       453,158      4,532
Preferred stock dividends
Dividend accretion of redeemable put warrant
Exercise of common stock options
 and warrants
Proceeds from sale of Series D
 Preferred Stock                                                                                     3,742         37
Issuances for acquisitions
Proceeds from sale of common stock, net
 of expenses of $371,067
Common stock issued in lieu of
 compensation and conversion of
 Series C Preferred Stock and other                                                                (81,000)      (810)
Net income
BALANCE, December 31, 1994                              -      $   -        906,930  $ 9,069       456,900   $  4,569
                                                  ==========   ========     =======  =======      ========   ========
                                       See accompanying notes to consolidated
financial statements.
</TABLE>

<PAGE>

                                      F-21

<TABLE>
<CAPTION>


                                                                                                    Obligations
      Series E            Series F                                   Capital in                     to Issue       Total
   Preferred Stock      Preferred Stock           Common Stock       Excess of      Accumulated     Common         Stockholders'
- -------------------------------------------------------------------
   Shares      Amount    Shares     Amount     Shares       Amount   Par Value      Deficit         Stock          Equity
- -------------------------------------------------------------------------------------------------------------------------

<S>          <C>      <C>         <C>         <C>         <C>        <C>         <C>                <C>        <C>          
      -      $   -          -     $   -       3,740,732   $  14,963  $23,261,185 $(26,433,629)      $   -      $ (3,148,334)
                                                                                     (334,478)                      (334,478)

                                                                         438,900                                    440,000



                                                                         327,100                                    327,920



                                              1,250,000       5,000    5,775,000                                  5,780,000

                                                 31,985         128      127,558                                    127,686
                                                 53,938         216      110,827                                    111,043
                                                 15,542          62        6,155                                      6,217
                                                                                    2,724,299                     2,724,299
- ----------------------------------------------------------------------------------------------------------------------------
                                              5,092,197      20,369   30,046,725  (24,043,808)                    6,034,353
                                                                                     (344,650)                     (344,650)


                                                                       1,736,601                                  1,741,133

                                                                        (384,912)                                  (386,100)

                                                                                                    1,756,500     1,756,500

                                                 49,345         197      228,229                                    228,426

                                                 13,793          55       49,945                                     50,000
                                                 35,000         140       82,460                                     82,600
                                                                                      140,174                       140,174
- --------------------------------------------------------------------------------------------------------------------------
                                              5,190,335      20,761   31,759,048  (24,248,284)      1,756,500     9,302,436
                                                                                     (478,159)                     (478,159)
                                                                                      (24,647)                      (24,647)

                                                 26,061         104       71,320                                     71,424

                                                                          (1,511)                                    (1,474)
   400,000      4,000    700,000     7,000                             4,989,000                                  5,000,000

                                              1,328,700       5,315    4,556,243                                  4,561,558


                                                 83,150         333      114,028                        50,000      163,551
                                                                                    2,285,985                     2,285,985
- ----------------------------------------------------------------------------------------------------------------------------
   400,000   $  4,000    700,000  $  7,000    6,628,246   $  26,513  $41,488,128 $(22,465,105)   $  1,806,500  $20,880,674
   =======   ========    =======  ========    =========   =========  =========== ============    ============  ===========
</TABLE>

<PAGE>



                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES


                         CONSOLIDATED STATEMENTS OF CASH
                      FLOWS Years Ended December 31, 1994,
                                  1993 and 1992

<TABLE>
<CAPTION>


                                                                     1994         1993          1992
                                                                     ----         ----          ----
<S>                                                              <C>            <C>          <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                     $ 2,285,985    $ 140,174    $ 2,724,299
  Adjustments to reconcile net income to net cash
  provided by operating activities:
    Loss (gain) on restructuring                                                  150,000     (5,162,576)
    Depreciation and amortization                                  3,702,004    2,562,024      2,447,925
    Provision for doubtful accounts                                  412,617      253,000
    Common stock of subsidiary issued for services                    16,500
    Stock options and common stock issued
     in lieu of compensation and other                               113,551      278,426        127,686
    Minority interests                                               128,084       81,928         37,391
    Gain on sale of franchise                                       (202,033)
    Deferred income taxes                                           (550,000)
    Amortization of discount on note                                  52,267
    Change in assets and liabilities:
      Accounts receivable                                         (2,147,159)    (990,468)      (468,931)
      Other current assets                                          (179,462)     131,664        123,015
      Other assets                                                  (429,835)    (243,689)
      Accounts payable                                             1,629,214      963,950      1,504,715
      Accrued expenses                                            (1,707,272)  (1,211,878)      (783,854)
      Advance billings                                               (66,679)      91,531         21,826
                                                                     -------       ------         ------
NET CASH PROVIDED BY OPERATING ACTIVITIES                          3,057,782    2,206,662        571,496
                                                                   ---------    ---------        -------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of equipment                                          (3,223,420)  (2,034,760)    (2,014,182)
  Acquisitions of Road and Show South and East                                   (255,356)
  Acquisition of Access                                           (3,947,649)
  Long-term deposits                                                               (1,557)      (296,994)
  Proceeds from restricted investments                                                           852,698
  Other investments                                                                              (95,548)
                                                                                                --------
NET CASH USED IN INVESTING ACTIVITIES                             (7,171,069)  (2,291,673)    (1,554,026)
                                                                  ----------   ----------     ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Repayments of notes payable, long-term debt and
   capital lease obligations                                      (2,409,274)  (1,895,419)    (3,962,571)
  Proceeds from borrowings                                         2,315,075
  Proceeds from sales of common and preferred stock                4,631,509    1,823,733      5,734,280
  Redemption of preferred stock                                                  (386,100)
  Preferred stock dividends paid                                    (478,159)    (344,650)       (88,538)
  Deferred registration costs                                       (182,135)
                                                                    -------- 
NET CASH PROVIDED BY (USED IN)
 FINANCING ACTIVITIES                                              3,877,016     (802,436)     1,683,171
                                                                   ---------     --------      ---------

NET INCREASE (DECREASE) IN CASH                                     (236,271)    (887,447)       700,641

CASH, beginning of year                                              408,533    1,295,980        595,339
                                                                     -------    ---------        -------

CASH, end of year                                                  $ 172,262    $ 408,533    $ 1,295,980
                                                                   =========    =========    ===========

                                       See accompanying notes to consolidated
financial statements.
</TABLE>

<PAGE>





                                      F-22
                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      (CONTINUED) Years Ended December 31,
                               1994, 1993 and 1992

<TABLE>
<CAPTION>


                                                                          1994        1993        1992


<S>                                                                   <C>         <C>         <C>      
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 INFORMATION, cash paid during the year for interest                   $ 441,272   $ 386,134   $ 401,208
                                                                       =========   =========   =========


SUPPLEMENTAL DISCLOSURES OF NONCASH
 INVESTING AND FINANCING ACTIVITIES:
  Conversion of accrued expenses to note payable
   in connection with litigation settlement                            $   -       $ 460,478   $   -
                                                                       =========   =========   =========

  Obligations to issue common stock in connection
   with acquisitions                                                   $  50,000  $1,756,500   $   -
                                                                       =========  ==========   ========= 
                    
  Conversion of accounts payable to long-term debt                     $   -      $   -       $3,288,236
                                                                       =========  ==========  ==========

  Conversion of preferred stock dividends payable
   to Series C Preferred Stock                                         $   -      $   -       $  327,920
                                                                       =========  ==========  ==========


  Issuance of preferred stock in connection with acquisition          $5,000,000  $   -       $    -
                                                                      ==========  ==========  ==========

  Redeemable put warrant issued in connection with
   bank financing                                                     $  358,401  $   -       $    -
                                                                      ==========  ==========  ========== 

  Capital lease obligation incurred for lease of new equipment        $   63,589  $   -       $    -
                                                                      ==========  ==========  ========== 

  Dividend accretion on redeemable put warrant                        $   24,647  $   -       $    -
                                                                      ==========  ==========  ========== 

  Costs of intangible assets included in accounts payable             $  202,985  $   -       $    -
                                                                      ==========  ==========  ========== 

  Note received for sale of franchise                                 $  202,033  $   -       $    -
                                                                      ==========  ==========  ========== 
</TABLE>

<PAGE>

                                      F-38
                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 1 -      BUSINESS AND ORGANIZATION:

              The Company is in the shared tenant services (STS) and facilities
              management services (FMS) industry, providing telecommunications
              and office automation services and equipment to tenants of office
              buildings. One of the Company's subsidiaries, Shared Technologies
              Cellular, Inc. (STC), is a provider of short-term portable
              cellular telephone services.

              The accompanying consolidated financial statements include the
              accounts of the Company and its wholly-owned and majority-owned
              subsidiaries. All significant intercompany accounts and
              transactions have been eliminated.

NOTE 2 -      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

              REVENUE RECOGNITION - Revenues are recognized as services are
              performed. The Company bills customers monthly in advance for
              equipment rentals and local telephone access service and defers
              recognition of these revenues until the service is provided.
              Enhanced office service revenues (included in both STS and FMS
              revenues), which consists primarily of product and equipment
              sales, is recognized at the time of shipment.

              CASH - The Company maintains its cash in bank deposit accounts,
              which, at times, may exceed federally insured limits. The Company
              has not experienced any losses in such accounts and believes it is
              not subject to any significant credit risk on cash.

              EQUIPMENT - Equipment is stated at cost. Depreciation and
              amortization is provided using the straight-line method over the
              following estimated useful lives:

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

              Effective January 1, 1992, the Company prospectively changed the
              estimated depreciable life of telecommunications equipment
              purchased prior to January 1, 1991 from five to eight years. The
              change resulted in approximately $933,000 ($.23 per common share)
              less depreciation expense for the year ended December 31, 1992
              than would have been recorded using the previous estimated
              depreciable life of five years. Excluding the impact of this
              change, the loss before extraordinary item per common share for
              1992 would have been $.56.

              Major renewals and betterments are capitalized. The cost of
              maintenance and repairs which do not materially prolong the useful
              life of the assets are charged to expense as incurred.

              RENT - Certain leases require escalating base rents or provide for
              rent abatements for a period of time. The Company is expensing the
              rents on a straight-line basis over the terms of the leases.

<PAGE>

                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2 -      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

              INTANGIBLE ASSETS:

              Goodwill - Goodwill represents the excess of the purchase prices
              over the fair values of the net assets of businesses acquired. The
              Company monitors the profitability of the acquired businesses to
              assess whether any impairment of recorded goodwill has occurred.
              Goodwill is amortized over periods ranging from 5 years to 40
              years.

              Deferred Startup Costs - Costs relating to the startup of
              operations in certain new locations have been deferred and
              amortized over one to two years upon commencement of the related
              operations.

              Software Development Costs - In connection with its cellular
              subsidiary (SafeCall) operations, the Company has incurred certain
              software development costs relating to the "privacy network" and
              are amortized over 5 years starting with the implementation of the
              related software.

              Other Intangible Assets - Other intangible assets are being
              amortized over 5 years.

   
              Deferred Registration Costs - The Company has deferred legal fees,
              other fees and costs incurred in connection with a proposed public
              offering of a subsidiary. These costs will be charged to
              operations if the offering is unsuccessful. At December 31, 1994,
              approximately $182,000 of these costs are included in other
              assets.
    

              INCOME TAXES - Effective January 1, 1993, the Company adopted
              Statement of Financial Accounting Standards (SFAS No. 109),
              "Accounting for Income Taxes", which requires an asset and
              liability approach to financial reporting for income taxes.
              Deferred income tax assets and liabilities are computed annually
              for differences between financial statement and tax bases of
              assets and liabilities that will result in taxable or deductible
              amounts in the future, based on enacted tax laws and rates
              applicable to the periods in which the differences are expected to
              effect taxable income. Valuation allowances are established, when
              necessary, to reduce the deferred income tax assets to the amount
              expected to be realized. Prior to adopting SFAS No. 109, the
              Company accounted for income taxes using the deferral method as
              required by Accounting Principles Board Opinion No. 11. The
              adoption of SFAS 109 had no material impact on the Company's
              financial statements since the Company fully reserved for the tax
              benefits flowing from its net operating losses (Note 13).

   
              INCOME (LOSS) PER COMMON SHARE - Primary income (loss) per common
              share is computed by deducting preferred stock dividends from net
              income in order to determine net income applicable to common
              stock, which is then divided by the weighted average number of
              common shares outstanding including obligations to issue common
              stock and preferred stock which is considered a common stock
              equivalent and the effect of options and warrants if dilutive.
    

              Fully diluted income (loss) per common share is computed by
              dividing net income applicable to common stock by the weighted
              average number of common and common equivalent shares and the
              effect of preferred stock conversions, if dilutive. Fully diluted
              income (loss) per common share is substantially the same as
              primary income (loss) per common share for the years ended
              December 31, 1994, 1993 and 1992.

                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



              RECLASSIFICATIONS - Certain reclassifications to prior years
              financial statements were made in order to conform to the 1994
              presentation.


NOTE 3 -      RESTRUCTURING:

              During 1992, the Company completed a restructuring which resulted
              in recording a gain of $5,162,000 before related expenses of
              $1,361,000 and income taxes of $45,000. As a result of the
              restructuring, approximately $900,000 of vendor payables and
              $1,500,000 of capital lease obligations were forgiven and
              $3,300,000 of vendor payables were converted into three year
              non-interest bearing notes payable (Note 7). Additionally, an
              agreement was entered into with the Federal Deposit Insurance
              Corporation (FDIC), as receiver for the Company's principal
              lender, whereby the Company paid off its term and revolving credit
              loans for $2,450,000 and recognized a gain of approximately
              $2,700,000. Had interest been accrued, the gain on restructuring
              and interest expense would have each increased by approximately
              $440,000. In connection with settling his guarantee of these
              obligations, the Company's president issued to the FDIC a
              non-interest bearing promissory note for $675,000 due in 1997 and
              pledged 100,000 shares of his common stock and his options to
              purchase 25,000 shares of common stock of the Company as
              collateral.

              As of December 31, 1993, the Company was negotiating the
              settlement of a $600,000 promissory note (Note 7), which was
              settled in 1994 by issuance of a $750,000 promissory note.
              Accordingly, for the year ended December 31, 1993, the Company
              recorded, as an extraordinary item, an expense of $150,000 in
              connection with the completion of the restructuring.

              In connection with the restructuring, the Company sold common
              stock, resulting in net proceeds of approximately $5,780,000
              (which included $163,000 of subscriptions receivable as of
              December 31, 1992) and entered into agreements with Series A and B
              Preferred stockholders to convert their holdings, including
              $327,920 of accrued dividends related thereto, into Series C
              Preferred Stock.

NOTE 4 -      ACQUISITIONS:

              In December and October 1993, the Company commenced management of,
              and subsequently acquired certain assets and assumed certain
              liabilities of Road and Show South, Ltd. (South) and Road and Show
              Cellular East, Inc. (East), respectively. The purchase price for
              South was $1,261,611, of which $46,111 was paid in cash and the
              balance through the issuance of 221,000 shares of the Company's
              common stock valued at $1,215,500. The purchase price for East was
              $750,245, of which $209,245 was paid in cash and the balance
              through the issuance, upon demand, of 108,200 shares of the
              Company's common stock valued at $541,000. The number of shares of
              common stock related to these acquisitions was adjusted on
              December 1, 1994 based on the price of the Company's common stock
              at that date, for which an aggregate of 64,966 additional shares
              will be issued. As of December 31, 1994, no shares of common stock
              had been issued for the East acquisition. The shares in connection
              with the South acquisition have been issued, but have not been
              delivered pending the outcome of certain claims against, and by,
              the former owners of South (Note 16).

   
              In June 1994, the Company acquired all of the partnership
              interests in Access Telecommunication Group, L.P. and Access
              Telemanagement, Inc. (collectively Access). The purchase price was
              $9,252,031, of which $4,252,031 was paid in cash and the balance
              through the issuance of 400,000 shares of Series E Preferred Stock
              valued at $3.75 per share and 700,000 shares of Series F Preferred
              Stock valued at $5.00 per share (Note 9).
    



<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 4 -      ACQUISITIONS (CONTINUED):

              The acquisitions were accounted for as purchases, and the purchase
              prices were allocated on the basis of the relative fair market
              values of the net assets.

              The excess of costs over fair value of the net assets acquired is
              recorded as goodwill (aggregating approximately $10,289,000) in
              the accompanying consolidated financial statements. Amortization
              of goodwill approximated $181,000 and $15,000 in 1994 and 1993,
              respectively.

              Additional payments may be required for the East acquisition based
              upon the attainment of certain future revenues of the Company and
              will be charged to goodwill when they become earned.

              The following unaudited pro forma statements of operations for
              1994 and 1993 give effect to the acquisitions, as if they occurred
              on January 1 in each year:
<TABLE>
<CAPTION>

                                                                                    1994                      1993

                   <S>                                                         <C>                       <C>         
                   Revenues                                                    $ 54,547,694              $ 47,479,720
                   Cost of revenues                                              32,612,238                30,774,241
                                                                                 ----------                ----------
                   Gross margin                                                  21,935,456                16,705,479
                   Selling, general and administrative expenses                  19,573,151                16,846,048
                                                                                 ----------                ----------
                   Operating income (loss)                                        2,362,305                  (140,569)
                   Other expense, net                                              (459,378)                 (572,072)
                                                                                   --------                  --------
                   Income (loss) before income tax credit and
                    extraordinary item                                            1,902,927                  (712,641)
                   Income tax credit                                                550,000
                                                                                    -------
                   Income (loss) before extraordinary item                        2,452,927                  (712,641)
                   Extraordinary item                                                                        (150,000)
                                                                                                             --------
                   Net income (loss)                                              2,452,927                  (862,641)
                   Preferred stock dividends                                       (538,159)                 (464,650)
                                                                                   --------                  --------

                   Net income (loss) applicable to common stock                $  1,914,768              $ (1,327,291)
                                                                               ============              ============ 

                   Net income (loss) per common share:
                     Income (loss) before extraordinary item                   $        .25              $       (.21)
                     Extraordinary item                                                                          (.03)
                                                                                                                 ---- 

                     Net income (loss)                                         $        .25              $       (.24)
                                                                               ============              ============ 


                   Weighted average number of common
                    shares outstanding                                            7,753,409                 5,526,492
                                                                                  =========                 =========
</TABLE>

<PAGE>



                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 5 -      INTANGIBLE ASSETS:

              Intangible assets consist of the following at December 31, 1994
              and 1993:
<TABLE>
<CAPTION>

                                                                                    1994            1993
                                                                                    ----            ----

                   <S>                                                         <C>             <C>         
                   Goodwill                                                    $ 11,185,606    $  2,307,692
                   Deferred startup costs                                           491,246         172,689
                   Software development costs                                       186,334          68,000
                   Other                                                            198,129         175,756
                                                                                    -------         -------
                                                                                 12,061,315       2,724,137
                   Accumulated amortization                                         863,428         376,179
                                                                                    -------         -------
                                                                               $ 11,197,887    $  2,347,958
                                                                               ============    ============
</TABLE>

NOTE 6 -      ACCRUED EXPENSES:

              Accrued expenses at December 31, 1994 and 1993 consist of the
              following:
<TABLE>
<CAPTION>

                                                                                    1994           1993

                   <S>                                                         <C>             <C>        
                   State sales and excise taxes                                $    861,406    $ 1,194,746
                   Deferred lease obligations                                       149,986        153,805
                   Compensation                                                     416,773         76,787
                   Property taxes                                                   140,102         72,443
                   Concession fees                                                  101,835         64,754
                   Other                                                            711,634        506,236
                                                                                    -------        -------
                                                                               $  2,381,736    $ 2,068,771
                                                                               ============    ===========
</TABLE>

NOTE 7 -      LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS:

              Long-term debt and capital lease obligations at December 31, 1994
              and 1993 consist of the following:
<TABLE>
<CAPTION>

                                                                                  1994           1993
                   <S>                                                         <C>             <C>  
                   Revolving $4,000,000 credit line, due in 
                    monthly installments of approximately
                    $36,500 commencing March 1995 and bearing
                    interest at 2% above prime rate (10.5% at
                    December 31, 1994) (Note 8)                                $ 1,008,939     $   -

                   Initial term loan, due in quarterly
                    installments of $50,000 commencing
                    November 24, 1994, with final payment
                    of $700,000 due May 1996 and bearing
                    interest at 2% above prime rate                                950,000

</TABLE>

<PAGE>



                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 7 -      LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS (CONTINUED):
<TABLE>
<CAPTION>

                                                                                  1994            1993

                   <S>                                                         <C>             <C>  
                   Notes payable to vendors, non-interest bearing
                    due in aggregate quarterly installments of
                    approximately $249,000 through June 1995                     497,595        1,615,490

                   Promissory note payable in semi-annual
                    installments through May 31, 1996 and
                    bearing interest at 10% per annum (see below)                268,300          750,000

                   Promissory note, $550,000 original face
                    amount discounted at 7.75%, payable in
                    quarterly installments of $25,000 through
                    March 31, 1999, collateralized by
                    commitment to issue 106,250 shares of
                    Series C Preferred Stock                                     359,193          428,003

                   Promissory note, $450,000 original face
                    amount, non-interest bearing, payable in
                    quarterly installments of $16,071 through
                    June 30, 1999                                                289,068          353,353

                   Capital lease obligations, collateralized
                    by related telecommunications and data
                    processing equipment and all of the assets
                    acquired from Access (Note 4)                              1,353,671          572,461
                                                                               ---------          -------
                                                                               4,726,766        3,719,307
                   Less current portion                                        1,840,401        1,941,876
                                                                               ---------        ---------
                                                                              $2,886,365       $1,777,431
                                                                              ==========       ==========
</TABLE>

              In connection with the Company's 1992 restructuring (Note 3),
              approximately $3,300,000 of vendor payables were converted to
              non-interest bearing notes payable. As part of the restructuring,
              the Company also renegotiated the terms of a $450,000 promissory
              note. Prior to the restructuring, the note provided for interest
              at the prime rate plus 1% and was due in 1990. As of December 31,
              1992, the Company was negotiating the settlement of a $600,000
              promissory note, which was subsequently settled for a $750,000
              promissory note, with interest at 10% per annum. In connection
              with the restructuring, approximately $1,500,000 of capital lease
              obligations was forgiven. As of December 31, 1992, one settlement
              requiring a cash payment of $588,000 had not been completed. A
              payment of $588,000 plus penalties and interest of $50,000 was
              made in 1993.

<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 7 -      LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS (CONTINUED):

              In May 1994, the Company entered into a $5,000,000 financing
              agreement with a bank. The agreement provides for a revolving
              credit line for a maximum, as defined, of $4,000,000 to be used
              for expansion in the shared tenant services business. Aggregate
              drawings on the line convert semi-annually, through May 1996, to
              three year term loans. In addition, the agreement provides for a
              $1,000,000 term loan. The loans are collateralized by certain
              assets of the Company. The agreement provides for, among other
              things, the Company to maintain certain financial covenants. As of
              December 31, 1994, the Company was in violation of certain of
              these covenants and on March 31, 1995 received a waiver of those
              covenants for the year ended December 31, 1994.

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

                                                                  CAPITAL LEASE
                  YEAR ENDING DECEMBER 31:     LONG-TERM DEBT      OBLIGATIONS

                          1995                  $ 1,343,645         $ 596,262
                          1996                    1,279,796           413,471
                          1997                      499,663           332,947
                          1998                      193,540           190,299
                          1999                       56,451            28,278
                                                     ------            ------
                                                $ 3,373,095         1,561,257
                                                ===========
           Less amount representing interest                          207,586
                                                                      -------
           Present value of future payments,
            including current portion of $496,756                  $1,353,671
                                                                   ==========

             Telecommunications and data processing equipment includes assets
             acquired under capital leases with a net book value of
             approximately $1,534,000 and $514,000 as of December 31, 1994 and
             1993, respectively.

NOTE 8 -      REDEEMABLE PUT WARRANT:

   
              In connection with the bank financing agreement, the Company
              issued the bank a redeemable put warrant for a number of common
              shares equal to 2.25% of the Company's outstanding common stock,
              subject to anti-dilution adjustments. The warrant is redeemable at
              the Company's option prior to May 1996, and at the bank's option
              at any time after May 1997. As defined in the agreement, the
              Company has guaranteed the bank a minimum of $500,000 upon
              redemption of the warrant, and therefore, has valued the warrant
              at the present value of the minimum guarantee discounted at
              11.25%. The discount is being amortized on a straight-line basis
              over four years, the expected term of the loan.
    

NOTE 9 -      STOCKHOLDERS' EQUITY:

              The Company is authorized to issue 10,000,000 shares of preferred
              stock, issuable from time to time in one or more series with such
              rights, preferences, privileges and restrictions as determined by
              the directors. In 1994, the Company increased its authorized
              number of shares of common stock to 20,000,000.

<PAGE>

                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 9 -      STOCKHOLDERS' EQUITY (CONTINUED):

              On August 28, 1992, the Board of Directors approved a one-for-four
              reverse stock split of common stock and the par value of common
              stock was increased from $.001 to $.004 per share. The applicable
              number of common share and per common share information herein
              have been retroactively restated to reflect the effect of the
              reverse split.

              In September 1992, the Company completed a private placement to
              sell to certain investors 1,250,000 shares of its common stock at
              $5 per share. The Company received $5,780,000, net of
              underwriters' commissions of $470,000 and including subscriptions
              totalling $162,980 collected subsequent to December 31, 1992. A
              commission of $446,750 was paid to a firm, one of whose principals
              is a director and stockholder of the Company.

              In connection with the 1992 restructuring (Note 3), all Series A
              and B Preferred Stock, including $327,920 of accrued dividends,
              were converted into Series C Preferred Stock. At that time, Series
              A and Series B Preferred Stock were eliminated. Series C Preferred
              Stock is entitled to a liquidation value of $4 per share and
              dividends of $.32 per share per annum payable quarterly in
              arrears, and the shares are non-voting. These shares are
              convertible into common stock, at the holder's option, on a one
              share of common stock for two shares of Series C Preferred Stock
              basis, at any time, subject to certain anti-dilution protection
              for the Preferred Stockholders. At the Company's option, the
              Series C Preferred Stock is redeemable, in whole or in part, at
              any time after June 30, 1993, at $6 per share plus all accrued
              dividends.

              In December 1993, the Company commenced a private placement to
              sell to certain investors units consisting of one share of Series
              D Preferred Stock and one warrant to purchase one share of common
              stock. As of December 31, 1994, the Company had sold 456,900 units
              for net proceeds of $1,739,659, after deducting expenses of
              $430,616. Series D Preferred Stock is entitled to dividends of 5%
              per annum payable quarterly and may be redeemed for $7 per share,
              plus all accrued dividends, at the option of the Company. The
              shares are non-voting and are convertible into shares of the
              Company's common stock on a one-for-one basis at the holder's
              option. The shares rank senior to all shares of the Company's
              common stock and junior to Series C Preferred Stock. The common
              stock purchase warrants are exercisable at a per share price of
              $5.75. In connection with the offering, the investment banking
              firm received warrants to purchase 15,600 shares of the Company's
              common stock at an exercise price of $5.75 per share. The Company
              has the right to require the holder to exercise the warrants, and
              if not exercised, they will expire in the event that the Company's
              common stock trades at or above $8.50 per share. As of December
              31, 1994, no warrants had been exercised.

              In May and June 1994, the Company sold, through a private
              placement to certain investors, 1,328,700 shares of common stock
              and an equal number of warrants, for net proceeds of $4,511,558,
              after deducting expenses of $371,067. The warrants are exercisable
              prior to June 26, 1999 at a per share price of $4.25, subject to
              certain anti-dilution protection. As of December 31, 1994, no
              warrants had been exercised. The proceeds from this offering were
              used for the Access acquisition (Note 4).

              In June 1994, the Company issued 400,000 shares of Series E
              Preferred Stock, $.01 par value, and 700,000 shares of Series F
              Preferred Stock, $.01 par value, in connection with the Access
              acquisition.


<PAGE>



                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE  9 -      STOCKHOLDERS' EQUITY (CONTINUED):

               Series E Preferred Stock is entitled to a liquidation value of
               $3.75 per share and dividends of $.30 per share per annum,
               payable cumulatively in the form of cash or the Company's common
               stock, and the shares are non-voting. The shares rank senior to
               common stock, junior to Series C Preferred Stock and on par with
               Series F Preferred Stock. The Series E Preferred Stock previously
               issued was converted into 400,000 shares of common stock in
               January 1995. In addition, upon conversion, the holders received
               warrants, which expire on December 31, 1999, to purchase 175,000
               shares of common stock, at an exercise price of $4.25 per share,
               subject to certain anti-dilutive provisions.

               Series F Preferred Stock is entitled to a liquidation value of
               $5.00 per share and no dividends. The shares are senior to common
               stock and junior to Series C Preferred Stock. These shares are
               convertible on July 1, 1995 into common stock at the liquidation
               value, as adjusted and defined, and subject to certain
               anti-dilution adjustments.

               Additionally, the Company issued warrants to the sellers of
               Access to purchase 225,000 shares of the Company's common stock
               at an exercise price of $4.25 per share, subject to certain
               anti-dilution adjustments.

               The following table summarizes the number of common shares
               reserved for issuance as of December 31, 1994. There were no
               preferred shares reserved for issuance as of December 31, 1994.

                    Common stock purchase warrants                    2,935,223
                    Preferred stock                                   2,134,504
                                                                      ---------
                                                                      5,069,727
                                                                      =========

NOTE 10 -      RESTATEMENT OF 1993 FINANCIAL STATEMENTS:

               The Company has restated its 1993 consolidated financial
               statements to reflect the write-off of certain startup costs of
               approximately $120,000, previously capitalized, relating to
               certain cellular telephone operations.

                    Income before extraordinary item:
                      As previously reported                         $  410,221
                      As adjusted                                       290,174
                    Net income:
                      As previously reported                            260,221
                      As adjusted                                       140,174
                    Net income (loss) per common share
                     before extraordinary item:
                      As previously reported                                .01
                      As adjusted                                          (.01)
                    Net loss per common share:
                      As previously reported                               (.02)
                      As adjusted                                          (.04)
                    Accumulated deficit:
                      As previously reported                         24,128,237
                      As adjusted                                    24,248,284


<PAGE>

                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 11 -      STOCK OPTION PLANS:

               The Company has non-qualified stock option plans which provide
               for the grant of common stock options to officers, directors,
               employees and certain advisors and consultants at the discretion
               of the Board of Directors (Committee). All options granted are
               exercisable at a minimum price equal to the fair market value of
               the Company's common stock at the date of grant, and are
               exercisable in accordance with vesting schedules set individually
               by the Committee. As of December 31, 1994, as amended on April
               11, 1995, 1,157,146 shares of common stock are reserved for
               options, including options exercised to date, and the term of the
               options granted is from five to ten years. The April 11, 1995
               amendment is awaiting stockholder approval. The activity in the
               plans was as follows:

<TABLE>
<CAPTION>

                                                                                Exercise Price Per Share
                                                                                ------------------------
                                                                     Number of                         Weighted
                                                                     Options            Range          Average
                                                                     -------            -----          -------
                                                                                                           

                  <S>                                                <C>            <C>                <C>  
                  Balance outstanding, January 1, 1992               368,187        $1.72-24.50        $ 4.08
                    Granted                                           61,375         5.00                5.00
                    Expired                                          (21,583)        2.84-24.50         17.09
                    Exercised                                        (53,938)        1.72- 2.84          2.06
                                                                     -------
                  Balance outstanding, December 31, 1992             354,041         1.72-12.00          3.77
                    Granted                                          173,500         4.00- 5.50          5.32
                    Expired                                          (28,780)        2.84-12.00         10.19
                    Exercised                                        (35,000)        1.72- 2.84          2.36
                                                                     -------
                  Balance outstanding, December 31, 1993             463,761         1.72-11.00          4.06
                    Granted                                          317,000         3.25-4.50           3.60
                    Expired                                          (59,062)        4.00-5.50           5.43
                    Exercised                                        (25,000)        2.84                2.84
                                                                     -------         ----                ----
                  Balance outstanding, December 31, 1994             696,699        $1.72-11.00        $ 3.78
                                                                     =======        ===========        ======
</TABLE>
            At December 31, 1994, options to purchase 314,695 shares of common
            stock were exercisable.

            In September 1994, the Board of Directors adopted the 1994 Director
            Option Plan (the Director Plan) pursuant to which 250,000 shares of
            common stock are reserved for issuance upon the exercise of options
            to be granted to non-employee directors of the Company. Under the
            Director Plan, an eligible director will automatically receive
            non-statutory options to purchase 15,000 shares of common stock at
            an exercise price equal to the fair market value of such shares at
            the date of the grant. Each option shall vest over a three year
            period, but generally may not be exercised more than 90 days after
            the date an optionee ceases to serve as a director of the Company,
            and expires after ten years from date of grant. As of December 31,
            1994, options to purchase 105,000 shares of common stock have been
            granted at an exercise price of $4.38. The Plan is awaiting
            stockholder approval.

<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 12 -      RETIREMENT AND SAVINGS PLAN:

               On March 3, 1989, the Company adopted the Shared Technologies
               Inc. Savings and Retirement Plan (the Plan). The Plan covers
               substantially all of the Company's employees and the Company is
               applying for compliance with section 401(k) of the Internal
               Revenue Code. Participants in the Plan may elect to make
               contributions up to a maximum of 20% of their compensation. For
               each participant, the Company will make a matching contribution
               of one-half of the participant's before and after tax
               contributions up to 5% of the participant's compensation.
               Matching contributions may be made in the form of the Company's
               common stock. Participants vest in the matching contributions at
               the rate of 33% per year.

NOTE 13 -      INCOME TAXES:

               For 1992, the Company recorded a provision for minimum federal
               and state income taxes of $45,000, after the benefit of utilizing
               net operating loss (NOL) carryforwards of approximately
               $3,000,000. At December 31, 1994, the Company's NOL carryforward
               for federal income tax return purposes is approximately
               $22,700,000 expiring between 2001 and 2007. NOL's available for
               state income tax purposes are less than those for federal
               purposes and generally expire earlier than the federal NOL's.
               Limitations will apply to the use of NOL's in the event certain
               changes in Company ownership occur in the future.

               For the years ended December 31, 1994 and 1993, taxes computed at
               the statutory federal rate differ from the Company's effective
               rate due primarily to the availability of NOL's.

               The components of deferred income tax assets (liabilities) as of
               December 31, 1994 and 1993 are as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                 1994       1993
                                                                                 ----       ----

                    <S>                                                        <C>        <C>     
                    Tax effect of net operating loss carryforwards             $  9,011   $  9,789
                    Financial reserves not yet tax deductible                       233        130
                    Equipment                                                    (1,200)    (1,114)
                    Goodwill                                                       (107)
                                                                                   ----     ------
                    Deferred income tax asset                                     7,937      8,805
                    Valuation allowance                                          (7,387)    (8,805)
                                                                                 ------     ------
                    Net deferred tax asset                                     $    550   $    -

</TABLE>

<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 13 -      INCOME TAXES (CONTINUED):

   
               At December 31, 1994, the Company's net operating losses of
               $22,700,000 are included in the gross deferred income tax asset
               of $7,937,000, of which $550,000 was recorded as a deferred tax
               asset, and the balance reserved through a valuation allowance of
               $7,387,000. The valuation allowance was decreased by $1,418,000
               and $211,000, respectively, for the years ended December 31, 1994
               and 1993.
    

               SFAS No. 109, requires that the Company record a valuation
               allowance when it is "more likely than not that some portion or
               all of the deferred tax asset will not be realized". The ultimate
               realization of this deferred tax asset depends on the ability to
               generate sufficient taxable income in the future. The Company has
               undergone substantial restructuring resulting in a lower and more
               competitive cost structure. While management believes that the
               total deferred tax asset will be fully realized by future
               operating results together with tax planning opportunities, the
               losses in recent years and a desire to be conservative make it
               appropriate to record a valuation allowance.

NOTE 14 -      COMMITMENTS AND CONTINGENCIES:

               CONTINGENCIES - The Company had been the provider of
               telecommunications services at the Jacob K. Javits Convention
               Center (the Center) in New York City. Effective January 1, 1992,
               as a result of a contractual dispute with the New York Convention
               Center Operating Corporation (CCOC), the Company no longer
               provided services at the Center. A claim for approximately
               $5,400,000 was filed against the Company by CCOC for damages. In
               November 1993, the litigation with CCOC was settled and provided
               for the Company to pay $25,000 and issue a $550,000 note payable
               over five years, with no interest. The present value of the note
               was accrued by the Company (Note 7).

               While providing services at the Center, the Company licensed the
               right to provide certain public pay telephone services at the
               Center to Tel-A-Booth Communications, Ltd. (Tel-A-Booth).
               Tel-A-Booth has filed a claim against the Company which seeks
               $10,000,000 in damages including $1,400,000 for equipment
               purchased, for which no amounts have been provided in the
               accompanying consolidated financial statements.

               Discovery was completed in early 1995 and revealed certain
               inconsistencies in plaintiff's claims, which cast in doubt the
               bona fides of plaintiff's demand for $10 million on each of its
               claims against the Company. Of the $10 million in claimed
               damages, all but $1.4 million represents plaintiff's estimation
               of lost profits as a result of the Company's alleged breach of
               contract. The remaining $1.4 million represents the cost of the
               400 telephones which plaintiff purportedly purchased for
               installation at The Center, pursuant to the contract, but which
               were ultimately not installed.

               Furthermore, the Company has asserted that the pertinent contract
               between plaintiff and the Company bars plaintiff's recovery of
               lost profits. More specifically, the contract provides that "[n]
               either party hereto shall be liable, directly or through any
               indemnification provision herein, for consequential (including
               lost profits) or indirect damages arising in any way out of this
               Agreement." Although plaintiff has argued that the language
               surrounding this clause limits its application to claims brought
               by third parties and thus the clause was not intended to limit
               damage claims between plaintiff and the Company, management
               believes this is a further defense to the claim.

<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 14 -      COMMITMENTS AND CONTINGENCIES (CONTINUED):

               With respect to the $1.4 million damage claim, discovery has
               revealed that plaintiff borrowed this entire amount from a
               private lender, using the telephones to be purchased as
               collateral. Subsequent to plaintiff's termination at The Center,
               the lender took possession of the collateral (which was then
               sold) and forgave the entire indebtedness in exchange. Arguably,
               plaintiff suffered no direct damage from the alleged breach of
               contract since plaintiff was restored to its initial position
               following this transaction.

               While any litigation contains an element of uncertainty,
               management is of the opinion -based on the current status of the
               claim - that the ultimate resolution of this matter should not
               have a material adverse effect upon either results of operations,
               cash flows or financial position of the Company.

               The Company's sales and use tax returns in certain jurisdictions
               are currently under examination. Management believes these
               examinations will not result in a material change from
               liabilities provided.

               STC is a party to an employment claim which arose prior to STC's
               acquisition of South. STC is seeking indemnification from South
               (Note 16).

   
               In addition to the above matters, the Company is a party to
               various legal actions, the outcome of which, in the opinion of
               management, will not have a material adverse effect on the
               Company's financial condition, results of operations and cash
               flows.
    

               In November 1994, a subsidiary signed a letter of intent with an
               investment banking firm for the purpose of underwriting an
               initial public offering. If the public offering is successful and
               depending on the number of shares sold, the Company's investment
               in the subsidiary would be reduced from approximately 85% to
               approximately 60%.

               COMMITMENTS - The Company has entered into operating leases for
               the use of office facilities and equipment, which expire through
               October 2004. Certain of the leases are subject to escalations
               for increases in real estate taxes and other operating expenses.
               Rent expense amounted to approximately $1,856,000, $1,700,000 and
               $1,676,000 for the years ended December 31, 1994, 1993 and 1992,
               respectively.

               Aggregate approximate future minimum rental payments under these
               operating leases are as follows:

                    YEAR ENDING DECEMBER 31:

                            1995                        $1,863,000
                            1996                         1,483,000
                            1997                         1,150,000
                            1998                           988,000
                            1999                           815,000
                    Thereafter                           1,178,000
                                                         ---------
                                                        $7,477,000
                                                        ==========

<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 14 -      COMMITMENTS AND CONTINGENCIES (CONTINUED):

               In January 1994, the Company entered into a consulting agreement
               for financial and marketing services, which expires in November
               1996. The agreement provides for the following compensation;
               $30,000 upon signing, $3,000 per month retainer, and $150,000
               upon the attainment of a specific financial ratio, which as of
               December 31, 1994 had not been attained. In addition, the
               consultant was issued a three year warrant to purchase 300,000
               shares of the Company's common stock at a purchase price of $5.75
               and a five year warrant to purchase 250,000 shares of the
               Company's common stock at a purchase price of $7.00 per share.
               The consultant may not compete with the Company during the term
               of this agreement and for two years thereafter.

               The consultant, through its affiliate, acquired from the Company
               approximately 1.5% (31,381 shares) of STC's common stock at a
               price of $.08 per share.

               In connection with the acquisition of East, STC entered into a
               three year consulting agreement, providing that during the first
               two years of the agreement the former owner is to be paid an
               annual consulting fee equal to 3% of STC's total cellular
               telephone rental revenues in excess of $4,000,000. In addition,
               an annual bonus of $100,000 is payable if total cellular
               telephone rental revenues exceed $5,000,000 per annum. The former
               owner may not engage in any business competing with STC, within a
               certain geographical area. For the year ended December 31, 1994,
               approximately $203,000 of fees relating to this agreement were
               incurred.

               In February 1994, the Company entered into a consulting agreement
               with a company controlled by the founder of Road and Show. The
               agreement, which was amended effective September 1, 1994 and
               expires December 31, 1996, provides for compensation of $205,000
               and $200,000 for 1995 and 1996, respectively. In addition, the
               original agreement provided for the issuance of 31,381 shares of
               STC common stock, with a value ascribed thereto of $2,500 ($.08
               per share). During the term of the agreement and for two years
               thereafter, the consultant may not compete with STC in the
               business of renting cellular telephones anywhere in the United
               States, Mexico and Canada. The consultant also received options
               to purchase 31,381 shares of STC's common stock at an exercise
               price, as amended, of $3.675 per share, pursuant to STC's stock
               option plan.

               In connection with the Access acquisition, the Company has
               entered into two employment agreements with former owners of
               Access. Each agreement is for three years expiring in June 1997.
               If terminated without cause, the Company shall pay all
               compensation due under the agreements for the lesser of eighteen
               months or the time remaining in the initial term. Aggregate
               minimum payments under the agreements during the years ending
               December 31, 1995, 1996 and 1997 are $330,000, $342,500 and
               $175,000, respectively.

<PAGE>


                    SHARED TECHNOLOGIES INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE 15 -      RELATED PARTY TRANSACTIONS:

               In 1992, the Company issued 12,500 shares of common stock to a
               Board of Directors member and former shareholder of a Company
               acquired (BTC). The shares were issued since the Company was
               unable to obtain the release of his guarantee of certain BTC
               obligations in connection with the 1992 restructuring (Note 3).
               The Company has also agreed to indemnify the individual for any
               future amounts incurred by him related to his guarantee. The fair
               value of the shares issued was recorded as an expense in 1992.

               As of December 31, 1993, approximately $288,000 had been paid for
               life insurance premiums made on behalf of the Company's
               president, which was to be repaid from the proceeds of a
               $2,500,000 face value life insurance policy which was owned by
               the president. In January 1994, the beneficiary on the policy was
               changed to the Company in order to reduce the premium payments
               required by the Company. As of December 31, 1994, the amount due
               to the Company for premiums paid exceeded the cash surrender
               value of the policy by approximately $135,000. Accordingly, the
               President has agreed to reimburse the Company for this amount.
               The receivable and cash surrender value are reflected in other
               assets in the accompanying consolidated balance sheets.

NOTE 16 -      SUBSEQUENT EVENTS:

               During January 1995, the Company commenced a private placement to
               sell to a certain investor 300,000 shares of common stock at
               $4.25 per share, pursuant to Regulation S of the Securities Act
               of 1933. In connection with this transaction, the underwriter
               received a commission of $120,000 and a five year common stock
               purchase warrant to acquire 30,000 shares of the Company's common
               stock for $5.00 per share.

               On January 17, 1995, STC filed a complaint against South (which
               includes its affiliates). The complaint alleges that the failure
               by South to disclose a certain claim constituted a breach of the
               asset purchase agreement. STC seeks damages and a declaratory
               judgement that the payment in the Company's common stock to
               South, pursuant to the agreement, should be reduced by the amount
               of any damages caused to the Company by such breach. In addition,
               the Company seeks indemnification from South, including requiring
               South to defend the Company from and against such claim.

               On January 27, 1995, South commenced an action against STC
               alleging, among other things, that STC's failure to deliver to
               South the Company's common stock under the asset purchase
               agreement constituted a breach of contract and fraud. South is
               seeking unspecified actual and punitive damages of not less than
               $10,000,000. STC sought a stay of this action and is considering
               depositing the Company's common stock with the Court. Although it
               has not received an opinion of counsel with regard to this
               matter, STC believes it has meritorious defenses to this action.
               In the event of an adverse outcome in this action, the Company
               does not believe that damages payable would be material unless
               the market value of the Company's common stock materially
               decreases prior to delivery thereof.


<PAGE>


                                      F-39
                    FAIRCHILD INDUSTRIES, INC. AND SUBSIDIARY

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

                                                                                            Page

<S>                                                                                         <C>
Post-Recapitalization/Merger Financials

         Report of Arthur Andersen LLP, Independent Public Accountants.......................F-40

         Consolidated Balance Sheets as of June 30, 1995 and 1994
              and October 1, 1995 (unaudited)................................................F-41

         Consolidated Statements of Income for the Years Ended June 30, 1995,
              1994 and 1993 and the three months ended
              October 1, 1995 and October 2, 1994 (unaudited)................................F-43

         Consolidated Statements of Changes in Stockholders' Equity for the
              Years Ended June 30, 1995, 1994, 1993 and 1992 and the three
              months ended October 1, 1995 (unaudited).......................................F-44

         Consolidated Statements of Cash Flows for the Years Ended June 30,
              1995, 1994 and 1993 and the three months ended
              October 1, 1995 and October 2, 1994 (unaudited)................................F-45

         Notes to Consolidated Financial Statements .........................................F-46

Pre-Recapitalization/Merger Financials

         Consolidated Balance Sheets as of June 30, 1995 and 1994............................F-

         Consolidated Statements of Earnings - The Three Years Ended
              June 30, 1995, 1994, and 1993..................................................F-

         Consolidated Statements  of Stockholders' Equity - The Three
              Years Ended June 30, 1995, 1994, and 1993......................................F-

         Consolidated Statements of Cash Flows - The Three Years
              Ended June 30, 1995, 1994, and 1993............................................F-

         Notes to Consolidated Financial Statements..........................................F-

         Report of Independent Public Accountants............................................F-

</TABLE>

<PAGE>

   
AFTER THE REORGANIZATION TRANSACTIONS DISCUSSED IN NOTE 1 TO FAIRCHILD
 INDUSTRIES, INC.'S CONSOLIDATED FINANCIAL STATEMENTS IS EFFECTED, WE
   EXPECT TO BE IN A POSITION TO RENDER THE FOLLOWING AUDIT REPORT.


                                                             ARTHUR ANDERSEN LLP
                                                             JANUARY 9, 1996
    

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Fairchild Industries, Inc.:

We have audited the accompanying consolidated balance sheets of Fairchild
Industries, Inc. (a Delaware Corporation) as of June 30, 1995 and 1994, and the
related consolidated statements of income, changes in stockholders' equity and
cash flows for the years ended June 30, 1995, 1994 and 1993. 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 an audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Fairchild Industries, Inc. as
of June 30, 1995 and 1994, and the results of its operations and its cash flows
for the years ended June 30, 1995, 1994 and 1993, in conformity with generally
accepted accounting principles.


Washington, D.C.,
November 28, 1995

<PAGE>

                                 F-41

                      FAIRCHILD INDUSTRIES, INC.


                      CONSOLIDATED BALANCE SHEETS
                             (IN THOUSANDS)

<TABLE>
<CAPTION>

                                ASSETS
                                                                           OCTOBER 1,             JUNE 30,
                                                                               1995          1995        1994
                                                                          (unaudited)

<S>                                                                        <C>            <C>          <C>
CURRENT ASSETS:
     Cash and cash equivalents                                             $              $   1,469    $
                                                                                   -                           64
     Billed accounts receivable - trade, net of allowances of $383,
       $254 and $204                                                           16,795        14,429         6,369
     Unbilled accounts receivable                                               6,241         6,218         3,487
     Inventories                                                                  869         1,246             -
     Prepaid and other current assets                                           1,904         2,283         1,326
     Net current assets of operations transferred to RHI                       53,391        56,876        25,760
                                                                               ------        ------        ------
                  Total current assets                                         79,200        82,521        37,006


PROPERTY, PLANT AND EQUIPMENT, at cost:
     Buildings and improvements                                                 3,802         3,733         3,417
     Equipment and autos                                                       77,289        73,968        59,455
     Furniture and fixtures                                                     3,432         3,097           734
                                                                                -----         -----           ---
                                                                               84,523        80,798        63,606
     Accumulated depreciation                                                 (33,513)      (31,239)      (23,104)
                                                                              -------       -------       ------- 
                  Property, plant and equipment, net                           51,010        49,559        40,502


GOODWILL, less accumulated amortization of $3,189, $3,013 and $2,389           25,939        25,958        20,686


OTHER INTANGIBLE ASSETS, less accumulated amortization of $6,353,
   $5,938 and $4,383                                                            7,174         7,589         6,682


DEFERRED LOAN COSTS                                                             4,397         4,561         5,960


PREPAID PENSION COST                                                              184           195           216


NET NON-CURRENT ASSETS OF OPERATIONS TRANSFERRED TO RHI                       184,422       180,926       220,266
                                                                              -------       -------       -------
                  Total assets                                               $352,326      $351,309      $331,318
                                                                             ========      ========      ========
                                          The accompanying notes are an integral
part of these financial statements.
</TABLE>

<PAGE>
                                      F-42

                           FAIRCHILD INDUSTRIES, INC.


                           CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)

                      LIABILITIES AND STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>

                                                                           OCTOBER 1,          JUNE 30,
                                                                              1995         1995        1994
                                                                          (unaudited)

<S>                                                                        <C>           <C>         <C>
CURRENT LIABILITIES:
     Accounts payable                                                      $  14,068     $  12,780   $   6,744
     Advanced billings                                                           537           941           -
     Deferred revenue on maintenance contracts                                 3,044         3,109         371
     Accrued liabilities-
         Salaries and wages                                                    1,771         1,986         935
         Sales, payroll and use taxes                                          1,451         1,162       1,254
         Commissions                                                             215           293         297
         Dividends                                                               975           975         975
         Other                                                                 1,801         3,182       1,103
     Current portion of capital lease obligations                                514           751       1,954
                                                                                 ---           ---       -----
                  Total current liabilities                                   24,376        25,179      13,633

12.25% SENIOR SECURED NOTES DUE 1999                                         125,000       125,000     125,000

BANK CREDIT AGREEMENT                                                         55,373        55,373      55,373

CAPITAL LEASE OBLIGATIONS                                                        128           185         932

POSTRETIREMENT BENEFITS                                                          104            98          78

REDEEMABLE PREFERRED STOCK:  $3.60 cumulative Series A Convertible
   Preferred Stock, without par value, 424,701 shares authorized,
   issued and outstanding at redemption value of $45.00 per share             19,112        19,112      19,112

SERIES C CUMULATIVE PREFERRED STOCK:  without par value, 558,360 shares
   authorized, issued and outstanding; liquidation value of $45.00 per
   share                                                                      24,015        24,015      24,015
                                                                              ------        ------      ------
                  Total liabilities                                          248,108       248,962     238,143

STOCKHOLDERS' EQUITY:
     Series B preferred stock: without par value, 3,000 shares
       authorized, 2,302, 2,278 and 2,025 issued and outstanding;
       liquidation value of $100,000 per share                               230,200       227,800     202,500
     Common stock, par value of $100.00 per share, 1,400 shares
       authorized, issued and outstanding                                        140           140         140
     Paid-in capital                                                           2,575         2,523       2,390
     Accumulated deficit                                                    (128,697)     (128,116)   (111,855)
                                                                            ---------     ---------   ---------
                  Total stockholders' equity                                 104,218       102,347      93,175
                                                                             -------       -------      ------
                  Total liabilities and stockholders' equity                $352,326      $351,309    $331,318
                                                                            ========      ========    ========
                                         The accompanying notes are an integral
part of these financial statements.
</TABLE>

<PAGE>


                                      F-43

                           FAIRCHILD INDUSTRIES, INC.

                        CONSOLIDATED STATEMENTS OF INCOME
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>

                                               THREE MONTHS ENDED                    YEARS ENDED
                                            OCTOBER 1,    OCTOBER 2,                   JUNE 30,
                                               1995          1994          1995          1994          1993
                                                  (unaudited)

<S>                                         <C>            <C>           <C>           <C>           <C>     
Revenues                                    $  33,138      $  20,124     $109,741      $ 74,897      $ 68,639

Cost of revenues                               25,049         14,314       81,652        53,031        49,007
                                               ------         ------       ------        ------        ------
Gross profit                                    8,089          5,810       28,089        21,866        19,632

General and administrative expenses             3,172          1,314        9,212         5,206         4,672

Goodwill amortization                             176            146          624           578           540
                                                  ---            ---          ---           ---           ---
             OPERATING INCOME                   4,741          4,350       18,253        16,082        14,420

Interest expense                                5,490          5,430       21,280        19,538        20,033
                                                -----          -----       ------        ------        ------
             NET LOSS FROM CONTINUING
               OPERATIONS BEFORE TAXES           (749)        (1,080)      (3,027)       (3,456)       (5,613)

Taxes                                               -              -            -             -             -

Operating results of operations
   transferred to RHI                           1,143          1,387       (9,332)      (30,531)       (6,644)
                                                -----          -----       ------       -------        ------ 

             NET EARNINGS (LOSS) BEFORE
               PREFERRED DIVIDENDS                394            307      (12,359)      (33,987)      (12,257)

Series A preferred dividends                      382            382        1,529         1,529         1,713

Series C preferred dividends                      593            593        2,373         2,373         2,160
                                                  ---            ---        -----         -----         -----
             NET LOSS AFTER PREFERRED
               DIVIDENDS                      $  (581)       $  (668)    $(16,261)     $(37,889)     $(16,130)
                                              =======        =======     ========      ========      ======== 

Dividends to RHI Holdings, Inc. (Parent)      $   -          $  -        $   -         $   -         $ 50,000
                                              =======        =======     ========      ========     =========

                                              The accompanying notes are an
integral part of these financial statements.
</TABLE>

<PAGE>
                                      F-44

                           FAIRCHILD INDUSTRIES, INC.

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>

                                                                        SERIES B       
                                                                       PREFERRED         PAID-IN         ACCUMULATED
                                                       COMMON STOCK      STOCK           CAPITAL           DEFICIT           TOTAL
                                                       ------------      -----           -------           -------           -----

<S>                                                       <C>             <C>               <C>         <C>                <C>     
BALANCE, June 30, 1992                                    $140            $192,600          $2,230      $    (6,985)       $187,985
     Net loss                                                -                   -               -          (12,257)        (12,257)
     Issuance of Series B Preferred Stock to parent          -               5,000               -                -           5,000
     Cash dividends to preferred stockholders                -                   -               -           (3,873)         (3,873)
     Cash dividends to parent                                -                   -                -         (50,000)        (50,000)


BALANCE, June 30, 1993                                     140             197,600           2,230          (73,115)        126,855
     Net loss                                                -                   -               -          (33,987)        (33,987)
     Issuance of Series B Preferred Stock to parent          -               4,900             143                -           5,043
     Transfer of subsidiary from parent                      -                   -              17             (851)           (834)
     Cash dividends to preferred stockholders                -                   -                -          (3,902)         (3,902)


BALANCE, June 30, 1994                                     140             202,500           2,390         (111,855)         93,175
     Net loss                                                -                   -               -          (12,359)        (12,359)
     Issuance of Series B Preferred Stock to parent          -              25,300              88                -          25,388
     Transfer of pension plan from parent                    -                   -              45                -              45
     Cash dividends to preferred stockholders                -                   -                -          (3,902)         (3,902)


BALANCE, June 30, 1995                                     140             227,800           2,523         (128,116)        102,347
     Net Income                                              -                   -               -              394             394
     Issuance of Series B Preferred Stock to parent          -               2,400               -                -           2,400
     Cash dividends to preferred stockholders                -                   -               -             (975)           (975)
     Paid in capital from parent                             -                   -              52                -              52


BALANCE, October 1, 1995 (unaudited)                      $140            $230,200          $2,575        $(128,697)       $104,128
                                                         =====          ==========       =========     =============    ===========

                                              The accompanying notes are an
integral part of these financial statements.
</TABLE>

                                      F-44


<PAGE>

                                      F-45

                           FAIRCHILD INDUSTRIES, INC.


                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>

                                                            THREE MONTHS ENDED                 YEARS ENDED
                                                       OCTOBER 1,     OCTOBER 2,                 JUNE 30,
                                                           1995           1994         1995       1994        1993
                                                           ----           ----         ----       ----        ----
                                                               (unaudited)

<S>                                                       <C>           <C>            <C>        <C>        <C>     
CASH FLOWS (USED IN)/PROVIDED BY OPERATING
   ACTIVITIES:
     Net loss from continuing operations                  $ (749)       $(1,080)       $(3,027)   $(3,396)   $(5,613)
     Adjustments to reconcile net income to net cash
       (used in)/provided by operating activities:
         Amortization and depreciation                     2,702          2,289         10,330      8,947      7,935
         (Decrease) increase in advanced billings           (404)           -              326          -          -
         Increase in billed accounts receivable           (2,366)        (1,630)        (8,060)      (251)    (1,086)
         (Increase) decrease in unbilled accounts
           receivable                                        (23)          (108)        (2,014)       277       (666)
         (Decrease) increase in non-current assets         2,257         (1,793)          (536)       (43)      (404)
         Increase in inventories                            (377)           -           (1,033)         -          -
         (Decrease) increase in prepaid and other            379            757           (709)      (374)       (20)
           assets
         (Decrease) increase in accrued liabilities       (1,385)          (522)         2,716        406        339
         (Decrease) increase in deferred revenue             (65)          (138)          (162)       (24)       359
         Increase (decrease) in accounts payable           1,288          1,288          5,576     (1,325)       (86)
         Operations transferred to RHI                    (5,182)         2,689         14,341      6,438     16,579
                                                          ------          -----         ------      -----     ------
              Net cash (used in)/provided by              (3,925)         1,752         17,748     10,655     17,337
                operating activities

CASH FLOWS USED IN INVESTING ACTIVITIES:
     Acquisitions, net of cash acquired                        -           (550)       (11,550)         -     (7,313)
     Purchases of property, plant and equipment           (2,183)        (1,815)       (10,349)    (7,775)    (5,769)
     Proceeds from sales of property, plant and
       equipment                                               -                            25         31          8
     Operations transferred to RHI                        (1,930)        (1,497)        (5,754)    (7,105)    (6,539)
                                                          ------         ------         ------     ------     ------ 
              Net cash used in investing activities       (4,113)        (3,862)       (27,628)   (14,849)   (19,613)

CASH FLOWS PROVIDED BY FINANCING ACTIVITIES:
     Issuance of Series B preferred stock                  2,400         11,400         24,400      4,000      5,000
     Issuance of Series C preferred stock                      -              -              -          -     24,015
     Purchase/exchange of Series A preferred stock             -              -              -          -    (25,126)
     Payment of dividends                                   (975)          (975)        (3,902)    (3,902)   (53,782)
     Paid-in capital contribution                             52              -             88        143          -
     Repayments of capital lease obligations                (237)          (394)        (1,950)    (3,118)    (3,200)
     Decrease (increase) in deferred loan cost               164            338          1,399      1,008     (3,703)
     Operations transferred to RHI                        (5,165)        (8,030)        (8,750)     6,127     59,070
                                                          ------         ------         ------      -----     ------
              Net cash provided by financing               6,569          2,339         11,285      4,258      2,274
                activities

NET INCREASE (DECREASE) IN CASH                           (1,469)           229          1,405         64         (2)

CASH, beginning of period/year                             1,469             64             64          -          2
                                                           -----             --             --                     -

CASH, end of period/year                                  $    -         $  293       $  1,469  $      64  $       -
                                                          =====          ======       ========  =========  ======== 


SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION:
     Cash paid during the period/year for interest       $ 5,490        $ 5,430        $21,280    $19,538    $20,033
                                                         =======        =======        =======    =======    =======
     Cash paid during the period/year for taxes         $    -        $    -         $     -    $     -    $     -
                                                        =====         =====          ======     ======     ====== 

                                              The accompanying notes are an
integral part of these financial statements.
</TABLE>

<PAGE>
                                      F-60

                           FAIRCHILD INDUSTRIES, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                           
     (UNAUDITED WITH RESPECT TO OCTOBER 1, 1995 AND THE THREE MONTHS ENDED
                      OCTOBER 1, 1995 AND OCTOBER 2, 1994)


1.   ORGANIZATION, MERGER AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Fairchild Industries, Inc. is incorporated in the State of Delaware. As used
herein, the term "Company" refers to Fairchild Industries, Inc. The Company is a
subsidiary of RHI Holdings, Inc. ("RHI") which is in turn a wholly-owned
subsidiary of The Fairchild Corporation ("TFC").

Subsequent to June 30, 1995, TFC announced plans to recapitalize the Company in
order to improve the financial and operating flexibility and strengthen the
financial position of TFC and its subsidiaries (the "Recapitalization"). The
Company's plans to merge into Shared Technologies Inc. ("STI") (the "Merger")
are an integral part of the Recapitalization. Concurrent with the Merger, and as
part of the Recapitalization, the Company is transferring to its immediate
parent, RHI, all of its assets and liabilities except those expressly related to
the Company's telecommunications business (the "Telecommunications Business"),
$125 million principal amount of the Company's 12 1/4% Senior Secured Notes Due
1999 (the "12 1/4% Notes"), and approximately $55.4 million of existing bank
indebtedness. The Merger is contingent on STI obtaining sufficient financing.

In the Merger Agreement, TFC, RHI and FII make representations and warranties
with respect to the Telecommunications Business and the Merger Agreement
provides that STI and TFC on the one hand and RHI on the other hand shall
indemnify each other from losses arising out of any breaches of their respective
representations and warranties in the Merger Agreement to the extent that losses
to a party exceed $4,000,000.

Upon consummation of the Merger, all outstanding shares of FII common stock will
be converted into the right to receive in the aggregate (i) 6,000,000 shares of
STI Common Stock, (ii) shares of STI Cumulative Convertible Preferred Stock
bearing a six percent initial annual dividend and having an aggregate
liquidation preference of $25,000,000 plus an amount equal to the total amount
of dividends the holders would have received if dividends had been paid at the
rate of ten percent, less the amount of dividends actually paid, and (iii)
shares of STI Special Preferred having an aggregate initial liquidation
preference of $20,000,000 (the "Common Consideration"). In connection with the
Merger, all shares of Series A Convertible Preferred Stock and Series C
Cumulative Preferred Stock of FII will be redeemed by STI and canceled in
consideration of the payment of the full liquidation value thereof together with
accrued dividends aggregating approximately $44,000,000 (the "Preferred
Consideration"). RHI is transferring to the Company as a contribution to its
capital all of the outstanding shares of the Company's Series B Preferred Stock.

   
Prior to the Recapitalization, in addition to the Telecommunications Business,
the Company conducted two other businesses: the Aerospace Fasteners and
Industrial Products businesses. The Aerospace Fasteners business designs,
manufactures and markets high performance, specialty fastening systems,
primarily for aerospace applications. The Industrial Products business designs,
manufacturers and markets tooling and electronic control systems for the plastic
injection molding and die casting industries. The Telecommunications Business is
the sole continuing operation of the Company and accounted for 21.4% of the
Company's total combined sales for the three businesses for the fiscal year
ended June 30, 1995. The Telecommunications Business has no operations or sales
outside of the United States of America.
    

The transaction between STI and FII was structured as a merger. As a result of
this structure, the Surviving Corporation will be liable for all liabilities of
FII with respect to its operations prior to the Effective Time. Prior to the
Merger, and as a precondition of the Merger, FII, RHI, TFC and certain other
subsidiaries of TFC will undergo a recapitalization pursuant to which FII will
divest itself of all assets unrelated to the Telecommunications Business. RHI
will assume all liabilities of FII unrelated to the Telecommunications Business,
including but not limited to: (i) contingent liabilities related to the
Company's alleged failure to comply with certain Federal Acquisition Regulations
and Cost Accounting Standards in accounting for (a) the 1985 reversion to the
Company of certain assets of terminated defined benefit pension plans and (b)
pension costs associated with the discontinuation of certain of its former
operations; (ii) all environmental liabilities except those related to the
Company's Telecommunications Business; (iii) approximately $50,000,000 (at June
30, 1995) of costs associated with postretirement healthcare benefits; (iv) a
secured note payable in an aggregate principal amount of approximately
$3,300,000 at September 30, 1995; and (v) all other accrued and any and all
other unasserted liabilities that do not relate to or arise out of the
Telecommunications Business (which liabilities consist principally of those
related to certain divested businesses).

The Company and RHI will enter into an agreement (the "Indemnification
Agreement") pursuant to which RHI will assume and agree to discharge in full,
and will indemnify the Company from the Assumed Liabilities. Notwithstanding the
Indemnification Agreement, the Company will not be released from its obligations
with respect to the Assumed Liabilities as a matter of law. Accordingly, to the
extent RHI is unable to meet its obligations under the Indemnification
Agreement, the Company will be required to satisfy in full any of the Assumed
Liabilities not satisfied by RHI. RHI is primarily a holding company and,
therefore, any claim by the Company pursuant to the Indemnification Agreement
will be effectively subordinated to the creditors of RHI's subsidiaries. There
is no expiration date with respect to the Indemnification Agreement. All
indemnification obligations are secured by all of the shares of preferred stock
issued by STI to RHI in the Merger. Since the execution of the Merger Agreement,
FII has entered into a letter agreement setting forth the general terms of a
sale of substantially all of the assets of DME Company, its Industrial Products
Segment, which, if consummated, may have an effect on RHI's ability to meet
RHI's indemnification obligations.

With respect to the contingent liabilities described in clause (i) of the second
preceding paragraph, the Corporate Administrative Contracting Officer (the
"ACO") has directed the Company to prepare cost impact proposals relating to
such plan terminations and segment closings and, following receipt of such cost
impact proposals, may seek adjustments to contract prices. The ACO alleges that
substantial amounts will be due if such adjustments are made. The Company
believes it properly accounted for the asset reversions in accordance with
applicable accounting standards. The Company has had discussions with the
government to attempt to resolve these pension accounting issues. However, there
can be no assurance that the Company will be able to satisfactorily resolve
them.

As of June 30, 1995, the consolidated total recorded liabilities of the Company
for the environmental matters referred to above totaled $8,601,000 which was the
estimated probable exposure for these matters. It is reasonably possible that
the total exposure for these matters could be as much as $15,778,000.

FISCAL YEAR

The fiscal year ("fiscal") of the Company ends on June 30. All references herein
to "1995", "1994", and "1993" mean the fiscal years ended June 30, 1995, 1994
and 1993, respectively.

CASH EQUIVALENTS/STATEMENTS OF CASH FLOWS

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

INVENTORIES

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

PROPERTIES AND DEPRECIATION

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


              Buildings and improvements                         17 - 40 years
              Equipment and autos                                 3 - 10 years
              Furniture and fixtures                                  10 years

Depreciation expense related to property, plant and equipment amounted to
$8,153,000, $6,998,000 and $6,191,000 for fiscal 1995, 1994 and 1993
respectively.

UNBILLED RECEIVABLES AND ADVANCED BILLINGS

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

REVENUE RECOGNITION

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


<PAGE>


INTANGIBLE ASSETS AND GOODWILL

Intangible assets as of June 30, 1995 and 1994, respectively, are comprised of
the following:

<TABLE>
<CAPTION>
                                                                                          USEFUL
                                                              1995         1994           LIVES
                                                              ----         ----           -----
                                                               (In Thousands)

         <S>                                                 <C>           <C>       <C>       
         Noncompete contracts                                $ 3,659       $ 2,774   5-10 years
         Subscriber base                                       6,456         6,256   10 years
         Right of first refusal                                  700           700   10 years
         Acquisition/organization costs                        1,321           720   5-20 years
         Other                                                 1,391           615   8-10 years
                                                               -----           ---      
                                                              13,527        11,065
         Accumulated amortization                             (5,938)       (4,383)
                                                              ------        ------ 
                                                             $ 7,589       $ 6,682
                                                             =======       =======
</TABLE>

The intangible assets are being amortized over their expected useful lives
described above. Amortization expense related to these intangible assets
amounted to $1,555,000, $1,371,000 and $1,203,000 for the years ended June 30,
1995, 1994 and 1993, respectively.

The Company allocates the excess of cost of purchased businesses over the fair
value of their net tangible assets at acquisition dates to identifiable
intangible assets to the extent possible. The residual is treated as goodwill
and is amortized on a straight-line basis over 40 years.

IMPAIRMENT OF LONG-LIVED ASSETS

The Company reviews its long-lived assets, including property, plant and
equipment, identifiable intangibles and goodwill, for impairment whenever events
or changes in circumstances indicate that the carrying amount of the assets may
not be fully recoverable. To determine recoverability of its long-lived assets
the Company evaluates the probability that future undiscounted net cash flows,
without interest charges, will be less than the carrying amount of the assets.
Impairment is measured at fair value.

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121 ("SFAS 121"), "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of".
SFAS 121 establishes accounting standards for the impairment of long-lived
assets, certain identifiable intangibles, and goodwill related to those assets
to be held and used, and for long-lived assets and certain identifiable
intangibles to be disposed of. SFAS 121 is required to be implemented by the
Company on, or before, July 1, 1996. Since the Company's present policy is
identical to the policy prescribed by SFAS 121, there will be no effect from
implementation.


<PAGE>

INTERIM FINANCIAL STATEMENTS

The accompanying interim consolidated financial statements, as of October 1,
1995 and for the three months ended October 1, 1995 and October 2, 1994, of the
Company have been prepared by the Company without audit. Certain information and
footnote disclosures normally included in financial statements presented in
accordance with generally accepted accounting principles have been omitted from
the accompanying interim statements. The Company believes the disclosures made
are adequate to make the information presented not misleading.

In the opinion of the Company, the accompanying unaudited interim consolidated
financial statements reflect all adjustments (which include only normal
recurring adjustments) necessary to present fairly the financial position of the
Company as of October 1, 1995 and the results of its operations and its cash
flows for the three months ended October 1, 1995 and October 2, 1994.

Interim results are not necessarily indicative of annual performance because of
the impact of seasonal variations.

2.   ACQUISITIONS:

On November 28, 1994, the Company completed the acquisition of substantially all
of the telecommunications assets of JWP Telecom, Inc. ("JWP") for approximately
$11,000,000, plus the assumption of approximately $3,000,000 of liabilities. The
Company recorded $1,610,000 and $5,595,000 in identifiable intangibles and
goodwill, respectively, as a result of this acquisition. JWP is a
telecommunications system integrator, specializing in the distribution,
installation and maintenance of voice and data communications equipment. In the
first quarter of fiscal 1995, the Company acquired all the shared
telecommunications assets of Eaton & Lauth Co., Inc., for approximately
$550,000. The Company recorded $250,000 and $300,000 of the acquisition price as
identifiable intangibles and goodwill, respectively. See Note 12 for the pro
forma information assuming acquisition of JWP at the beginning of fiscal 1995
and at the beginning of fiscal 1994.

In fiscal 1993, the Company acquired all the telecommunications assets of Office
Networks, Inc. for approximately $7,300,000. The Company recorded $2,282,000 and
$2,748,000 in identifiable intangibles and goodwill, respectively, as a result
of this acquisition.


<PAGE>

3.   OPERATIONS BEING TRANSFERRED TO RHI:

The operations being transferred to RHI had the following operating results and
net assets (in thousands).
<TABLE>
<CAPTION>

                                                                                     JUNE 30,
                                                                                     --------
                                                                             1995           1994
                                                                             ----           ----


     <S>                                                                   <C>           <C>     
     Current assets                                                        $165,738      $173,835
     Property, plant and equipment, net                                     108,632       116,799
     Goodwill                                                               170,028       175,243
     Net assets held for sale                                                34,811        34,515
     Other assets                                                            23,072        31,792
     Current liabilities                                                   (108,862)     (148,075)
     Debt to be assumed by RHI                                              (84,982)      (94,393)
     Other liabilities                                                      (62,463)      (40,544)
     Cumulative Translation Adjustment                                       (8,172)       (3,146)
                                                                             ------        ------ 
                  Net assets to be transferred                             $237,802      $246,026
                                                                           ========      ========
</TABLE>

<TABLE>
<CAPTION>
                                                                     FOR THE YEARS ENDED
                                                                           JUNE 30,
                                                                           --------
                                                              1995            1994           1993
                                                              ----            ----           ----


     <S>                                                     <C>              <C>            <C>     
     Revenues                                                $401,779         $ 369,792      $400,594
     Cost of sales                                            311,150           284,850       302,067
     Selling, general and administrative                       76,171            67,438        69,549
     Research and development                                   4,100             3,940         3,262
     Amortization of goodwill                                   5,218             5,228         5,298
     Restructuring charges                                          -            18,860        15,469
     Unusual items                                                  -             6,000             -
                                                                -----             -----         -----     
     Operating income (loss)                                    5,140           (16,524)        4,949
     Interest expense                                          14,004            11,129        12,788
     Other income                                               1,549             4,008         2,269
     Income tax provision (benefit)                             2,017            (4,792)`         264
     Cumulative effect of accounting changes for income
       taxes and postretirement benefits
                                                                    -            11,738           810
                                                                -----            ------         -----
     Net loss of transferred operations                     $  (9,332)        $ (30,591)    $  (6,644)
                                                            =========         =========     ========= 
</TABLE>

   
The interest allocated to discontinued operations represents the interest on the
debt to be assumed by RHI. Goodwill was allocated to business segments at the
acquisition date of FII by TFC (June 1989) based on the ratio of estimated fair
value of the units to total estimated fair value. The provision for income
taxes, which was calculated on a separate company basis, was allocated entirely
to discontinued operations as the continuing operations experienced losses after
interest in all historical periods. The Company's litigation contingencies are
part of the liabilities being transferred to RHI. These contingencies include
the determination by the ACO, based upon the advise of the United States Defense
Contract Audit Agency, that the Company did not comply with Federal Acquisition
Regulations and Cost Accounting Standards in accounting for (i) the 1985
reversion to the Company of certain assets of terminated defined benefit
pensions plans, and (ii) costs upon the closing of segments of the Company's
business. The ACO has directed the Company to prepare cost impact proposals
relating to such plan terminations and segment closings and following receipt of
such cost impact proposals, may seek adjustments to contract prices. The ACO
alleges that substantial amounts will be due if such adjustments are made. The
Company believes it has properly accounted for the asset reversions in
accordance with applicable accounting standards. The Company has had discussions
with the government to attempt to resolve these pension accounting issues.
    

         To date, the stringent Federal, state and local environmental laws and
regulations, which apply to the Company and other aerospace fastener and
industrial product manufacturers, concerning, among other things, the discharge
of materials into the environment and the generation, handling, storage,
transportation and disposal of waste and hazardous materials, have not had a
material effect on the financial condition of the Company.

   
         In connection with its plans to dispose of certain real estate, the
Company must investigate environmental conditions and may be required to take
certain corrective action prior or pursuant to any such disposition. In
addition, management has identified several areas of potential contamination at
or from other facilities owned, or previously owned, by the Company, that may
require the Company to take corrective action or to contribute to a cleanup. The
Company is also a defendant in certain lawsuits and proceedings seeking to
require the Company to pay for investigation or remediation of environmental
matters and has been alleged to be a potentially responsible party at various
"Superfund" sites. Management of the Company believes that it has recorded
adequate reserves in its financial statements to complete such investigations
and take any necessary corrective actions or make any necessary contributions.
None of the amounts estimated for FII's environmental liabilities is related to
the Communications Services Business. No amounts have been recorded as due from
third parties, including insurers, or set off against, any liability of the
Company, unless such parties are contractually obligated to contribute and are
not disputing such liability. The reserves recorded by the Company related to
the litigation discussed above have been included in operations transferred to
RHI.
    

4.   LONG-TERM OBLIGATIONS:

   
The Company maintains a credit agreement (the "Credit Agreement") with a
consortium of banks, which provides a revolving credit facility and term loans
(collectively the "Credit Facilities"). The Credit Facilities generally bear
interest at 3.75% over the London Interbank Offer Rate ("LIBOR") for the
revolving credit facility and Term Loan VIII, and at 2.75% over LIBOR for Term
Loan VII, respectively. The LIBOR was approximately 6% as of June 30, 1995. The
commitment fee on the unused portion of the revolving credit facility was 1.0%
at June 30, 1995. The Credit Facilities mature March 31, 1997 and are secured by
substantially all the Company's assets. RHI has assumed $84,982,000 and
$94,393,000 of this debt as of June 30, 1995 and 1994, respectively, in
connection with the Merger. The remaining debt related to the continuing
operations will be repaid as part of the Merger and there will be no further
obligation of the Company.
    

The Credit Agreement, as amended, contains certain covenants, including a
material adverse change clause, and restrictions on dividends, capital
expenditures, capital leases, operating leases, investments and indebtedness. It
requires the Company to comply with certain financial covenants including
achieving cumulative earnings before interest, taxes, depreciation and
amortization ("EBITDA Covenant"), and maintaining certain coverage ratios.

   
The Company is party to several capital leases with interest rates ranging from
5.85% to 15.50%. (See Note 11 for additional capital lease disclosures.)

Annual maturities of long-term debt obligations (exclusive of capital lease
obligations) for each of the five years following June 30, 1995 are as follows:
$14,338,000 for 1996, $121,231,000 for 1997, $1,001,000 for 1998, $125,051,000
for 1999 and $56,000 for 2000.
    

5.   PENSIONS AND POSTRETIREMENT BENEFITS:

PENSIONS

The Company has established defined benefit pension plans covering substantially
all employees. The Company's funding policy for the plans is to contribute each
year the minimum amount required under the Employee Retirement Income Security
Act of 1974. A portion of the Company's pension cost and prepaid pension cost
have been included in operations transferred to RHI.

The following table provides a summary of the components of net periodic pension
cost for the plans:

<TABLE>
<CAPTION>
                                                                             1995     1994    1993
                                                                             ----     ----    ----
                                                                                 (In thousands)
   
         <S>                                                                  <C>    <C>       <C>  
         Service cost of benefits earned during the period                    $106   $   97    $  55
         Interest cost of projected benefit obligation                          63       56       35
         Return on plan assets                                                 (55)     (57)     (39)
         Net amortization and deferral                                           5       12        8
         Amortization of prior service cost                                     (8)      (8)       4
                                                                                --       --        -
                       Total pension cost                                     $111     $100    $  63
                                                                              ====     ====    =====
</TABLE>

Assumptions used in accounting for the plans were:

<TABLE>
<CAPTION>
                                                                            1995      1994     1993
                                                                            ----      ----     ----

         <S>                                                                 <C>       <C>       <C> 
         Discount rate                                                       8.5%      8.5%      8.5%
         Expected rate of increase in salaries                               4.5%      4.5%      4.5%
         Expected long-term rate of return on plan assets                    9.0%      9.0%      9.0%
</TABLE>

<PAGE>

The following table sets forth the funded status and amounts recognized in the
Company's balance sheets at June 30, 1995 and 1994 for the continuing operations
portion of its defined benefit pension plans:

<TABLE>
<CAPTION>
                                                                                       1995       1994
                                                                                       ----       ----
                                                                                        (In thousands)

          <S>                                                                           <C>         <C> 
          Vested benefit obligation                                                     $493        $421
          Non-vested benefit obligation                                                   32          27
                                                                                          --          --
               Accumulated benefit obligation                                            525         448
                                                                                         ---         ---

          Projected benefit obligation                                                   758         642
          Plan assets at fair value                                                      800         699
                                                                                         ---         ---
          Plan assets in excess of projected benefit obligation                           42          57
          Unrecognized net loss                                                          150         155
          Unrecognized prior service cost                                                  3           4
                                                                                           -           -
          Prepaid pension cost                                                          $195        $216
                                                                                        ====        ====
</TABLE>

POSTRETIREMENT HEALTH CARE BENEFITS

   
Effective July 1, 1993, the Company adopted Statement of Financial Accounting
Standards No. 106 ("SFAS No. 106"), "Employers' Accounting for Postretirement
Benefits Other Than Pensions". This standard requires that the expected cost of
postretirement benefits be accrued and charged to expense during the years the
employees render the services. The impact of the accounting change was $60,000
which was included in general and administrative expenses. A portion of the
Company's net periodic postretirement benefit cost and accrued postretirement
benefit cost have been included in operations transferred to RHI.
    

The components of expense for continuing operations in 1995 and 1994 are as
follows:

<TABLE>
<CAPTION>
                                                                                       1995       1994
                                                                                       ----       ----
                                                                                        (In thousands)

          <S>                                                                           <C>         <C>
          Service cost of benefits earned                                                $13         $12
          Interest cost on liabilities                                                     7           6
                                                                                           -           -
          Net periodic postretirement benefit cost                                       $20         $18
                                                                                         ===         ===
</TABLE>


The following table sets forth the funded status for the continuing portion of
the Company's postretirement health care benefit plan at June 30, 1995 and 1994.

<TABLE>
<CAPTION>
                                                                                       1995       1994
                                                                                       ----       ----
                                                                                        (In thousands)

          <S>                                                                            <C>         <C>
          Accumulated postretirement benefit obligation                                  $87         $67
          Unrecognized net gain                                                           11          11
                                                                                          --          --
          Accrued postretirement benefit cost                                            $98         $78
                                                                                         ===         ===
</TABLE>


The accumulated postretirement benefit obligation was determined using a
discount rate of 8.5%, and a health care cost trend rate of 8.0% and 7.5% for
pre-age-65 and post-age-65 employees, respectively, gradually decreasing to 4.5%
and 4.5%, respectively, in the year 2003 and thereafter.



Increasing the assumed health care cost trend rates by 1% would increase the
accumulated postretirement benefit obligation as of June 30, 1995, by
approximately $29,000, and increase net periodic postretirement benefit cost by
approximately $7,000 for fiscal 1995.

6.   INCOME TAXES:

Effective July 1, 1993, the Company changed its method of accounting for income
taxes from the deferred method to the liability method required by Statement of
Financial Accounting Standards No. 109 ("SFAS No. 109"), "Accounting for Income
Taxes".

Under the liability method, deferred tax assets and liabilities are determined
based on differences between financial reporting and tax bases of assets and
liabilities, and are measured using the enacted tax rates and laws that will be
in effect when the differences are expected to reverse. Prior to the adoption of
SFAS No. 109, income tax expense was determined using the deferred method.
Deferred tax expense was based on items of income and expense that were reported
in different years in the financial statements and tax returns and were measured
at the tax rate in effect in the year the difference originated.

As permitted under SFAS No. 109, prior years' financial statements were not
restated. The effect of the accounting change was not material.

There was no provision or benefit for current or deferred income taxes from
continuing operations for 1995, 1994 and 1993 due to the historical losses of
continuing operations.

The income tax provision for continuing operations differs from that computed
using the statutory Federal income tax rate of 35.0% in 1995 and 1994 and 34.0%
in 1993 for the following reasons:

<TABLE>
<CAPTION>
                                                              1995          1994          1993
                                                              ----          ----          ----
                                                                       (In thousands)

     <S>                                                      <C>           <C>           <C>     
     Computed statutory amount                                $(1,059)      $(1,189)      $(1,908)
     Effect of net operating losses                               826           981         1,719
     Nondeductible acquisition valuation items                    218           202           184
     Other                                                         15             6             5
                                                              -------       -------       -------
                                                              $   -         $   -         $   -
                                                              =======       =======       =======
</TABLE>

<PAGE>


The following table is a summary of the significant components of the continuing
operations portion of the Company's deferred tax assets and liabilities as of
June 30, 1995 and 1994.

<TABLE>
<CAPTION>

                                                                              1995                           1994
                                                                            DEFERRED                       DEFERRED
                                                            JUNE 30,      (PROVISION)      JUNE 30,      (PROVISION)
                                                              1995          BENEFIT          1994          BENEFIT
                                                              ----          -------          ----          -------
                                                                                 (In thousands)

<S>                                                         <C>              <C>            <C>             <C>     
DEFERRED TAX ASSETS:
     Accrued expenses                                       $      89        $     17       $     72        $   (15)
     Employee compensation and benefits                           237              45            192             32
     Deferred revenue                                           1,088             958            130             (9)
     NOL carryforwards                                         13,133             822         12,311          1,682
     Postretirement benefits                                      162              27            135             41
     Other                                                         48               8             40            (58)
                                                                   --               -             --            --- 
                                                               14,757           1,877         12,880          1,673

DEFERRED TAX LIABILITIES:
     Asset basis differences - fixed assets                    (5,367)              -         (5,367)          (592)
     Asset basis differences - intangible assets               (1,624)           (198)        (1,426)          (143)
     Other                                                       (326)              -           (326)           (10)
                                                                 ----                           ----            --- 
                                                               (7,317)           (198)        (7,119)          (745)
                                                               ------            ----         ------           ---- 


LESS- VALUATION ALLOWANCE                                      (7,440)         (1,679)        (5,761)          (928)
                                                               ------          ------         ------           ---- 
     Net deferred tax liability                             $     -         $     -        $     -        $     -
                                                            ======          ======         ======         ====== 
</TABLE>



         For fiscal 1993, prior to the change in method of accounting for taxes,
the deferred income tax component of the income tax provision for continuing
operations consists of the effect of timing differences related to:


                                                                      1993
                                                                 (IN THOUSANDS)
   
         Deferred revenue                                              122
         Intangible amortization                                      (386)
         Depreciation                                               (1,346)
         Effect of net operating loss                                1,610
                                                                    ------
                                                                    $   -
                                                                    ====== 
    


In the opinion of management, adequate provision has been made for all income
taxes and interest, and any tax liability that may arise for prior periods will
not have a material effect on the financial condition or results of operations
of the Company.

The Company has entered into a tax sharing agreement with its parent whereby the
Company is included in the consolidated federal income tax return of TFC. The
Company makes payments to TFC based on the amount of federal income taxes, if
any, it would have paid had it filed a separate federal income tax return.

7.   REDEEMABLE PREFERRED STOCK:

As part of the Merger discussed in Note 1, the outstanding Series A Preferred
Stock will be redeemed at $45.00 per share. The Series A Preferred Stock is
subject to annual mandatory redemptions and annual dividend payments of $3.60
per share. The Company did not purchase any shares during the past three fiscal
years. Series A Preferred Stock is listed on the New York Stock Exchange
("NYSE").

Holders of the Series A Preferred Stock have general voting rights.
Additionally, in the event of a cumulative arrearage equal to six quarterly
dividends, all Series A Preferred stockholders have the right to elect
separately, as a class, two members to the Board of Directors. No cash dividends
can be declared or paid on any stock junior to the Series A Preferred Stock in
the event of dividend arrearages or a default in the obligation to redeem such
Series A Preferred Stock. Due to the merger of the Company with RHI in August
1989, holders of the Series A Preferred Stock are entitled, at their option, but
subject to compliance with certain covenants under the Company's Credit
Agreement, to redeem their shares for $27.18 in cash.

Annual maturity redemption requirements for redeemable preferred stock as of
June 30, 1995, are as follows: $4,211,000 for 1996, $7,450,000 for 1997, and
$7,450,000 for 1998.

8.   EQUITY SECURITIES:

As part of the Merger discussed in Note 1, the Series C Preferred Stock will be
redeemed at redemption value of $45.00 per share. 558,360 shares of Series C
Preferred Stock were authorized, issued and outstanding at June 30, 1995 and
1994, respectively. Also, as part of the Merger, RHI will contribute to the
Company all of the Company's outstanding Series B Preferred Stock. Such Series B
Preferred Stock will be retired and canceled in connection with the Merger.

9.   FAIR VALUE OF FINANCIAL INSTRUMENTS:

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

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

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

Fair values of Series A and Series C preferred stock of the Company are based on
quoted market prices.

   
There is no active market for the Company's long-term debt. Therefore, the fair
value for the Company's fixed rate long-term debt is estimated using discounted
cash flow analysis, based on the Company's current incremental borrowing rates
for similar types of borrowing arrangements.
    

Fair values for the Company's off-balance-sheet instruments, lease guarantees,
are based on fees currently charged to enter into similar agreements, taking
into account the remaining terms of the agreements and the counter parties'
credit standing. The fair value of the Company's off-balance-sheet instruments
at June 30, 1995, is not material.

The carrying amounts and fair values of the Company's financial instruments at
June 30, 1995 and June 30, 1994 are as follows.

<TABLE>
<CAPTION>
                                                           JUNE 30, 1995                   JUNE 30, 1994
                                                           -------------                   -------------
                                                   CARRYING             FAIR       CARRYING            FAIR
                                                    AMOUNT              VALUE       AMOUNT             VALUE
                                                    ------              -----       ------             -----
                                                                          (In thousands)

<S>                                                         <C>           <C>        <C>             <C>        
Cash and cash equivalents                                   $1,469        $1,469     $        64     $        64
Accounts receivable                                         20,647        20,647           9,856           9,856
Accounts payable                                            12,780        12,780           6,744           6,744
Accrued liabilities                                          6,623         6,623           3,589           3,589
Advanced billings                                              941           941               -               -
Deferred revenue on maintenance contracts
                                                             3,109         3,109             371             371
Bank credit agreement                                       55,373        55,373          55,373          55,373
12.25% senior secured notes                                125,000       125,000         125,000         125,000
Redeemable preferred stock                                  19,112        15,714          19,112          15,608
Series C cumulative preferred stock                         24,015        20,939          24,015          21,427
</TABLE>

10.  RELATED PARTY TRANSACTIONS:

Corporate general and administrative expense was billed to the Company on a
monthly basis during 1995, 1994 and 1993. These costs represent the cost of
services incurred on behalf of the Company by TFC and its subsidiaries based
primarily on estimated hours spent by corporate employees. The Company has
reimbursed TFC and its subsidiaries for such services. Corporate general and
administrative expense allocated to the Company was $537,000, $441,000 and
$342,000 in fiscal 1995, 1994 and 1993, respectively.

The Company had sales to TFC and subsidiaries of TFC of $1,031,000, $707,000 and
$601,000 for the years ended June 30, 1995, 1994 and 1993, respectively.

11.  COMMITMENTS AND CONTINGENCIES:

LEASES

The Company leases certain of its facilities and equipment under capital and
operating leases. The following is an analysis of the assets under capital
leases included in property, plant and equipment.

                                                                     JUNE 30,
                        DESCRIPTION                                    1995
                                                                  (In thousands)
- -------------------------------------------------------------     --------------

Building improvements                                                  $   422
Equipment and autos                                                     11,582
Furniture and fixtures                                                     297
Less- Accumulated depreciation                                          (6,446)
                                                                        ------ 
                                                                        $5,855
                                                                        ======


Future minimum lease payments:

                                               OPERATING         CAPITAL 
                                                LEASES            LEASES
                                                ------            ------
                                                     (In thousands)

1996                                          $  4,414           $   812
1997                                             4,635               189
1998                                             4,867                 8
1999                                             5,110                 -
2000                                             5,366                 -
- ----                                             -----             -----      
                                               $24,392             1,009
                                              ========
Less- Amount representing interest                                   (73)
                                                                     --- 
Present value of capital lease obligations                       $   936
                                                                 =======

Rental expense under all leases amounted to $4,204,000, $3,023,000 and
$2,985,000 for the years ended June 30, 1995, 1994 and 1993, respectively.


OTHER MATTERS

The Company's continuing operations are involved in various claims and lawsuits
incidental to its business. The Company, either on its own or through its
insurance carriers, is contesting these matters. In the opinion of management,
the ultimate resolution of the legal proceedings will not have a material
adverse effect on the financial condition or the future operating results of the
Company. See further discussion of the Assumed Liabilities in Note 1.


<PAGE>


12.  PRO FORMA INFORMATION (UNAUDITED):

As described in Note 2, the Company acquired substantially all of the
telecommunications assets of JWP on November 28, 1994. The following unaudited
pro forma condensed results of operations for the years ended June 30, 1995 and
1994, give effect to the JWP acquisition as if the acquisition had occurred at
the beginning of each year.

                                                               UNAUDITED
                                                               ---------
                                                       FISCAL 1995   FISCAL 1994
                                                       -----------   -----------

                                                              (In thousands)


Sales                                                    $132,716      $122,426
Cost of sales                                             (98,628)      (86,860)
Other expenses                                            (36,926)      (38,917)
                                                          -------       ------- 
      Net loss from continuing operations                  (2,838)       (3,351)
Operating results of operations transferred to RHI         (9,332)      (30,591)
                                                           ------       ------- 
      Net loss before preferred dividends                $(12,170)     $(33,942)
                                                         ========      ======== 

<PAGE>

            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                                  June 30,        June 30,
ASSETS                                              1995            1994
- ------                                            --------        --------
Current Assets:
Cash and cash equivalents.....................  $   71,182      $  102,368
  (of which $5,968 and $4,745 is restricted)
Short-term investments........................       4,116           6,649
Accounts receivable-trade, less allowances
  of $5,610 and $3,468........................      93,607          74,196
Inventories:
   Finished goods.............................      53,771          47,120
   Work-in-process............................      27,704          30,907
   Raw materials..............................      23,434          11,988
                                                 ---------       ---------
                                                   104,909          90,015

Prepaid expenses and other current assets.....      18,116          20,128
                                                 ---------       ---------
Total Current Assets..........................     291,930         293,356

Property, plant and equipment, net............     170,926         174,147

Net assets held for sale......................      51,573          36,375
Cost in excess of net assets acquired,
 (Goodwill) less accumulated amortization of
 $35,779 and $29,622..........................     209,959         205,395
Investments and advances - affiliated
 companies....................................      73,670          71,532
Deferred loan costs...........................      12,013          15,952
Prepaid pension assets........................      59,567          61,628
Long-term investments.........................         838          15,458
Notes receivable and other assets.............      11,406          39,686
                                                 ---------       ---------
                                                $  881,882      $  913,529
                                                 =========       =========

The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.




                                     - 31 -

<PAGE>



            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                                  June 30,        June 30,
LIABILITIES AND STOCKHOLDERS' EQUITY                1995            1994
- ------------------------------------              --------        --------
Current Liabilities:
Bank notes payable and current maturities
 of long-term debt...........................   $   40,989      $   14,978
Accounts payable.............................       48,100          35,271
Accrued liabilities:
   Salaries, wages and commissions...........       16,466          14,932
   Employee benefit plan costs...............        1,481           2,120
   Insurance.................................       16,802          15,014
   Interest..................................       16,309          16,936
   Other.....................................       39,189          35,620
                                                 ---------       ---------
                                                    90,247          84,622
Income taxes payable.........................         --            12,713
                                                 ---------       ---------
Total Current Liabilities....................      179,336         147,584

Long-term debt...............................      509,715         522,406
Other long-term liabilities..................       19,435          25,116
Retiree health care liabilities..............       49,474          51,189
Noncurrent income taxes......................       38,004          53,162
Minority interest in subsidiaries............       24,533          24,552
Redeemable preferred stock of subsidiary.....       16,342          17,552
                                                   -------         -------
Total liabilities............................      836,839         841,561

Stockholders' Equity:

Class A common stock, 10 cents par value; authorized 40,000,000 shares,
  19,647,705 shares issued and 13,406,109 shares
  outstanding................................        1,965           1,965
Class B common stock, 10 cents par value;
  authorized 20,000,000 shares, 2,696,886
  shares issued and outstanding..............          270             270
Paid-in capital..............................       67,011          66,775
Retained earnings............................       18,912          52,736
Cumulative translation adjustment............        8,724           3,346
Additional minimum liability for pensions,
  net of tax.................................         --            (1,405)
Net unrealized holding loss on available-for-
  sale securities............................         (120)           --
Treasury Stock, at cost, 6,241,596 shares of
  Class A common stock.......................      (51,719)        (51,719)
                                                 ---------       ---------
Total Stockholders' Equity...................       45,043          71,968
                                                 ---------       ---------
Total Liabilities and Stockholders' Equity...   $  881,882      $  913,529
                                                 =========       =========

The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.

                                     - 32 -

<PAGE>




            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF EARNINGS
                     (In thousands, except per share data)

                                              For the Years Ended June 30,
                                            --------------------------------
                                              1995        1994        1993
                                            --------    --------    --------
Revenue:
  Sales.................................    $546,323    $444,145    $463,567
  Other income..........................         656       5,742       6,889
                                             -------     -------     -------
                                             546,979     449,887     470,456
Costs and Expenses:
  Cost of sales.........................     419,290     337,881     351,001
  Selling, general & administrative.....     107,226      85,831      90,485
  Research and development..............       4,100       3,940       3,262
  Amortization of goodwill..............       6,157       6,020       6,065
  Restructuring.........................        --        18,860      15,469
  Unusual items.........................        --         6,693        --
                                             -------     -------     -------
                                             536,773     459,225     466,282

Operating income (loss).................      10,206      (9,338)      4,174

Interest expense........................      71,159      73,071      72,110
Interest income.........................      (3,389)     (3,388)     (1,692)
                                             -------     -------     -------
Net interest expense....................      67,770      69,683      70,418

Investment income, net..................       5,705       6,165       2,696
Equity in earnings (loss) of affiliates.       2,369        (882)     11,196
Minority interest.......................      (2,449)     (2,552)     (2,289)
Non-recurring income....................        --       129,082        --
                                             -------     -------     -------
Earnings (loss) from continuing
  operations before taxes...............     (51,939)     52,792     (54,641)

Income tax (benefit) provision..........     (18,019)     25,009     (11,176)
                                             -------     -------     -------
Earnings (loss) from continuing
  operations............................     (33,920)     27,783     (43,465)

Loss on disposal of discontinued
  operations, net.......................        (259)       (368)        (25)
                                             -------     -------     -------
Earnings (loss) before extraordinary
  items and cumulative effect of
  accounting changes....................     (34,179)     27,415     (43,490)

Extraordinary items, net................         355        (643)    (12,614)

Cumulative effect of change in
  accounting for postretirement
  benefits, net.........................        --        (8,015)       --

Cumulative effect of change in
   accounting for income taxes, net.....        --        (2,935)       --
                                             -------     -------     -------
Net earnings (loss).....................    $(33,824)   $ 15,822    $(56,104)
                                             =======     =======     =======

The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.


                                     - 33 -

<PAGE>



            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF EARNINGS
                     (In thousands, except per share data)

                                              For the Years Ended June 30,
                                            --------------------------------
                                              1995        1994        1993
                                            --------    --------    --------

Earnings (Loss) per Common Share:
Primary and Fully Diluted:
  Earnings (loss) from continuing
    operations...........................   $  (2.11)   $   1.72    $  (2.70)
  Loss from discontinued operations, net.       (.01)       (.02)       --
  Earnings (loss) before extraordinary
    items and cumulative effect of
    accounting changes...................      (2.12)       1.70       (2.70)
  Extraordinary items, net...............        .02        (.04)       (.78)
  Cumulative effect of change in
    accounting for postretirement
    benefits, net........................       --          (.50)       --
  Cumulative effect of change in
    accounting for income taxes, net.....       --          (.18)       --
                                             -------     -------     -------
  Net earnings (loss) per share..........   $  (2.10)   $    .98    $  (3.48)
                                             =======     =======     =======

Weighted Average Number of Shares used
  in Computing Earnings Per Share:
Primary..................................     16,103      16,103      16,113
Fully diluted............................     16,103      16,103      16,113

















The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.



                                     - 34 -

<PAGE>



<TABLE>
<CAPTION>
            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                (In thousands)

                      Class A  Class B                 Cumulative
                       Common  Common Paid-in Retained Translation Treasury
                        Stock  Stock  Capital Earnings Adjustment  Stock     Other    Total
                        -----  -----  ------- -------- ----------- -------   -----   -------
<S>                    <C>     <C>    <C>     <C>        <C>      <C>       <C>     <C>     
BALANCE, July 1, 1992  $1,964  $271   $65,658 $93,018    $6,169   $(51,475) $  -    $115,605
- ----------------------
Net loss..............   -      -        -    (56,104)     -          -        -     (56,104)
Cumulative translation
 adjustment, net......   -      -        -       -       (3,471)      -        -      (3,471)
Exchange of Class B
 for Class A common
 stock................      1    (1)     -       -         -          -        -        -
Purchase of treasury
 stock................   -      -        -       -         -          (244)    -        (244)
Gain on Initial Public
 Offering of Rexnord
 Corporation..........   -      -       1,079    -         -          -        -       1,079
                        -----  ----    ------  ------     -----    -------   ------   ------
BALANCE, June 30, 1993  1,965   270    66,737  36,914     2,698    (51,719)    -      56,865
- ----------------------
Net earnings..........   -      -        -     15,822      -          -        -      15,822
Cumulative translation
 adjustment, net......   -      -        -       -          648       -        -         648
Gain on purchase of
 preferred stock of
 subsidiary...........   -      -          38    -         -          -        -          38
Additional minimum
 liability for
 pensions.............   -      -        -       -         -          -      (1,405)  (1,405)
                        -----  ----    ------  ------     -----    -------   ------   ------
BALANCE, June 30, 1994  1,965   270    66,775  52,736     3,346    (51,719)  (1,405)  71,968
- ----------------------
Net loss..............   -      -        -    (33,824)     -          -        -     (33,824)
Cumulative translation
 adjustment, net......   -      -        -       -        5,378       -        -       5,378
Gain on purchase of
 preferred stock of
 subsidiary...........   -      -         236    -         -          -        -         236
Reduction of minimum
 liability for pensions  -      -        -       -         -          -       1,405    1,405
Net unrealized holding
 loss on available-for-
 sale securities......   -      -        -       -         -          -        (120)    (120)
                        -----  ----    ------  ------     -----    -------   ------   ------
BALANCE, June 30, 1995 $1,965 $ 270   $67,011 $18,912    $8,724   $(51,719) $  (120) $45,043
                        =====  ====    ======  ======     =====    =======   ======   ======


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.
</TABLE>


                                     - 35 -

<PAGE>



<TABLE>
<CAPTION>
           THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (In thousands)

                                                        For the Years Ended June 30,
                                                      --------------------------------
                                                        1995        1994        1993
<S>                                                  <C>         <C>         <C>       
Cash flows from operating activities:                 --------    --------    --------
Net earnings (loss)...............................   $ (33,824)  $  15,822   $ (56,104)
Adjustments to reconcile net earnings (loss) to net cash used for operating
  activities:
    Cumulative effect of accounting changes, net..        --        10,950        --
    Extraordinary loss on recapitalization of
      Rexnord Corporation.........................        --          --        11,808
    Depreciation and amortization.................      38,170      36,227      33,955
    Accretion of discount on long-term
      liabilities.................................       4,773       4,453       3,355
    Net gain on sale of Rexnord investment........        --      (129,082)       --
    Provision for restructuring and unusual items
      (excluding cash payments of $6,020 in 1994
      and $7,896 in 1993).........................        --        19,533       7,573
    Loss on sale of property, plant and equipment.         713         214       2,294
    Undistributed (earnings) loss of affiliates...        (950)      1,193     (10,945)
    Minority interest.............................       2,449       2,552       2,289
    Change in trading securities..................       1,879        --          --
    Change in receivables.........................     (16,165)     (2,803)      7,252
    Change in inventories.........................     (14,000)      4,246       9,444
    Change in other current assets................      (3,517)     (4,498)     30,092
    Change in other non-current assets............       6,022      (3,366)     (8,637)
    Change in accounts payable, accrued
      liabilities, and other long-term liabilities     (10,958)     11,288     (53,496)
                                                      --------    --------    --------
Net cash used for operating activities............     (25,408)    (33,271)    (21,120)

Cash flows from investing activities:
Change in investments.............................      12,281       1,574      31,845
Purchase of property, plant and equipment.........     (20,700)    (16,279)    (15,596)
Proceeds from sale of property, plant and
  equipment.......................................       1,243       7,982       1,301
Equity investments in affiliates..................      (1,264)     (3,393)    (19,527)
Acquisition of subsidiaries, net of cash acquired.     (12,157)     (1,905)     (7,313)
Net proceeds from sale of Rexnord Corporation.....        --       178,089        --
                                                      --------    --------    --------
Net cash (used for) provided by investing
  activities......................................     (20,597)    166,068      (9,290)


The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.
</TABLE>



                                     - 36 -

<PAGE>



<TABLE>
<CAPTION>
            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
                                 (In thousands)

                                                        For the Years Ended June 30,
                                                      --------------------------------
                                                        1995        1994        1993
                                                      --------    --------    --------
<S>                                                  <C>         <C>         <C>      
Cash flows from financing activities:
Proceeds from issuance of debt....................   $  71,712   $  68,558   $ 223,038
Debt repayments and repurchase of debentures, net.     (59,367)   (169,948)   (165,363)
Purchases of treasury shares......................        --          --          (244)
                                                      --------    --------    --------
Net cash provided by (used for) financing
  activities......................................      12,345    (101,390)     57,431
Effect of exchange rate changes on cash...........       2,474         862      (2,868)
Net (decrease) increase in cash and cash
  equivalents.....................................     (31,186)     32,269      24,153
Cash and cash equivalents, beginning of the year..     102,368      70,099      45,946
                                                      --------    --------    --------
Cash and cash equivalents, end of the year........   $  71,182   $ 102,368   $  70,099
                                                      ========    ========    ========

</TABLE>
























The accompanying Notes to Consolidated Financial Statements are an integral part
of these statements.



                                     - 37 -

<PAGE>



            THE FAIRCHILD CORPORATION AND CONSOLIDATED SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
     ------------------------------------------

     Corporate Structure:  The Fairchild Corporation (the "Company") was
incorporated under the laws of the State of Delaware in October, 1969.  RHI
Holdings, Inc. ("RHI") is a direct subsidiary of the Company.  RHI is the
owner of all of the common stock of Fairchild Industries, Inc. ("FII") which,
in turn, is the 100% owner of VSI Corporation ("VSI").  The Company's
operations are conducted through VSI and RHI.  The Company also holds
significant equity interests in Banner Aerospace, Inc. ("Banner") and Nacanco
Paketleme ("Nacanco").

     Fiscal Year: The fiscal year ("Fiscal") of the Company ends June 30. All
references herein to "1995", "1994", and "1993" mean the fiscal years ended June
30, 1995, 1994 and 1993, respectively.

     Principles of Consolidation: The consolidated financial statements are
prepared in accordance with generally accepted accounting principles and include
the accounts of the Company and its majority owned subsidiaries. All significant
intercompany accounts and transactions have been eliminated in consolidation.
Investments in companies owned between 20 percent and 50 percent are recorded
using the equity method (see Note 6).

     Cash Equivalents/Statements of Cash Flows: For purposes of the statements
of cash flows, the Company considers all highly liquid investments with original
maturity dates of three months or less as cash equivalents. Total net cash
disbursements (receipts) made by the Company for income taxes and interest were
as follows:

(In thousands)                       1995       1994       1993
                                   --------   --------   --------

Interest.......................    $ 66,334   $ 66,788   $ 63,567
Income Taxes...................      (3,056)       (16)   (23,171)


     Restricted Cash: On June 30, 1995 and 1994, the Company had restricted cash
of $5,968,000 and $4,745,000, respectively, all of which is maintained as
collateral for certain debt facilities. Cash investments are in high grade,
short-term certificates of deposit.

     Investments:  On July 1, 1994, the Company adopted Statement of
Financial Accounting Standards No. 115 "Accounting for Certain Investments in
Debt and Equity Securities" ("SFAS 115").  There was no cumulative effect as
the result of adopting SFAS 115 in Fiscal 1995.

     Management determines the appropriate classification of its investments at
the time of acquisition and reevaluates such determination at each balance

                                     - 38 -

<PAGE>



sheet date. Trading securities are carried at fair value, with unrealized
holding gains and losses included in earnings. Available-for-sale securities are
carried at fair value, with unrealized holding gains and losses, net of tax,
reported as a separate component of shareholders' equity. Investments in equity
securities and limited partnerships that do not have readily determinable fair
values are stated at cost, adjusted for impairments, and categorized as other
investments. At June 30, 1994, the Company used the lower of cost or market
method for its investments. In determining realized gains and losses, the cost
of securities sold is based on the specific identification method. Interest on
corporate obligations, as well as dividends on preferred stock are accrued at
the balance sheet date.

     Inventories:  Inventories are stated at the lower of cost or market.
Cost is determined primarily using the last-in, first-out (LIFO) method.
Inventories from continuing operations are valued as follows:

                                                June 30,     June 30,
(In thousands)                                    1995         1994
                                                --------     --------
Last-in, first-out (LIFO)..................    $  69,211    $  69,829
First-in, first-out (FIFO).................       35,698       20,186
                                                --------     --------
Total inventories..........................    $ 104,909    $  90,015
                                                ========     ========

     For inventories valued on the LIFO method, the excess of current FIFO value
over stated LIFO value was approximately $7,447,000 and $7,924,000 at June 30,
1995 and 1994, respectively. The LIFO decrement was immaterial for Fiscal 1995.

     Properties and Depreciation: Properties are stated at cost and depreciated
over estimated useful lives, generally on a straight-line basis. For Federal
income tax purposes, accelerated depreciation methods are used. No interest
costs were capitalized in any of the years presented. Property, plant and
equipment consisted of the following:
                                                June 30,        June 30,
(In thousands)                                    1995            1994
                                                --------        --------
Land.......................................     $ 14,022        $ 17,811
Buildings and improvements.................       47,397          47,376
Machinery and equipment....................      208,970         184,171
Transportation vehicles....................          649             618
Furniture and fixtures.....................       10,965           7,501
Construction in progress...................        4,582           6,358
                                                 -------         -------
                                                 286,585         263,835
Less:  Accumulated depreciation............     (115,659)        (89,688)
                                                 -------         -------
Net property, plant and equipment..........     $170,926        $174,147
                                                 =======         =======



                                     - 39 -

<PAGE>



     Amortization of Goodwill: The excess of the cost of purchased businesses
over the fair value of their net assets at acquisition dates (goodwill) is being
amortized on a straight-line basis over 40 years.

     Deferred Loan Costs: Deferred loan costs associated with various debt
issues are being amortized over the terms of the related debt, based on the
amount of outstanding debt, using the effective interest method. Amortization
expense for these loan costs for Fiscal 1995, 1994 and 1993 was $3,794,000,
$4,253,000 and $3,355,000, respectively.

     Impairment of Long-Lived Assets: The Company reviews its long-lived assets,
including property, plant and equipment, identifiable intangibles and goodwill,
for impairment whenever events or changes in circumstances indicate that the
carrying amount of the assets may not be fully recoverable. To determine
recoverability of its long-lived assets the Company evaluates the probability
that future undiscounted net cash flows, without interest charges, will be less
than the carrying amount of the assets. Impairment is measured at fair value.

     Despite three consecutive years of operating losses in the Company's
Aerospace Fasteners segment, the Company believes that future net cash flows
from this segment will be sufficient to permit recovery of the segment's
long-lived assets, including the remaining goodwill.

     In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121 ("SFAS 121"), "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of".
SFAS 121 establishes accounting standards for the impairment of long-lived
assets, certain identifiable intangibles, and goodwill related to those assets
to be held and used, and for long-lived assets and certain identifiable
intangibles to be disposed of. SFAS 121 is required to be implemented by the
Company on, or before, July 1, 1996. Since the Company's present policy is
identical to the policy prescribed by SFAS 121, there will be no effect from
implementation. (For further discussion see "Impact of Future Accounting
Changes" included in Item 7, Management Discussion and Analysis of Results of
Operations and Financial Condition).

     Foreign Currency Translation: All balance sheet accounts of foreign
subsidiaries are translated at current exchange rates at the end of the
accounting period. Income statement items are translated at average exchange
rates during the period. The resulting translation adjustment is recorded as a
separate component of stockholders' equity. Foreign transaction gains and losses
are included in other income and were insignificant in Fiscal 1995, 1994 and
1993.

     Research and Development:  Company-sponsored research and development
expenditures are expensed as incurred.

     Non-Recurring Items:  Non-recurring income for Fiscal 1994 consists of
the net pretax gain of $129,082,000 on the sale of Rexnord Corporation
("Rexnord") stock (see Note 6).


                                     - 40 -

<PAGE>



     Earnings Per Share: Primary and fully diluted earnings per share are
computed by dividing net income available to common shareholders by the weighted
average number of shares and share equivalents outstanding during the period. To
compute the incremental shares resulting from stock options and warrants for
primary earnings per share, the average market price of the Company's stock
during the period is used. To compute the incremental shares resulting from
stock options and warrants for fully diluted earnings per share, the greater of
the ending market price or the average market price of the Company's stock is
used. In computing earnings per share for Fiscal 1995, 1994 and 1993, the
conversion of options and warrants was not assumed, as the effect was
anti-dilutive.

     Reclassifications:  Certain amounts in prior years' financial statements
have been reclassified to conform to the 1995 presentation.

     In October 1994, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 119 ("SFAS 119"), "Disclosure about
Derivative Financial Instruments and Fair Value of Financial Instruments". SFAS
119, which is effective for the Company's Fiscal 1995 financial statements,
requires certain disclosure about all derivative financial instruments.
Management has determined that the requirements of SFAS 119 are immaterial to
the Company's Fiscal 1995 financial statements.

2.   ACQUISITIONS
     ------------

     On June 10, 1994, the Company acquired 100% of the Common Stock of Convac
GmbH ("Convac")for approximately $4,700,000. Convac is a leading designer and
manufacturer of high precision state-of-the-art wet processing tools, equipment
and systems required for the manufacture of semiconductor chips and related
products, compact and optical storage discs and liquid crystal displays. The
Company reports the results of Convac as part of its Industrial Products
segment.

     On September 9, 1994, the Company acquired all of the outstanding Common
Stock of Scandinavian Bellyloading Company AB ("SBC"). SBC is the designer and
manufacturer of patented cargo loading systems, which are installed in the cargo
area of commercial aircraft. Several major airlines are expected to equip
existing fleets with the SBC system over the next three to four years. The
Company reports the results of SBC as part of its Industrial Products segment.

     On November 28, 1994, Fairchild Communications Services Company ("Fairchild
Communications"), a partnership whose partners are indirect subsidiaries of the
Company, completed the acquisition of substantially all of the
telecommunications assets of JWP Telecom, Inc. ("JWP") for approximately
$11,000,000, plus the assumption of approximately $3,000,000 of liabilities. JWP
is a telecommunications system integrator, specializing in the distribution,
installation and maintenance of voice and data communications equipment. In the
first quarter of Fiscal 1995, Fairchild Communications acquired all the shared
telecommunications assets of Eaton & Lauth Co., Inc., for approximately
$550,000.

                                     - 41 -

<PAGE>




     In Fiscal 1993, Fairchild Communications acquired all the telecommunication
assets of Office Networks, Inc., for approximately $7,300,000.

     Proforma statements are not required for these acquisitions on an
individual basis.

3.   DISCONTINUED OPERATIONS AND NET ASSETS HELD FOR SALE
     ----------------------------------------------------

     The Company recorded after tax losses on the disposal of discontinued
operations, of $259,000, $368,000 and $25,000 in 1995, 1994 and 1993,
respectively. These losses related primarily to (i) liability insurance premiums
paid for properties of discontinued operations, and workers' compensation claims
for employees of operations which were previously discontinued.

     The Company has decided not to sell Fairchild Data Corporation ("Data"),
which previously was included in net assets held for sale. The Company is
recording the Fiscal 1995 and 1994 results from Data with the Company's
Industrial Products Segment. Sales from Data formerly included in net assets
held for sale, and not included in results of operations, were $15,432,000 for
the twelve months ended June 30, 1993. The impact of Data's earnings on the
Fiscal 1993 period was immaterial.

     Net assets held for sale at June 30, 1995, includes two parcels of real
estate in California, an 88 acre parcel of real estate located in Farmingdale,
New York, and several other parcels of real estate located primarily throughout
the continental United States, which the Company plans to sell, lease or
develop, subject to the resolution of certain environmental matters and market
conditions. Also included in net assets held for sale are limited partnership
interests in (i) a real estate development joint venture, and (ii) a landfill
development partnership.

     Net assets held for sale are stated at the lower of cost or at estimated
net realizable value, which reflect anticipated sales proceeds, and other
carrying costs to be incurred during the holding period. Interest is not
allocated to net assets held for sale.

4.   EXTRAORDINARY ITEMS
     -------------------

     The Company recognized extraordinary gains and losses from the early
extinguishment of debt resulting from repurchases of its debentures on the open
market or in negotiated transactions, and the write-offs of certain deferred
costs associated with the issuance of securities repurchased. Total repurchases
executed by the Company were: $13,600,000 face value purchased for $12,541,000
in Fiscal 1995, $33,658,000 face value purchased for $34,016,000 in Fiscal 1994,
and $559,000 face value purchased for $495,000 in Fiscal 1993. In Fiscal 1993,
FII wrote-off $1,262,000 of deferred loan costs in association with certain
amendments to the Company's credit agreement. Early extinguishment of the
Company's debt resulted in extraordinary income

                                     - 42 -

<PAGE>



(loss) of $355,000, net of a $191,000 tax provision, $(643,000), net of a
$347,000 tax benefit, and $(810,000), net of a $435,000 tax benefit in Fiscal
1995, 1994 and 1993, respectively.

     In Fiscal 1993, in conjunction with an initial public offering and
recapitalization of Rexnord Corporation ("Rexnord"), the Company recorded an
extraordinary charge of $11,804,000, relating to 42.0% (its previous ownership
percentage share) of Rexnord's extraordinary charge relating to premiums paid to
repurchase debt and write off deferred loan costs.

5.   INVESTMENTS
     -----------

     Short-term investments at June 30, 1995, primarily consist of common stock
investments in public corporations, which are classified as trading securities.
All other short-term investments and all long-term investments do not have
readily determinable fair values and consist of investments in limited
partnerships and certain preferred and common stocks. A summary of investments
held by the Company consist of the following:

(In thousands)                              1995                 1994
                                     -------------------  ------------------
                                     Aggregate            Aggregate
Name of Issuer or                    Fair        Cost     Market      Cost
Type of Each Issue                   Value       Basis    Value       Basis
- -------------------                  ---------- --------  ---------- --------

Short-term investments:
- -----------------------
Trading Securities:
  Common Stock....................   $ 3,968   $ 5,088   $ 2,969    $ 4,053
Other Investments.................       148       148     3,680      3,920
                                      ------    ------    ------     ------
                                     $ 4,116   $ 5,236   $ 6,649    $ 7,973
                                      ======    ======    ======     ======
Other long-term investments:
- ----------------------------
Preferred Stock...................   $   492  $   492    $ 2,748    $ 2,748
Real Estate Development Joint
  Venture Limited Partnership (a).      --       --        3,396      3,396
Bidermann Industries USA, Inc (b).      --       --        9,314      9,314
Other Investments.................       346      346       --         --
                                      ------   ------     ------     ------
                                     $   838  $   838    $15,458    $15,458
                                      ======   ======     ======     ======

(a) Represents a former plant site in Redondo Beach, California, which was
contributed to a joint venture with a developer that has built and partially
leased a retail center. This investment was reclassified to net assets held for
sale in 1995. (b) The Company received proceeds of approximately $12,000,000
relating to the sale of collateral and liquidation of the assets attached in the
Maurice

                                     - 43 -

<PAGE>



Bidermann litigation.  (See Note 18).

     Investment income is summarized as follows:

(In thousands)
                                        1995         1994         1993
                                       -------      -------      -------
Gross realized gains from sales...... $  3,948     $  4,320     $    962
Change in unrealized holdings loss on
  trading securities.................      (36)        --           --
Lower of cost or market valuation
  adjustment.........................     --         (1,084)         288
Gross realized loss from impairments.     (652)        (426)        (320)
Dividend income......................    2,445        3,355        1,502
Interest income......................     --           --            264
                                       -------      -------      -------
                                      $  5,705     $  6,165     $  2,696
                                       =======      =======      =======

6.   INVESTMENTS AND ADVANCES - AFFILIATED COMPANIES
     -----------------------------------------------

     The following table presents summarized financial information on a combined
100% basis of Banner and Nacanco, the Company's principal investments, which are
accounted for using the equity method.

(In thousands)

Statement of Earnings:                  1995         1994         1993
                                       -------      -------      -------
     Net sales....................    $313,888     $283,055     $313,594
     Gross profit.................     100,644       98,689       81,352
     Earnings from continuing
       operations.................       9,623       17,231          281
     Discontinued operations, net.        --        (12,996)        (712)
     Net earnings (loss)..........       9,623        4,235         (431)

Balance Sheet at June 30,:
     Current assets................   $257,314     $280,144
     Non-current assets............     61,348       57,881
     Total assets..................    318,662      338,025
     Current liabilities...........     61,174       60,753
     Non-current liabilities.......    101,256      126,920

     On June 30, 1995, the Company owned approximately 47.2% of Banner common
stock, which is included in investments and advances - affiliated companies. The
Company recorded equity earnings (loss) of $138,000, $(5,697,000) and
$(1,380,000) on its investment in Banner for Fiscal 1995, 1994 and 1993,
respectively. At the close of trading on June 30, 1995, Banner stock was quoted
at $5.00 per share. Based on this price, the Company's equity investment in
Banner had an approximate market value of $42,500,000 versus a carrying value of
$51,146,000. The Company does not believe that this

                                     - 44 -

<PAGE>



decline in market value is a permanent impairment.

     On June 30, 1995, the Company owned approximately 31.9% of Nacanco common
stock. The Company recorded equity earnings of $2,859,000, $5,429,000 and
$820,000 from this investment for Fiscal 1995, 1994 and 1993, respectively.

     On December 23, 1993, the Company completed a sale of its 43.9% stock
interest in Rexnord to BTR Dunlop Holdings, Inc. ("BTR"). Accordingly, the
Company received $181,873,000 in gross proceeds and realized a pre-tax gain on
the sale of $129,082,000 in Fiscal 1994. Prior to the sale of Rexnord, the
Company recorded equity earnings (loss) of $(905,000) and $10,828,000 from this
investment for Fiscal 1994 and 1993, respectively. The net earnings for Fiscal
1994, were decreased by recording the Company's 43.9% share of the cumulative
charge which resulted from the adoption of SFAS No. 106 and SFAS No. 109 at
Rexnord. (See Notes 8 and 9).

     The Company is accounting for an investment in a public fund, which is
controlled by an affiliated investment group of the Company, at market value.
Accordingly, the amortized cost basis of the investment was $923,000 and had
been written down by $185,000, before tax, to market value. The Company's gross
unrealized loss was $120,000, net of tax from this investment in 1995.

     The Company's share of equity in earnings (loss) of all unconsolidated
affiliates for 1995, 1994 and 1993 was $2,369,000, $(882,000) and $11,196,000,
respectively. The carrying value of investments and advances affiliated
companies consists of the following:

(In thousands)                         June 30,    June 30,
                                         1995        1994
                                       --------    --------
Banner Aerospace...................    $ 51,146    $ 51,008
Nacanco............................      16,312      14,598
Other..............................       6,212       5,926
                                        -------     -------
                                       $ 73,670    $ 71,532
                                        =======     =======

     On June 30, 1995, approximately $12,766,000 of the Company's $18,912,000
consolidated retained earnings was from undistributed earnings of 50 percent or
less currently owned affiliates accounted for by the equity method.

     In connection with the sale of its interest in Rexnord, the Company has
placed shares of Banner, with a fair market value of $25,000,000, in escrow to
secure the Company's indemnification of BTR against a contingent liability. Once
the contingent liability is resolved, the shares will be released.

7.   NOTES PAYABLE AND LONG-TERM DEBT
     --------------------------------

     At June 30, 1995 and 1994, notes payable and long-term debt consisted of

                                     - 45 -

<PAGE>



the following:

(In thousands, except for percents)          June 30,    June 30,
                                               1995        1994
                                             --------    --------
Short-term notes payable (weighted
  average interest rates of 8.32% and
  8.89% in 1995 and 1994, respectively)..    $  5,489    $  3,974
                                              =======     =======
Bank credit agreement....................    $126,396    $ 97,315
12.25% Senior secured notes due 1999.....     125,000     125,000
Subordinated notes and debentures
  interest from 9.75% to 13.125%.........     286,279     300,016
10.65% Industrial revenue bonds..........       1,500       1,500
Capital lease obligations interest from
  5.85% to 15.50% (See Note 18)..........       1,253       3,302
Other notes payable, collateralized
  by property, plant and equipment,
  interest from 5.5% to 10.65%...........       4,787       6,277
                                              -------     -------
                                              545,215     533,410
Less:  Current maturities................     (35,500)    (11,004)
                                              -------     -------
Net long-term debt.......................    $509,715    $522,406
                                              =======     =======

    The Company maintains a credit agreement (the "Credit Agreement") with a
consortium of banks, which provides a revolving credit facility and two term
loans to FII, and a revolving credit facility to RHI (collectively the "Credit
Facilities"). The revolving credit facility provided to RHI generally bears
interest at 1.0% over the prime rate, and matures February 28, 1996. The
revolving credit facility and Term Loan VIII, provided to FII, generally bears
interest at 3.75% over the London Interbank Offered Rate ("LIBOR") and at 2.75%
over LIBOR for Term Loan VII, respectively. The Credit Facilities provided to
FII mature on March 31, 1997. The commitment fee on the unused portion of the
revolving credit facilities was 1.0% at June 30, 1995. The Credit Facilities are
secured by substantially all of FII's assets.

     The following table summarizes the credit facilities under the credit
agreement at June 30, 1995:



                                     - 46 -

<PAGE>



(In thousands)                            Outstanding          Total
                                             as of           Available
                                         June 30, 1995       Facilities
RHI Holdings, Inc.                       -------------       ----------
  Revolving credit facility (a).......     $    100           $  5,000
Fairchild Industries, Inc                   =======            =======
  Revolving credit facility (b).......     $ 34,700           $ 50,250
  Term Loan VII.......................       49,696             49,696
  Term Loan VIII......................       42,000             42,000
                                            -------            -------
                                           $126,396           $141,946
                                            =======            =======
Total
  Revolving credit facilities.........     $ 34,800           $ 55,250
  Term loans..........................       91,696             91,696
                                            -------            -------
                                           $126,496           $146,946
                                            =======            =======

(a)  This amount is included in short-term notes payable.

(b) In the first quarter of Fiscal 1995, the revolving credit facility at FII
was reduced by $9,250,000 to $50,250,000. In addition, the borrowing rate
increased by 1.0% to generally bear interest at 3.75% over LIBOR and the
commitment fee increased by 0.5% to 1.0%.

     At June 30, 1995, the Company had outstanding letters of credit of
$11,598,000, which were supported by the Credit Agreement and other bank
facilities on an unsecured basis. At June 30, 1995, the Company had unused
short-term bank lines of credit aggregating $8,852,000 at interest rates
slightly higher than the prime rate. The Company also has short-term lines of
credit relating to foreign operations aggregating $9,529,000 against which the
Company owed $5,349,000 at June 30, 1995.

     Summarized below are certain items and other information relating to the
debt outstanding at June 30, 1995:



                                     - 47 -

<PAGE>



                        12.25%                       12%           13%
(In thousands)          Senior        13.125%    Intermediate     Junior
                     Subordinated  Subordinated  Subordinated  Subordinated
                        Notes       Debentures    Debentures    Debentures
                     ------------  ------------  ------------  ------------
Date Issued           March 1986    March 1986    Oct. 1986     March 1987
Face Value             $ 60,000      $ 75,000      $160,000      $102,000
Balance, June 30,
  1995                 $ 24,146      $ 34,943      $113,735      $ 24,769
Percent Issued at        95.864        95.769        93.470        98.230
Bond Discount          $  2,482      $  3,173      $ 10,448      $  1,805
Amortization 1995      $    171      $    103      $    687      $     27
             1994      $    279      $     90      $    621      $     23
             1993      $    265      $     79      $    547      $     20
Yield to Maturity         13.00%       13.800%        13.06%        13.27%
Interest Payments     Semi-Annual   Semi-Annual   Semi-Annual   Semi-Annual
Sinking Fund Start
  Date                    N/A        3/15/97       10/15/97      3/1/98
Sinking Fund
  Installments            N/A        $  7,500      $ 32,000      $ 10,200
Fiscal Year Maturity     1996          2006          2002          2007
Redeemable by the
  Company after        3/15/89       3/15/89       10/15/89      3/1/92


                        11.875%       12.25%        9.75%
                      RHI Senior       FII           FII
                     Subordinated    Senior     Subordinated
                      Debentures      Notes      Debentures
                     ------------  -----------  ------------
Date Issued           March 1987    Aug. 1992     Jan. 1978
Face Value             $126,000      $125,000      $ 16,082
Balance, June 30,
  1995                 $ 85,687      $125,000      $  2,999
Percent Issued at        99.214         100.0        95.784
Bond Discount          $    990         N/A        $    678
Amortization 1995      $     94          --        $      6
             1994      $     80          --        $      6
             1993      $     43          --        $     11
Yield to Maturity         12.01%        12.25%         9.75%
Interest Payments     Semi-Annual   Semi-Annual      Annual
Sinking Fund Start
  Date                  3/1/97          N/A         4/1/83
Sinking Fund
  Installments         $ 31,500         N/A        $1,005
Fiscal Year Maturity     1999          1999          1998
Redeemable by the
  Company after         3/1/92        7/31/97       1/1/98

     Under the most restrictive covenants of the above indentures, the Company's
consolidated net worth, as defined, must not be less than $35,000,000. However,
the Company believes that computation of consolidated

                                     - 48 -

<PAGE>



net worth under the indentures would be undertaken in accordance with Generally
Accepted Accounting Principles in effect at the date of the execution and
delivery of each indenture by the Company. Such computation would yield a
consolidated net worth for the Company approximately $2,946,000 higher than
presented above, as a result of changes in accounting principles, primarily
Statement of Financial Accounting Standards Nos. 106 and 109, which were adopted
subsequent to the Company's execution and delivery of the indenture. RHI's
consolidated net worth must not be less than $125,000,000. At the present time,
none of the Company's consolidated retained earnings are available for capital
distributions due to a cumulative earnings restriction. The indentures also
provide restrictions on the amount of additional borrowings by the Company.

     The Credit Agreement, as amended, contains certain covenants, including a
material adverse change clause, and restrictions on dividends, capital
expenditures, capital leases, operating leases, investments and indebtedness. It
requires the Company to comply with certain financial covenants, including
achieving cumulative earnings before interest, taxes, depreciation and
amortization ("EBITDA Covenant"), and maintaining certain coverage ratios,
including a requirement for the Company and RHI to maintain unrestricted holding
company cash and cash equivalent balances of $30,000,000 for the quarter ended
December 31, 1995, and $10,000,000 at the end of each fiscal quarter thereafter
(including any non-restricted VSI directed reduction amounts contributed). The
Company was in compliance with the Credit Agreement, as amended, at June 30,
1995. To comply with the minimum EBITDA Covenant requirements (as amended), the
Company's subsidiary, VSI, must earn for the cumulative total of the trailing
four quarters, EBITDA as follows: $60,000,000 for the first quarter of Fiscal
1996, $65,000,000 for the second quarter of Fiscal 1996, $70,000,000 for the
third quarter of Fiscal 1996, and $80,000,000 for the fourth quarter of Fiscal
1996. VSI's ability to meet the minimum requirements under the EBITDA Covenant
in Fiscal 1996 is uncertain, and there can be no assurance that the Company will
be able in the future to comply with the minimum requirements under the EBITDA
Covenant and other financial covenants under the Credit Agreement. Noncompliance
with any of the financial covenants, without cure or waiver, would constitute an
event of default under the Credit Agreement. An event of default resulting from
a breach of a financial covenant may result, at the option of lenders holding a
majority of the loans, in an acceleration of the principal and interest
outstanding, and a termination of the revolving credit line. However, if
necessary, management believes a waiver can be obtained.

     For FII's operating subsidiary, VSI, capital expenditures are limited
during the remaining term of the Credit Agreement to the lower of (i) an annual
ceiling of $25,200,000 to $26,500,000 per year, or (ii) 30% of the prior fiscal
year's earnings before interest, taxes, depreciation and amortization. Capital
expenditure reductions can be offset by cash contributions from the Company.
Capital expenditures can also be increased if cash proceeds are received from
the sale of other property, subject to approval by the senior lenders under the
Credit Agreement. FII's sale of property, plant, and equipment is limited during
the remaining term of the Credit Agreement.


                                     - 49 -

<PAGE>



     The Company's subsidiaries may transfer available cash as dividends to the
Company if the purpose of such dividends is to provide the Company with funds
necessary to meet its debt service requirements under specified notes and
debentures. However, all other dividends from FII to RHI are subject to certain
limitations under the Credit Agreement. As of June 30, 1995, FII was unable to
provide dividends to RHI. The Credit Agreement also restricts FII from
additional borrowings under the Credit Facilities for the payment of any
dividends.

     Annual maturities of long-term debt obligations (exclusive of capital lease
obligations) for each of the five years following June 30, 1995, are as follows:
$39,975,000 for 1996, $122,506,000 for 1997, $23,723,000 for 1998, $206,605,000
for 1999, and $31,551,000 for 2000.

8.   PENSIONS AND POSTRETIREMENT BENEFITS
     ------------------------------------

     Pensions
     --------

     The Company and its subsidiaries have defined benefit pension plans
covering substantially all employees. Employees in foreign subsidiaries may
participate in local pension plans, which are in the aggregate insignificant and
are not included in the following disclosures. The Company's funding policy is
to make the minimum annual contribution required by applicable regulations.

     The following table provides a summary of the components of net periodic
pension expense (income) for the plans:

(In thousands)
                                              1995       1994       1993
Service cost of benefits earned              --------   --------   --------
  during the period......................   $  3,917   $  3,827   $  4,184
Interest cost of projected benefit
  obligation.............................     14,860     14,552     14,166
Return on plan assets....................    (14,526)    (5,051)   (31,490)
Amortization of prior service cost.......         81        126        111
Net amortization and deferral............     (4,341)   (15,007)    13,488
                                             -------    -------    -------
                                                  (9)    (1,553)       459
Net periodic pension expense (income) for
  other plans including foreign plans....         78       (745)    (1,654)
                                             -------    -------    -------
Net periodic pension expense (income)....   $     69   $ (2,298)  $ (1,195)
                                             =======    =======    =======


                                     - 50 -

<PAGE>



     Assumptions used in accounting for the plans were:

                                             1995       1994       1993
                                           --------   --------   --------
Discount Rate............................    8.5%       8.5%       8.5%
Expected rate of increase in salaries....    4.5%       4.5%       4.5%
Expected long-term rate of return on
  plan assets............................    9.0%       9.0%       9.0%

     The following table sets forth the funded status and amounts recognized in
the Company's consolidated balance sheets at June 30, 1995, and 1994 for the
plans:

(In thousands)                                  June 30,      June 30,
                                                  1995          1994
Projected benefit obligation:                   --------      --------
  Vested benefit obligation.................    $168,843      $183,120
  Non-vested benefits.......................       6,488        10,684
                                                 -------       -------
  Accumulated benefit obligation............     175,331       193,804
  Effect of projected future compensation
    levels..................................       5,815         4,418
                                                 -------       -------
                                                 181,146       198,222

Plan assets at fair value...................     212,477       239,756
                                                 -------       -------
Plan assets in excess of projected benefit
  obligations...............................      31,331        41,534

Unrecognized net loss.......................      42,720        35,843
Unrecognized prior service cost.............         329           411
Unrecognized net transition assets..........        (190)         (594)
Additional minimum liability for one defined
  plan......................................        --          (2,166)
                                                 -------       -------
Prepaid pension cost prior to SFAS 109
  implementation............................      74,190        75,028

Effect of SFAS 109 implementation...........     (14,623)      (13,400)
                                                 -------       -------
Prepaid pension cost (a)....................    $ 59,567      $ 61,628
                                                 =======       =======

(a) Does not include excess liabilities over plan assets of $1,405,000, net of
tax, at June 30, 1994.

     Plan assets include Class A Common Stock of the Company valued at
$2,763,000 and $3,172,000 at June 30, 1995 and 1994, respectively. Substantially
all of the plan assets are invested in listed stocks and bonds.



                                     - 51 -

<PAGE>



     Postretirement Health Care Benefits
     -----------------------------------

     Effective July 1, 1993, the Company adopted Statement of Financial
Accounting Standards No. 106 ("SFAS 106"), "Employers' Accounting for
Postretirement Benefits Other than Pensions". The standard requires that the
expected cost of postretirement benefits be accrued and charged to expense
during the years the employees render the service. This is a significant change
from the Company's previous policy of expensing these costs for active employees
when paid.

     The Company elected the immediate recognition method of adoption of SFAS
106. The unamortized portion of the overstated liability for discontinued
operations was $10,370,000, net of tax, which substantially offset a
$10,904,000, net of tax, charge relating to the transition obligation for active
employees and retirees of continuing operations. The charge to net earnings as
the cumulative effect of this accounting change was $534,000, net of tax. For
the Fiscal year ended June 30, 1994, the effect of the changes on pretax income
from continuing operations was not material.

     As a result of Rexnord's adoption of SFAS 106, effective July 1, 1993, the
Company recorded an after-tax charge of $7,481,000 to net earnings, which
represented the Company's share of Rexnord's cumulative effect of this change in
accounting, net of the related tax benefits from the charge.

     The Company provides health care benefits for most retired employees.
Postretirement health care expense from continuing operations totaled
$1,388,000, $1,948,000 and $1,366,000 for the years ended June 30, 1995, 1994
and 1993, respectively. The Company has accrued approximately $33,778,000 and
$35,386,000 as of June 30, 1995 and 1994, respectively, for postretirement
health care benefits related to discontinued operations. This represents the
cumulative discounted value of the long-term obligation and includes interest
expense of $3,185,000, $3,011,000 and $4,866,000 for the years ended June 30,
1995, 1994 and 1993, respectively. The components of expense in Fiscal 1995 and
1994 are as follows:

     (In thousands)
                                                          1995       1994
                                                        -------    -------
     Service cost of benefits earned...................$    321   $    437
     Interest cost on liabilities......................   4,385      4,526
     Net amortization and deferral.....................    (133)        (4)
                                                        -------    -------
     Net periodic postretirement benefit cost..........$  4,573   $  4,959
                                                        =======    =======

     The following table sets forth the funded status for the Company's
postretirement health care benefit plans at June 30, 1995:



                                     - 52 -

<PAGE>



     (In thousands)                                       1995       1994
                                                        -------    -------
     Accumulated postretirement benefit obligations:
       Retirees........................................$ 45,970   $ 48,556
       Fully eligible active participants..............     531        497
       Other active participants.......................   5,741      4,962
                                                        -------    -------
     Accumulated postretirement benefit obligation.....  52,242     54,015
     Unrecognized net loss.............................     223        113
                                                        -------    -------
     Accrued postretirement benefit liability..........$ 52,019   $ 53,902
                                                        =======    =======

     The accumulated postretirement benefit obligation was determined using a
discount rate of 8.5%, and a health care cost trend rate of 8.0% and 7.5% for
pre-age-65 and post-age-65 employees, respectively, gradually decreasing to 4.5%
and 4.5%, respectively, in the year 2003 and thereafter.

     Increasing the assumed health care cost trend rates by 1% would increase
the accumulated postretirement benefit obligation as of June 30, 1995, by
approximately $2,385,000, and increase the net periodic postretirement benefit
cost by approximately $263,000 for Fiscal 1995.

9.   INCOME TAXES
     ------------

     Effective July 1, 1993, the Company changed its method of accounting for
income taxes from the deferred method to the liability method required by
Statement of Financial Accounting Standards No. 109 ("SFAS 109"), "Accounting
for Income Taxes".

     Under the liability method, deferred tax assets and liabilities are
determined based on differences between financial reporting and tax bases of
assets and liabilities, and are measured using the enacted tax rates and laws
that will be in effect when the differences are expected to reverse. Prior to
the adoption of SFAS 109, income tax expense was determined using the deferred
method. Deferred tax expense was based on items of income and expense that were
reported in different years in the financial statements and tax returns and were
measured at the tax rate in effect in the year the difference originated.

     As permitted under SFAS 109, prior years' financial statements have not
been restated. The Company elected the immediate recognition method and recorded
a $2,412,000 charge representing the prior years' cumulative effect. This charge
represents deferred taxes that had to be recorded related primarily to fixed
assets, prepaid pension expenses, and inventory basis differences.

     As a result of Rexnord's adoption of SFAS 109 effective July 1, 1993, the
Company recorded an after-tax charge to net earnings of $523,000, which
represented the Company's share of Rexnord's cumulative effect for this change
in accounting.

                                     - 53 -

<PAGE>




     The provision (benefit) for income taxes from continuing operations is
summarized as follows (in thousands):

                                        1995         1994         1993
                                      --------     --------     --------
Current:
  Federal..........................  $     (45)   $   4,976    $ (12,823)
  State............................      1,720          735        2,031
  Foreign..........................      1,808          204        1,152
                                      --------     --------     --------
                                         3,483        5,915       (9,640)

Deferred:
   Federal.........................    (19,450)      18,851         (533)
   State...........................     (2,052)         243       (1,003)
                                      --------     --------     --------
                                       (21,502)      19,094       (1,536)
                                      --------     --------     --------
Net tax provision (benefit)........  $ (18,019)   $  25,009    $ (11,176)
                                      ========     ========     ========

     The income tax provision (benefit) for continuing operations differs from
that computed using the statutory Federal income tax rate of 35% in Fiscal 1995
and 1994 and 34% in Fiscal 1993 for the following reasons (in thousands):

                                        1995         1994         1993
                                      --------     --------     --------
Computed statutory amount.........   $ (18,179)   $  18,477    $ (18,578)
State income taxes, net of
  applicable federal tax benefit..        (934)         720          679
Foreign Sales Corporation benefit.        --           (228)        (222)
Nondeductible acquisition
  valuation items.................       1,993        4,431        2,053
Equity income and dividends.......        --           --         (2,979)
Tax on foreign earnings, net of
  tax credits.....................       3,234          352        3,337
Difference between book and tax
  basis of assets acquired and
  liabilities assumed.............       1,366        1,366          582
Tax benefit of operating losses
  not currently recognizable......        --           --          4,964
Revision of estimate for tax
  accruals........................      (5,000)        --           --
Other.............................        (499)        (109)      (1,012)
                                     ---------    ---------     --------
Net tax provision(benefit)........  $  (18,019)  $   25,009   $  (11,176)
                                     =========    =========     ========


     The following table is a summary of the significant components of the
Company's deferred tax assets and liabilities as of June 30, 1995 and 1994.

                                     - 54 -

<PAGE>




<TABLE>
<CAPTION>
(In thousands)                                             1995                    1994
                                                         Deferred                Deferred
                                            June 30,   (Provision)   June 30,   (Provision)
                                              1995       Benefit       1994       Benefit
                                            --------   -----------   --------   -----------
<S>                                         <C>         <C>          <C>         <C>     
Deferred tax assets:
  Accrued expenses.....................     $  7,579    $ (2,218)    $  9,797    $  1,960
  Asset basis differences..............          277      (7,292)       7,569      (8,428)
  Employee compensation and benefits...        5,434         106        5,328        (859)
  Environmental reserves...............        5,249      (1,202)       6,451        (267)
  Loss and credit carryforwards........       32,025      17,991       14,034       2,499
  Postretirement benefits..............       20,607         514       20,093        (124)
  Other................................        3,333       1,530        1,803      (4,145)
                                             -------     -------      -------     -------
                                              74,504       9,429       65,075      (9,364)
Deferred tax liabilities:
  Asset basis differences..............      (39,167)      4,129      (43,296)      1,638
  Inventory............................       (6,694)      3,176       (9,870)      1,310
  Pensions.............................      (19,759)      1,074      (20,833)         20
  Other................................      (11,982)      3,694      (15,676)    (11,411)
                                             -------     -------      -------     -------
                                             (77,602)     12,073      (89,675)     (8,443)
                                             -------     -------      -------     -------
                                              (3,098)     21,502      (24,600)    (17,807)
Less amount related to accounting change        --          --           --         1,287
                                             -------     -------      -------     -------
Net deferred tax liability.............     $ (3,098)   $ 21,502     $(24,600)   $(19,094)
                                             =======     =======      =======     =======
The amounts included in the balance sheet are as follows:

</TABLE>
Prepaid expenses and other current assets:
  Current deferred.....................     $  7,117                 $   --
  Taxes receivable (payable)...........       (1,849)                   1,922
                                             -------                  -------
                                            $  5,268                 $  1,922
                                             =======                  =======
Notes receivable and other assets:
  Tax receivable.......................     $   --                   $ 16,982
                                             =======                  =======
Income taxes (receivable) payable:
  Current deferred.....................     $   --                   $ (4,976)
  Taxes payable........................         --                     17,689
                                             -------                  -------
                                            $   --                   $ 12,713
                                             =======                  =======
Noncurrent income tax liabilities:
  Noncurrent deferred..................     $ 10,215                 $ 29,576
  Other noncurrent.....................       27,789                   23,586
                                             -------                  -------
                                            $ 38,004                 $ 53,162
                                             =======                  =======


     For Fiscal 1993, prior to the change in method of accounting for taxes, the
deferred income tax component of the income tax provision for continuing
operations consists of the effect of timing differences related to:



                                     - 55 -

<PAGE>



(In thousands)                                   1993
                                               -------
Pension expense and employee benefits......   $  9,062
Depreciation...............................    (17,549)
Investment earnings (loss).................       (880)
Various reserves and accruals..............      6,078
Other......................................      1,753
                                               -------
                                              $ (1,536)
                                               =======

     The 1995 net tax benefit includes the result of reversing $5,000,000 of
federal income taxes previously provided due to a change in the estimate of
required tax accruals.

     For tax purposes, the Company had available, at June 30, 1995, net
operating loss ("NOL") carryforwards for regular Federal income tax purposes of
approximately $91,500,000, which will expire as follows: $45,600,000 in year
2008 and $45,900,000 in year 2010.

     Domestic income taxes, less available credits, are provided on the
unremitted income of foreign subsidiaries and affiliated companies, to the
extent that such earnings are intended to be repatriated. No domestic income
taxes or foreign withholding taxes are provided on the undistributed earnings of
foreign subsidiaries and affiliates, which are considered permanently invested,
or which would be offset by allowable foreign tax credits. At June 30, 1995, the
amount of domestic taxes payable upon distribution of such earnings was not
significant.

     In the opinion of management, adequate provision has been made for all
income taxes and interest, and any liability that may arise for prior periods
will not have a material effect on the financial condition or results of
operations of the Company.

10.  MINORITY INTEREST IN CONSOLIDATED SUBSIDIARIES
     ----------------------------------------------

     The Company includes $23,804,000 and $23,981,000 of minority interest on
its balance sheet at June 30, 1995 and 1994, respectively, represented by the
Series C Preferred Stock of FII. The Series C Preferred Stock of FII has an
annual dividend requirement of $4.25 per share through July 21, 1999, and $7.00
per share thereafter. The Company purchased 4,100 and 800 shares of FII's Series
C Preferred Stock in Fiscal 1995 and 1994, respectively. There were 553,460 and
557,560 shares outstanding at June 30, 1995 and 1994, respectively. Series C
Preferred Stock is listed on the New York Stock Exchange ("NYSE").

11.  REDEEMABLE PREFERRED STOCK OF SUBSIDIARY
     ----------------------------------------

     The Company has classified the outstanding shares of Series A Preferred
Stock of FII as a long-term liability.  The Series A Preferred Stock has a

                                     - 56 -

<PAGE>



mandatory redemption value of $45.00 per share and an annual dividend
requirement of $3.60 per share. Annual mandatory redemptions of 165,564 shares
at $45.00 per share plus any dividend in arrears began in January 1989. FII has
the option of redeeming any or all of its shares, at $45.00 per share. Due to
the merger of FII in August 1989 with a subsidiary of the Company, holders of
the Series A Preferred Stock are entitled, at their option, but subject to
compliance with certain covenants under FII's Credit Agreement, to redeem their
shares for $27.18 in cash.

     The Company purchased 26,900 and 4,000 shares of FII's Series A Preferred
Stock in Fiscal 1995 and 1994, respectively. Effectively, there were 393,801 and
420,701 shares outstanding at June 30, 1995 and June 30, 1994, respectively.
Series A Preferred Stock is listed on the NYSE.

     Annual maturity redemption requirements for redeemable preferred stock, as
of June 30, 1995, are as follows: $2,820,000 for 1996, $7,450,000 for 1997, and
$7,450,000 for 1998.

12.  EQUITY SECURITIES
     -----------------

     The Company had 13,406,109 shares of Class A common stock and 2,696,886
shares of Class B common stock outstanding at June 30, 1995. Class A common
stock is traded on both the New York and Pacific Stock Exchanges. There is no
public market for the Class B common stock. Shares of Class A common stock are
entitled to one vote per share and cannot presently be exchanged for shares of
Class B common stock. Shares of Class B common stock are entitled to ten votes
per share and can be exchanged, at any time, for shares of Class A common stock
on a share-for-share basis. Shareholders did not convert any shares of Class B
common stock into Class A common stock during Fiscal 1995.

     RHI holds an investment in the Company's Class A common stock of
approximately $44,606,000. The Company accounts for the Class A common stock
held by RHI as Treasury Stock.

13.  STOCK OPTIONS, WARRANTS, AND DEFERRED PERFORMANCE INCENTIVE PLAN
     ----------------------------------------------------------------

     The Company has reserved 4,320,000 shares of Class A common stock for issue
to key employees under the Company's 1986 Stock Option Plan. This plan
authorizes the granting of options over a ten-year period at not less than the
market value of the common stock at the time of the grant. The option price is
payable in cash or, with the approval of the stock option committee of the Board
of Directors, in shares of common stock, valued at fair market value at the time
of exercise. The options normally terminate five years from their date of grant,
subject to extension of up to 10 years or for a stipulated period of time after
an employee's death or termination of employment.



                                     - 57 -

<PAGE>



     Stock Options Granted to Directors
     ----------------------------------

     On May 19, 1988, the Board of Directors approved the grant of 180,000
shares of stock options to six outside Directors of the Company at an exercise
price of $6.04 per share. In Fiscal 1990 and 1991, the Company granted and
approved 75,000 and 60,000 options, respectively, to certain Directors. These
stock options expire five years from the date of the grant. On November 17,
1994, shareholders approved the grant of stock options of 190,000 shares to
outside Directors of the Company to replace expired stock options.

     Stock option transactions are summarized below:

(In thousands          Shares     Shares under option plan
except per share     available   --------------------------
data)                for grant   1986     Other       Price
                     -----------------------------------------
July 1,1992........     374     1,643      191     $4.625-11.00
Granted............    (291)      101      190     $4.125-4.25
Canceled...........     537      (387)    (150)    $5.16-9.125
                     ---------------------------
June 30, 1993......     620     1,357      231     $4.125-11.00
Granted............     (57)       27       30     $3.50-4.125
Canceled...........     124       (64)     (60)    $4.25-9.125
                     ---------------------------
June 30, 1994......     687     1,320      201     $3.50-11.00
Granted............    (332)      332     --       $3.50-3.875
Canceled...........     178      (148)     (30)    $3.50-11.00
                     ---------------------------
June 30, 1995......     533     1,474      171     $3.50-9.125
                     ===========================

     Warrants
     --------

     At June 30, 1995, the Company had outstanding warrants to purchase 375,000
shares of the Company's common stock for $7.67 per share. The warrants can be
used to purchase either Class A or B common stock and will expire on March 13,
1997.

14.  FAIR VALUE OF FINANCIAL INSTRUMENTS
     -----------------------------------

     Statement of Financial Accounting Standards No. 107, ("SFAS 107")
"Disclosures about Fair Value of Financial Instruments", requires disclosures of
fair value information about financial instruments, whether or not recognized in
the balance sheet, for which it is practicable to estimate that value. In cases
where quoted market prices are not available, fair values are based on estimates
using present value or other valuation techniques. Those techniques are
significantly affected by the assumptions used, including discount rate and
estimates of future cash flows. In that regard,

                                     - 58 -

<PAGE>



the derived fair value estimates cannot be substantiated by comparison to
independent markets and, in many cases, could not be realized in immediate
settlement of the instrument. SFAS 107 excludes certain financial instruments
and all non-financial instruments from its disclosure requirements. Accordingly,
the aggregate fair value amounts presented do not represent the underlying value
of the Company.

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

     The carrying amount reported in the balance sheet approximates the fair
value for cash and cash equivalents, short-term borrowings, current maturities
of long-term debt, and all other variable rate debt (including borrowings under
the Credit Agreement).

     Fair values for equity securities, long-term public debt issued by the
Company, and publicly issued preferred stock of FII are based on quoted market
prices, where available. For equity securities not actively traded, fair values
are estimated by using quoted market prices of comparable instruments or, if
there are no relevant comparables, on pricing models or formulas using current
assumptions. The fair value of limited partnerships, other investments, and
notes receivable are estimated by discounting expected future cash flows using a
current market rate applicable to the yield, considering the credit quality and
maturity of the investment.

     The fair value for the Company's other fixed rate long-term debt is
estimated using discounted cash flow analyses, based on the Company's current
incremental borrowing rates for similar types of borrowing arrangements.

     Fair values for the Company's off-balance-sheet instruments (letters of
credit, commitments to extend credit, and lease guarantees) are based on fees
currently charged to enter into similar agreements, taking into account the
remaining terms of the agreements and the counter parties' credit standing. The
fair value of the Company's off-balance-sheet instruments at June 30, 1995, is
not material.

     The carrying amounts and fair values of the Company's financial instruments
at June 30, 1995 and 1994, are as follows:



                                     - 59 -

<PAGE>



<TABLE>
<CAPTION>
                                          June 30, 1995                   June 30, 1994
                                    ----------------------          ------------------------
                                    Carrying        Fair            Carrying         Fair
(In thousands)                       Amount         Value            Amount          Value
                                    --------        -----           --------         -----

<S>                                 <C>          <C>               <C>            <C>     
Cash and cash equivalents.........  $ 71,182     $ 71,812          $102,368       $102,368
Investment Securities:
  Short-term equity securities....     3,968        3,968             2,969          2,969
  Short-term limited partnerships.        12           12             2,899          2,899
  Short-term other investments....       148          182               781            874
  Long-term equity securities.....       492          492             2,748          3,147
  Long-term limited partnerships..       346          346             3,396          3,508
  Long-term Bidermann investment..      --           --               9,314          9,314
Notes Receivable:
  Current.........................       271          248             1,426          1,362
  Long-term.......................       970          940             6,873          7,234
Short-term debt...................     5,489        5,489             3,974          3,974
Long-term debt:
  Bank credit agreement...........   126,396      126,396            97,315         97,315
  Senior notes and subordinated
    debentures....................   411,279      384,139           425,016        419,404
  Industrial revenue bonds........     1,500        1,500             1,500          1,500
  Capitalized leases..............     1,253        1,253             3,302          3,302
  Other...........................     4,787        4,787             6,278          6,278
Minority interest in FII..........    23,804       20,755            23,981         21,675
Redeemable preferred stock of
  subsidiary......................    16,342       14,571            17,552         15,461

</TABLE>
15.  RESTRUCTURING CHARGES
     ---------------------

     In Fiscal 1994 and 1993, the Company recorded the restructuring charges in
the Aerospace Fasteners segment in the categories shown below. Except for the
costs included in the other category (see note (d) below), all costs classified
as restructuring were the direct result of formal plans to close plants, to
terminate employees, or to exit product lines. Substantially all of these plans
have been executed. These charges were either incurred during the year shown or
shortly after each year end. Other than a reduction in the Company's existing
cost structure and manufacturing capacity, none of the restructuring charges
resulted in future increases in earnings or represented an accrual of future
costs. The costs included in restructuring were predominately non-recurring in
nature and to a large degree, non-cash charges.



                                     - 60 -

<PAGE>



(In thousands)

SIGNIFICANT COMPONENTS                             1994      1993
- ----------------------                            ------    ------
Write off of goodwill related to discontinued
  products lines................................ $ 6,959   $  --
Write down of inventory to net realizable value
 related to discontinued product lines (a)......   2,634       540
Write down of fixed assets related to
 discontinued product lines.....................   3,000     3,465
Severance benefits for terminated employees
 (substantially all paid within twelve months)..     471     4,213
Plant closings facility costs (b)...............     851     3,164
Relocation of business from closed plant in
 New Jersey to California (c)...................   1,795     1,884
Contract termination claims.....................     128       --
Lease penalty for closed plant..................     --        388
Other (d).......................................   3,022     1,815
                                                  ------    ------
                                                 $18,860   $15,469
                                                  ======    ======

(a)  Write down was required because product line was discontinued, otherwise
     inventory would have been sold at prices in excess of book value.
(b)  Includes lease settlements, write offs of leasehold improvements,
     maintenance, restorations and clean up costs.
(c)  Principally consists of costs to move equipment, inventory, tooling and
     personnel.
(d)  Includes costs associated with a requalification of product lines by a
     customer, nonrecurring costs of cellularization and reengineering of
     manufacturing processes and methods.

16.  UNUSUAL ITEMS
     -------------

     On January 17, 1994, the Company's Chatsworth, California Aerospace
Fasteners manufacturing facility suffered extensive damage from the Southern
California earthquake. As a result, the Company relocated the Chatsworth
manufacturing operations to its other Southern California facilities. This
disruption caused increased costs and reduced revenues in the Fiscal 1994, and
has negatively affected Fiscal 1995 as well. While the Company carries insurance
for both business interruption and property damage caused by earthquakes, the
policy has a 5% deductible. The Company recorded an unusual pretax loss of
$4,000,000 in Fiscal 1994 to cover the estimated net cost of the damages and
related business interruption caused by the earthquake. In addition, the Company
recorded a write down of $2,000,000 in Fiscal 1994, relating to this real estate
which is now included in net assets held for sale.



                                     - 61 -

<PAGE>



17.  RELATED PARTY TRANSACTIONS
     --------------------------

     Corporate office administrative expense recorded by FII was billed to the
Company on a monthly basis during 1995, 1994 and 1993. These costs represent the
cost of services incurred on behalf of affiliated companies. Each of these
affiliated companies has reimbursed FII for such services.

     The Company and its subsidiaries are all parties to a tax sharing agreement
whereby the Company files a consolidated federal income tax return and the
subsidiaries make payments to the Company based on the amount of federal income
taxes, if any, the subsidiary would have paid if it had filed a separate tax
return.

     The Aerospace Fasteners segment had sales to Banner Aerospace, Inc. a
47.2% affiliate of RHI, of $5,494,000, $5,680,000 and $8,750,000 in Fiscal
1995, 1994 and 1993, respectively.

18.  COMMITMENTS AND CONTINGENCIES
     -----------------------------

     Leases
     ------

     The Company leases certain of its facilities and equipment under capital
and operating leases. The following is an analysis of the assets under capital
leases included in property, plant and equipment:

     (In thousands)
                                    June 30,
     Description                             1995
     -----------                           --------
     Buildings and improvements.........   $    422
     Machinery and equipment............     12,688
     Furniture and fixtures.............        297
     Less:  Accumulated depreciation....     (7,167)
                                            -------
                                           $  6,240
                                            =======



                                     - 62 -

<PAGE>



Future minimum lease payments:
                                           Operating          Capital
(In thousands)                              Leases            Leases
                                            ------            ------
     1996..............................    $ 8,508           $ 1,109
     1997..............................      7,516               244
     1998..............................      7,428                 8
     1999..............................      6,812              --
     2000..............................      7,284              --
                                            ------            ------
                                           $37,548             1,361
                                            ======
Less:  Amount representing interest...............              (108)
                                                              ------
Present value of capital lease obligations........          $  1,253
                                                              ======

     Rental expense on operating leases for the years ended June 30, 1995, 1994,
and 1993 was $10,811,000, $7,193,000 and $9,575,000, respectively.

     In connection with the sale of Metro Credit Corporation, the Company
remained contingently liable as a guarantor of the payment and performance of
obligations of third party lessees under aircraft leases, which call for
aggregate annual base lease payments of approximately $3,094,000 in 1996, and
approximately $7,942,000 over the remaining 4-year guaranty period. In each
case, the Company has been indemnified by the purchasers and lessors from any
losses related to such guaranties.

CL Motor ("CL") Freight Litigation
- ----------------------------------

     The Workers Compensation Bureau of the State of Ohio is seeking
reimbursement from the Company for up to $5,400,000 for CL workers compensation
claims which were insured under a self-insured program of CL. The Company has
contested a significant portion of this claim.

Government Claims
- -----------------

     The Corporate Administrative Contracting Officer (the "ACO"), based upon
the advice of the United States Defense Contract Audit Agency, has made a
determination that FII did not comply with Federal Acquisition Regulations and
Cost Accounting Standards in accounting for (i) the 1985 reversion to FII of
certain assets of terminated defined benefit pension plans, and (ii) pension
costs upon the closing of segments of FII's business. The ACO has directed FII
to prepare cost impact proposals relating to such plan terminations and segment
closings and, following receipt of such cost impact proposals, may seek
adjustments to contract prices. The ACO alleges that substantial amounts will be
due if such adjustments are made. The Company believes it has properly accounted
for the asset reversions in accordance with applicable accounting standards. The
Company had discussions with the government to attempt to resolve these pension
accounting issues.

                                     - 63 -

<PAGE>




Civil Litigation
- ----------------

     Maurice Bidermann Litigation
     ----------------------------

     The Company obtained a judgment in the United States District for the
Southern District of New York, for $12,947,000, plus interest, against Maurice
Bidermann ("Bidermann") for breach of an agreement under which Bidermann was to
have acquired the Company's interest in Bidermann Industries USA, Inc.
("BIUSA"), for approximately $22,500,000, of which Bidermann paid $10,000,000,
and then defaulted. In June 1995, the Company settled this claim for
approximately $12,000,000, in addition to the $10,000,000 previously collected,
and transferred its interest in BIUSA to third parties.

Environmental Matters
- ---------------------

     The Company and other aerospace fastener and industrial product
manufacturers are subject to stringent Federal, state and local environmental
laws and regulations concerning, among other things, the discharge of materials
into the environment and the generation, handling, storage, transportation and
disposal of waste and hazardous materials. To date, such laws and regulations
have not had a material effect on the financial condition of the Company,
although the Company has expended, and can be expected to expend in the future,
significant amounts for investigation of environmental conditions and
installation of environmental control facilities, remediation of environmental
conditions and other similar matters, particularly in the Aerospace Fasteners
segment.

     In connection with its plans to dispose of certain real estate, the Company
must investigate environmental conditions and may be required to take certain
corrective action prior or pursuant to any such disposition. In addition,
management has identified several areas of potential contamination at or from
other facilities owned, or previously owned, by the Company, that may require
the Company either to take corrective action or to contribute to a clean-up. The
Company is also a defendant in certain lawsuits and proceedings seeking to
require the Company to pay for investigation or remediation of environmental
matters and has been alleged to be a potentially responsible party at various
"Superfund" sites, Management of the Company believes that it has recorded
adequate reserves in its financial statements to complete such investigation and
take any necessary corrective actions or make any necessary contributions. No
amounts have been recorded as due from third parties, including insurers, or set
off against, any liability of the Company, unless such parties are contractually
obligated to contribute and are not disputing such liability.

     As of June 30, 1995, the consolidated total recorded liabilities of the
Company for environmental matters totalled $14,087,000. As of June 30, 1995, the
estimated probable exposures for these matters was $13,918,000. It is reasonably
possible the Company's total exposure for these matters could be approximately
$22,870,000.

                                     - 64 -

<PAGE>




Other Matters
- -------------

     The Company is involved in various other claims and lawsuits incidental to
its business, some of which involve substantial amounts. The Company, either on
its own or through its insurance carriers, is contesting these matters.

     In the opinion of management, the ultimate resolution of the legal
proceedings, including those discussed above, will not have a material adverse
effect on the financial condition or the future operating results of the
Company.

19.  BUSINESS SEGMENT INFORMATION
     ----------------------------

     The Company's operations are conducted in three principal business
segments. The Aerospace Fasteners segment includes the manufacture of high
performance specialty fasteners and fastening systems. The Industrial Products
segment is engaged in (i) the manufacture of tooling and injection control
systems for the plastic injection molding and die casting industries, (ii) the
supply of modems for use in high speed digitized voice and data communications,
and (iii) the designing and manufacturing of wet processing tools, equipment and
systems. The Communications Services segment provides telecommunication services
to office buildings and sells, installs and maintains telecommunications systems
for business and government customers. Intersegment sales are insignificant to
the sales of any segment.

     Identifiable assets represent assets that are used in the Company's
operations in each segment at year end. Corporate assets are principally in
cash, marketable securities, prepaid pension costs, assets held for sale, and
property maintained for general corporate purposes.

     The Company's financial data by business segment is as follows:



                                     - 65 -

<PAGE>



(In thousands)
                                          1995         1994         1993
Sales by Business Segment:             ---------    ---------    ---------
  Aerospace Fasteners..............    $ 219,129    $ 203,456    $ 247,080
  Industrial Products (b)..........      218,484      166,499      148,449
  Communications Services..........      108,710       74,190       68,038
                                       ---------    ---------    ---------
Total Segment Sales................    $ 546,323    $ 444,145    $ 463,567
                                       =========    =========    =========
Operating Income (Loss) by Segment:
  Aerospace Fasteners (a)..........    $ (14,073)   $ (32,208)   $ (15,398)
  Industrial Products (b)..........       21,112       21,024       19,081
  Communications Services..........       18,498       16,483       14,688
                                       ---------    ---------    ---------
Total Segment Operating Income.....       25,537        5,299       18,371

  Corporate Administrative Expense.      (13,179)     (16,868)     (19,506)
  Other Corporate Income (expense).       (2,152)       2,231        5,309
                                       ---------    ---------    ---------
Total Consolidated Operating
  Income (Loss)....................    $  10,206    $  (9,338)   $   4,174
                                       =========    =========    =========
Capital Expenditures:
  Aerospace Fasteners..............    $   4,974    $   4,320    $   5,711
  Industrial Products..............        4,931        3,997        4,002
  Communications Services..........       10,349        7,775        5,792
  Corporate and Other..............          446          187           91
                                       ---------    ---------    ---------
Total Capital Expenditures.........    $  20,700    $  16,279    $  15,596
                                       =========    =========    =========
Depreciation and Amortization:
  Aerospace Fasteners..............    $  15,619    $  14,373    $  14,280
  Industrial Products..............        7,394        6,765        6,154
  Communications Services..........       10,329        8,948        7,936
  Corporate and Other..............        4,828        6,141        5,585
                                       ---------    ---------    ---------
Total Depreciation and Amortization    $  38,170    $  36,227    $  33,955
                                       =========    =========    =========
Identifiable Assets at June 30,:
  Aerospace Fasteners..............    $ 290,465    $ 306,008    $ 337,185
  Industrial Products..............      189,798      164,632      146,754
  Communications Services..........      108,666       79,087       78,752
  Corporate and Other..............      292,953      363,802      398,191
                                       ---------    ---------    ---------
Total Identifiable Assets..........    $ 881,882    $ 913,529    $ 960,882
                                       =========    =========    =========

(a) - Includes charges to reflect the cost of restructuring of $18,860,000 and
$15,469,000 in Fiscal 1994 and 1993, respectively, and an unusual loss from
earthquake damage and business interruption of $4,000,000 in Fiscal 1994.

(b) - Included in Fiscal 1995 and 1994 are the results of Fairchild Data
Corporation. Sales from this division, formerly included in net assets held for
sale, and not included in the results of operations, were $15,432,000 for Fiscal
1993. The impact of this division's earnings on the Fiscal 1993 period was
immaterial.



                                     - 66 -

<PAGE>



20.  FOREIGN OPERATIONS AND EXPORT SALES
     -----------------------------------

     The Company's operations are located primarily in the United States and
Europe. Inter-area sales are not significant to the total sales of any
geographic area. The Company's financial data by geographic area is as follows:

(In thousands)
                                         1995         1994         1993
Sales by Geographic Area:              ---------    ---------    ---------
  United States....................   $  413,362   $  358,614   $  369,343
  Europe...........................      122,182       76,366       85,479
  Other............................       10,779        9,165        8,745
                                       ---------    ---------    ---------
Total Sales........................   $  546,323   $  444,145   $  463,567
                                       =========    =========    =========
Operating Income by Geographic Area:
  United States....................   $    9,285   $   (1,011)  $   15,390
  Europe...........................         (384)       5,847        2,034
  Other............................        1,305          463          947
                                       ---------    ---------    ---------
Total Segment Operating Income.....   $   10,206   $    5,299   $   18,371
                                       =========    =========    =========
Identifiable Assets by Geographic
Area at June 30,:
  United States....................   $  479,086   $  458,621   $  479,751
  Europe...........................      110,768       86,545       78,176
  Other............................        9,465        4,561        4,764
  Corporate and other assets.......      282,563      363,802      398,191
                                       ---------    ---------    ---------
Total Identifiable Assets..........   $  881,882   $  913,529   $  960,882
                                       =========    =========    =========

     Export sales are defined as sales to customers in foreign countries by the
Company's domestic operations. Export sales amounted to the following:

(In thousands)
                                         1995         1994         1993
                                       ---------    ---------    ---------
Export Sales
  Europe...........................   $   16,547   $   12,692   $   15,297
  Other............................       18,469       16,593       13,546
                                       ---------    ---------    ---------
Total Export Sales.................   $   35,016   $   29,285   $   28,843
                                       =========    =========    =========

21.  QUARTERLY FINANCIAL DATA (UNAUDITED)
     ------------------------------------

     The following table of quarterly financial data has been prepared from the
financial records of the Company without audit, and reflects all

                                     - 67 -

<PAGE>



adjustments which are, in the opinion of management, necessary for a fair
presentation of the results of operations for the interim periods presented:

<TABLE>
<CAPTION>
(In thousands, except per share data)
- ----------------------------------------------------------------------------------------------
Fiscal 1995 quarters ended             Oct. 2        Jan. 1        April 2        June 30
- ----------------------------------------------------------------------------------------------
<S>                                  <C>           <C>            <C>            <C>     
Net sales..........................  $121,393      $125,929       $150,755       $148,246
Gross profit.......................    32,253        28,397         35,734         30,649
Loss from continuing operations....    (6,660)      (10,665)       (10,757)        (5,838)
    per share......................     (0.42)        (0.67)         (0.67)         (0.36)
Loss from disposal of discontinued
  operations, net..................       (25)          (25)          (184)           (25)
    per share......................     (0.00)        (0.00)         (0.01)         (0.00)
Extraordinary items, net...........      --             (23)           378           --
    per share......................      --           (0.00)          0.02           --
Net loss...........................    (6,685)      (10,713)       (10,563)        (5,863)
    per share......................     (0.42)        (0.67)         (0.66)         (0.36)
Market price range of Class A Stock
  High.............................     4 1/8         4 1/8          3 3/4          3 3/8
  Low..............................     3 1/8         2 5/8          2 3/8              2

- ----------------------------------------------------------------------------------------------
Fiscal 1994 quarters ended             Oct. 3        Jan. 2        April 3        June 30
- ----------------------------------------------------------------------------------------------
Net sales..........................  $110,491      $108,830       $112,836       $111,988
Gross profit.......................    22,962        25,875         27,138         30,289
Earnings (loss) from continuing
  operations.......................   (11,151)       70,467        (11,195)       (20,338)
    per share......................     (0.69)         4.37          (0.69)         (1.26)
Loss from disposal of discontinued
  operations, net..................       (29)          (29)          (259)           (51)
    per share......................     (0.00)        (0.00)         (0.02)         (0.01)
Extraordinary items, net...........      --            --             (147)          (496)
    per share......................      --            --            (0.01)         (0.03)
Cumulative effects of changes in
  accounting principles, net.......   (10,950)         --             --             --
    per share......................     (0.68)         --             --             --
Net earnings (loss)................   (22,130)       70,438        (11,601)       (20,885)
    per share......................     (1.37)         4.37          (0.72)         (1.30)
Market price range of Class A Stock
  High.............................     4 1/8         4 1/8          4 7/8          4 5/8
  Low..............................         3         2 3/4          3 7/8          3 1/2


</TABLE>
     Earnings (loss) from continuing operations in the fourth quarter of Fiscal
1995, includes adjustments to inventories and receivables of the Company's
Aerospace Fasteners Segment, to reflect required valuation allowances against
these assets. Charges to reflect the cost of restructuring the Company's
Aerospace Fasteners Segment, of $9,903,000 and $8,957,000 in the second and
fourth quarters of Fiscal 1994, respectively, are included in earnings (loss)
from continuing operations. The Company recorded an unusual loss in the third
and fourth quarter of Fiscal 1994, of $3,200,000 and $3,493,000, respectively,
to cover the estimated net cost of the damages and related business interruption
caused by an earthquake and the related write down of real estate and other
assets.

     The second quarter of Fiscal 1994 includes non-recurring income of
$129,094,000, net pre-tax, from the gain on the sale of the Company's 43.9%

                                     - 68 -

<PAGE>



stock interest in Rexnord.

     Extraordinary items relate to the early extinguishment of debt by the
Company.  (See Note 4).

     The Fiscal 1994 first and second quarter data presented vary from the
amounts previously reported in each of their respective Form 10-Q filings due to
the Company's decision not to sell a division which was included in net assets
held for sale, and not included in the results of operations. Sales from the
division were $4,141,000 and $3,438,000 in the first and second quarters,
respectively, of Fiscal 1994. Earnings from the division had no material effect
during these periods.



                                     - 69 -

<PAGE>



                   Report of Independent Public Accountants
                   ----------------------------------------



To The Fairchild Corporation:

We have audited the accompanying consolidated balance sheets of The Fairchild
Corporation (a Delaware corporation) and subsidiaries as of June 30, 1995 and
1994, and the related consolidated statements of earnings, stockholders' equity
and cash flows for the years ended June 30, 1995, 1994 and 1993. 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 an audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of The Fairchild Corporation and
subsidiaries as of June 30, 1995 and 1994, and the results of their operations
and their cash flows for the years ended June 30, 1995, 1994 and 1993, in
conformity with generally accepted accounting principles.

As discussed in Notes 8 and 9 to the consolidated financial statements,
effective July 1, 1993, the Company changed its methods of accounting for
postretirement benefits other than pensions, and income taxes.





                                              Arthur Andersen LLP

Washington, D.C.
September 15, 1995


                                  EXHIBIT INDEX


   Exhibit      Description                                                Page

      A         Merger Agreement

      B         Opinion of S.G. Warburg & Co., Inc.

<PAGE>


                          AGREEMENT AND PLAN OF MERGER


                  AGREEMENT AND PLAN OF MERGER, dated as of November 9, 1995, by
and among Fairchild Industries, Inc., a Delaware corporation ("Fairchild"),  RHI
Holdings,  Inc., a Delaware corporation ("RHI"),  The Fairchild  Corporation,  a
Delaware   corporation   ("TFC"),  and  Shared  Technologies  Inc.,  a  Delaware
corporation ("Shared Technologies").


                              W I T N E S S E T H :

                  WHEREAS,  the  Boards of  Directors  of  Fairchild  and Shared
Technologies  have  approved  the  merger  of  Fairchild  with and  into  Shared
Technologies  (the  "Merger")  upon the terms and subject to the  conditions set
forth herein and in accordance with the laws of the State of Delaware;

                  WHEREAS,  RHI,  which is a wholly owned  subsidiary of TFC, is
the sole  owner of all of the  outstanding  common  stock of  Fairchild  and has
approved  the  Merger  upon the terms and  subject to the  conditions  set forth
herein,   and  RHI  has  received  an  irrevocable  proxy  from  the  holder  of
approximately  9.84% of Shared  Technologies'  common stock (based on the shares
outstanding as of the date hereof) agreeing to vote for the Merger;

                  WHEREAS, Fairchild is the sole owner of 100% of the issued and
outstanding capital stock of VSI Corporation ("VSI");

                  NOW,  THEREFORE,  in  consideration of the premises and of the
mutual covenants and agreements herein contained,  the parties hereto, intending
to be legally bound, agree as follows:


                                    ARTICLE I

                                     MERGER

                  1.1  The  Merger.   At  the  Effective  Time  (as  hereinafter
defined),  Fairchild  shall  be  merged  with and into  Shared  Technologies  as
provided herein. Thereupon, the corporate existence of Shared Technologies, with
all its purposes,  powers and objects,  shall continue unaffected and unimpaired
by the

<PAGE>

Merger, and the corporate identity and existence,  with all the purposes, powers
and objects,  of Fairchild shall be merged with and into Shared Technologies and
Shared  Technologies  as the  corporation  surviving  the Merger  shall be fully
vested  therewith  and shall change its name to "Shared  Technologies  Fairchild
Inc." The separate existence and corporate organization of Fairchild shall cease
upon the Merger becoming  effective as herein  provided and thereupon  Fairchild
and  Shared  Technologies  shall be a single  corporation,  Shared  Technologies
Fairchild Inc. (herein sometimes called the "Surviving  Corporation").  Prior to
the  Effective  Time,  Fairchild and its  subsidiaries  will undergo a corporate
reorganization (the "Fairchild Reorganization") pursuant to which all the assets
of Fairchild and its subsidiaries (other than certain indebtedness and preferred
stock) will be transferred to, and liabilities of Fairchild and its subsidiaries
will be assumed  by, RHI except for the assets and  liabilities  comprising  the
telecommunications  systems and service  business  of  Fairchild  Communications
Services Company, which as a result of said reorganization,  will reside in VSI,
all as described on Schedule 9.1.  Except where  indicated to the contrary,  all
references  herein to  "Fairchild"  shall be deemed to refer to  Fairchild as it
will exist following the Fairchild Reorganization and, accordingly,  none of the
representations,   warranties,  restrictions  or  covenants  contained  in  this
Agreement  apply  to  the  businesses,  operations,  assets  or  liabilities  of
Fairchild Industries, Inc. and its subsidiaries other than as they relate to the
telecommunications  systems and service business of Fairchild,  and each of TFC,
RHI and  Fairchild  may  operate  such other  businesses  and assets  (including
without limitation  selling assets and businesses and incurring  liabilities) as
it deems appropriate in the exercise of its business judgment.

                  1.2  Filing.  As  soon  as  practicable  after  the  requisite
approval  of the  Merger  by the  stockholders  of Shared  Technologies  and the
fulfillment  or waiver of the  conditions set forth in Sections 9.1, 9.2 and 9.3
or on such later date as may be mutually agreed to between  Fairchild and Shared
Technologies,  the parties  hereto will cause to be filed with the office of the
Secretary  of State of the State of  Delaware,  a  certificate  of  merger  (the
"Certificate  of  Merger"),  in such  form  as  required  by,  and  executed  in
accordance with, the relevant provisions of the Delaware General Corporation Law
(the "DGCL").

                  1.3  Effective  Time  of  the  Merger.  The  Merger  shall  be
effective  at the time that the  filing of the  Certificate  of

<PAGE>

Merger  with the office of the  Secretary  of State of the State of  Delaware is
completed,  or at such later time specified in such Certificate of Merger, which
time is  herein  sometimes  referred  to as the  "Effective  Time"  and the date
thereof is herein sometimes referred to as the "Effective Date."


                                   ARTICLE II

                     CERTIFICATE OF INCORPORATION; BY-LAWS;
                             SHAREHOLDERS AGREEMENT

                  2.1   Certificate  of   Incorporation.   The   Certificate  of
Incorporation  of  Shared  Technologies,  as  amended  in  accordance  with this
Agreement,   shall  be  the  Certificate  of   Incorporation  of  the  Surviving
Corporation. 

                  2.2 By-Laws. The By-Laws of Shared Technologies, as amended in
accordance  with  this  Agreement,   shall  be  the  By-Laws  of  the  Surviving
Corporation  until the same shall thereafter be altered,  amended or repealed in
accordance  with  law,  the  Certificate  of   Incorporation  of  the  Surviving
Corporation or said By-Laws.

                  2.3  Shareholders  Agreement.  At the Effective  Time,  Shared
Technologies,  RHI and  Anthony D.  Autorino  shall  enter  into a  shareholders
agreement  in the  form of  Exhibit  A  hereto  (the  "Shareholders  Agreement")
providing   for  the  election  of  directors  and  officers  of  the  Surviving
Corporation.


                                   ARTICLE III

                              CONVERSION OF SHARES

                  3.1  Conversion.  At the  Effective  Time the issued shares of
capital stock of Fairchild shall, by virtue of the Merger and without any action
on the part of the holders thereof, become and be converted as follows: (A) each
outstanding  share of Common  Stock,  $100.00 par value per share,  of Fairchild
(the  "Fairchild  Common Stock") shall be converted into and become the right to
receive a Pro Rata Amount (as  defined  below) of the Merger  Consideration  (as
defined  below);  and (B) each  outstanding  share of Series A Preferred  Stock,
without  par value,  of  Fairchild  (the  "Series A  Preferred  Stock") and each
outstanding

<PAGE>

share of Series C Preferred Stock,  without par value, of Fairchild (the "Series
C Preferred  Stock")  shall be converted  into the right to receive an amount in
cash equal to $45.00 per share ($44,237,745 in the aggregate for all such shares
of Series A  Preferred  Stock and Series C  Preferred  Stock)  plus  accrued and
unpaid dividends thereon to the Effective Time. "Merger Consideration" means (x)
6,000,000  shares  of  Common  Stock,  $.004  par  value  per  share,  of Shared
Technologies  (the  "Technologies  Common  Stock"),  (y)  shares of  Convertible
Preferred  Stock of Shared  Technologies  (the  "Convertible  Preferred  Stock")
having an initial aggregate liquidation value of $25,000,000 and the other terms
set forth on the attached  Schedule  3.1(a) and (z) shares of Special  Preferred
Stock of Shared  Technologies (the "Special  Preferred Stock") having an initial
aggregate  liquidation value of $20,000,000 and the other terms set forth on the
attached Schedule 3.1(b). The Convertible  Preferred Stock and Special Preferred
Stock are collectively referred to as the "Preferred Stock." With respect to any
share of  capital  stock,  "Pro Rata  Amount"  means the  product  of the Merger
Consideration  multiplied  by a fraction,  the numerator of which is one and the
denominator  of which is the  aggregate  number of all  issued  and  outstanding
shares of such capital stock on the Effective Date.

                  3.2 Preferred  Stock Pledge.  Immediately  after the Effective
Time,  RHI shall pledge all of the shares of  Preferred  Stock then issued to it
(other  than  shares  of  Convertible   Preferred   Stock  having  an  aggregate
liquidation   preference  of  $1,500,000)   to  secure  RHI's  and   Fairchild's
obligations  under  the  Indemnification  Agreement  of TFC and RHI (the form of
which is  attached  as Exhibit  B-1  hereto)  pursuant  to the terms of a Pledge
Agreement  (the form of which is attached as Exhibit C hereto) and with a pledge
agent  mutually  agreed upon by the parties.  Such shares will be released  from
such pledge on the later to occur of (i) third anniversary of the Effective Time
and (ii) the date on which the  consolidated  net worth  (computed in accordance
with generally accepted accounting  principles) of The Fairchild  Corporation at
such  time (or  evidenced  by any  audited  balance  sheet)  is at least (x) $25
million  greater than such net worth at September 30, 1995  (excluding  for such
purpose any value  attributed to the Preferred  Stock on such balance sheet) and
(y) $225 million (including for such purpose the value of the Preferred Stock).


                                   ARTICLE IV
<PAGE>

                          CERTAIN EFFECTS OF THE MERGER

                  4.1 Effect of the Merger.  On and after the Effective Time and
pursuant to the DGCL,  the Surviving  Corporation  shall possess all the rights,
privileges,  immunities,  powers,  and purposes of each of Fairchild  and Shared
Technologies;  all the property,  real and personal,  including subscriptions to
shares,  causes of action and every other asset (including books and records) of
Fairchild  and  Shared  Technologies,  shall vest in the  Surviving  Corporation
without further act or deed; and the Surviving  Corporation  shall assume and be
liable for all the  liabilities,  obligations  and  penalties of  Fairchild  and
Shared  Technologies;  provided,  however,  that this  shall in no way impair or
affect the indemnification  obligations of any party pursuant to indemnification
agreements  entered  into in  connection  with this  Agreement.  No liability or
obligation  due or to become due and no claim or demand  for any cause  existing
against either Fairchild or Shared Technologies, or any stockholder,  officer or
director thereof,  shall be released or impaired by the Merger, and no action or
proceeding,  whether civil or criminal,  then pending by or against Fairchild or
Shared  Technologies,  or any stockholder,  officer or director  thereof,  shall
abate or be discontinued by the Merger, but may be enforced, prosecuted, settled
or compromised as if the Merger had not occurred,  and the Surviving Corporation
may be  substituted  in any such action or  proceeding  in place of Fairchild or
Shared Technologies.

                  4.2  Further  Assurances.  If at any time after the  Effective
Time,  any further action is necessary or desirable to carry out the purposes of
this Agreement and to vest the Surviving  Corporation with full right, title and
possession to all assets, property, rights, privileges, powers and franchises of
either of Fairchild or Shared Technologies, the officers of such corporation are
fully  authorized  in the name of their  corporation  or otherwise to take,  and
shall  take,  all such  further  action  and TFC  will,  and  cause  each of its
subsidiaries  (direct or indirect) to, take all actions reasonably  requested by
the  Surviving   Corporation  (at  the  Surviving   Corporation's   expense)  in
furtherance thereof.


                                    ARTICLE V

              REPRESENTATIONS AND WARRANTIES OF SHARED TECHNOLOGIES
<PAGE>

                  Shared Technologies represents and warrants to Fairchild that:

                  5.1   Organization   and   Qualification.   Each   of   Shared
Technologies and its subsidiaries (which for purposes of this Agreement,  unless
indicated to the contrary, shall not include Shared Technologies Cellular, Inc.)
is a corporation duly organized, validly existing and in good standing under the
laws of the jurisdiction of its  incorporation  and has all requisite  corporate
power and authority to own, lease and operate its properties and to carry on its
business  as  now  being  conducted.   Each  of  Shared   Technologies  and  its
subsidiaries is duly qualified as a foreign  corporation to do business,  and is
in good  standing,  in each  jurisdiction  where the character of its properties
owned or  leased  or the  nature  of its  activities  makes  such  qualification
necessary,  except for  failures to be so qualified  or in good  standing  which
would not,  individually or in the aggregate,  have a material adverse effect on
the general affairs, management,  business, operations,  condition (financial or
otherwise) or prospects of Shared  Technologies and its subsidiaries  taken as a
whole  (a  "Shared  Technologies  Material  Adverse  Effect").   Neither  Shared
Technologies  nor  any  of  its  subsidiaries  is in  violation  of  any  of the
provisions of its  Certificate of  Incorporation  (or other  applicable  charter
document) or By-Laws.  Shared  Technologies has delivered to Fairchild  accurate
and complete copies of the  Certificate of  Incorporation  (or other  applicable
charter  document)  and  By-Laws,  as  currently  in  effect,  of each of Shared
Technologies and its subsidiaries.

                  5.2 Capital Stock of Subsidiaries. The only direct or indirect
subsidiaries  of Shared  Technologies  are those  listed in  Section  5.2 of the
Disclosure  Statement  previously  delivered by Shared Technologies to Fairchild
(the "Disclosure Statement").  Shared Technologies is directly or indirectly the
record (except for directors' qualifying shares) and beneficial owner (including
all qualifying  shares owned by directors of such  subsidiaries  as reflected in
Section 5.2 of the  Disclosure  Statement) of all of the  outstanding  shares of
capital stock of each of its subsidiaries,  there are no proxies with respect to
such shares,  and no equity securities of any of such subsidiaries are or may be
required  to be  issued by reason of any  options,  warrants,  scrip,  rights to
subscribe for, calls or commitments of any character  whatsoever relating to, or
securities or rights

<PAGE>

convertible  into or  exchangeable  for, shares of any capital stock of any such
subsidiary,  and  there  are  no  contracts,   commitments,   understandings  or
arrangements by which any such subsidiary is bound to issue additional shares of
its  capital  stock or  securities  convertible  into or  exchangeable  for such
shares. Other than as set forth in Section 5.2 of the Disclosure Statement,  all
of such shares so owned by Shared  Technologies  are validly issued,  fully paid
and  nonassessable  and are  owned by it free and  clear of any  claim,  lien or
encumbrance of any kind with respect thereto. Except as disclosed in Section 5.2
of the Disclosure Statement, Shared Technologies does not directly or indirectly
own any  interest  in any  corporation,  partnership,  joint  venture  or  other
business association or entity.

                  5.3  Capitalization.  The  authorized  capital stock of Shared
Technologies  consists of 20,000,000 shares of Common Stock, par value $.004 per
share, and 10,000,000 shares of Preferred Stock, par value $.01 per share. As of
the date hereof,  8,495,815  shares of Common Stock were issued and  outstanding
and 1,527,970 shares of Preferred Stock were issued and outstanding. All of such
issued and outstanding  shares are validly issued,  fully paid and nonassessable
and free of preemptive  rights. As of the date hereof 5,022,083 shares of Common
Stock were  reserved  for  issuance  upon  exercise of  outstanding  convertible
securities,  warrants, options, and options which may be granted under the stock
option plans of Shared  Technologies  (the "Stock Option  Plans"),  all of which
warrants, options and Stock Option Plans are listed and described in Section 5.3
of  the  Disclosure  Statement.  Other  than  the  Stock  Option  Plans,  Shared
Technologies  has no other  plan  which  provides  for the grant of  options  to
purchase shares of capital stock,  stock appreciation or similar rights or stock
awards. Except as set forth above, there are not now, and at the Effective Time,
except  for  shares of  Common  Stock  issued  after  the date  hereof  upon the
conversion of  convertible  securities  and the exercise of warrants and options
outstanding  on the date hereof or issued after the date hereof  pursuant to the
Stock  Option  Plans,  there will not be, any shares of capital  stock of Shared
Technologies  issued or outstanding  or any  subscriptions,  options,  warrants,
calls,  claims,  rights (including  without limitation any stock appreciation or
similar  rights),  convertible  securities or other agreements or commitments of
any character  obligating Shared Technologies to issue,  transfer or sell any of
its securities.


<PAGE>

                  5.4 Authority Relative to This Agreement.  Shared Technologies
has full corporate power and authority to execute and deliver this Agreement and
to  consummate  the  Merger  and other  transactions  contemplated  hereby.  The
execution and delivery of this Agreement and the  consummation of the Merger and
other transactions  contemplated hereby have been duly and validly authorized by
the Board of Directors of Shared Technologies and no other corporate proceedings
on the part of Shared  Technologies are necessary to authorize this Agreement or
to consummate the Merger or other transactions  contemplated hereby (other than,
with respect to the Merger,  the approval of Shared  Technologies'  stockholders
pursuant  to  Section  251(c) of the  DGCL).  This  Agreement  has been duly and
validly  executed and  delivered by Shared  Technologies  and,  assuming the due
authorization,  execution and delivery hereof by Fairchild,  constitutes a valid
and  binding  agreement  of  Shared  Technologies,  enforceable  against  Shared
Technologies  in  accordance  with its  terms,  except  to the  extent  that its
enforceability   may  be   limited   by   applicable   bankruptcy,   insolvency,
reorganization, moratorium or other laws affecting the enforcement of creditors'
rights generally or by general equitable or fiduciary principles.

                  5.5      No Violations, etc.

                  (a)  Assuming  that  all  filings,  permits,   authorizations,
consents  and  approvals  or waivers  thereof have been duly made or obtained as
contemplated  by Section 5.5(b)  hereof,  except as listed in Section 5.5 of the
Disclosure  Statement,  neither the execution and delivery of this  Agreement by
Shared  Technologies  nor the  consummation of the Merger or other  transactions
contemplated  hereby  nor  compliance  by  Shared  Technologies  with any of the
provisions hereof will (i) violate,  conflict with, or result in a breach of any
provision of, or  constitute a default (or an event which,  with notice or lapse
of time or both, would constitute a default) under, or result in the termination
or suspension  of, or  accelerate  the  performance  required by, or result in a
right of termination  or  acceleration  under,  or result in the creation of any
lien,  security  interest,  charge or encumbrance  upon any of the properties or
assets of  Shared  Technologies  or any of its  subsidiaries  under,  any of the
terms, conditions or provisions of (x) their respective charters or by-laws, (y)
except as set forth in Section 5.5 of the Disclosure Statement,  any note, bond,
mortgage,  indenture or deed of trust, or (z) any license,  lease,  agreement or
other  instrument  or  obligation  to  which  Shared  Technologies  or any  such

<PAGE>

subsidiary is a party or to which they or any of their respective  properties or
assets may be subject,  or (ii)  subject to  compliance  with the  statutes  and
regulations  referred to in the next  paragraph,  violate any judgment,  ruling,
order,  writ,  injunction,  decree,  statute,  rule or regulation  applicable to
Shared  Technologies  or any  of its  subsidiaries  or any of  their  respective
properties or assets,  except, in the case of clauses (i)(z) and (ii) above, for
such  violations,  conflicts,  breaches,  defaults,  terminations,  suspensions,
accelerations,  rights of  termination  or  acceleration  or creations of liens,
security interests,  charges or encumbrances which would not, individually or in
the  aggregate,  either have a Shared  Technologies  Material  Adverse Effect or
materially impair Shared Technologies' ability to consummate the Merger or other
transactions contemplated hereby.

                  (b) No filing or  registration  with,  notification  to and no
permit,  authorization,  consent  or  approval  of any  governmental  entity  is
required by Shared Technologies in connection with the execution and delivery of
this Agreement or the consummation by Shared Technologies of the Merger or other
transactions  contemplated hereby,  except (i) in connection with the applicable
requirements of the  Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976, as
amended (the "HSR Act"),  (ii) the filing of the  Certificate of Merger with the
Secretary  of State of the  State of  Delaware,  (iii)  the  approval  of Shared
Technologies'  stockholders  pursuant to the DGCL,  (iv) filings with applicable
state public  utility  commissions  and (v) such other  filings,  registrations,
notifications,  permits,  authorizations,  consents or approvals  the failure of
which to be obtained, made or given would not, individually or in the aggregate,
either have a Shared  Technologies  Material Adverse Effect or materially impair
Shared  Technologies'  ability to  consummate  the Merger or other  transactions
contemplated hereby.

                  (c)  As of  the  date  hereof,  Shared  Technologies  and  its
subsidiaries  are not in  violation  of or  default  under (x) their  respective
charter or bylaws,  and (y) except as set forth in Section 5.5 of the Disclosure
Statement,  any note,  bond,  mortgage,  indenture or deed of trust,  or (z) any
license,  lease,  agreement or other  instrument  or  obligation to which Shared
Technologies  or any such subsidiary is a party or to which they or any of their
respective  properties or assets may be subject,  except, in the case of clauses
(y) and (z) above, for such violations or defaults which would not, individually
or in the

<PAGE>

aggregate,  either  have  a  Shared  Technologies  Material  Adverse  Effect  or
materially impair Shared Technologies' ability to consummate the Merger or other
transactions contemplated hereby.

                  5.6      Commission Filings; Financial Statements.

                  (a) Shared Technologies has filed all required forms,  reports
and documents during the past three years (collectively, the "SEC Reports") with
the Securities and Exchange  Commission (the "SEC"),  all of which complied when
filed  in  all  material  respects  with  all  applicable  requirements  of  the
Securities Act of 1933, as amended,  and the rules and  regulations  promulgated
thereunder (the  "Securities  Act") and the Securities  Exchange Act of 1934, as
amended,  and the rules and  regulations  promulgated  thereunder (the "Exchange
Act"). As of their respective dates the SEC Reports  (including all exhibits and
schedules  thereto and  documents  incorporated  by  reference  therein) did not
contain any untrue statement of a material fact or omit to state a material fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the  circumstances  under  which they were made,  not  misleading.  The
audited  consolidated  financial  statements and unaudited  consolidated interim
financial  statements of Shared  Technologies and its  subsidiaries  included or
incorporated  by reference in such SEC Reports have been  prepared in accordance
with generally  accepted  accounting  principles  applied on a consistent  basis
during the periods  involved  (except as may be indicated in the notes thereto),
and fairly present the consolidated  financial  position of Shared  Technologies
and its  subsidiaries  as of the dates thereof and the  consolidated  results of
operations and consolidated  cash flows for the periods then ended (subject,  in
the case of any  unaudited  interim  financial  statements,  to normal  year-end
adjustments and to the extent they may not include footnotes or may be condensed
or summary statements).

                  (b) Shared  Technologies  will deliver to Fairchild as soon as
they become available true and complete copies of any report or statement mailed
by it to its securityholders generally or filed by it with the SEC, in each case
subsequent  to the date  hereof  and prior to the  Effective  Time.  As of their
respective dates, such reports and statements (excluding any information therein
provided by Fairchild,  as to which Shared Technologies makes no representation)
will not  contain  any untrue  statement  of a material  fact or omit to state a
material fact required to be stated  therein or necessary to make the statements
therein, in

<PAGE>

light of the  circumstances  under which they are made,  not misleading and will
comply in all material  respects with all  applicable  requirements  of law. The
audited  consolidated  financial  statements and unaudited  consolidated interim
financial  statements of Shared Technologies and its subsidiaries to be included
or  incorporated  by  reference in such reports and  statements  (excluding  any
information therein provided by Fairchild, as to which Shared Technologies makes
no  representation)  will be  prepared in  accordance  with  generally  accepted
accounting  principles  applied on a  consistent  basis  throughout  the periods
involved  (except as may be  indicated  in the notes  thereto)  and will  fairly
present  the  consolidated  financial  position of Shared  Technologies  and its
subsidiaries as of the dates thereof and the consolidated  results of operations
and consolidated cash flows for the periods then ended (subject,  in the case of
any unaudited interim financial  statements,  to normal year-end adjustments and
to the extent  they may not include  footnotes  or may be  condensed  or summary
statements).

                  5.7  Absence  of  Changes  or  Events.  Except as set forth in
Shared  Technologies'  Form 10-K for the fiscal year ended December 31, 1994, as
filed with the SEC, since December 31, 1994: 

                  (a)  there  has  been  no  material  adverse  change,  or  any
     development involving a prospective material adverse change, in the general
     affairs,  management,   business,   operations,   condition  (financial  or
     otherwise) or prospects of Shared  Technologies and its subsidiaries  taken
     as a whole;

                  (b) there  has not been any  direct  or  indirect  redemption,
     purchase  or other  acquisition  of any shares of  capital  stock of Shared
     Technologies or any of its subsidiaries, or any declaration,  setting aside
     or payment of any dividend or other distribution by Shared  Technologies or
     any of its  subsidiaries  in respect of its capital  stock  (except for the
     distribution of the shares of Shared Technologies Cellular, Inc.);

                  (c)  except  in  the  ordinary  course  of  its  business  and
     consistent with past practice  neither Shared  Technologies  nor any of its
     subsidiaries  has incurred any indebtedness for borrowed money, or assumed,
     guaranteed,  endorsed or otherwise as an accommodation  become  responsible
     for the obligations of any other individual,  firm or corporation,  or

<PAGE>

     made any loans or  advances to any other  individual,  firm or corporation;

                  (d)  there  has not been any  change  in  accounting  methods,
     principles or practices of Shared Technologies or its subsidiaries;

                  (e) except in the ordinary  course of business and for amounts
     which  are not  material,  there  has not been any  revaluation  by  Shared
     Technologies or any of its subsidiaries of any of their respective  assets,
     including,  without  limitation,  writing  down the value of  inventory  or
     writing off notes or accounts receivables;

                  (f)  there  has not  been  any  damage,  destruction  or loss,
     whether  covered  by  insurance  or not,  except  for  such as  would  not,
     individually  or in the  aggregate,  have a  Shared  Technologies  Material
     Adverse Effect; and

                  (g) there has not been any agreement by Shared Technologies or
     any of its  subsidiaries  to (i)  do  any of the  things  described  in the
     preceding  clauses (a) through (f) other than as expressly  contemplated or
     provided  for in this  Agreement  or  (ii)  take,  whether  in  writing  or
     otherwise,  any action which, if taken prior to the date of this Agreement,
     would have made any  representation or warranty in this Article V untrue or
     incorrect.

                  5.8  Proxy  Statement.  None of the  information  supplied  by
Shared  Technologies  for  inclusion  in the proxy  statement  to be sent to the
shareholders  of Shared  Technologies in connection with the Special Meeting (as
hereinafter  defined),  including all  amendments and  supplements  thereto (the
"Proxy  Statement"),  shall on the date the Proxy  Statement  is first mailed to
shareholders,  at the time of the Special  Meeting or at the Effective  Time, be
false or  misleading  with  respect to any material  fact,  or omit to state any
material  fact  required to be stated  therein or necessary in order to make the
statements  made  therein,  in light of the  circumstances  under which they are
made,  not  misleading  or  necessary  to correct any  statement  in any earlier
communication  with  respect  to the  solicitation  of proxies  for the  Special
Meeting  which has become false or  misleading.  None of the  information  to be
filed by Fairchild and Shared  Technologies  with the SEC in connection with the
Merger  or in any  other  documents  to be  filed  with  the  SEC  or any  other
regulatory  or   governmental

<PAGE>

agency or authority in connection  with the  transactions  contemplated  hereby,
including  any  amendments  thereto  (the  "Other  Documents"),  insofar as such
information  was provided or supplied by Shared  Technologies,  will contain any
untrue  statement of a material fact or omit to state any material fact required
to be stated  therein or necessary to make the statements  therein,  in light of
the circumstances under which they are made, not misleading. The Proxy Statement
shall comply in all material respects with the requirements of the Exchange Act.

                  5.9  Litigation.  Except  as set forth in  Section  5.9 of the
Disclosure Statement,  there is no (i) claim, action, suit or proceeding pending
or, to the best  knowledge of Shared  Technologies  or any of its  subsidiaries,
threatened against or relating to Shared Technologies or any of its subsidiaries
before any court or governmental or regulatory  authority or body or arbitration
tribunal,  or (ii) outstanding  judgment,  order, writ, injunction or decree, or
application,  request or motion therefor,  of any court,  governmental agency or
arbitration  tribunal  in  a  proceeding  to  which  Shared  Technologies,   any
subsidiary of Shared  Technologies or any of their respective assets was or is a
party  except,  in the case of clauses  (i) and (ii)  above,  such as would not,
individually  or in the aggregate,  either have a Shared  Technologies  Material
Adverse Effect or materially impair Shared  Technologies'  ability to consummate
the Merger.

                  5.10 Insurance. Section 5.10 of the Disclosure Statement lists
all  insurance  policies in force on the date hereof  covering  the  businesses,
properties and assets of Shared Technologies and its subsidiaries,  and all such
policies are currently in effect.  True and complete copies of all such policies
have been  delivered  to  Fairchild.  Except as set forth in Section 5.10 of the
Disclosure  Statement,  Shared  Technologies  has  not  received  notice  of the
cancellation of any such insurance policy.

                  5.11 Title to and Condition of Properties. Except as set forth
in  Section  5.11  of the  Disclosure  Statement,  Shared  Technologies  and its
subsidiaries have good title to all of the real property and own outright all of
the personal  property (except for leased property or assets) which is reflected
on  Shared  Technologies'  and  its  subsidiaries'  December  31,  1994  audited
consolidated  balance sheet contained in Shared  Technologies' Form 10-K for the
fiscal year ended  December  31, 1994 filed with the SEC (the  "Balance  Sheet")
except for property

<PAGE>

since sold or  otherwise  disposed of in the  ordinary  course of  business  and
consistent  with  past  practice.  Except as set  forth in  Section  5.11 of the
Disclosure  Statement,  no such real or personal  property is subject to claims,
liens or  encumbrances,  whether by mortgage,  pledge,  lien,  conditional  sale
agreement,  charge or otherwise,  except for those which would not, individually
or in the aggregate, have a Shared Technologies Material Adverse Effect. Section
5.11 of the Disclosure  Statement  contains a true and complete list of all real
properties owned by Shared Technologies and its subsidiaries.

                  5.12 Leases.  There has been made  available to Fairchild true
and complete copies of each lease  requiring the payment of rentals  aggregating
at least $35,000 per annum  pursuant to which real or personal  property is held
under  lease by Shared  Technologies  or any of its  subsidiaries,  and true and
complete  copies of each lease pursuant to which Shared  Technologies  or any of
its subsidiaries leases real or personal property to others. A true and complete
list  of all  such  leases  is set  forth  in  Section  5.12  of the  Disclosure
Statement.  All of the  leases so listed  are valid and  subsisting  and in full
force  and  effect  and  are  subject  to no  default  with  respect  to  Shared
Technologies  or  its  subsidiaries,   as  the  case  may  be,  and,  to  Shared
Technologies'  knowledge, are in full force and effect and subject to no default
with respect to any other party thereto, and the leased real property is in good
and satisfactory condition.

                  5.13  Contracts  and  Commitments.  Other than as disclosed in
Section 5.13 of the  Disclosure  Statement,  no existing  contract or commitment
contains  an  agreement  with  respect to any  change of  control  that would be
triggered  by the  Merger.  Other  than  as set  forth  in  Section  5.13 of the
Disclosure  Statement,   neither  this  Agreement,  the  Merger  nor  the  other
transactions  contemplated  hereby  will  result  in any  outstanding  loans  or
borrowings  by Shared  Technologies  or any  subsidiary  of Shared  Technologies
becoming due,  going into default or giving the lenders or other holders of debt
instruments the right to require Shared  Technologies or any of its subsidiaries
to repay all or a portion of such loans or borrowings.

                  5.14  Labor  Matters.  Each  of  Shared  Technologies  and its
subsidiaries is in compliance in all material  respects with all applicable laws
respecting  employment  and  employment

<PAGE>

practices,  terms and conditions of employment and wages and hours,  and neither
Shared  Technologies  nor any of its subsidiaries is engaged in any unfair labor
practice.  There is no labor  strike,  slowdown or stoppage  pending (or, to the
best knowledge of Shared Technologies,  any labor strike or stoppage threatened)
against or affecting Shared Technologies or any of its subsidiaries. No petition
for  certification  has been filed and is  pending  before  the  National  Labor
Relations  Board with respect to any employees of Shared  Technologies or any of
its subsidiaries who are not currently organized.

                  5.15  Compliance with Law. Except for matters set forth in the
Disclosure  Statement,  neither Shared  Technologies nor any of its subsidiaries
has violated or failed to comply with any statute,  law, ordinance,  regulation,
rule or order of any foreign,  federal,  state or local  government or any other
governmental  department  or  agency,  or any  judgment,  decree or order of any
court, applicable to its business or operations, except where any such violation
or failure to comply would not, individually or in the aggregate,  have a Shared
Technologies  Material  Adverse  Effect;  the conduct of the  business of Shared
Technologies  and its  subsidiaries is in conformity with all foreign,  federal,
state and local energy,  public utility and health  requirements,  and all other
foreign,  federal,  state and local  governmental  and regulatory  requirements,
except where such nonconformities  would not,  individually or in the aggregate,
have a Shared Technologies  Material Adverse Effect. Shared Technologies and its
subsidiaries  have  all  permits,  licenses  and  franchises  from  governmental
agencies required to conduct their businesses as now being conducted, except for
such  permits,   licenses  and  franchises  the  absence  of  which  would  not,
individually or in the aggregate,  have a Shared  Technologies  Material Adverse
Effect.

                  5.16 Board  Recommendation.  The Board of  Directors of Shared
Technologies has, by a majority vote at a meeting of such Board duly held on, or
by written consent of such Board dated,  November 9, 1995,  approved and adopted
this  Agreement,  the Merger  and the other  transactions  contemplated  hereby,
determined  that  the  Merger  is  fair  to the  holders  of  shares  of  Shared
Technologies  Common  Stock and  recommended  that the holders of such shares of
Common  Stock  approve  and  adopt  this  Agreement,  the  Merger  and the other
transactions contemplated hereby.


<PAGE>

                  5.17   Employment   and  Labor   Contracts.   Neither   Shared
Technologies  nor  any  of  its  subsidiaries  is a  party  to  any  employment,
management  services,  consultation  or other similar  contract with any past or
present  officer,  director,  employee or other person or, to the best of Shared
Technologies' knowledge, any entity affiliated with any past or present officer,
director or employee or other  person other than those set forth in Section 5.17
of the  Disclosure  Statement and other than those which (x) have a term of less
than one year and (y) involve  payments of less than  $30,000 per year,  in each
case  true and  complete  copies  of which  contracts  have  been  delivered  to
Fairchild,  and other than the agreements executed by employees  generally,  the
forms of which have been delivered to Fairchild.

                  5.18  Patents  and  Trademarks.  Shared  Technologies  and its
subsidiaries  own or have the  right to use all  patents,  patent  applications,
trademarks, trademark applications, trade names, inventions, processes, know-how
and trade  secrets  necessary  to the  conduct of their  respective  businesses,
except  for those  which the  failure to own or have the right to use would not,
individually or in the aggregate,  have a Shared  Technologies  Material Adverse
Effect ("Proprietary  Rights").  All issued patents and trademark  registrations
and pending patent and trademark  applications  of the  Proprietary  Rights have
previously been delivered to Fairchild. No rights or licenses to use Proprietary
Rights have been granted by Shared Technologies or its subsidiaries except those
listed in Section 5.18 of the Disclosure  Statement;  and no contrary  assertion
has been made to Shared  Technologies  or any of its  subsidiaries  or notice of
conflict  with any asserted  right of others has been given by any person except
those which, even if correct, would not, individually or in the aggregate,  have
a Shared Technologies Material Adverse Effect. Shared Technologies has not given
notice of any asserted claim or conflict to a third party with respect to Shared
Technologies'  Proprietary  Rights.  True and  complete  copies of all  material
license agreements under which Shared Technologies or any of its subsidiaries is
a licensor or licensee have been delivered to Fairchild.

                  5.19 Taxes.  "Tax" or "Taxes"  shall mean all federal,  state,
local and foreign taxes, duties,  levies, charges and assessments of any nature,
including social security payments and deductibles  relating to wages,  salaries
and  benefits  and  payments to  subcontractors  (to the extent  required  under
applicable Tax law),  and also  including all interest,  penalties and additions

<PAGE>

imposed with respect to such amounts. Except as set forth in Section 5.19 of the
Disclosure Statement: (i) Shared Technologies and its subsidiaries have prepared
and timely filed or will timely file with the appropriate  governmental agencies
all franchise, income and all other material Tax returns and reports required to
be filed for any period  ending on or before the  Effective  Time,  taking  into
account any extension of time to file granted to or obtained on behalf of Shared
Technologies  and/or  its  subsidiaries;  (ii)  all  material  Taxes  of  Shared
Technologies and its subsidiaries in respect of the pre-Merger  period have been
paid in full to the  proper  authorities,  other  than  such  Taxes as are being
contested  in good  faith  by  appropriate  proceedings  and/or  are  adequately
reserved for in accordance with generally accepted accounting principles;  (iii)
all deficiencies  resulting from Tax examinations of federal,  state and foreign
income,  sales and franchise and all other  material Tax returns filed by Shared
Technologies and its  subsidiaries  have either been paid or are being contested
in good faith by appropriate  proceedings;  (iv) to the best knowledge of Shared
Technologies,  no  deficiency  has been  asserted  or  assessed  against  Shared
Technologies  or  any  of  its  subsidiaries,   and  no  examination  of  Shared
Technologies  or any of its  subsidiaries  is  pending  or  threatened  for  any
material amount of Tax by any taxing  authority;  (v) no extension of the period
for  assessment  or collection of any material Tax is currently in effect and no
extension  of time  within  which  to file  any  material  Tax  return  has been
requested, which Tax return has not since been filed; (vi) no material Tax liens
have been filed with respect to any Taxes; (vii) Shared Technologies and each of
its subsidiaries will not make any voluntary adjustment by reason of a change in
their accounting methods for any pre-Merger period that would affect the taxable
income or deductions of Shared  Technologies or any of its  subsidiaries for any
period  ending after the Effective  Date;  (viii)  Shared  Technologies  and its
subsidiaries  have made timely payments of the Taxes required to be deducted and
withheld from the wages paid to their employees;  (ix) the Tax Sharing Agreement
under which Shared  Technologies  or any subsidiary  will have any obligation or
liability  on or after the  Effective  Date is attached as Exhibit E; (x) Shared
Technologies  has  foreign  losses as defined in Section  904(f)(2)  of the Code
listed in Section 5.19 of the Disclosure Statement; (xi) Shared Technologies and
its  subsidiaries  have unused  foreign tax credits set forth in Section 5.19 of
the   Disclosure   Statement;   and  (xii)  to  the  best  knowledge  of  Shared
Technologies,  there are no

<PAGE>

transfer pricing  agreements made with any taxation  authority  involving Shared
Technologies and its subsidiaries.

                  5.20     Employee Benefit Plans; ERISA.

                  (a)  Except as set  forth in  Section  5.20 of the  Disclosure
Statement,  there are no "employee  pension benefit plans" as defined in Section
3(2)  of the  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  covering  employees  employed in the United  States,  maintained  or
contributed to by Shared  Technologies or any of its  subsidiaries,  or to which
Shared  Technologies or any of its  subsidiaries  contributes or is obligated to
make payments  thereunder or otherwise may have any liability ("Pension Benefits
Plans").

                  (b) Shared  Technologies  has furnished  Fairchild with a true
and complete schedule of all "welfare benefit plans" (as defined in Section 3(1)
of ERISA)  covering  employees  employed  in the United  States,  maintained  or
contributed  to by  Shared  Technologies  or any of its  subsidiaries  ("Welfare
Plans"),  all multiemployer  plans as defined in Section 3(37) of ERISA covering
employees  employed in the United States to which Shared  Technologies or any of
its  subsidiaries  is required to make  contributions  or otherwise may have any
liability,  and, to the extent covering employees employed in the United States,
all stock bonus, stock option, restricted stock, stock appreciation right, stock
purchase, bonus, incentive, deferred compensation,  severance and vacation plans
maintained or contributed to by Shared Technologies or a subsidiary.

                  (c) Shared Technologies and each of its subsidiaries, and each
of the Pension  Benefit  Plans and Welfare  Plans,  are in  compliance  with the
applicable  provisions  of ERISA (the "Code") and other  applicable  laws except
where the failure to comply would not, individually or in the aggregate,  have a
Shared Technologies Material Adverse Effect.

                  (d) All  contributions  to, and  payments  from,  the  Pension
Benefit  Plans  which are  required  to have been  made in  accordance  with the
Pension Benefit Plans and, when applicable,  Section 302 of ERISA or Section 412
of the Code  have  been  timely  made  except  where  the  failure  to make such
contributions  or payments on a timely basis would not,  individually  or in the
aggregate, have a Shared Technologies Material Adverse Effect. All contributions
required to have been made in  accordance  with

<PAGE>

Section 302 of ERISA or Section 412 of the Code to any employee  pension benefit
plan (as defined in Section 3(2) of ERISA)  maintained by an ERISA  Affiliate of
Shared  Technologies  or any of its  subsidiaries  have been  timely made except
where  the  failure  to make  such  contributions  on a timely  basis  would not
individually  or in the aggregate have a Shared  Technologies  Material  Adverse
Effect. For purposes of this Agreement,  "ERISA Affiliate" shall mean any person
(as  defined in Section  3(9) of ERISA) that is a member of any group of persons
described  in  Section  414(b),  (c),  (m) or (o) of the  Code of  which  Shared
Technologies or a subsidiary is a member.

                  (e) The  Pension  Benefit  Plans  intended  to  qualify  under
Section  401 of the  Code  are so  qualified  and have  been  determined  by the
Internal  Revenue  Service  ("IRS") to be so qualified  and nothing has occurred
with respect to the  operation of such Pension  Benefit  Plans which would cause
the loss of such  qualification  or exemption or the  imposition of any material
liability,  penalty or tax under ERISA or the Code. Such plans have been or will
be, on a timely  basis,  (i) amended to comply with  changes to the Code made by
the Tax Reform Act of 1986, the  Unemployment  Compensation  Amendments of 1992,
the Omnibus Budget Reconciliation Act of 1993, and other applicable legislative,
regulatory or  administrative  requirements;  and (ii) submitted to the Internal
Revenue Service for a determination of their tax  qualification,  as so amended;
and no such amendment will adversely affect the qualification of such plans.

                  (f)  Each  Welfare  Plan  that  is  intended  to  qualify  for
exclusion  of benefits  thereunder  from the income of  participants  or for any
other tax-favored treatment under any provisions of the Code (including, without
limitation,  Sections  79,  105,  106,  125 or 129 of the  Code) is and has been
maintained in compliance with all pertinent  provisions of the Code and Treasury
Regulations thereunder.

                  (g) Except as disclosed in Shared  Technologies' Form 10-K for
the  fiscal  year  ended  December  31,  1994,  there are (i) no  investigations
pending,  to the best  knowledge  of Shared  Technologies,  by any  governmental
entity involving the Pension Benefit Plans or Welfare Plans, (ii) no termination
proceedings  involving the Pension Benefit Plans and (iii) no pending or, to the
best of Shared  Technologies'  knowledge,  threatened claims (other than routine
claims for  benefits),  suits or  proceedings  against  any  Pension  Benefit or
Welfare Plan,  against the assets

<PAGE>

of any of the trusts  under any Pension  Benefit or Welfare  Plan or against any
fiduciary of any Pension  Benefit or Welfare Plan with respect to the  operation
of such plan or  asserting  any rights or claims to  benefits  under any Pension
Benefit or  Welfare  Plan or  against  the assets of any trust  under such plan,
which would,  in the case of clause (i),  (ii) or (iii) of this  paragraph  (f),
give rise to any liability which would, individually or in the aggregate, have a
Shared  Technologies  Material  Adverse  Effect,  nor,  to the  best  of  Shared
Technologies'  knowledge,  are  there  any facts  which  would  give rise to any
liability  which  would,  individually  or  in  the  aggregate,  have  a  Shared
Technologies  Material  Adverse  Effect in the event of any such  investigation,
claim, suit or proceeding.

                  (h) None of Shared  Technologies,  any of its  subsidiaries or
any employee of the foregoing, nor any trustee,  administrator,  other fiduciary
or any other "party in interest"  or  "disqualified  person" with respect to the
Pension   Benefit  Plans  or  Welfare  Plans,   has  engaged  in  a  "prohibited
transaction" (as such term is defined in Section 4975 of the Code or Section 406
of ERISA)  which  would be  reasonably  likely to result in a tax or  penalty on
Shared Technologies or any of its subsidiaries under Section 4975 of the Code or
Section 502(i) of ERISA which would,  individually  or in the aggregate,  have a
Shared Technologies Material Adverse Effect.

                  (i) Neither the Pension  Benefit  Plans subject to Title IV of
ERISA nor any trust created  thereunder has been  terminated nor have there been
any "reportable events" (as defined in Section 4043 of ERISA and the regulations
thereunder)  with respect to either thereof which would,  individually or in the
aggregate, have a Shared Technologies Material Adverse Effect nor has there been
any event with respect to any Pension  Benefit Plan requiring  disclosure  under
Section  4063(a) of ERISA or any event with respect to any Pension  Benefit Plan
requiring   disclosure  under  Section   4041(c)(3)(C)  of  ERISA  which  would,
individually or in the aggregate,  have a Shared  Technologies  Material Adverse
Effect.

                  (j) Neither Shared  Technologies  nor any subsidiary of Shared
Technologies  has incurred any  currently  outstanding  liability to the Pension
Benefit  Guaranty  Corporation  (the  "PBGC")  or to a trustee  appointed  under
Section  4042(b) or (c) of ERISA other than for the payment of premiums,  all of
which have been paid when due.  No Pension  Benefit  Plan has  applied  for,  or

<PAGE>

received,  a waiver of the minimum funding  standards  imposed by Section 412 of
the Code. The information  supplied to the actuary by Shared Technologies or any
of its  subsidiaries  for use in preparing the most recent  actuarial report for
Pension Benefit Plans is complete and accurate in all material respects.

                  (k) Neither Shared  Technologies,  any of its subsidiaries nor
any of their  ERISA  Affiliates  has any  liability  (including  any  contingent
liability under Section 4204 of ERISA) with respect to any  multiemployer  plan,
within the meaning of Section 3(37) of ERISA, covering employees employed in the
United States.

                  (l)  Except as  disclosed  in Section  5.20 of the  Disclosure
Statement,  with respect to each of the Pension Benefit and Welfare Plans, true,
correct and complete  copies of the following  documents  have been delivered to
Fairchild:  (i)  the  current  plans  and  related  trust  documents,  including
amendments thereto,  (ii) any current summary plan descriptions,  (iii) the most
recent Forms 5500,  financial  statements and actuarial reports,  if applicable,
(iv) the most recent IRS  determination  letter,  if applicable;  and (v) if any
application  for an IRS  determination  letter  is  pending,  copies of all such
applications for  determination  including  attachments,  exhibits and schedules
thereto.

                  (m) Neither Shared Technologies,  any of its subsidiaries, any
organization to which Shared  Technologies is a successor or parent corporation,
within  the  meaning  of  Section  4069(b)  of  ERISA,  nor any of  their  ERISA
Affiliates has engaged in any transaction, within the meaning of Section 4069(a)
of ERISA, the liability for which would,  individually or in the aggregate, have
a Shared Technologies Material Adverse Effect.

                  (n)  Except as  disclosed  in Section  5.20 of the  Disclosure
Statement, none of the Welfare Plans maintained by Shared Technologies or any of
its  subsidiaries  are  retiree  life or retiree  health  insurance  plans which
provide  for  continuing  benefits  or  coverage  for  any  participant  or  any
beneficiary of a participant following termination of employment,  except as may
be required under the Consolidated Omnibus Budget Reconciliation Act of 1985, as
amended  ("COBRA"),  or  except  at  the  expense  of  the  participant  or  the
participant's  beneficiary.  Shared  Technologies  and each of its  subsidiaries
which maintain a "group health plan" within the meaning of Section 5000(b)(1) of
the Code

<PAGE>

have complied with the notice and continuation  requirements of Section 4980B of
the Code,  COBRA,  Part 6 of Subtitle B of Title I of ERISA and the  regulations
thereunder except where the failure to comply would not,  individually or in the
aggregate, have a Shared Technologies Material Adverse Effect.

                  (o) No liability under any Pension Benefit or Welfare Plan has
been funded nor has any such  obligation  been  satisfied with the purchase of a
contract from an insurance company as to which Shared Technologies or any of its
subsidiaries   has   received   notice  that  such   insurance   company  is  in
rehabilitation.

                  (p) Except  pursuant to the agreements  listed in Section 5.20
of the Disclosure Statement,  the consummation of the transactions  contemplated
by this Agreement  will not result in an increase in the amount of  compensation
or benefits or  accelerate  the vesting or timing of payment of any  benefits or
compensation  payable to or in respect of any employee of Shared Technologies or
any of its subsidiaries.

                  (q) Shared  Technologies has disclosed to Fairchild in Section
5.20 of the Disclosure  Statement  each material  Foreign Plan to the extent the
benefits  provided  thereunder  are not  mandated by the laws of the  applicable
foreign jurisdiction.  Shared Technologies and each of its subsidiaries and each
of the Foreign Plans are in  compliance  with  applicable  laws and all required
contributions  have been made to the Foreign Plans,  except where the failure to
comply or make contributions would not, individually or in the aggregate, have a
Shared  Technologies  Material  Adverse Effect.  For purposes  hereof,  the term
"Foreign  Plan"  shall  mean any plan,  with  respect  to  benefits  voluntarily
provided by Shared  Technologies  or any subsidiary with respect to employees of
any of them employed outside the United States.

                  5.21     Environmental Matters.

                  (a)  Except as set  forth in  Section  5.21 of the  Disclosure
Statement:

                        (i) each of Shared  Technologies  and its  subsidiaries,
         and  the  properties  and  assets  owned  by  them,  and to the  actual
         knowledge of Shared  Technologies,  all  properties  operated,  leased,
         managed  or used by Shared  Technologies  and its  subsidiaries  are in
         compliance  with all  applicable  Environmental  Laws except  where the
         failure  to  be

<PAGE>

         in  compliance  would  not,  individually  or in  the aggregate, have a
         Shared Technologies Material Adverse Effect;

                       (ii) there is no Environmental  Claim that is (1) pending
         or threatened against Shared Technologies or any of its subsidiaries or
         (2)  pending or  threatened  against any person or entity or any assets
         owned by Shared  Technologies or its  subsidiaries  whose liability for
         such  Environmental  Claim has been  retained or assumed by contract or
         otherwise by Shared  Technologies or any of its  subsidiaries or can be
         imputed  or  attributed  by law to  Shared  Technologies  or any of its
         subsidiaries,  the effect of any of which would, individually or in the
         aggregate, have a Shared Technologies Material Adverse Effect;

                      (iii)  there are no past or present  actions,  activities,
         circumstances,  conditions,  events or incidents  arising out of, based
         upon, resulting from or relating to the ownership,  operation or use of
         any property or assets currently or formerly owned, operated or used by
         Shared  Technologies or any of its  subsidiaries (or any predecessor in
         interest  of  any  of  them),   including,   without  limitation,   the
         generation,  storage,  treatment  or  transportation  of any  Hazardous
         Materials,  or the  emission,  discharge,  disposal or other Release or
         threatened  Release of any  Hazardous  Materials  into the  Environment
         which is presently expected to result in an Environmental Claim;

                       (iv) no lien has been  recorded  under any  Environmental
         Law with respect to any material  property,  facility or asset owned by
         Shared  Technologies  or  any of its  subsidiaries;  and to the  actual
         knowledge of Shared  Technologies,  no lien has been recorded under any
         Environmental  Law with respect to any material  property,  facility or
         asset,  operated,  leased or managed or used by Shared  Technologies or
         its subsidiaries and relating to or resulting from Shared  Technologies
         or its  subsidiaries  operations,  lease,  management  or use for which
         Shared Technologies or its subsidiaries may be legally responsible;

                        (v)  neither   Shared   Technologies   nor  any  of  its
         subsidiaries  has  received  notice  that it has been  identified  as a
         potentially  responsible party or any request for information under the
         Comprehensive Environmental Response, Compensation and Liability Act of
         1980, as amended

<PAGE>

         ("CERCLA"),  the Resource  Conservation  and  Recovery  Act, as amended
         ("RCRA"),  or any comparable  state law nor has Shared  Technologies or
         any of its subsidiaries  received any  notification  that any Hazardous
         Materials that it or any of their  respective  predecessors in interest
         has used, generated,  stored, treated, handled, transported or disposed
         of, or arranged for transport for treatment or disposal of, or arranged
         for disposal or  treatment  of, has been found at any site at which any
         person is  conducting  or plans to  conduct an  investigation  or other
         action pursuant to any Environmental Law;

                       (vi) to the  actual  knowledge  of  Shared  Technologies,
         there has been no Release of Hazardous  Materials at, on, upon,  under,
         from  or  into  any  real  property  in the  vicinity  of any  property
         currently  or  formerly  owned  by  Shared  Technologies  or any of its
         subsidiaries  that,  through soil,  air,  surface water or  groundwater
         migration  or  contamination,  has become  located on, in or under such
         properties and, to the actual knowledge of Shared  Technologies,  there
         has been no release of Hazardous  Materials at, on, upon, under or from
         any property currently or formerly operated, leased, managed or used by
         Shared  Technologies or any of its subsidiaries that through soil, air,
         surface  water or  groundwater  migration or  contamination  has become
         located on, in or under such  properties as resulting  from or relating
         to Shared  Technologies or any of its subsidiaries  operations,  lease,
         management or use thereof of for which Shared  Technologies  and any of
         its subsidiaries may be legally responsible;

                      (vii) no asbestos or asbestos  containing  material or any
         polychlorinated  biphenyls  are  contained  within  products  presently
         manufactured  and,  to  the  best  knowledge  of  Shared   Technologies
         manufactured  at  any  time  by  Shared  Technologies  or  any  of  its
         subsidiaries and, to the actual knowledge of Shared  Technologies there
         is no asbestos or asbestos  containing  material or any polychlorinated
         biphenyl in, on or at any property or any facility or equipment  owned,
         operated,  leased, managed or used by Shared Technologies or any of its
         subsidiaries;

                     (viii) no property owned by Shared  Technologies  or any of
         its subsidiaries and to the actual knowledge of Shared Technologies, no
         property operated,  leased,  managed

<PAGE>

         or used by  Shared  Technologies  and  any of its  subsidiaries  is (i)
         listed or proposed  for listing on the National  Priorities  List under
         CERCLA or (ii)  listed  in the  Comprehensive  Environmental  Response,
         Compensation, Liability Information System List promulgated pursuant to
         CERCLA,  or on  any  comparable  list  published  by  any  governmental
         authority;

                       (ix) no  underground  storage  tank or related  piping is
         located at, under or on any property  owned by Shared  Technologies  or
         any  of  its   subsidiaries  or  to  the  actual  knowledge  of  Shared
         Technologies,  any property operated, leased, managed or used by Shared
         Technologies,  nor to the actual knowledge of Shared Technologies,  has
         any such tank or piping been removed or decommissioned  from or at such
         property;

                        (x) all environmental  investigations,  studies, audits,
         assessments  or reviews  conducted  of which  Shared  Technologies  has
         actual knowledge in relation to the current or prior business or assets
         owned, operated,  leased, managed or used of Shared Technologies or any
         of its  subsidiaries  or any real  property,  assets or facility now or
         previously  owned,   operated,   leased,  managed  or  used  by  Shared
         Technologies  or  any  of  its  subsidiaries  have  been  delivered  to
         Fairchild; and

                       (xi) each of Shared Technologies and its subsidiaries has
         obtained    all   permits,    licenses    and   other    authorizations
         ("Authorizations") required under any Environmental Law with respect to
         the  operation of its assets and business  and its use,  ownership  and
         operation of any real property,  and each such Authorization is in full
         force and effect.

         (b)      For purposes of Section 5.21(a):

                       (i) "Actual Knowledge of Shared  Technologies"  means the
         actual  knowledge of individuals at the corporate  management  level of
         Shared Technologies and its subsidiaries.

                       (ii) "Environment" means any surface water, ground water,
         drinking water supply,  land surface or subsurface

<PAGE>

         strata,  ambient  air  and  including,  without  limitation, any indoor
         location;

                      (iii)  "Environmental  Claim" means any notice or claim by
         any person alleging potential liability (including, without limitation,
         potential   liability   for   investigatory   costs,   cleanup   costs,
         governmental  costs,  or  harm,  injuries  or  damages  to any  person,
         property or natural resources,  and any fines or penalties) arising out
         of,  based  upon,  resulting  from or  relating  to (1)  the  emission,
         discharge,  disposal or other release or threatened  release in or into
         the Environment of any Hazardous Materials or (2) circumstances forming
         the basis of any  violation,  or alleged  violation,  of any applicable
         Environmental Law;

                       (iv) "Environmental  Laws" means all federal,  state, and
         local  laws,  codes,  and  regulations   relating  to  pollution,   the
         protection of human health,  the  protection of the  Environment or the
         emission, discharge, disposal or other release or threatened release of
         Hazardous Materials in or into the Environment;

                       (v) "Hazardous Materials" means pollutants,  contaminants
         or chemical,  industrial,  hazardous or toxic materials or wastes,  and
         includes,   without   limitation,   asbestos   or   asbestos-containing
         materials,  PCBs  and  petroleum,  oil or  petroleum  or oil  products,
         derivatives or constituents; and

                       (vi)  "Release"  means  any  past  or  present  spilling,
         leaking, pumping, pouring, emitting, emptying, discharging,  injecting,
         escaping,  leaching,  dumping or disposing of Hazardous  Materials into
         the  Environment or within  structures  (including  the  abandonment or
         discarding  of  barrels,   containers   or  other  closed   receptacles
         containing any Hazardous Materials).

                  5.22  Disclosure.  No  representation  or  warranty  by Shared
Technologies  herein, or in any certificate  furnished by or on behalf of Shared
Technologies to Fairchild in connection  herewith,  contains or will contain any
untrue  statement  of a material  fact or omits or will omit to state a material
fact  necessary in order to make the statements  herein or therein,  in light of
the circumstances under which they were made, not misleading.


<PAGE>

                  5.23  Absence  of  Undisclosed  Liabilities.   Neither  Shared
Technologies  nor any of its  subsidiaries  has any  liabilities  or obligations
(including without  limitation any liabilities or obligations  related to Shared
Technologies  Cellular,   Inc.)  of  any  nature,  whether  absolute,   accrued,
unmatured,  contingent or otherwise,  or any unsatisfied judgments or any leases
of  personalty  or realty or unusual or  extraordinary  commitments,  except the
liabilities  recorded on the Balance Sheet and the notes thereto, and except for
liabilities  or  obligations  incurred in the  ordinary  course of business  and
consistent   with  past  practice   since  December  31,  1994  that  would  not
individually  or in the aggregate have a Shared  Technologies  Material  Adverse
Effect.

                  5.24  Finders or Brokers.  Except as set forth in Section 5.24
of the Disclosure  Statement,  none of Shared Technologies,  the subsidiaries of
Shared  Technologies,  the  Board of  Directors  or any  member  of the Board of
Directors has employed any investment banker,  broker, finder or intermediary in
connection with the transactions  contemplated hereby who might be entitled to a
fee or any  commission  in connection  with the Merger,  and Section 5.24 of the
Disclosure Statement sets forth the maximum  consideration  (present and future)
agreed to be paid to each such party.

                  5.25 State  Antitakeover  Statutes.  Shared  Technologies  has
granted all approvals  and taken all other steps  necessary to exempt the Merger
and the  other  transactions  contemplated  hereby  from  the  requirements  and
provisions  of  Section  203  of  the  DGCL  and  any  other   applicable  state
antitakeover  statute or  regulation  such that none of the  provisions  of such
Section 203 or any other "business  combination,"  "moratorium," "control share"
or other state  antitakeover  statute or  regulation  (x) prohibits or restricts
Shared Technologies'  ability to perform its obligations under this Agreement or
its ability to  consummate  the Merger and the other  transactions  contemplated
hereby,  (y) would have the effect of invalidating or voiding this Agreement any
provision hereof,  or (z) would subject Fairchild to any material  impediment or
condition  in  connection  with the  exercise  of any of its  rights  under this
Agreement.


                                   ARTICLE VI
<PAGE>

            REPRESENTATIONS AND WARRANTIES OF TFC, RHI AND FAIRCHILD

                  Each of TFC,  RHI and  Fairchild  represents  and  warrants to
Shared Technologies that:

                  6.1 Organization and Qualification.  Each of Fairchild and its
subsidiaries  is a  corporation  duly  organized,  validly  existing and in good
standing under the laws of the  jurisdiction  of its  incorporation  and has all
requisite corporate power and authority to own, lease and operate its properties
and to carry on its business as now being  conducted.  Each of Fairchild and its
subsidiaries is duly qualified as a foreign  corporation to do business,  and is
in good  standing,  in each  jurisdiction  where the character of its properties
owned or  leased  or the  nature  of its  activities  makes  such  qualification
necessary,  except for  failures to be so qualified  or in good  standing  which
would not,  individually or in the aggregate,  have a material adverse effect on
the general affairs, management,  business, operations,  condition (financial or
otherwise)  or prospects of Fairchild and its  subsidiaries  taken as a whole (a
"Fairchild  Material  Adverse  Effect").   Neither  Fairchild  nor  any  of  its
subsidiaries  is in violation of any of the  provisions  of its  Certificate  of
Incorporation (or other applicable  charter document) or By-Laws.  Fairchild has
delivered to Shared Technologies accurate and complete copies of the Certificate
of  Incorporation  (or  other  applicable  charter  document)  and  By-Laws,  as
currently in effect, of each of Fairchild and its subsidiaries.

                  6.2 Capital Stock of Subsidiaries. The only direct or indirect
subsidiaries  of  Fairchild  are those  listed in Section 6.2 of the  Disclosure
Statement   previously  delivered  by  Fairchild  to  Shared  Technologies  (the
"Disclosure Statement").  Fairchild is directly or indirectly the record (except
for directors' qualifying shares) and beneficial owner (including all qualifying
shares owned by directors  of such  subsidiaries  as reflected in Section 6.2 of
the Disclosure  Statement) of all of the outstanding  shares of capital stock of
each of its subsidiaries,  there are no proxies with respect to such shares, and
no equity  securities of any of such  subsidiaries  are or may be required to be
issued by reason of any options, warrants, scrip, rights to subscribe for, calls
or commitments of any character  whatsoever relating to, or securities or rights
convertible  into or  exchangeable  for, shares of any capital stock of any such
subsidiary,  and  there  are  no  contracts,   commitments,   understandings  or
arrangements by which any such subsidiary is

<PAGE>

bound to issue additional shares of its capital stock or securities  convertible
into or exchangeable for such shares.  Other than as set forth in Section 6.2 of
the Disclosure  Statement,  all of such shares so owned by Fairchild are validly
issued,  fully paid and  nonassessable and are owned by it free and clear of any
claim, lien or encumbrance of any kind with respect thereto. Except as disclosed
in Section  6.2 of the  Disclosure  Statement,  Fairchild  does not  directly or
indirectly own any interest in any  corporation,  partnership,  joint venture or
other business association or entity.

                  6.3 Capitalization.  The authorized capital stock of Fairchild
consists of 1,400  shares of Common  Stock,  par value  $100.00  per share,  and
3,000,000 shares of Preferred  Stock,  without par value. As of the date hereof,
1,400 shares of Common Stock are issued and outstanding  (all of which are owned
by RHI),  424,701 shares of Series A Preferred Stock are issued and outstanding,
2,278 shares of Series B Preferred Stock are issued and outstanding  (which will
be extinguished  immediately  prior to the Effective Time) and 558,360 shares of
Series C  Preferred  Stock are issued and  outstanding.  All of such  issued and
outstanding shares are validly issued,  fully paid and nonassessable and free of
preemptive  rights.  Except as set forth  above,  there are not now,  and at the
Effective  Time,  there will not be, any  shares of capital  stock of  Fairchild
issued or outstanding or any subscriptions,  options,  warrants,  calls, claims,
rights (including  without limitation any stock appreciation or similar rights),
convertible  securities  or other  agreements  or  commitments  of any character
obligating Fairchild to issue, transfer or sell any of its securities.

                  6.4 Authority Relative to This Agreement.  Each of TFC and RHI
is a corporation duly organized, validly existing and in good standing under the
laws of Delaware.  Each of TFC, RHI and Fairchild has full  corporate  power and
authority to execute and deliver this Agreement and to consummate the Merger and
other  transactions  contemplated  hereby.  The  execution  and delivery of this
Agreement and the consummation of the Merger and other transactions contemplated
hereby have been duly and validly  authorized  by the Board of Directors of each
of TFC  (which  owns  all of the  outstanding  common  stock  of  RHI),  RHI and
Fairchild  and no  other  corporate  proceedings  on the  part  of  TFC,  RHI or
Fairchild are necessary to authorize  this Agreement or to consummate the Merger
or other  transactions  contemplated  hereby.  This  Agreement has been duly and
validly executed and delivered

<PAGE>

by each of TFC (which owns all of the outstanding  common stock of RHI), RHI and
Fairchild and, assuming the due authorization,  execution and delivery hereof by
Shared  Technologies,  constitutes a valid and binding agreement of each of TFC,
RHI  and  Fairchild,  enforceable  against  each of TFC,  RHI and  Fairchild  in
accordance with its terms,  except to the extent that its  enforceability may be
limited by  applicable  bankruptcy,  insolvency,  reorganization,  moratorium or
other laws  affecting  the  enforcement  of  creditors'  rights  generally or by
general equitable or fiduciary principles.

                  6.5      No Violations, etc.

                  (a)  Assuming  that  all  filings,  permits,   authorizations,
consents  and  approvals  or waivers  thereof have been duly made or obtained as
contemplated  by Section  6.5(b)  hereof,  neither the execution and delivery of
this  Agreement by TFC, RHI or Fairchild nor the  consummation  of the Merger or
other transactions  contemplated  hereby nor compliance by Fairchild with any of
the provisions hereof will (i) violate,  conflict with, or result in a breach of
any  provision  of, or  constitute a default (or an event which,  with notice or
lapse of time or both,  would  constitute  a  default)  under,  or result in the
termination  or suspension  of, or accelerate  the  performance  required by, or
result  in a right of  termination  or  acceleration  under,  or  result  in the
creation of any lien,  security interest,  charge or encumbrance upon any of the
properties  or  assets  of TFC,  RHI or  Fairchild  or any of  their  respective
subsidiaries  under,  any of the terms,  conditions  or  provisions of (x) their
respective  charters or  by-laws,  (y) except as set forth in Section 6.5 of the
Disclosure Statement,  any note, bond, mortgage,  indenture or deed of trust, or
(z) any license,  lease,  agreement or other instrument or obligation,  to which
TFC, RHI or Fairchild or any such  subsidiary is a party or to which they or any
of their  respective  properties  or assets may be subject,  or (ii)  subject to
compliance with the statutes and regulations  referred to in the next paragraph,
violate any judgment, ruling, order, writ, injunction,  decree, statute, rule or
regulation  applicable  to TFC,  RHI or  Fairchild  or any of  their  respective
subsidiaries or any of their  respective  properties or assets,  except,  in the
case of clauses (i)(z) and (ii) above, for such violations, conflicts, breaches,
defaults,  terminations,  suspensions,  accelerations,  rights of termination or
acceleration or creations of liens, security interests,  charges or encumbrances
which  would not,  individually  or in the  aggregate,  either  have a Fairchild
Material Adverse Effect or materially impair  Fairchild's  ability

<PAGE>

to consummate the Merger or other transactions contemplated hereby.

                  (b) No filing or  registration  with,  notification  to and no
permit,  authorization,  consent  or  approval  of any  governmental  entity  is
required by TFC,  RHI or Fairchild or any of their  respective  subsidiaries  in
connection with the execution and delivery of this Agreement or the consummation
by Fairchild of the Merger or other transactions contemplated hereby, except (i)
in  connection  with  the  applicable   requirements  of  the  Hart-Scott-Rodino
Antitrust  Improvements Act of 1976, as amended (the "HSR Act"), (ii) the filing
of the  Certificate  of  Merger  with the  Secretary  of  State of the  State of
Delaware,  (iii) filings with applicable state public utility  commissions,  and
(iv) such other filings, registrations,  notifications, permits, authorizations,
consents or approvals  the failure of which to be obtained,  made or given would
not, individually or in the aggregate,  either have a Fairchild Material Adverse
Effect or materially  impair  Fairchild's  ability to  consummate  the Merger or
other transactions contemplated hereby.

                  (c) As of the date hereof,  Fairchild and its subsidiaries are
not in violation of or default under (x) their respective charter or bylaws, and
(y) except as set forth in Sections 6.5 and 6.9 of the Disclosure Statement, any
note,  bond,  mortgage,  indenture or deed of trust, or (z) any license,  lease,
agreement  or other  instrument  or  obligation  to which  Fairchild or any such
subsidiary is a party or to which they or any of their respective  properties or
assets may be subject,  except,  in the case of clauses  (y) and (z) above,  for
such  violations or defaults which would not,  individually or in the aggregate,
either have a Fairchild Material Adverse Effect or materially impair Fairchild's
ability to consummate the Merger or other transactions contemplated hereby.

                  6.6      Commission Filings; Financial Statements.

                  (a)  Fairchild  has  filed all  required  forms,  reports  and
documents during the past three years (collectively, the "SEC Reports") with the
Securities and Exchange Commission (the "SEC"), all of which complied when filed
in all material respects with all applicable  requirements of the Securities Act
of 1933, as amended, and the rules and regulations  promulgated  thereunder (the
"Securities Act") and the Securities  Exchange Act of 1934, as amended,  and the
rules and regulations  promulgated  thereunder

<PAGE>

(the "Exchange Act"). As of their  respective  dates the SEC Reports  (including
all exhibits  and  schedules  thereto and  documents  incorporated  by reference
therein)  did not contain  any untrue  statement  of a material  fact or omit to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein,  in light of the circumstances  under which they were made,
not  misleading.  The audited  consolidated  financial  statements and unaudited
consolidated  interim  financial  statements of Fairchild  and its  subsidiaries
included or  incorporated  by  reference  in such SEC Reports  were  prepared in
accordance with generally accepted accounting principles applied on a consistent
basis  during the  periods  involved  (except as may be  indicated  in the notes
thereto),  and fairly presented the consolidated financial position of Fairchild
and its subsidiaries  (before giving effect to the Fairchild  Reorganization) as
of the dates thereof and the consolidated results of operations and consolidated
cash flows for the periods  then ended  (subject,  in the case of any  unaudited
interim financial  statements,  to normal year-end adjustments and to the extent
they may not include footnotes or may be condensed or summary statements).

                  (b) Fairchild will deliver to Shared  Technologies  as soon as
they become available true and complete copies of any report or statement mailed
by it to its securityholders generally or filed by it with the SEC, in each case
subsequent  to the date  hereof  and prior to the  Effective  Time.  As of their
respective dates, such reports and statements (excluding any information therein
provided by Shared Technologies,  as to which Fairchild makes no representation)
will not  contain  any untrue  statement  of a material  fact or omit to state a
material fact required to be stated  therein or necessary to make the statements
therein, in light of the circumstances under which they are made, not misleading
and will comply in all material  respects with all  applicable  requirements  of
law. The audited consolidated  financial  statements and unaudited  consolidated
interim financial statements of Fairchild and its subsidiaries to be included or
incorporated  by  reference  in  such  reports  and  statements  (excluding  any
information therein provided by Shared Technologies, as to which Fairchild makes
no  representation)  will be  prepared in  accordance  with  generally  accepted
accounting  principles  applied on a  consistent  basis  throughout  the periods
involved  (except as may be  indicated  in the notes  thereto)  and will  fairly
present the  consolidated  financial  position of Fairchild and its subsidiaries
(before giving effect to the Fairchild Reorganization unless otherwise specified
therein) as

<PAGE>

of the dates thereof and the consolidated results of operations and consolidated
cash flows for the periods  then ended  (subject,  in the case of any  unaudited
interim financial  statements,  to normal year-end adjustments and to the extent
they may not include footnotes or may be condensed or summary statements).

                  (c)  Fairchild has  delivered to Shared  Technologies  audited
financial  statements  for the three years  ended June 30, 1995 (the  "Fairchild
Financial Statements") which were prepared in accordance with generally accepted
accounting principles applied on a consistent basis and which fairly present the
consolidated  financial  position,  results  of  operations  and  cash  flows of
Fairchild and its subsidiaries as if the Fairchild  Reorganization  had occurred
at the beginning of such three-year period. In addition, Fairchild has delivered
to Shared  Technologies  an unaudited  pro forma  balance sheet of each of D-M-E
Inc., Fairchild Fasteners Inc. and RHI as of June 30, 1995 which was prepared in
accordance with generally accepted accounting principles applied on a consistent
basis and which fairly  presents  the  consolidated  financial  position of such
entities if the Fairchild Reorganization had occurred at such date.

                  (d) Fairchild  will deliver to Shared  Technologies  within 45
days of the end of each fiscal  quarter  subsequent to the date hereof and prior
to the Effective Time unaudited  consolidated  interim financial  statements for
such  quarter  prepared  in  accordance  with  generally   accepted   accounting
principles  on  the  same  basis  as the  Fairchild  Financial  Statements  were
prepared.

                  6.7  Absence  of  Changes  or  Events.  Except as set forth in
Fairchild's Form 10-K for the fiscal year ended June 30, 1995, as filed with the
SEC, since June 30, 1995:

                  (a)  there  has  been  no  material  adverse  change,  or  any
development  involving a prospective  material  adverse  change,  in the general
affairs, management, business, operations, condition (financial or otherwise) or
prospects  of  Fairchild  and its  subsidiaries  taken  as a  whole;  (it  being
understood that no such material adverse change shall be deemed to have occurred
with  respect  to  Fairchild  and  VSI,  taken  as a  whole,  if the  pro  forma
consolidated  net worth of  Fairchild,  as evidenced by a pro forma closing date
balance sheet to be delivered to Shared  Technologies  on the Effective Date, is
at least $80,000,000);


<PAGE>

                  (b)  except as  contemplated  by  Schedule  9.1 and except for
dividends by Fairchild to RHI in an amount not exceeding  capital  contributions
made to Fairchild by RHI since June 30, 1995 plus $4,000,000, there has not been
any direct or indirect  redemption,  purchase or other acquisition of any shares
of capital stock of Fairchild or any of its  subsidiaries,  or any  declaration,
setting aside or payment of any dividend or other  distribution  by Fairchild or
any of its subsidiaries in respect of their capital stock;

                  (c)  except  in  the  ordinary  course  of  its  business  and
consistent with past practice neither  Fairchild nor any of its subsidiaries has
incurred any indebtedness for borrowed money, or assumed,  guaranteed,  endorsed
or otherwise as an accommodation  become  responsible for the obligations of any
other  individual,  firm or  corporation,  or made any loans or  advances to any
other individual, firm or corporation;

                  (d)  there  has not been any  change  in  accounting  methods,
principles or practices of Fairchild or its subsidiaries;

                  (e) except in the ordinary  course of business and for amounts
which are not material,  there has not been any  revaluation by Fairchild or any
of its  subsidiaries  of any of  their  respective  assets,  including,  without
limitation, writing down the value of inventory or writing off notes or accounts
receivables;

                  (f)  there  has not  been  any  damage,  destruction  or loss,
whether covered by insurance or not, except for such as would not,  individually
or in the aggregate, have a Fairchild Material Adverse Effect; and

                  (g) there has not been any  agreement  by  Fairchild or any of
its subsidiaries to (i) do any of the things described in the preceding  clauses
(a) through (f) other than as  expressly  contemplated  or provided  for in this
Agreement or (ii) take,  whether in writing or otherwise,  any action which,  if
taken prior to the date of this Agreement, would have made any representation or
warranty in this Article VI untrue or incorrect.

                  6.8  Proxy  Statement.  None of the  information  supplied  by
Fairchild or any of its  subsidiaries for inclusion in the

<PAGE>

proxy  statement  to be sent  to the  shareholders  of  Shared  Technologies  in
connection  with the Special  Meeting (as  hereinafter  defined),  including all
amendments and supplements  thereto (the "Proxy  Statement"),  shall on the date
the Proxy  Statement  is first  mailed to  shareholders,  and at the time of the
Special Meeting or at the Effective Time, be false or misleading with respect to
any  material  fact,  or omit to state any material  fact  required to be stated
therein or necessary in order to make the statements  made therein,  in light of
the  circumstances  under which they are made,  not  misleading  or necessary to
correct  any  statement  in  any  earlier  communication  with  respect  to  the
solicitation  of proxies  for the  Special  Meeting  which has  become  false or
misleading.  None  of the  information  to be  filed  by  Fairchild  and  Shared
Technologies  with  the  SEC in  connection  with  the  Merger  or in any  other
documents  to be filed  with the SEC or any  other  regulatory  or  governmental
agency or authority in connection  with the  transactions  contemplated  hereby,
including  any  amendments  thereto  (the  "Other  Documents"),  insofar as such
information  was provided or supplied by  Fairchild or any of its  subsidiaries,
will  contain  any  untrue  statement  of a  material  fact or omit to state any
material fact required to be stated  therein or necessary to make the statements
therein,  in  light  of  the  circumstances  under  which  they  are  made,  not
misleading.  The Proxy Statement shall comply in all material  respects with the
requirements of the Exchange Act.

                  6.9  Litigation.  Except  as set forth in  Section  6.9 of the
Disclosure Statement,  there is no (i) claim, action, suit or proceeding pending
or, to the best knowledge of TFC, RHI,  Fairchild or any of their  subsidiaries,
threatened  against or relating to Fairchild or any of its  subsidiaries  before
any  court  or  governmental  or  regulatory  authority  or body or  arbitration
tribunal,  or (ii) outstanding  judgment,  order, writ, injunction or decree, or
application,  request or motion therefor,  of any court,  governmental agency or
arbitration  tribunal in a proceeding  to which  Fairchild,  any  subsidiary  of
Fairchild or any of their  respective  assets was or is a party  except,  in the
case of clauses (i) and (ii) above,  such as would not,  individually  or in the
aggregate,  either have a Fairchild Material Adverse Effect or materially impair
Fairchild's ability to consummate the Merger or other transactions  contemplated
hereby.

                  6.10 Insurance. Section 6.10 of the Disclosure Statement lists
all  insurance  policies in force on the date hereof  covering  the  businesses,
properties and assets of

<PAGE>

Fairchild and its  subsidiaries,  and all such policies are currently in effect.
True and  complete  copies of all such  policies  have been  delivered to Shared
Technologies.  Except as set forth in Section 6.10 of the Disclosure  Statement,
Fairchild  has not received  notice of the  cancellation  of any such  insurance
policy.

                  6.11 Title to and Condition of Properties. Except as set forth
in Section 6.11 of the Disclosure Statement, Fairchild and its subsidiaries have
good title to all of the real  property  and own  outright  all of the  personal
property   (except  for  leased  property  or  assets)  which  is  reflected  on
Fairchild's and its  subsidiaries'  June 30, 1995 audited  consolidated  balance
sheet  contained in the Fairchild  Financial  Statements  (the "Balance  Sheet")
except for property since sold or otherwise  disposed of in the ordinary  course
of business and consistent  with past practice.  Except as set forth in Sections
6.9 and 6.11 of the Disclosure  Statement,  no such real or personal property is
subject to claims,  liens or encumbrances,  whether by mortgage,  pledge,  lien,
conditional  sale agreement,  charge or otherwise,  except for those which would
not, individually or in the aggregate, have a Fairchild Material Adverse Effect.
Section 6.11 of the  Disclosure  Statement  contains a true and complete list of
all real properties owned by Fairchild and its subsidiaries.

                  6.12  Leases.   There  has  been  made   available  to  Shared
Technologies  true and complete  copies of each lease  requiring  the payment of
rentals  aggregating  at least  $35,000  per  annum  pursuant  to which  real or
personal  property is held under lease by Fairchild or any of its  subsidiaries,
and true and complete copies of each lease pursuant to which Fairchild or any of
its subsidiaries leases real or personal property to others. A true and complete
list  of all  such  leases  is set  forth  in  Section  6.12  of the  Disclosure
Statement.  All of the  leases so listed  are valid and  subsisting  and in full
force and effect and  subject to no default  with  respect to  Fairchild  or its
subsidiaries,  as the case may be, and, to  Fairchild's  knowledge,  are in full
force and  effect  and  subject to no  default  and  subject to no default  with
respect to any other party thereto,  and the leased real property is in good and
satisfactory condition.

                  6.13  Contracts  and  Commitments.  Other than as disclosed in
Section 6.13 of the  Disclosure  Statement,  no existing  contract or commitment
contains  an  agreement  with

<PAGE>

respect  to any change of control  that  would be  triggered  as a result of the
Merger.  Other than as set forth in Section  6.13 of the  Disclosure  Statement,
neither  this  Agreement,  the  Merger nor the other  transactions  contemplated
hereby will result in any  outstanding  loans or  borrowings by Fairchild or any
subsidiary of Fairchild  becoming due,  going into default or giving the lenders
or other holders of debt  instruments  the right to require  Fairchild or any of
its subsidiaries to repay all or a portion of such loans or borrowings.

                  6.14 Labor Matters.  Each of Fairchild and its subsidiaries is
in  compliance  in all material  respects with all  applicable  laws  respecting
employment  and  employment  practices,  terms and  conditions of employment and
wages and hours, and neither Fairchild nor any of its subsidiaries is engaged in
any unfair  labor  practice.  There is no labor  strike,  slowdown  or  stoppage
pending (or, to the best  knowledge of  Fairchild,  any labor strike or stoppage
threatened)  against  or  affecting  Fairchild  or any of its  subsidiaries.  No
petition  for  certification  has been filed and is pending  before the National
Labor  Relations  Board with respect to any employees of Fairchild or any of its
subsidiaries who are not currently organized.

                  6.15  Compliance with Law. Except for matters set forth in the
Disclosure Statement, neither Fairchild nor any of its subsidiaries has violated
or failed to comply with any statute, law, ordinance,  regulation, rule or order
of any foreign,  federal,  state or local  government or any other  governmental
department or agency, or any judgment,  decree or order of any court, applicable
to its business or  operations,  except  where any such  violation or failure to
comply would not,  individually or in the aggregate,  have a Fairchild  Material
Adverse Effect; the conduct of the business of Fairchild and its subsidiaries is
in conformity with all foreign,  federal, state and local energy, public utility
and  health  requirements,  and all  other  foreign,  federal,  state  and local
governmental  and  regulatory  requirements,  except where such  nonconformities
would not,  individually or in the aggregate,  have a Fairchild Material Adverse
Effect. Fairchild and its subsidiaries have all permits, licenses and franchises
from  governmental  agencies  required to conduct their  businesses as now being
conducted, except for such permits, licenses and franchises the absence of which
would not,  individually or in the aggregate,  have a Fairchild Material Adverse
Effect.


<PAGE>

                  6.16 Board Recommendation. The Board of Directors of Fairchild
has,  by a  unanimous  vote at a  meeting  of such  Board  duly  held on,  or by
unanimous  written consent of such Board dated,  November 9, 1995,  approved and
adopted  this  Agreement,  the  Merger and the other  transactions  contemplated
hereby.

                  6.17 Employment and Labor Contracts. Neither Fairchild nor any
of  its  subsidiaries  is  a  party  to  any  employment,  management  services,
consultation  or  other  similar  contract  with any  past or  present  officer,
director, employee or other person or, to the best of Fairchild's knowledge, any
entity  affiliated  with any past or present  officer,  director  or employee or
other  person  other  than  those set forth in  Section  6.17 of the  Disclosure
Statement  and other than those  which (x) have a term of less than one year and
(y)  involve  payments  of less than  $30,000  per  year,  in each case true and
complete copies of which  contracts have been delivered to Shared  Technologies,
and other than the  agreements  executed by  employees  generally,  the forms of
which have been delivered to Shared Technologies.

                  6.18 Patents and  Trademarks.  Fairchild and its  subsidiaries
own or have  the  right to use all  patents,  patent  applications,  trademarks,
trademark applications,  trade names, inventions,  processes, know-how and trade
secrets  necessary  to the conduct of their  respective  businesses,  except for
those which the failure to own or have the right to use would not,  individually
or in the aggregate,  have a Fairchild  Material  Adverse  Effect  ("Proprietary
Rights"). All issued patents and trademark  registrations and pending patent and
trademark  applications of the Proprietary Rights have previously been delivered
to Shared  Technologies.  No rights or licenses to use  Proprietary  Rights have
been  granted by Fairchild  or its  subsidiaries  except those listed in Section
6.18 of the  Disclosure  Statement;  and no contrary  assertion has been made to
Fairchild  or any of its  subsidiaries  or notice of conflict  with any asserted
right of  others  has been  given by any  person  except  those  which,  even if
correct, would not, individually or in the aggregate,  have a Fairchild Material
Adverse Effect. Fairchild has not given notice of any asserted claim or conflict
to a third  party  with  respect to  Fairchild's  Proprietary  Rights.  True and
complete copies of all material license  agreements under which Fairchild or any
of its  subsidiaries  is a licensor or licensee  have been  delivered  to Shared
Technologies.


<PAGE>

                  6.19 Taxes.  "Tax" or "Taxes"  shall mean all federal,  state,
local and foreign taxes, duties,  levies, charges and assessments of any nature,
including social security payments and deductibles  relating to wages,  salaries
and  benefits  and  payments to  subcontractors  (to the extent  required  under
applicable Tax law),  and also  including all interest,  penalties and additions
imposed  with respect to such  amounts.  Except as set forth in Sections 6.9 and
6.19 of the  Disclosure  Statement:  (i)  Fairchild  and its  subsidiaries  have
prepared and timely filed or will timely file with the appropriate  governmental
agencies all  franchise,  income and all other  material Tax returns and reports
required  to be filed for any  period  ending on or before the  Effective  Time,
taking into  account  any  extension  of time to file  granted to or obtained on
behalf  of  Fairchild  and/or  its  subsidiaries;  (ii)  all  material  Taxes of
Fairchild and its  subsidiaries  in respect of the  pre-Merger  period have been
paid in full to the  proper  authorities,  other  than  such  Taxes as are being
contested  in good  faith  by  appropriate  proceedings  and/or  are  adequately
reserved for in accordance with generally accepted accounting principles;  (iii)
all deficiencies  resulting from Tax examinations of federal,  state and foreign
income,  sales  and  franchise  and all  other  material  Tax  returns  filed by
Fairchild and its  subsidiaries  have either been paid or are being contested in
good faith by appropriate proceedings;  (iv) to the best knowledge of Fairchild,
no  deficiency  has been  asserted or assessed  against  Fairchild or any of its
subsidiaries,  and no  examination  of Fairchild or any of its  subsidiaries  is
pending or threatened  for any material  amount of Tax by any taxing  authority;
(v) no extension of the period for  assessment or collection of any material Tax
is  currently  in  effect  and no  extension  of time  within  which to file any
material  Tax  return  has been  requested,  which Tax return has not since been
filed;  (vi) no  material  Tax liens have been filed with  respect to any Taxes;
(vii)  Fairchild  and each of its  subsidiaries  will  not  make  any  voluntary
adjustment by reason of a change in their accounting  methods for any pre-Merger
period that would affect the taxable income or deductions of Fairchild or any of
its  subsidiaries  for any  period  ending  after  the  Effective  Date;  (viii)
Fairchild and its  subsidiaries  have made timely payments of the Taxes required
to be deducted and withheld from the wages paid to their employees; (ix) the Tax
Sharing  Agreement  under  which  Fairchild  or any  subsidiary  will  have  any
obligation or liability on or after the Effective Date is attached as Exhibit E;
(x)  Fairchild  has foreign  losses as defined in Section  904(f)(2) of the Code
listed in Section  6.19 of the

<PAGE>

Disclosure  Statement;  (xi) Fairchild and its subsidiaries  have unused foreign
tax credits set forth in Section 6.19 of the Disclosure Statement;  and (xii) to
the best knowledge of Fairchild,  there are no transfer pricing  agreements made
with any taxation authority involving Fairchild and its subsidiaries.

                  6.20     Employee Benefit Plans; ERISA.

                  (a)  Except as set  forth in  Section  6.20 of the  Disclosure
Statement,  there are no "employee  pension benefit plans" as defined in Section
3(2)  of the  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  covering  employees  employed in the United  States,  maintained  or
contributed to by Fairchild or any of its subsidiaries, or to which Fairchild or
any of its subsidiaries  contributes or is obligated to make payments thereunder
or otherwise may have any liability ("Pension Benefits Plans").

                  (b) Fairchild has furnished  Shared  Technologies  with a true
and complete schedule of all "welfare benefit plans" (as defined in Section 3(1)
of ERISA)  covering  employees  employed  in the United  States,  maintained  or
contributed to by Fairchild or any of its subsidiaries  ("Welfare  Plans"),  all
multiemployer  plans as  defined in Section  3(37) of ERISA  covering  employees
employed in the United States to which  Fairchild or any of its  subsidiaries is
required to make contributions or otherwise may have any liability,  and, to the
extent covering  employees employed in the United States, all stock bonus, stock
option,  restricted stock,  stock  appreciation  right,  stock purchase,  bonus,
incentive,  deferred  compensation,  severance and vacation plans  maintained or
contributed to by Fairchild or a subsidiary.

                  (c)  Fairchild and each of its  subsidiaries,  and each of the
Pension  Benefit Plans and Welfare Plans,  are in compliance with the applicable
provisions of ERISA and other applicable laws except where the failure to comply
would not,  individually or in the aggregate,  have a Fairchild Material Adverse
Effect.

                  (d) All  contributions  to, and  payments  from,  the  Pension
Benefit  Plans  which are  required  to have been  made in  accordance  with the
Pension Benefit Plans and, when applicable,  Section 302 of ERISA or Section 412
of the Code  have  been  timely  made  except  where  the  failure  to make such
contributions  or payments on a timely basis would not,  individually  or in the
aggregate,  have a Fairchild Material Adverse Effect. All

<PAGE>

contributions required to have been made in accordance with Section 302 of ERISA
or Section 412 of the Code to any employee  pension  benefit plan (as defined in
Section 3(2) of ERISA)  maintained by an ERISA  Affiliate of Fairchild or any of
its  subsidiaries  have been timely  made except  where the failure to make such
contributions  on a timely basis would not individually or in the aggregate have
a Fairchild  Material  Adverse Effect.  For purposes of this  Agreement,  "ERISA
Affiliate" shall mean any person (as defined in Section 3(9) of ERISA) that is a
member of any group of persons  described in Section 414(b),  (c), (m) or (o) of
the Code of which Fairchild or a subsidiary is a member.

                  (e) The  Pension  Benefit  Plans  intended  to  qualify  under
Section  401 of the  Code  are so  qualified  and have  been  determined  by the
Internal  Revenue  Service  ("IRS") to be so qualified  and nothing has occurred
with respect to the  operation of such Pension  Benefit  Plans which would cause
the loss of such  qualification  or exemption or the  imposition of any material
liability,  penalty or tax under ERISA or the Code. Such plans have been or will
be, on a timely  basis,  (i) amended to comply with  changes to the Code made by
the Tax Reform Act of 1986, the  Unemployment  Compensation  Amendments of 1992,
the Omnibus Budget Reconciliation Act of 1993, and other applicable legislative,
regulatory or  administrative  requirements;  and (ii) submitted to the Internal
Revenue Service for a determination of their tax  qualification,  as so amended;
and no such amendment will adversely affect the qualification of such plans.

                  (f)  Each  Welfare  Plan  that  is  intended  to  qualify  for
exclusion  of benefits  thereunder  from the income of  participants  or for any
other tax-favored treatment under any provisions of the Code (including, without
limitation,  Sections  79,  105,  106,  125, or 129 of the Code) is and has been
maintained in compliance with all pertinent  provisions of the Code and Treasury
Regulations thereunder.

                  (g)  Except  as  disclosed  in  Fairchild's  Form 10-K for the
fiscal year ended June 30, 1995, there are (i) no investigations pending, to the
best knowledge of Fairchild,  by any  governmental  entity involving the Pension
Benefit Plans or Welfare Plans,  (ii) no termination  proceedings  involving the
Pension  Benefit  Plans and  (iii) no  pending  or,  to the best of  Fairchild's
knowledge,  threatened claims (other than routine claims for benefits), suits or
proceedings  against any Pension Benefit or Welfare Plan,  against the assets of
any of the trusts

<PAGE>

under any  Pension  Benefit or  Welfare  Plan or against  any  fiduciary  of any
Pension  Benefit or Welfare Plan with  respect to the  operation of such plan or
asserting any rights or claims to benefits under any Pension  Benefit or Welfare
Plan or against the assets of any trust  under such plan,  which  would,  in the
case of  clause  (i),  (ii) or (iii) of this  paragraph  (f),  give  rise to any
liability  which  would,  individually  or in the  aggregate,  have a  Fairchild
Material Adverse Effect,  nor, to the best of Fairchild's  knowledge,  are there
are any facts which would give rise to any liability  which would,  individually
or in the aggregate,  have a Fairchild  Material  Adverse Effect in the event of
any such investigation, claim, suit or proceeding.

                  (h) None of Fairchild, any of its subsidiaries or any employee
of the foregoing, nor any trustee,  administrator,  other fiduciary or any other
"party in interest" or "disqualified person" with respect to the Pension Benefit
Plans or Welfare Plans, has engaged in a "prohibited  transaction" (as such term
is defined in Section  4975 of the Code or Section 406 of ERISA)  which would be
reasonably  likely to  result in a tax or  penalty  on  Fairchild  or any of its
subsidiaries  under  Section  4975 of the Code or Section  502(i) of ERISA which
would,  individually  or in the  aggregate,  have a Fairchild  Material  Adverse
Effect.

                  (i) Neither the Pension  Benefit  Plans subject to Title IV of
ERISA nor any trust created  thereunder has been  terminated nor have there been
any "reportable events" (as defined in Section 4043 of ERISA and the regulations
thereunder)  with respect to either thereof which would,  individually or in the
aggregate, have a Fairchild Material Adverse Effect nor has there been any event
with respect to any Pension  Benefit Plan  requiring  disclosure  under  Section
4063(a) of ERISA or any event with respect to any Pension Benefit Plan requiring
disclosure under Section 4041(c)(3)(C) of ERISA which would,  individually or in
the aggregate, have a Fairchild Material Adverse Effect.

                  (j) Neither  Fairchild  nor any  subsidiary  of Fairchild  has
incurred any currently  outstanding  liability to the Pension  Benefit  Guaranty
Corporation (the "PBGC") or to a trustee  appointed under Section 4042(b) or (c)
of ERISA  other than for the  payment of  premiums,  all of which have been paid
when due. No Pension Benefit Plan has applied for, or received,  a waiver of the
minimum  funding  standards  imposed by Section 412 of the Code. The information
supplied  to the  actuary by  Fairchild  or any of its  subsidiaries  for use in
preparing the most recent actuarial

<PAGE>

report for Pension  Benefit  Plans is  complete  and  accurate  in all  material
respects.

                  (k)  Except as set  forth in  Section  6.20 of the  Disclosure
Statement,  neither  Fairchild,  any of its  subsidiaries nor any of their ERISA
Affiliates has any liability  (including any contingent  liability under Section
4204 of ERISA) with  respect to any  multiemployer  plan,  within the meaning of
Section 3(37) of ERISA, covering employees employed in the United States.

                  (l)  Except as  disclosed  in Section  6.20 of the  Disclosure
Statement,  with respect to each of the Pension Benefit and Welfare Plans, true,
correct and complete  copies of the following  documents  have been delivered to
Shared  Technologies:  (i)  the  current  plans  and  related  trust  documents,
including amendments thereto, (ii) any current summary plan descriptions,  (iii)
the most recent Forms 5500,  financial  statements  and  actuarial  reports,  if
applicable,  (iv) the most recent IRS determination  letter, if applicable;  and
(v) if any application for an IRS determination letter is pending, copies of all
such  applications  for  determination   including  attachments,   exhibits  and
schedules thereto.

                  (m)  Neither   Fairchild,   any  of  its   subsidiaries,   any
organization to which Fairchild is a successor or parent corporation, within the
meaning  of Section  4069(b) of ERISA,  nor any of their  ERISA  Affiliates  has
engaged in any transaction,  within the meaning of Section 4069(a) of ERISA, the
liability for which would,  individually  or in the aggregate,  have a Fairchild
Material Adverse Effect.

                  (n)  Except as  disclosed  in Section  6.20 of the  Disclosure
Statement,  none of the Welfare  Plans  maintained  by  Fairchild  or any of its
subsidiaries  are retiree life or retiree health  insurance  plans which provide
for continuing  benefits or coverage for any participant or any beneficiary of a
participant following termination of employment, except as may be required under
the  Consolidated  Omnibus  Budget   Reconciliation  Act  of  1985,  as  amended
("COBRA"),  or except at the  expense of the  participant  or the  participant's
beneficiary.  Fairchild  and each of its  subsidiaries  which  maintain a "group
health plan" within the meaning of Section  5000(b)(1) of the Code have complied
with the  notice and  continuation  requirements  of Section  4980B of the Code,
COBRA,  Part 6 of Subtitle B of Title I of ERISA and the

<PAGE>

regulations   thereunder   except   where  the  failure  to  comply  would  not,
individually or in the aggregate, have a Fairchild Material Adverse Effect.

                  (o) No liability under any Pension Benefit or Welfare Plan has
been funded nor has any such  obligation  been  satisfied with the purchase of a
contract  from  an  insurance  company  as to  which  Fairchild  or  any  of its
subsidiaries   has   received   notice  that  such   insurance   company  is  in
rehabilitation.

                  (p) Except  pursuant to the agreements  listed in Section 6.20
of the Disclosure Statement,  the consummation of the transactions  contemplated
by this Agreement  will not result in an increase in the amount of  compensation
or benefits or  accelerate  the vesting or timing of payment of any  benefits or
compensation payable to or in respect of any employee of Fairchild or any of its
subsidiaries.

                  (q) Fairchild has disclosed to Shared  Technologies in Section
6.20 of the Disclosure  Statement  each material  Foreign Plan to the extent the
benefits  provided  thereunder  are not  mandated by the laws of the  applicable
foreign  jurisdiction.  Fairchild and each of its  subsidiaries  and each of the
Foreign  Plans  are  in  compliance   with  applicable  laws  and  all  required
contributions  have been made to the Foreign Plans,  except where the failure to
comply or make contributions would not, individually or in the aggregate, have a
Fairchild  Material Adverse Effect. For purposes hereof, the term "Foreign Plan"
shall mean any plan with respect to benefits  voluntarily  provided by Fairchild
or any subsidiary with respect to employees of any of them employed  outside the
United States.

                  6.21     Environmental Matters.

                    (a) Except as set forth in  Section  6.21 of the  Disclosure
Statement:

                    (i)  each  of  Fairchild  and  its  subsidiaries,   and  the
         properties  and assets  owned by them,  and to the actual  knowledge of
         Fairchild,  all  properties  operated,   leased,  managed  or  used  by
         Fairchild and its  subsidiaries  are in compliance  with all applicable
         Environmental  Laws except where the failure to be in compliance  would
         not,  individually  or in  the  aggregate,  have a  Fairchild  Material
         Adverse Effect;
<PAGE>

                   (ii) there is no  Environmental  Claim that is (1) pending or
         threatened  against Fairchild or any of its subsidiaries or (2) pending
         or  threatened  against  any  person or entity or any  assets  owned by
         Fairchild or its  subsidiaries  whose liability for such  Environmental
         Claim  has been  retained  or  assumed  by  contract  or  otherwise  by
         Fairchild or any of its subsidiaries or can be imputed or attributed by
         law to Fairchild or any of its subsidiaries, the effect of any of which
         would,  individually  or in the  aggregate,  have a Fairchild  Material
         Adverse Effect;

                  (iii)  there  are no  past  or  present  actions,  activities,
         circumstances,  conditions,  events or incidents  arising out of, based
         upon, resulting from or relating to the ownership,  operation or use of
         any property or assets currently or formerly owned, operated or used by
         Fairchild or any of its subsidiaries (or any predecessor in interest of
         any of them), including,  without limitation, the generation,  storage,
         treatment  or  transportation  of  any  Hazardous  Materials,   or  the
         emission, discharge, disposal or other Release or threatened Release of
         any  Hazardous  Materials  into  the  Environment  which  is  presently
         expected to result in an Environmental Claim;

                   (iv) no lien has been recorded  under any  Environmental  Law
         with  respect to any  material  property,  facility  or asset  owned by
         Fairchild or any of its  subsidiaries,  and to the actual  knowledge of
         Fairchild,  no lien has been recorded under any  Environmental Law with
         respect to any material property,  facility or asset, operated,  leased
         or managed or used by Fairchild or its  subsidiaries and relating to or
         resulting  from  Fairchild  or  its  subsidiaries  operations,   lease,
         management  or use  for  which  Fairchild  or its  subsidiaries  may be
         legally responsible;

                    (v)  neither  Fairchild  nor  any  of its  subsidiaries  has
         received   notice  that  it  has  been   identified  as  a  potentially
         responsible   party  or  any   request   for   information   under  the
         Comprehensive Environmental Response, Compensation and Liability Act of
         1980, as amended  ("CERCLA"),  the Resource  Conservation  and Recovery
         Act, as amended ("RCRA"), or any comparable state law nor has Fairchild
         or any of its subsidiaries received any notification that any Hazardous

<PAGE>

         Materials that it or any of their  respective  predecessors in interest
         has used, generated,  stored, treated, handled, transported or disposed
         of, or arranged for transport for treatment or disposal of, or arranged
         for disposal or  treatment  of, has been found at any site at which any
         person is  conducting  or plans to  conduct an  investigation  or other
         action pursuant to any Environmental Law;

                   (vi) to the actual knowledge of Fairchild,  there has been no
         Release of Hazardous  Materials at, on, upon,  under,  from or into any
         real  property in the  vicinity of any  property  currently or formerly
         owned by Fairchild or any of its subsidiaries  that, through soil, air,
         surface water or  groundwater  migration or  contamination,  has become
         located on, in or under such properties and, to the actual knowledge of
         Fairchild,  there has been no release of  Hazardous  Materials  at, on,
         upon,  under or from  any  property  currently  or  formerly  operated,
         leased,  managed or used by Fairchild or any of its  subsidiaries  that
         through  soil,   air,   surface  water  or  groundwater   migration  or
         contamination  has become  located on, in or under such  properties  as
         resulting  from or relating  to  Fairchild  or any of its  subsidiaries
         operations, lease, management or use thereof of for which Fairchild and
         any of its subsidiaries may be legally responsible;

                  (vii) no  asbestos  or  asbestos  containing  material  or any
         polychlorinated  biphenyls  are  contained  within  products  presently
         manufactured  and, to the best knowledge of Fairchild  manufactured  at
         any time by  Fairchild  or any of its  subsidiaries  and, to the actual
         knowledge  of  Fairchild  there is no asbestos  or asbestos  containing
         material or any  polychlorinated  biphenyl in, on or at any property or
         any facility or equipment owned,  operated,  leased, managed or used by
         Fairchild or any of its subsidiaries;

                 (viii)  no  property   owned  by   Fairchild   or  any  of  its
         subsidiaries  and to the actual  knowledge  of  Fairchild,  no property
         operated,  leased,  managed  or  used  by  Fairchild  and  any  of  its
         subsidiaries  is (i) listed or  proposed  for  listing on the  National
         Priorities  List  under  CERCLA  or (ii)  listed  in the  Comprehensive
         Environmental Response, Compensation, Liability Information System List
         promulgated  pursuant to CERCLA, or on any comparable list published by
         any governmental authority;


<PAGE>

                   (ix) no underground storage tank or related piping is located
         at,  under  or on  any  property  owned  by  Fairchild  or  any  of its
         subsidiaries  or, to the actual  knowledge of  Fairchild,  any property
         operated,  leased,  managed  or  used  by  Fairchild  and  any  of  its
         subsidiaries,  nor, to the actual knowledge of Fairchild,  has any such
         tank or piping been removed or decommissioned from or at such property;

                    (x)  all  environmental  investigations,   studies,  audits,
         assessments  or  reviews   conducted  of  which  Fairchild  has  actual
         knowledge in relation to the current or prior business or assets owned,
         operated,   leased   managed  or  used  by  Fairchild  or  any  of  its
         subsidiaries or any real property, assets or facility now or previously
         owned  operated,  managed,  leased or used by  Fairchild  or any of its
         subsidiaries have been delivered to Shared Technologies; and

                   (xi) each of Fairchild and its  subsidiaries has obtained all
         permits, licenses and other authorizations  ("Authorizations") required
         under any Environmental Law with respect to the operation of its assets
         and business and its use, ownership and operation of any real property,
         and each such Authorization is in full force and effect.

                    (b)       For purposes of Section 6.21(a):

                   (i)  "Actual   Knowledge  of  Fairchild"   means  the  actual
         knowledge of individuals at the corporate management level of Fairchild
         and its subsidiaries.

                   (ii)  "Environment"  means any surface  water,  ground water,
         drinking water supply,  land surface or subsurface strata,  ambient air
         and including, without limitation, any indoor location;

                   (iii) "Environmental  Claim" means any notice or claim by any
         person alleging potential  liability  (including,  without  limitation,
         potential   liability   for   investigatory   costs,   cleanup   costs,
         governmental  costs,  or  harm,  injuries  or  damages  to any  person,
         property or natural resources,  and any fines or penalties) arising out
         of,  based  upon,  resulting  from or  relating  to (1)  the  emission,
         discharge,  disposal or other release or threatened  release in or into
         the Environment of any Hazardous Materials or

<PAGE>

         (2) circumstances  forming  the  basis  of any  violation,  or  alleged
          violation,  of any applicable Environmental Law;

                   (iv) "Environmental Laws" means all federal,  state and local
         laws,  codes and regulations  relating to pollution,  the protection of
         human  health,  the  protection  of the  Environment  or the  emission,
         discharge, disposal or other release or threatened release of Hazardous
         Materials in or into the Environment;

                   (v) "Hazardous  Materials" means pollutants,  contaminants or
         chemical,  industrial,  hazardous  or toxic  materials  or wastes,  and
         includes,   without   limitation,   asbestos   or   asbestos-containing
         materials,  PCBs  and  petroleum,  oil or  petroleum  or oil  products,
         derivatives or constituents; and

                   (vi) "Release" means any past or present  spilling,  leaking,
         pumping, pouring, emitting, emptying, discharging, injecting, escaping,
         leaching,   dumping  or  disposing  of  Hazardous  Materials  into  the
         Environment  or  within   structures   (including  the  abandonment  or
         discarding  of  barrels,   containers   or  other  closed   receptacles
         containing any Hazardous Materials).

                  6.22 Disclosure.  No  representation  or warranty by Fairchild
herein,  or in any certificate  furnished by or on behalf of Fairchild to Shared
Technologies  in  connection  herewith,  contains  or will  contain  any  untrue
statement  of a  material  fact or omits or will omit to state a  material  fact
necessary  in order to make the  statements  herein or therein,  in light of the
circumstances under which they were made, not misleading.

                  6.23 Absence of Undisclosed  Liabilities.  Except as set forth
in Section 6.9 of the  Disclosure  Statement,  neither  Fairchild nor any of its
subsidiaries has any liabilities or obligations of any nature, whether absolute,
accrued, unmatured, contingent or otherwise, or any unsatisfied judgments or any
leases of personalty or realty or unusual or extraordinary  commitments,  except
the liabilities  recorded on the Balance Sheet and the notes thereto, and except
for  liabilities or obligations  incurred in the ordinary course of business and
consistent with past practice since June 30, 1995 that would not individually or
in the aggregate have a Fairchild Material Adverse Effect.


<PAGE>

                  6.24  Finders or Brokers.  Except as set forth in Section 6.24
of the Disclosure Statement,  none of Fairchild,  the subsidiaries of Fairchild,
the Board of Directors or any member of the Board of Directors  has employed any
investment  banker,  broker,  finder  or  intermediary  in  connection  with the
transactions  contemplated  hereby  who  might  be  entitled  to a  fee  or  any
commission in connection with of the Merger,  and Section 6.24 of the Disclosure
Statement sets forth the maximum consideration (present and future) agreed to be
paid to each such party.


                                   ARTICLE VII

                      CONDUCT OF BUSINESS OF FAIRCHILD AND
                     SHARED TECHNOLOGIES PENDING THE MERGER

                  7.1 Conduct of Business of Fairchild  and Shared  Technologies
Pending the Merger.  Except as  contemplated  by this  Agreement or as expressly
agreed to in writing by  Fairchild  and Shared  Technologies,  during the period
from the date of this Agreement to the Effective Time, each of Fairchild and its
subsidiaries and Shared  Technologies  and its  subsidiaries  will conduct their
respective  operations  according to its ordinary course of business  consistent
with past practice, and will use all commercially reasonable efforts to preserve
intact its business organization, to keep available the services of its officers
and  employees  and  to  maintain  satisfactory  relationships  with  suppliers,
distributors,  customers and others having  business  relationships  with it and
will take no action which would  materially  adversely affect the ability of the
parties to consummate the transactions  contemplated by this Agreement.  Without
limiting the  generality  of the  foregoing,  and except as otherwise  expressly
provided in this Agreement,  prior to the Effective Time,  neither Fairchild nor
Shared   Technologies  will  nor  will  they  permit  any  of  their  respective
subsidiaries to, without the prior written consent of the other party:

                   (a) amend its certificate of incorporation or by-laws, except
         Shared  Technologies  may amend its  certificate of  incorporation  and
         bylaws as required by the terms of this Agreement;

                  (b) authorize for issuance,  issue, sell,  deliver,  grant any
         options for, or otherwise agree or commit to

<PAGE>

         issue,  sell or deliver any shares of any class of its capital stock or
         any  securities  convertible  into  shares of any class of its  capital
         stock,  except  (i)  pursuant  to and in  accordance  with the terms of
         currently outstanding convertible securities, warrants and options, and
         (ii)   options   granted   under  the  Stock  Option  Plans  of  Shared
         Technologies,  in the ordinary course of business  consistent with past
         practice;

                  (c) split,  combine or  reclassify  any shares of its  capital
         stock,  declare,  set aside or pay any  dividend or other  distribution
         (whether  in cash,  stock or property  or any  combination  thereof) in
         respect of its capital stock or purchase,  redeem or otherwise  acquire
         any  shares  of its own  capital  stock or of any of its  subsidiaries,
         except as otherwise  expressly  provided in this Agreement  (including,
         without limitation,  Section 6.7(b)) and except for the distribution of
         the shares of Shared Technologies  Cellular Inc. to the shareholders of
         Shared Technologies;

                  (d) except in the ordinary course of business, consistent with
         past practice (i) create,  incur,  assume,  maintain or permit to exist
         any long-term debt or any short-term debt for borrowed money other than
         under  existing  lines of credit;  (ii) assume,  guarantee,  endorse or
         otherwise become liable or responsible (whether directly,  contingently
         or otherwise) for the obligations of any other person except its wholly
         owned  subsidiaries  in the ordinary  course of business and consistent
         with past  practices;  or (iii)  make any  loans,  advances  or capital
         contributions to, or investments in, any other person;

                  (e)  except  as  otherwise  expressly   contemplated  by  this
         Agreement  (including  without limitation as set forth in Schedule 6.17
         to the  Disclosure  Statement)  or in the ordinary  course of business,
         consistent  with  past  practice,   (i)  increase  in  any  manner  the
         compensation of any of its directors, officers or other employees; (ii)
         pay or agree to pay any pension, retirement allowance or other employee
         benefit  not  required,  or  enter  into or  agree  to  enter  into any
         agreement  or  arrangement  with such  director,  officer or  employee,
         whether  past or  present,  relating  to any such  pension,  retirement
         allowance or other employee benefit, except as required under currently
         existing agreements,  plans or arrangements;  (iii) grant any severance
         or

<PAGE>

         termination pay to, or enter into any employment or severance agreement
         with, any of its directors, officers or other employees; or (iv) except
         as may be required  to comply with  applicable  law,  become  obligated
         (other  than  pursuant  to any  new or  renewed  collective  bargaining
         agreement)  under any new pension  plan,  welfare  plan,  multiemployer
         plan,  employee benefit plan, benefit  arrangement,  or similar plan or
         arrangement,  which was not in existence on the date hereof,  including
         any bonus,  incentive,  deferred  compensation,  stock purchase,  stock
         option,  stock  appreciation  right,  group  insurance,  severance pay,
         retirement  or  other  benefit  plan,  agreement  or  arrangement,   or
         employment  or  consulting  agreement  with or for the  benefit  of any
         person,  or  amend  any of  such  plans  or any of such  agreements  in
         existence on the date hereof;

                  (f)  except  as  otherwise  expressly   contemplated  by  this
         Agreement,  enter into any other agreements,  commitments or contracts,
         except agreements,  commitments or contracts for the purchase,  sale or
         lease  of  goods  or  services  in the  ordinary  course  of  business,
         consistent with past practice;

                  (g) except in the ordinary course of business, consistent with
         past  practice,  or  as  contemplated  by  this  Agreement,  authorize,
         recommend, propose or announce an intention to authorize,  recommend or
         propose,  or enter into any agreement in principle or an agreement with
         respect to, any plan of liquidation or dissolution,  any acquisition of
         a material amount of assets or securities,  any sale, transfer,  lease,
         license,  pledge,  mortgage,  or other  disposition or encumbrance of a
         material  amount of assets or securities or any material  change in its
         capitalization,  or any entry into a material contract or any amendment
         or   modification   of  any   material   contract  or  any  release  or
         relinquishment of any material contract rights; or

                  (h)      agree to do any of the foregoing.


                                  ARTICLE VIII

                            COVENANTS AND AGREEMENTS

                  8.1      Approval of Stockholders; SEC and Other Filings.


<PAGE>

                  (a) Shared  Technologies  shall cause a special meeting of its
stockholders  (the  "Special  Meeting")  to be duly  called  and held as soon as
reasonably  practicable  for the purpose of (i) voting on this  Agreement,  (ii)
authorizing Shared Technologies' Board of Directors,  to the extent permitted by
law,  to make  modifications  of or  amendments  to  this  Agreement  as  Shared
Technologies'  Board of  Directors  deems  proper  without  further  stockholder
approval and (iii) voting on all other actions contemplated hereby which require
the approval of Shared Technologies' stockholders,  including without limitation
any  such  approval  needed  to  amend  Shared   Technologies'   Certificate  of
Incorporation  and Bylaws as required  by this  Agreement.  Shared  Technologies
shall comply with all  applicable  legal  requirements  in  connection  with the
Special Meeting.

                  (b) Shared  Technologies  and Fairchild  shall  cooperate with
each other and use their best  efforts to file with the SEC or other  applicable
regulatory or governmental agency or authority,  as the case may be, as promptly
as practicable  the Proxy Statement and the Other  Documents.  The parties shall
use  their  best  efforts  to have the  Proxy  Statement  cleared  by the SEC as
promptly as practicable  after filing and, as promptly as practicable  after the
Proxy  Statement  has been so  cleared,  shall mail the Proxy  Statement  to the
stockholders  of  Shared  Technologies  as of the  record  date for the  Special
Meeting.  Subject to the fiduciary  obligations of Shared Technologies' Board of
Directors under applicable law as advised by Gadsby & Hannah or other nationally
recognized counsel,  the Proxy Statement shall contain the recommendation of the
Board in favor of the Merger and for approval and adoption of this Agreement. In
addition  to the  irrevocable  proxy  received  from  a  stockholder  of  Shared
Technologies  prior to the date hereof,  Shared  Technologies shall use its best
efforts to solicit from stockholders of Shared Technologies  proxies or consents
in favor of such  approval  and to take all other  action  necessary  or, in the
reasonable  judgment of  Fairchild,  helpful to secure the vote of  stockholders
required by law to effect the Merger.  Shared  Technologies  and Fairchild  each
shall use its best efforts to obtain and furnish the information  required to be
included in the Proxy Statement and any Other Document, and Shared Technologies,
after  consultation  with  Fairchild,  shall use its best  efforts to respond as
promptly as is  reasonably  practicable  to any comments  made by the SEC or any
other applicable  regulatory or governmental agency or authority with respect to
any of the foregoing (or any preliminary  version thereof).  Shared

<PAGE>

Technologies  will promptly  notify  Fairchild of the receipt of the comments of
the SEC or any other applicable  regulatory or governmental agency or authority,
as the case may be, and of any request by any of the foregoing for amendments or
supplements to the Proxy Statement or any Other Document, as the case may be, or
for  additional  information,  and will  supply  Fairchild  with  copies  of all
correspondence  between Shared Technologies and its representatives,  on the one
hand, and the SEC, any other  applicable  regulatory or  governmental  agency or
authority  or the  members  of the staff of any of the  foregoing,  on the other
hand, with respect to the Proxy Statement or any Other Document, as the case may
be. If at any time prior to the Special  Meeting any event should occur relating
to Shared  Technologies  or any of its  subsidiaries  or Fairchild or any of its
affiliates or associates,  or relating to the Financing (as hereinafter defined)
which  should be set forth in an  amendment  of or a  supplement  to,  the Proxy
Statement  or any Other  Document,  Shared  Technologies  will  promptly  inform
Fairchild or Fairchild will promptly inform Shared Technologies, as the case may
be. Whenever any event occurs which should be set forth in an amendment of, or a
supplement to, the Proxy  Statement or any Other  Document,  as the case may be,
Fairchild and Shared  Technologies  will upon learning of such event,  cooperate
and promptly prepare, file and mail such amendment or supplement.

                  (c)  Fairchild  shall  use its best  efforts  to file with and
obtain from the Internal  Revenue  Service a favorable  ruling to the effect set
forth in  Schedule  9.2(d)  hereto.  Fairchild  and  Shared  Technologies  shall
cooperate  with each other and use their best  efforts to effect a tender  offer
and consent  solicitation  for the  outstanding 12 1/4% Senior Notes due 1999 of
Fairchild and, if the Merger is  consummated,  to retire all such Notes tendered
in such offer.

                  8.2      Additional Agreements; Cooperation.

                  (a) Subject to the terms and conditions herein provided,  each
of the parties  hereto  agrees to use its best  efforts to take,  or cause to be
taken, all action and to do, or cause to be done, all things  necessary,  proper
or advisable to consummate  and make  effective as promptly as  practicable  the
transactions contemplated by this Agreement, and to cooperate with each other in
connection  with the foregoing,  including  using its best efforts (i) to obtain
all  necessary  waivers,  consents  and  approvals  from  other  parties to loan
agreements, leases and

<PAGE>

other contracts that are specified on Schedule 8.2 to the Disclosure  Statement,
(ii) to obtain all  necessary  consents,  approvals  and  authorizations  as are
required to be obtained under any federal,  state or foreign law or regulations,
(iii) to  defend  all  lawsuits  or other  legal  proceedings  challenging  this
Agreement or the consummation of the transactions  contemplated  hereby, (iv) to
lift or rescind any  injunction or  restraining  order or other order  adversely
affecting the ability of the parties to consummate the transactions contemplated
hereby, (v) to effect all necessary  registrations and filings,  including,  but
not  limited  to,  filings  under the HSR Act and any  pre-merger  notifications
required in any other country, if any, and submissions of information  requested
by  governmental  authorities,  (vi) provide all necessary  information  for the
Proxy  Statement  and (vii) to fulfill  all  conditions  to this  Agreement.  In
addition,  Fairchild  agrees to use its best efforts (subject to compliance with
all applicable  securities laws) to solicit and receive the irrevocable  proxies
from shareholders of Shared Technologies contemplated by Section 10.1(b). Shared
Technologies  agrees to use its best  efforts to cause the  distribution  to its
shareholders  of all shares of capital  stock of Shared  Technologies  Cellular,
Inc. ("STCI") owned by Shared  Technologies and its subsidiaries to be completed
prior to the Effective  Time and, prior to such  distribution  to cause STCI, to
enter into an agreement preventing STCI from competing in the telecommunications
systems and service business.

                  (b) Shared  Technologies  will supply Fairchild with copies of
all  correspondence,  filings or communications  (or memoranda setting forth the
substance thereof) between Shared  Technologies or its  representatives,  on the
one hand, and the Federal Trade Commission, the Antitrust Division of the United
States  Department of Justice,  the SEC and any other regulatory or governmental
agency or authority or members of their  respective  staffs,  on the other hand,
with  respect  to  this  Agreement,   the  Merger  and  the  other  transactions
contemplated  hereby.  Each of the parties hereto agrees to furnish to the other
party hereto such necessary  information and reasonable assistance as such other
party may request in connection  with its  preparation  of necessary  filings or
submissions to any regulatory or  governmental  agency or authority,  including,
without limitation,  any filing necessary under the provisions of the HSR Act or
any other applicable Federal or state statute.


<PAGE>

                  (c) Fairchild will supply Shared  Technologies  with copies of
all  correspondence,  filings or communications  (or memoranda setting forth the
substance  thereof) between Fairchild or its  representatives,  on the one hand,
and the Federal Trade  Commission,  the Antitrust  Division of the United States
Department of Justice, the SEC or any other regulatory or governmental agency or
authority or members of their respective staffs, on the other hand, with respect
to this Agreement, the Merger and the other transactions contemplated hereby.

                  8.3  Publicity.  Shared  Technologies  and Fairchild  agree to
consult  with each other in issuing any press  release  and with  respect to the
general  content of other public  statements  with  respect to the  transactions
contemplated  hereby,  and shall not issue any such press  release prior to such
consultation, except as may be required by law.

                  8.4      No Solicitation.

                  (a) Each of Shared  Technologies  and  Fairchild  agrees that,
prior to the Effective Time, it shall not, and shall not authorize or permit any
of its  subsidiaries  or any of its or its  subsidiaries'  directors,  officers,
employees,  agents or  representatives  to,  directly  or  indirectly,  solicit,
initiate,  facilitate or encourage (including by way of furnishing or disclosing
non-public information) any inquiries or the making of any proposal with respect
to any merger,  consolidation  or other business  combination  involving  Shared
Technologies or its subsidiaries or Fairchild or its subsidiaries or acquisition
of any kind of all or substantially all of the assets or capital stock of Shared
Technologies  and  its  subsidiaries  taken  as a  whole  or  Fairchild  and its
subsidiaries  taken as a whole  (an  "Acquisition  Transaction")  or  negotiate,
explore or  otherwise  communicate  in any way with any third party  (other than
Shared  Technologies  or  Fairchild,  as the case may be)  with  respect  to any
Acquisition   Transaction   or  enter  into  any   agreement,   arrangement   or
understanding  requiring  it to abandon,  terminate  or fail to  consummate  the
Merger or any other transactions  contemplated by this Agreement;  provided that
Shared  Technologies  or Fairchild  may, in response to an  unsolicited  written
proposal with respect to an Acquisition  Transaction from a financially  capable
third  party that  contains  no  financing  condition,  (i)  furnish or disclose
non-public  information  to such  third  party and (ii)  negotiate,  explore  or
otherwise  communicate  with such third party, in each case only if the Board of
Directors  of

<PAGE>

such party determines in good faith by a majority vote, after  consultation with
its legal and financial  advisors,  and after receipt of the written  opinion of
outside  legal  counsel  of such party that  failing to take such  action  would
constitute a breach of the  fiduciary  duties of such Board of  Directors,  that
taking such action is reasonably  likely to lead to an  Acquisition  Transaction
that is more  favorable  to the  stockholders  of such party than the Merger and
that  failing  to take such  action  would  constitute  a breach of the  Board's
fiduciary duties.

                  (b)  Each  of  Shared   Technologies   and   Fairchild   shall
immediately  advise  the other in writing of the  receipt  of any  inquiries  or
proposals relating to an Acquisition  Transaction and any actions taken pursuant
to Section 8.4(a).


                  8.5      Access to Information.

                  (a) From the date of this Agreement  until the Effective Time,
each of Shared  Technologies  and  Fairchild  will give the other  party and its
authorized   representatives   (including   counsel,   environmental  and  other
consultants,  accountants and auditors) full access during normal business hours
to all  facilities,  personnel and operations and to all books and records of it
and its subsidiaries, will permit the other party to make such inspections as it
may reasonably require and will cause its officers and those of its subsidiaries
to furnish  the other party with such  financial  and  operating  data and other
information  with respect to its business and  properties as such party may from
time to time reasonably request.

                  (b) Each of the  parties  hereto  will hold and will cause its
consultants  and  advisors  to  hold  in  strict  confidence   pursuant  to  the
Confidentiality   Agreement   dated   October  1995  between  the  parties  (the
"Confidentiality  Agreement")  all  documents and  information  furnished to the
other in connection with the  transactions  contemplated by this Agreement as if
each such  consultant or advisor was a party thereto,  and the provisions of the
Confidentiality  Agreement  shall survive any  termination of this Agreement but
will be extinguished at the Effective Time if the Merger occurs.

                  8.6   Financing.   Fairchild   will   cooperate   with  Shared
Technologies to assist Shared  Technologies in obtaining the financing  required
for Shared  Technologies to effect the Merger

<PAGE>

(including the funds necessary to repay the indebtedness  referred to on Exhibit
9.1 and to pay the  amounts  owing to the  holders  of the Series A and Series C
Preferred  Stock) (the  "Financing").  Immediately  prior to the Effective Time,
Fairchild will certify the aggregate  amount of accrued and unpaid  dividends on
the Series A Preferred  Stock and Series C Preferred  Stock to be paid by Shared
Technologies pursuant to the Merger.

                  8.7  Notification of Certain Matters.  Shared  Technologies or
Fairchild,  as the case  may be,  shall  promptly  notify  the  other of (i) its
obtaining of actual knowledge as to the matters set forth in clauses (x) and (y)
below,  or (ii)  the  occurrence,  or  failure  to  occur,  of any  event  which
occurrence  or failure to occur would be likely to cause (x) any  representation
or  warranty  contained  in this  Agreement  to be untrue or  inaccurate  in any
material  respect at any time from the date hereof to the Effective Time, or (y)
any material failure of Shared Technologies or Fairchild, as the case may be, or
of any officer,  director,  employee or agent thereof, to comply with or satisfy
any  covenant,  condition or  agreement  to be complied  with or satisfied by it
under this Agreement;  provided, however, that no such notification shall affect
the  representations  or  warranties  of the  parties or the  conditions  to the
obligations of the parties hereunder.

                  8.8 Board of  Directors  of Shared  Technologies.  The  Shared
Technologies  Board of  Directors  shall  take such  corporate  action as may be
necessary to cause the directors  comprising its full board to be changed at the
Effective Time to include,  subject to the requisite vote of the shareholders of
Shared  Technologies,  immediately  after the  Effective  Time on the  Surviving
Corporation   Board  of  Directors  the  persons   specified   pursuant  to  the
Shareholders Agreement.

                  8.9      Indemnification.

                  (a) The Surviving Corporation shall indemnify, defend and hold
harmless the present and former  officers,  directors,  employees  and agents of
Fairchild and its subsidiaries against all losses, claims, damages,  expenses or
liabilities  arising out of actions or omissions or alleged actions or omissions
occurring at or prior to the  Effective  Time to the same extent and on the same
terms and  conditions  (including  with  respect  to  advancement  of  expenses)
provided  for in  Fairchild's  Certificate  of  Incorporation  and  By-Laws  and
agreements  in  effect  at the  date

<PAGE>

hereof  (to the extent  consistent  with  applicable  law);  provided  that such
actions or omissions or alleged actions or omissions are exclusively  related to
the business of the Fairchild  Communications  Services Company;  and, provided,
further,  that in no  event  will  this  indemnity  extend  to the  transactions
effected pursuant to this Agreement,  including but not limited to the Fairchild
Reorganization.

                  (b) The  provisions of this Section 8.9 are intended to be for
the benefit of and shall be enforceable by each indemnified party hereunder, his
or her heirs and his or her representatives.

                  8.10     Fees and Expenses.

                  (a) Except as set forth in Section 8.10(b),  in the event this
Agreement is  terminated,  Shared  Technologies  and Fairchild  shall bear their
respective expenses incurred in connection with the Merger,  including,  without
limitation, the preparation, execution and performance of this Agreement and the
transactions  contemplated  hereby,  and all fees  and  expenses  of  investment
bankers,  finders,  brokers, agents,  representatives,  counsel and accountants,
except that the fees and expenses of CS First Boston shall be shared  equally by
Shared  Technologies  and Fairchild.  If the Merger  occurs,  then the Surviving
Corporation  shall be  responsible,  and  reimburse  Fairchild,  for all of such
expenses  incurred by Shared  Technologies  and Fairchild in connection with the
Merger  (but  Fairchild's   expenses  shall  only  be  borne  by  the  Surviving
Corporation to the extent set forth in Schedule 8.10).

                  (b) If  this  Agreement  is  terminated  pursuant  to  Section
10.1(d),  (e) or (h), then Shared  Technologies shall promptly,  but in no event
later  than the next  business  day  after  the  date of such  termination,  pay
Fairchild,  in immediately  available  funds, the amount of any and all fees and
expenses incurred by Fairchild (including, but not limited to, fees and expenses
of  Fairchild's  counsel,  investment  banking  fees and  expenses  and printing
expenses)  in  connection  with  this  Agreement,   the  Merger  and  the  other
transactions  contemplated  hereby  and, in  addition,  if such  termination  is
pursuant  to  Section  10.1(h),  a fee  of  $5,000,000.  If  this  Agreement  is
terminated  pursuant to Section  10.1(f) or (i) or  pursuant to Section  10.1(c)
solely due to the  failure of  Fairchild  to satisfy  the  condition  in Section
9.2(d) or to obtain  tenders and

<PAGE>

consents from at least 51% of the outstanding principal amount of Fairchild's 12
1/4% Senior Notes due 1999 as contemplated by Schedule 9.1, then Fairchild shall
promptly,  but in no event  later than the next  business  day after the date of
such termination,  pay Shared Technologies,  in immediately available funds, the
amount  of any and  all  fees  and  expenses  incurred  by  Shared  Technologies
(including,  but not  limited  to,  fees and  expenses  of Shared  Technologies'
counsel,  investment  banking  fees  and  expenses  and  printing  expenses)  in
connection  with  this  Agreement,   the  Merger  and  the  other   transactions
contemplated hereby and in addition,  if such termination is pursuant to Section
10.1(i), a fee of $5,000,000.

                  8.11  Post-Merger  Cooperation.  After the Effective Time, the
Surviving  Corporation  shall  cooperate  with  RHI and  permit  RHI to take all
actions (including without limitation the right to endorse checks and enter into
agreements)  reasonably  required  by RHI to  allow  RHI to  assert  title  (and
prosecute claims against and defend claims brought by third parties), whether in
its own name or in the name of Fairchild, with respect to all assets, claims and
privileges  of  Fairchild  that  were  owned  by  it,  and  defend  against  all
liabilities and claims  attributable to it, in each case,  immediately  prior to
the Fairchild  Reorganization and that did not relate to the  telecommunications
systems and service business.  After the Effective Time, RHI will cooperate with
the  Surviving  Corporation  and permit the  Surviving  Corporation  to take all
actions (including without limitation the right to endorse checks and enter into
agreements)  reasonably  required  by the  Surviving  Corporation  to allow  the
Surviving  Corporation  to assert  title (and  prosecute  claims  against  third
parties)  whether in its own name or in the name of  Fairchild,  with respect to
all assets, claims and privileges of Fairchild's  telecommunications systems and
service business.


                                   ARTICLE IX

                              CONDITIONS TO CLOSING

                  9.1  Conditions  to  Obligations  of Each  Party to Effect the
Merger.  The respective  obligations of each party to effect the Merger shall be
subject to the  fulfillment  or waiver by the Board of  Directors of the waiving
party  (subject to applicable  law) at or prior to the Effective Date of each of
the following conditions:


<PAGE>

                  (a) Shared Technologies' shareholders shall have duly approved
         and adopted  the  Merger,  this  Agreement  and any other  transactions
         contemplated  hereby which require the approval of such shareholders by
         law as required by applicable law;

                  (b) any waiting period (and any extension thereof)  applicable
         to the  consummation of the Merger under the HSR Act shall have expired
         or been terminated;

                  (c) no order,  statute,  rule,  regulation,  executive  order,
         injunction,  stay, decree or restraining order shall have been enacted,
         entered, promulgated or enforced by any court of competent jurisdiction
         or  governmental  or  regulatory   authority  or  instrumentality  that
         prohibits  the   consummation   of  the  Merger  or  the   transactions
         contemplated hereby;

                  (d) all necessary  consents and approvals of any United States
         or any other  governmental  authority or any other third party required
         for the consummation of the transactions contemplated by this Agreement
         shall have been  obtained  except for such  consents and  approvals the
         failure to obtain which individually or in the aggregate would not have
         a material adverse effect on the Surviving  Corporation and any waiting
         period  applicable to the  consummation of the Merger under the HSR Act
         shall have expired or been terminated;

                  (e)  each  of the  transactions  set  forth  on  the  attached
         Schedule 9.1 shall have been consummated;

                  (f) the parties  shall have  received  the written  opinion of
         Donaldson,   Lufkin  &  Jenrette  Securities   Corporation  or  another
         investment banking firm of nationally  recognized  standing selected by
         Fairchild that the fair market value of the Preferred Stock is at least
         equal to the positive difference between $47.5 million and the value of
         the  Shared   Technologies  Common  Stock  to  be  received  as  Merger
         Consideration  (based  upon  the  closing  price  thereof  on the  date
         preceding the Effective Time); and


<PAGE>

                  (g)  Mel D.  Borer  shall  have  been  offered  an  employment
         agreement  on  terms   satisfactory   to  both   Fairchild  and  Shared
         Technologies.

                  9.2 Additional  Conditions to  Obligations  of Fairchild.  The
obligations  of  Fairchild  to  effect  the  Merger  shall  be  subject  to  the
fulfillment or waiver (subject to applicable  law), at or prior to the Effective
Date, of each of the following conditions:


                  (a) Shared  Technologies  shall have furnished  Fairchild with
         certified  copies of resolutions duly adopted by its Board of Directors
         approving the  execution and delivery of this  Agreement and the Merger
         and all other necessary  corporate action to enable Shared Technologies
         to comply with the terms of this Agreement;

                  (b) Shared  Technologies  shall have  performed or complied in
         all  material  respects  with  all  its  agreements,   obligations  and
         covenants  required by this Agreement to be performed by it on or prior
         to the Effective Date, and Shared  Technologies shall have delivered to
         Fairchild a certificate, dated the Effective Date, of its President and
         its Secretary to such effect;

                  (c) the  representations and warranties of Shared Technologies
         contained herein shall be true and correct in all material  respects on
         the  date of this  Agreement  and the  Effective  Date as  though  such
         representations  and  warranties  were  made at and on such  date,  and
         Shared  Technologies  shall have  delivered to Fairchild a certificate,
         dated the  Effective  Date,  of its President and its Secretary to such
         effect;

                  (d) Fairchild  shall have  received a favorable  ruling of the
         Internal  Revenue  Service to the effect set forth in  Schedule  9.2(d)
         hereto;

                  (e) Shared  Technologies shall have amended its Certificate of
         Incorporation and Bylaws to the extent set forth in Schedule 9.2(e);

                  (f) there shall not have occurred  since December 31, 1994 any
         material adverse change in the business,

<PAGE>

         operations, assets, financial condition  or  results of  operations  of
         Shared  Technologies  and its subsidiaries taken as a whole;

                  (g) Shared  Technologies  shall have  executed and delivered a
         registration rights agreement in the form of Exhibit D hereto;

                  (h) Shared  Technologies shall have entered into a Tax Sharing
         Agreement with RHI in the form of Exhibit E hereto; and

                  (i) Shared  Technologies  shall have,  prior to the  Effective
         Time,  completed the  distribution  to its  shareholders  of all of the
         capital stock of Shared  Technologies  Cellular,  Inc.  owned by Shared
         Technologies and Shared Technologies Cellular, Inc. shall have executed
         a  non-competition  agreement  with  Shared  Technologies,  in form and
         substance satisfactory to Fairchild.

                  9.3   Additional   Conditions   to   Obligations   of   Shared
Technologies.  The obligations of Shared Technologies to effect the Merger shall
be subject to the fulfillment or waiver (subject to applicable law), at or prior
to the Effective Date, of each of the following conditions:

                  (a) Each of TFC, RHI and Fairchild shall have furnished Shared
         Technologies  with certified  copies of resolutions duly adopted by its
         Board  of  Directors  approving  the  execution  and  delivery  of this
         Agreement and the Merger and all other  necessary  corporate  action to
         enable Fairchild to comply with the terms of this Agreement;

                  (b) Fairchild shall have performed or complied in all material
         respects with all its agreements, obligations and covenants required by
         this  Agreement to be performed by it on or prior to the Effective Date
         and  Fairchild   shall  have   delivered  to  Shared   Technologies   a
         certificate,  dated  the  Effective  Date,  of its  President  and  its
         Secretary to such effect;

                  (c)  the  representations  and  warranties  of  TFC,  RHI  and
         Fairchild  contained  herein  shall be true and correct in all material
         respects on the date of this Agreement and the Effective Date as though
         such  representations  and warranties

<PAGE>

         were made at and on such  date and Fairchild  shall  have  delivered to
         Shared  Technologies a certificate, dated the  Effective  Date,  of its
         President and its Secretary to such effect;

                  (d) there  shall not have  occurred  since  June 30,  1995 any
         material adverse change in the business,  operations, assets, financial
         condition or results of  operations  of Fairchild  and its wholly owned
         subsidiary,  VSI,  taken as a whole (it being  understood  that no such
         material  adverse  change shall be deemed to have occurred with respect
         to Fairchild and VSI, taken as a whole,  if the pro forma  consolidated
         net  worth of  Fairchild,  as  evidenced  by a pro forma  closing  date
         balance sheet to be delivered to Shared  Technologies  on the Effective
         Date, is at least $80,000,000); and

                  (e) RHI, The Fairchild  Corporation,  D-M-E Inc. and Fairchild
         Fasteners Inc. shall have entered into Indemnification  Agreements with
         Shared Technologies in the forms of Exhibits B1-3 hereto; and RHI shall
         have delivered to Shared  Technologies an executed Pledge  Agreement in
         the form of Exhibit C hereto,  as well as the Preferred  Stock required
         to be pledged thereby.


                                    ARTICLE X

                                   TERMINATION

                  10.1     Termination.  This Agreement may be terminated at any
time prior to  the  Effective  Time  whether  before  or  after  approval by the
stockholders of Shared Technologies:

                  (a)  by  mutual  written   consent  of  Fairchild  and  Shared
         Technologies;

                  (b) by Fairchild  if RHI has not  received  within 10 business
         days after the date of this Agreement  irrevocable proxies from holders
         of more  than  50% of  Shared  Technologies  common  stock  (on a fully
         diluted  basis)  agreeing to vote for the Merger;  provided,  that such
         right of termination  must be exercised,  if at all, within 13 business
         days after the date of this Agreement;


<PAGE>

                  (c)  by  either  Fairchild  or  Shared   Technologies  if  the
         Effective  Time has not occurred on or prior to January 31, 1996 unless
         the  Merger  has not  occurred  at such  time  solely  by reason of the
         condition set forth in Section  9.2(d) having not yet been satisfied or
         because of the failure of the  Securities  and Exchange  Commission  to
         give timely  approval to the proxy  materials  for Shared  Technologies
         shareholders,  in which case  February 28, 1996 or such other date,  if
         any, as Fairchild and Shared  Technologies shall agree upon, unless the
         absence  of such  occurrence  shall be due to the  failure of the party
         seeking to terminate this Agreement (or its subsidiaries or affiliates)
         to perform in all material  respects each of its obligations under this
         Agreement  required to be performed by it at or prior to the  Effective
         Time;

                  (d) by  either  Fairchild  or Shared  Technologies  if, at the
         Special Meeting (including any adjournment  thereof),  the stockholders
         of Shared  Technologies  fail to adopt and approve this Agreement,  the
         Merger  and  any of  the  other  transactions  contemplated  hereby  in
         accordance with Delaware law;

                  (e) by  Fairchild if Shared  Technologies  fails to perform in
         any material respect any of its obligations under this Agreement;

                  (f) by Shared  Technologies  if Fairchild  fails to perform in
         any material respect any of its obligations under this Agreement;

                  (g)  by  Fairchild  or  Shared  Technologies  if  a  court  of
         competent jurisdiction or a governmental,  regulatory or administrative
         agency or commission shall have issued an order,  decree,  or ruling or
         taken any other action, in each case permanently restraining, enjoining
         or  otherwise   prohibiting  the  transactions   contemplated  by  this
         Agreement  and such order,  decree,  ruling or other  action shall have
         become final and nonappealable;

                  (h) by Shared  Technologies  if its Board of  Directors  shall
         have   withdrawn,   modified  or  amended  in  an  adverse  manner  its
         recommendation  of  the  Merger  as a  result  of its  exercise  of its
         fiduciary duties; or


<PAGE>

                  (i)  by  Fairchild  if  its  Board  of  Directors  shall  have
         withdrawn,  modified or amended in an adverse manner its recommendation
         of the Merger as a result of its exercise of its fiduciary duties; or

                  (j) by either  Shared  Technologies  or Fairchild if either of
         their  respective Board of Directors  reasonably  determine that market
         conditions will not permit the completion of the Financing contemplated
         by Section 8.6 in a timely manner or on acceptable  terms or it becomes
         obvious that the necessary  marketing  activities or filings  necessary
         for such Financing have not been completed in a timely manner necessary
         to complete the Merger.

                  10.2 Effect of Termination. In the event of the termination of
this  Agreement  pursuant to the  foregoing  provisions  of this Article X, this
Agreement shall become void and have no effect, with no liability on the part of
any party or its stockholders or directors or officers in respect thereof except
for  agreements  which survive the  termination of this Agreement and except for
liability  that TFC, RHI,  Fairchild or Shared  Technologies  might have arising
from a breach of this Agreement.


                                   ARTICLE XI

                          SURVIVAL AND INDEMNIFICATION

                  11.1  Survival  of   Representations   and   Warranties.   All
representations  and warranties  made in this  Agreement  shall survive from the
Effective Time until March 31, 1997 and shall not be  extinguished by the Merger
or any investigation made by or on behalf of any party hereto.

                  11.2  Indemnification  by TFC  and  RHI.  Each  of TFC and RHI
hereby  agrees,  jointly and  severally,  to indemnify and hold harmless  Shared
Technologies against any and all losses,  liabilities and damages or actions (or
actions or proceedings,  whether commenced or threatened) or claims  (including,
without  limitation,  counsel  fees and expenses of Shared  Technologies  in the
event that TFC or RHI fail to assume the  defense  thereof)  in respect  thereof
(hereinafter  referred to collectively as "Losses") resulting from any breach of
the  representations  and  warranties  made by  TFC,  RHI or  Fairchild  in this
Agreement;

<PAGE>

provided,  however,  that TFC's and RHI's obligations under this Section 11.2 is
to the extent that the Losses exceed $4,000,000.  Notwithstanding the foregoing,
in no event shall Shared  Technologies be entitled to  indemnification  for, and
the term "Losses" shall not include any  consequential  damages or damages which
are speculative,  remote or conjectural  (except to the extent  represented by a
successful claim by a third party).

                  If any  action,  proceeding  or  claim  shall  be  brought  or
asserted  against  Shared   Technologies  by  any  third  party,  which  action,
proceeding  or  claim,  if  determined  adversely  to the  interests  of  Shared
Technologies  would entitle Shared  Technologies  to indemnity  pursuant to this
Agreement, Shared Technologies shall promptly but in no event later than 10 days
from the date  Shared  Technologies  receives  written  notice  of such  action,
proceeding  or claim,  notify TFC and RHI of the same in writing  specifying  in
detail the basis of such claim and the facts pertaining thereto (but the failure
to give  such  notice  in a timely  fashion  shall  not  affect  TFC's and RHI's
obligations  under  this  Section  11.2  except to the extent it  prejudiced  or
damaged their ability to defend,  settle or compromise  such claim or to pay any
Losses  resulting  therefrom),  and TFC and  RHI  shall  be  entitled  (but  not
obligated) to assume the defense thereof by giving written notice thereof within
10 days after TFC and RHI received notice of the claim from Shared  Technologies
to Shared  Technologies  and have the sole  control  of defense  and  settlement
thereof (but only, with respect to any settlement,  if such settlement  involves
an unconditional  release of Shared Technologies and its subsidiaries in respect
of such  claim),  including  the  employment  of counsel  and the payment of all
expenses.

                  11.3   Indemnification   by   Shared   Technologies.    Shared
Technologies  hereby  agrees to indemnify  and hold harmless TFC and RHI against
any  and  all  losses,  liabilities  and  damages  or  actions  (or  actions  or
proceedings,  whether  commenced or  threatened) or claims  (including,  without
limitation,  counsel  fees and  expenses of TFC and RHI in the event that Shared
Technologies fails to assume the defense thereof) in respect thereof hereinafter
referred to as the "Shared  Technologies'  Losses") resulting from the breach of
the   representations  and  warranties  made  by  Shared  Technologies  in  this
Agreement;  provided,  however, that Shared Technologies'  obligation under this
Section  11.3 is to the  extent  that the  Shared  Technologies'  Losses  exceed
$4,000,000.  Notwithstanding  the  foregoing,  in no 

<PAGE>

event shall TFC or RHI be entitled to indemnification  for, and the term "Shared
Technologies'  Losses"  shall not include any  consequential  damages or damages
which are speculative,  remote or conjectural  (except to the extent represented
by a successful claim by a third party).

                  Shared Technologies at its option may make any indemnification
pursuant  to this  Section  11.3 in cash or in shares of Common  Stock of Shared
Technologies  having a fair  market  value at the time of  issuance in an amount
equal to the amount of such loss. In the event that Shared  Technologies makes a
payment in cash in fulfillment  of its  obligation  under this Section 11.3, the
term "Shared Technologies' Losses" shall also include the diminution as a result
of such payment in the value of the shares of Common Stock and  Preferred  Stock
as a result of such payment. In the event that Shared Technologies issues Common
Stock in fulfillment of its obligation under this Section 11.3, the term "Shared
Technologies'  Losses"  shall also  include the  diminution  as a result of such
issuance  in the  value of the  shares of Common  Stock and  Preferred  Stock of
Shared Technologies owned by RHI prior to such issuance.

                  If any  action,  proceeding  or  claim  shall  be  brought  or
asserted  against TFC or RHI by any third party,  which  action,  proceeding  or
claim, if determined  adversely to the interests of TFC or RHI would entitle TFC
or RHI to indemnity pursuant to this Agreement,  TFC or RHI shall,  promptly but
in no event later than 10 days from the date TFC or RHI receives  written notice
of such action,  proceeding or claim,  notify Shared Technologies of the same in
writing  specifying  in detail the basis of such claim and the facts  pertaining
thereto  (but the  failure  to give such  notice in a timely  fashion  shall not
affect Shared  Technologies'  obligations  under this Section 11.3 except to the
extent it prejudiced or damaged Shared Technologies'  ability to defend,  settle
or compromise such claim or to pay any Losses resulting  therefrom),  and Shared
Technologies shall be entitled (but not obligated) to assume the defense thereof
by giving  written  notice  thereof  within 10 days  after  Shared  Technologies
received  notice  of the  claim  from TFC or RHI to TFC or RHI and have the sole
control  of defense  and  settlement  thereof  (but  only,  with  respect to any
settlement,  if such settlement involves an unconditional release of TFC and RHI
and their  respective  subsidiaries  in respect of such  claim),  including  the
employment of counsel and the payment of all expenses.


<PAGE>

                  11.4  Set-Off.  In the event that  either  TFC,  RHI or Shared
Technologies  fails to make any payment required by Section 11.2 or 11.3 hereof,
the party  entitled  to receive  such  payment  may set off the  amount  thereof
against any other payments owed by it to the party failing to make such payment.


                                   ARTICLE XII

                                  MISCELLANEOUS

                  12.1     Closing and Waiver.

                  (a)  Unless  this  Agreement  shall  have been  terminated  in
accordance with the provisions of Section 10.1 hereof,  a closing (the "Closing"
and the date and time thereof being the "Closing  Date") will be held as soon as
practicable  after the  conditions  set forth in Sections 9.1, 9.2 and 9.3 shall
have been satisfied or waived. The Closing will be held at the offices of Cahill
Gordon & Reindel,  80 Pine Street, New York, New York or at such other places as
the parties may agree. Immediately thereafter, the Certificate of Merger will be
filed.

                  (b) At any time prior to the Effective  Date, any party hereto
may (i) extend the time for the  performance of any of the  obligations or other
acts  of  any  other  party  hereto,   (ii)  waive  any   inaccuracies   in  the
representations  and  warranties of the other party  contained  herein or in any
document  delivered  pursuant hereto, and (iii) waive compliance with any of the
agreements  of any other  party or with any  conditions  to its own  obligations
contained  herein.  Any  agreement  on the  part of a party  hereto  to any such
extension or waiver shall be valid only if set forth in an instrument in writing
duly authorized by and signed on behalf of such party.

                  12.2     Notices.

                  (a) Any notice or  communication  to any party hereto shall be
duly given if in writing and  delivered  in person or mailed by first class mail
(registered or certified, return receipt requested),  facsimile or overnight air
courier guaranteeing next day delivery, to such other party's address.

                  If  to  The  Fairchild  Corporation,  RHI  Holdings,  Inc.  or
Fairchild Industries, Inc.:
<PAGE>

                           300 West Service Road
                           P.O. Box 10803
                           Chantilly, VA  22001
                           Facsimile No.:  (703) 888-5674
                           Attention:  Donald Miller, Esq.

                           with a copy to:

                           James J. Clark, Esq.
                           Cahill Gordon & Reindel
                           80 Pine Street
                           New York, NY  10005
                           Facsimile No.:  (212) 269-5420

                  If to Shared Technologies Inc.:

                           100 Great Meadow Road, Suite 104
                           Wethersfield, CT  06109
                           Facsimile No.:  (203) 258-2401
                           Attention:  Legal Department

                           with a copy to:

                           Walter D. Wekstein, Esq.
                           Harold J. Carroll, Esq.
                           Gadsby & Hannah
                           125 Summer Street
                           Boston, MA  02110
                           Facsimile No.:  (617) 345-7050

                  (b) All notices and communications will be deemed to have been
duly  given:  at the time  delivered  by hand,  if  personally  delivered;  five
business days after being  deposited in the mail, if mailed;  when sent, if sent
by facsimile; and the next business day after timely delivery to the courier, if
sent by overnight air courier guaranteeing next day delivery.

                  12.3  Counterparts.  This  Agreement may be executed in two or
more counterparts,  each of which shall be deemed an original,  but all of which
together shall constitute one and the same instrument. 

                  12.4  Interpretation.  The  headings of articles  and sections
herein  are for  convenience  of  reference,  do not

<PAGE>

constitute a part of this Agreement,  and shall not be deemed to limit or affect
any of the  provisions  hereof.  As used in this  Agreement,  "person" means any
individual,   corporation,   limited  or  general  partnership,  joint  venture,
association,   joint  stock  company,  trust,   unincorporated  organization  or
government or any agency or political  subdivision thereof;  "subsidiary" of any
person means (i) a corporation more than 50% of the outstanding  voting stock of
which is owned,  directly or indirectly,  by such person or by one or more other
subsidiaries  of such  person  or by such  person  and one or more  subsidiaries
thereof  or (ii) any other  person  (other  than a  corporation)  in which  such
person, or one or more other  subsidiaries of such person or such person and one
or more other  subsidiaries  thereof,  directly or  indirectly,  have at least a
majority  ownership and voting power  relating to the policies,  management  and
affairs  thereof;  and "voting  stock" of any person means capital stock of such
person which  ordinarily  has voting  power for the  election of  directors  (or
persons performing  similar  functions) of such person,  whether at all times or
only so long as no senior class of securities has such voting power by reason of
any contingency.

                  12.5 Variations and Amendment. This Agreement may be varied or
amended only by written action of Shared  Technologies and Fairchild,  before or
after the Special Meeting at any time prior to the Effective Time.


                  12.6 No Third Party  Beneficiaries.  Except for the provisions
of  Sections  8.9  (which are  intended  to be for the  benefit  of the  persons
referred to therein,  and may be enforced by such persons) and 8.11,  nothing in
this Agreement  shall confer any rights upon any person or entity which is not a
party or permitted assignee of a party to this Agreement.

                  12.7 Use of Fairchild  Name.  RHI hereby grants a royalty free
license in perpetuity to Shared  Technologies  for the use of the Fairchild name
to Shared  Technologies for exclusive use by Shared Technologies as a trade name
in the  telecommunications  system and  services  business but not for any other
use. In no event may Shared  Technologies  assign the right to use the Fairchild
name to any other person.

                  12.8  Governing  Law.  Except  as the  laws  of the  State  of
Delaware are by their terms applicable, this Agreement shall be governed by, and
construed in accordance  with,  the laws of the

<PAGE>

State of New York without regard to principles of conflicts of laws.

                  12.9 Entire Agreement.  This Agreement  constitutes the entire
agreement  among the  parties  with  respect to the  subject  matter  hereof and
supersedes all other prior agreements and understandings, both written and oral,
between the parties with  respect to the subject matter hereof.

                  12.10 No Recourse  Against  Others.  No  director,  officer or
employee,  as such, of Shared Technologies,  TFC, RHI or any of their respective
subsidiaries   shall  have  any   liability  for  any   obligations   of  Shared
Technologies, TFC or RHI, respectively, under this Agreement for any claim based
on, in respect of or by reason of such obligations or their creation.

                  12.11  Validity.  The  invalidity or  unenforceability  of any
provision of this Agreement shall not affect the validity or  enforceability  of
any other  provisions  of this  Agreement,  which shall remain in full force and
effect. 

<PAGE>

                  IN WITNESS WHEREOF, the parties hereto have caused this Merger
Agreement to be executed by their duly authorized officers all as of the day and
year first above written.

                                                SHARED TECHNOLOGIES INC.

                                                By:  /s/ Anthony D. Autorino
                                                Title:  Chairman of the Board,
                                                        Chief Executive Officer
                                                        and President

                                                FAIRCHILD INDUSTRIES, INC.


                                                By:  /s/ Jeffrey J. Steiner
                                                Title:  Chairman of the Board,
                                                        Chief Executive Officer
                                                        and President

                                                THE FAIRCHILD CORPORATION


                                                 By:  /s/ Jeffrey J. Steiner
                                                 Title:  Chairman of the Board,
                                                         Chief Executive Officer
                                                         and President

                                                 RHI HOLDINGS, INC.


                                                 By:  /s/ Jeffrey J. Steiner
                                                 Title:  Chairman of the Board,
                                                         Chief Executive Officer
                                                         and President

<PAGE>

                                  Schedule 9.1


                  The steps  comprising  the Fairchild  Recapitalization  are as
follows:

                  1. Fairchild Industries, Inc., as it exists on the date of the
Merger Agreement ("FII"), will cause Fairchild  Communications Services Company,
a Delaware partnership ("FCSC") to merge into FII's wholly owned subsidiary, VSI
Corporation ("VSI").

                  2. FII will then cause VSI to transfer all of VSI's assets and
liabilities  (other than those of the former FCSC, but excluding from those real
estate owned by FCSC, and other than the Assumed  Indebtedness  described below)
to one or more wholly owned subsidiaries.

                  3. FII (or Shared  Technologies) will make a cash tender offer
to purchase all of the  outstanding  12 1/4% Senior Notes due 1999 (the "12 1/4%
Notes") of FII and, in  connection  therewith,  will  obtain  such  Noteholders'
consent (representing at least 51% of the outstanding principal amount of the 12
1/4%  Notes) to the  transfer by FII of all of the assets of FII (other than the
stock of VSI) to RHI and to amend the  indenture  under  which the 12 1/4% Notes
were issued to remove all covenants  which can be amended or deleted by majority
vote. The aggregate amount needed to be paid to consummate such tender offer and
consent solicitation is herein called the "Note Purchase Amount".

                  4. Prior to the Effective  Time,  FII will transfer (in one or
more  transactions)  all  of  its  assets  to  RHI,  and  RHI  will  assume  all
liabilities,  except  for (i) the stock of VSI  (which  will only have in it the
assets and liabilities of the former FCSC), (ii) the 12 1/4% Senior Notes, (iii)
the  Series A and C  Preferred  Stock  and  (iv) an  amount  of bank  and  other
indebtedness (the "Assumed  Indebtedness")  equal to $223,500,000  minus (x) the
Note Purchase Amount and (y) $44,237,745 (the aggregate  redemption price of the
Series A and C  Preferred  Stock) plus  accrued  dividends  thereon  through the
Effective  Time,  and  RHI  will  contribute  all of the  outstanding  Series  B
Preferred Stock to FII.

                  5.  Concurrently  with the  consummation  of the  Merger,  the
Surviving  Corporation will (i) purchase the 12 1/4% Notes tendered for the Note
Purchase Amount,  (ii) repay the Assumed  Indebtedness in full and (iii) deposit
in escrow the funds

<PAGE>

necessary  to pay the holders of the Series A and Series C  Preferred  Stock the
amounts owed to them under the Merger Agreement.

<PAGE>

                                 Schedule 9.2(d)

                       TAX RULINGS REQUESTED BY FAIRCHILD


                  Fairchild  requests the following  rulings be issued regarding
the mergers of the three corporate subsidiaries of VSI into VSI:

                  1. The mergers will qualify as a complete  liquidation of each
         of the three corporate  subsidiaries (FCSII, FCSI, and FCNMC, which are
         the partners in FCSC) underss.  332(a) of the Internal  Revenue Code of
         1986, as amended (the "Code");

                  2. No gain or loss will be recognized by VSI on its receipt of
         the  assets  from each of the  three  corporate  subsidiaries  underss.
         332(a);

                  3. No gain or loss will be recognized  by the three  corporate
         subsidiaries on the distribution of their  respective  assets to VSI in
         complete liquidation underss. 336 andss. 337(a).

                  Fairchild   requests  the  following   rulings  regarding  the
formation of Subsidiary 1, the  distribution of the stock of Subsidiary 1 by VSI
to FII, and the distribution of the stock of Subsidiary 1 by FII to RHI:

                  4.  VSI  will  recognize  no gain or loss on its  transfer  of
         assets  (except the  Telecommunications  business)  to  Subsidiary 1 in
         exchange for common stock of Subsidiary 1 and assumption of liabilities
         by  Subsidiary  1  (ss.ss.  351 and  357(a)  of the Code and Rev.  Rul.
         77-449, 1977-2 C.B. 110).

                  VSI's  basis in the  stock of  Subsidiary  1  received  in the
transaction  will  equal  the  basis of the  property  transferred  in  exchange
therefor,  reduced by the sum of the liabilities  assumed by Subsidiary 1, or to
which assets transferred are taken subject (ss. 358(a) and (d)).

                  5. Subsidiary 1 will recognize no gain or loss on its transfer
         of  assets  to  Subsidiaries  2, 3, 4, 5, 6 and 7 in  exchange  for the
         common stock of  Subsidiaries 2, 3, 4, 5, 6 and 7 and the assumption of
         liabilities by Subsidiaries 2 to 7 (ss.ss. 351 and 357(a) and Rev. Rul.
         77-449).


<PAGE>

                  Subsidiary  1's  basis  in the  stock of  Subsidiaries  2 to 7
received in the transaction will equal the basis of the property  transferred to
Subsidiaries 2 to 7, respectively,  in exchange therefor,  reduced by the sum of
the liabilities  assumed by  Subsidiaries 2 to 7 or to which assets  transferred
are taken subject (ss. 358(a) and (d)).

                  6. No income,  gain or loss will be recognized by Subsidiary 1
         upon the receipt of the assets of Fastener and D-M-E businesses,  stock
         of FDC,  plus  real  estate  held for  sale in  exchange  for  stock of
         Subsidiary  1  and  Subsidiary  1's  assumption  of  liabilities   (ss.
         1032(a)).

                  7. The basis of the assets  received by  Subsidiary  1 will be
         the same as the basis of such  assets  in the hands of VSI  immediately
         prior to the Distribution (ss. 362(b)).

                  8. No income,  gain or loss will be  recognized  by FII as the
         Shareholder  of VSI on its  receipt of the  Subsidiary  1 common  stock
         pursuant to the Distribution (ss. 355(a)).

                  9. No income,  gain or loss will be  recognized  by RHI as the
         Shareholder of FII on its receipt of Subsidiary 1 common stock pursuant
         to the Distribution (ss. 355(a)).

                  10. No income,  gain or loss will be recognized by VSI and FII
         upon the  distributions to their respective  Shareholders of all of the
         Subsidiary 1's common stock pursuant to the Distribution (ss. 355(c)).


<PAGE>

                                 Schedule 9.2(e)


                  The   Restated   Certificate   of   Incorporation   of  Shared
Technologies (the "Certificate") shall be amended in the following manner:

                  (a) Article  Four of the  Certificate  shall be amended to (i)
increase the authorized  common shares of the  Corporation,  $.004 par value, to
50,000,000 and (ii) to increase the authorized  shares of preferred stock of the
Corporation, $.01 par value, to 25,000,000; and

                  (b) The  Certificate  shall be  amended  or a  certificate  of
designation  shall be filed to reflect  the terms of the  Convertible  Preferred
Stock and the [Special]  Preferred  Stock in form and substance  satisfactory to
RHI and consistent with Schedules 3.1 (c) and (b) hereof; and

                  The  Amended  and  Restated  Bylaws  of the  Corporation  (the
"Bylaws") shall be amended in the following manner:

                  (a)  Article  II,  Section  11 of the Bylaws is deleted in its
entirety and is replaced by the following paragraph:

                  "No action requiring shareholder approval may be taken without
a meeting of the shareholders entitled to vote thereon."

                  (b) Article  III,  Section 1 of the Bylaws shall be amended to
include the following sentences at the end of such section:

                  "So  long as The  Fairchild  Corporation  and  its  affiliates
(collectively,  "TFC") owns 25% or more of the common  stock of the  Corporation
that TFC owned on the [Date of Merger] TFC shall have the  irrevocable  right to
appoint four (4) members of the Board of  Directors;  provided,  that so long as
Mel D. Borer is President and a Director of the  Corporation,  TFC shall only be
entitled to appoint three (3) directors."

                  "The Board of Directors  may not grant any options for, or any
other  rights to acquire,  common stock of the  Corporation,  except for options
issued pursuant to a plan approved by the  shareholders or in a transaction with
non-affiliates  where such party pays cash for such option or right, unless such
transaction is approved by a majority of the shareholders."


<PAGE>

                  (c) Article III,  Section 10 of the Bylaws shall be deleted in
its entirety and replaced with the following paragraph:

                  "Executive   Committee.   The  Board  of   Directors   of  the
Corporation  shall have an executive  committee  consisting of the President,  a
director  appointed  by TFC as long as TFC owns at least 25% of the common stock
of the Corporation that TFC owned on the [Date of Merger],  and a third director
appointed by the Board of Directors of the Corporation. All actions taken by the
Executive  Committee  may  only be taken  pursuant  to a  unanimous  vote by the
members thereof."

                  (d) Article  III,  Sections  11, 12 and 13 shall be amended to
include the following sentence as the second sentence of each such section:

                  "As long as TFC owns at least 25% of the  common  stock of the
Corporation, TFC will be entitled to appoint one director to such committee."

                  (e)  Article  IV,  Section 5 shall be amended  to include  the
following sentence at the end of such section:

                  "The  Corporation  shall have a Vice  Chairman of the Board of
Directors  who  shall  have  such  duties  as are  designated  by the  Board  of
Directors."

                  (f) Article IV, Section 6 shall be deleted in its entirety and
replaced with the following paragraph:

                  "Executive  Officers.   The  Chairman  of  the  Board  of  the
Corporation  shall also be the Chief  Executive  Officer of the  Corporation and
shall  be the  senior  executive  of the  Corporation  and  shall  have  overall
supervision of the affairs of the Corporation.  The President of the Corporation
shall  also be the  Chief  Operating  Officer  of the  Company  and he  shall be
responsible for the day-to-day  business operations of the Corporation under the
direction of the Chief Executive  Officer.  Each of the Chief Executive  Officer
and the  President  shall see that all  orders and  resolutions  of the Board of
Directors of the Corporation are carried into effect,  subject,  however, to the
right of the Board of Directors to delegate any specific  powers,  except as may
be  exclusively  conferred on the President by law, to the Chairman or any other
officer  of the  Corporation.  Each  of

<PAGE>

the Chief Executive Officer and the President may execute bonds, mortgages,  and
other contracts requiring a signature under the seal of the Corporation.

                  (g) Article  VIII,  Section 1 shall be deleted in its entirety
and replaced with the following paragraph:

                  "By Directors or  Shareholders.  The bylaws of the Corporation
may be altered,  amended or repealed at any validly called and convened  meeting
of the  shareholders by the affirmative vote of the holders of a majority of the
voting power of shares  entitled to vote thereon  represented at such meeting in
person or by proxy and at any validly  called and convened  meeting of the board
of directors  by the  affirmative  vote of at least a majority of the  directors
(unless such  alteration,  amendment or repeal in any way adversely  affects the
rights  granted to TFC  hereunder  or in Article II,  Section 11,  Article  III,
Section 10 or Article IV,  Section 6 of these  bylaws,  in which event a vote of
80% of the directors shall be required);  provided,  however, that the notice of
such  meeting  shall  state that such  alteration,  amendment  or repeal will be
proposed."

<PAGE>
                                                                       EXHIBIT B


S.G. WARBURG                                S.G. Warburg & Co., Inc.
                                            277 Park Avenue, New York, NY 10172
                                            Telephone: (212) 224-7000
                                            Telex: 170984
                                            Facsimile: (212) 224-7019



                                                       November 9, 1995


Board of Directors
Shared Technologies Inc.
100 Great Meadow Road, Suite 104
Wethersfield, Connecticut  06109

Gentlemen and Madam:

We  understand  that Shared  Technologies  Inc.  ("Shared  Technologies"  or the
"Company"),  The Fairchild Corporation ("TFC"),  Fairchild Industries,  Inc. and
its wholly owned subsidiary, VSI Corporation, (collectively "Fairchild") and RHI
Holdings  Inc.  ("RHI")  propose to enter into an  Agreement  and Plan of Merger
dated as of November 9, 1995 (the "Merger  Agreement").  The terms of the Merger
Agreement provide,  among other things,  that Fairchild shall be merged with and
into Shared  Technologies  (the  "Merger") and that Shared  Technologies  as the
corporation  surviving  the Merger shall change its name to Shared  Technologies
Fairchild Inc. ("Shared Technologies Fairchild"). In consideration for acquiring
the shares of Fairchild:  (i) Shared  Technologies will issue to RHI $25 million
in convertible  preferred shares; (ii) Shared Technologies will issue to RHI 6.0
million  common  shares;  (iii) cash  proceeds  of $223.5  million  will be made
available to Fairchild through the issuance by Shared Technologies  Fairchild of
various  debt  instruments;  and,  (iv)  Shared  Technologies  will issue to RHI
Special Preferred Stock with an initial  liquidation  preference of $20 million,
together the "Merger Consideration".  The terms and conditions of the merger and
the Merger Consideration are more fully set forth in the Merger Agreement.

You have  requested  our opinion as to the fairness,  from a financial  point of
view,  to  Shared  Technologies  of  the  consideration  to be  paid  by  Shared
Technologies  in  exchange  for the shares of  Fairchild  pursuant to the Merger
Agreement.

For purposes of the opinion set forth herein, we have among other things:

(i)      reviewed the consolidated  financial  statements of recent years of The
         Fairchild Corporation and

<PAGE>

         Fairchild Industries,  Inc. as filed with the Securities  and  Exchange
         Commission;

(ii)     reviewed   certain   audited   financial    statements   of   Fairchild
         Communications  Services Company ("FCS") for the three years ended June
         30, 1995;

(iii)    reviewed certain audited financial  statements for Shared  Technologies
         for the three years ending December 31, 1994 and more recent  unaudited
         financial information (including that for the six months ended June 30,
         1995);

(iv)     reviewed  certain  internal  financial  statements  relating  to Shared
         Technologies  prepared by the  management  of Shared  Technologies  and
         certain internal financial  statements  relating to FCS prepared by the
         management of FCS;

(v)      reviewed certain financial  projections of Shared  Technologies and FCS
         prepared by their respective management;

(vi)     discussed the past and current  operations and financial  condition and
         prospects of Shared  Technologies and FCS with their respective  senior
         management;

(vii)    analyzed the pro forma impact of the merger on Shared Technologies;

(viii)   reviewed  certain  financial  and stock market  information  of certain
         companies we deemed  appropriate in analyzing  Shared  Technologies and
         FCS,  as  well  as  the  financial   terms  of  certain  other  related
         transactions;

(ix)     participated   in   selected   discussions   and   negotiations   among
         representatives  of Shared  Technologies  and FCS and their  respective
         advisors;

(x)      reviewed  the  Merger  Agreement,   the  Shareholders'  Agreement,  the
         Registration   Rights   Agreement  and  other  relevant   documentation
         concerning the transaction; and

(xi)     performed such other financial  studies,  analyses and examinations and
         considered such other factors as we deemed relevant.

We have assumed and relied upon, without independent verification,  the accuracy
and completeness of the information reviewed by us for purposes of this opinion.
With respect to

<PAGE>

the financial  projections  relating to Shared  Technologies and FCS used in our
analyses,  we have  assumed that they have been  reasonably  prepared on a basis
which  reflects the best currently  available  estimates and judgments of Shared
Technologies'  and FCS's  management,  respectively,  as to the future financial
performance  of  their  respective  companies.  Our  opinion  also  incorporates
management's  expectations of the projected synergies to be realized as a result
of the Merger.  We have not prepared any  independent  valuation or appraisal of
the assets of Shared Technologies or FCS.

Our opinion is necessarily based on the economic,  market,  and other conditions
in effect on, and the  information  made available to us as of, the date hereof.
Our opinion  does not address the matter of  indemnification  provided to Shared
Technologies by TFC, RHI and their respective affiliates.

S.G. Warburg & Co. Inc. is acting as financial advisor to Shared Technologies in
connection with this transaction and will receive a fee for its services.

Based upon and subject to the foregoing, it is our opinion as investment bankers
that as of the date hereof,  the  consideration  offered to RHI is fair,  from a
financial point of view, to Shared Technologies.


Very truly yours,


S.G. WARBURG & CO. INC.

By:                                                  By:
    /s/ James M. Stewart                                  /s/ David M. Cohen
Name:   James M. Stewart                             Name:    David M. Cohen
Title:  Managing Director                            Title:   Managing Director

<PAGE>

                                                                PRELIMINARY COPY


                            SHARED TECHNOLOGIES INC.


                    PROXY FOR SPECIAL MEETING OF STOCKHOLDERS
                                FEBRUARY 9, 1996


           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

The undersigned hereby appoints Anthony D. Autorino and Vincent  DiVincenzo,  or
either of them, as proxies,  each with the power to appoint his substitute,  and
hereby  authorizes them to represent and to vote all the shares of common stock,
par value $.004,  (the "Common Stock") of Shared  Technologies Inc. ("STI") held
of record by the  undersigned  on December  22,  1995 at the Special  Meeting of
Stockholders  to be held on February 9, 1996 or any  adjournment or adjournments
thereof,  upon all  matters  set  forth in the  Notice  of  Special  Meeting  of
Stockholders  and Proxy  Statement  dated January  __, 1995, a copy of which has
been received by the undersigned, as follows:


1.       To approve (i) the merger of Fairchild  Industries  Inc.  with and into
         STI pursuant to the terms of an Agreement and Plan of Merger,  dated as
         of November 9,  1995 as amended by that certain Amendment dated January
         __, 1996 and  (ii)  amendments  to  the  Certificate  of  Incorporation
         of STI as required by the Merger Agreement as a condition to the Merger
         to:

            (a) increase  the  authorized  Common Stock, $.004 par value of STI
                from 20,000,000 to 50,000,000;

            (b) increase  the  authorized  shares  of  preferred stock, $.01 par
                value, of STI from 10,000,000 to 25,000,000; and

            (c) change the name of STI to "Shared Technologies Fairchild Inc."

     |_|     FOR                  |_|     AGAINST               |_|     ABSTAIN

2.       Grant  authority to vote upon such other  matters as may properly  come
         before  the  Special   Meeting  as  Anthony  D.  Autorino  and  Vincent
         DiVincenzo determine are in the best interest of the Company.

     |_|     FOR                  |_|     AGAINST               |_|     ABSTAIN

          The undersigned hereby  acknowledges  receipt of the Notice of Special
     Meeting of Stockholders and Proxy Statement.  Any proxy heretofore given to
     vote said Common Stock is hereby revoked. The undersigned hereby ratify and
     confirm all that said proxy or any of their  substitutes may lawfully do by
     virtue hereof.

        THIS PROXY, WHEN PROPERLY EXECUTED, WILL BE VOTED IN THE MANNER
       DIRECTED HEREIN BY THE UNDERSIGNED. IF NO DIRECTION IS GIVEN, THIS
              PROXY WILL BE VOTED "FOR" EACH OF THE MATTERS STATED.


<PAGE>

          Please be sure to complete,  sign and date this Proxy and return it in
     the enclosed envelope. If acting as an executor, administrator,  trustee or
     guardian,  you  should  so  indicate  when  signing.  If  the  signer  is a
     corporation,  please sign the full  corporate  name,  by a duly  authorized
     officer. If Common Stock is held jointly, each Stockholder should sign.

Date:___________________


________________________________                     __________________________
SIGNATURE                                            CO-OWNER SIGN HERE



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