DYNCORP
S-1/A, 1996-05-10
FACILITIES SUPPORT MANAGEMENT SERVICES
Previous: DYNCORP, 10-K/A, 1996-05-10
Next: ELECTROMAGNETIC SCIENCES INC, 4, 1996-05-10




   
        As filed with the Securities and Exchange Commission on May 10, 1996

        Pre-Effective Amendment No. 4 to Registration Statement No. 33-59379
    
                       Securities and Exchange Commission
                                    FORM S-1

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                     DynCorp
             (Exact name of registrant as specified in its charter)

                                    Delaware
         (State or other jurisdiction of incorporation or organization)

                                     4581
            (Primary Standard Industrial Classification Code Number)

                                 36-2408747
                     (I.R.S. Employer Identification Number)

              2000 Edmund Halley Drive, Reston, Virginia 22091-3436
                               (703) 264-0330
                (Address,  including zip code, and telephone  number,  including
         area code, of registrant's principal executive offices)

      David L. Reichardt                               Daniel L. Goelzer
Senior Vice President & General Counsel                   Marc R. Paul
           DynCorp                                     Baker & McKenzie
   2000 Edmund Halley Drive                       815 Connecticut Avenue, N.W.
  Reston, Virginia 22091-3436                      Washington, D.C. 20006-4078
       (703) 264-9106                                   (202) 452-7000

            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)


                   Approximate  date of  commencement  of  proposed  sale to the
             public: As soon as practicable  after this  Registration  Statement
             becomes effective.


 If any of the securities  being  registered on this form are to be offered on a
 delayed or continuous  basis  pursuant to rule 415 under the  Securities Act of

   
 1933, check the following box. |X|

    
                        CALCULATION OF REGISTRATION FEE

                                     Proposed
   Title of                Proposed  Maximum           Amount of
Each Class of    Amount to Maximum   Offering          Aggregate
Securities to      be      Offering   Price         Registration Fee
be Registered(1)Registered  Price   Per Share(2)       Aggregate

   
 Common Stock   11,969,313  $15.00  $179,539,695      $61,497.50(3)
par value $0.10   shares
  per share

    
(1)  This Registration  Statement also relates to an indeterminate number of
     interests  in the DynCorp  Savings  and  Retirement  Plan,  the DynCorp
     Employee  Stock Purchase  Plan,  the DynCorp 1995  Non-Qualified  Stock
     Option Plan,  the DynCorp  Executive  Incentive  Plan,  and the DynCorp
     Employee  Stock  Ownership Plan pursuant to which certain of the shares
     of Common Stock offered pursuant to the Prospectus  included as part of
     this Registration Statement may be issued and delivered or sold.

(2)  Estimated  solely for purposes of determining the registration fee pursuant
     to Rule 457 under the Securities Act of 1933.

   

(3)  Fee based on a bona fide estimate of maximum offering price per share of
     $14.90.

    
         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

                                DynCorp
                         Cross Reference Sheet
 Pursuant to Rule 404(a) of Regulation C and Item 501(b) of Regulation S-K
Form S-1
Item Number and Caption                      Caption or Location
1. Forepart of Registration Statement    Facing Page of Registration Statement;
   and Outside Front Cover Page of       Outside Front Cover Page of Prospectus
   Prospectus
2. Inside Front and Outside Back         Inside Front and Outside Back
   Cover Pages of Prospectus             Cover Pages of Prospectus
3. Summary Information, Risk Factors     The Company; Risk Factors; Securities
   and Ratio of Earnings to Fixed        Offered by this Prospectus; Exhibit 12
   Charges
4. Use of Proceeds                       Use of Proceeds
5. Determination of Offering Price       Outside Front Cover Page of Prospectus;
                                         Market Information -- Determination of
                                         Offering Price
6. Dilution                              Dilution
7. Selling Security Holders              Securities Offered by this Prospectus
8. Plan of Distribution                  Outside Front Cover Page of Prospectus;
                                         Employee Benefit Plans; Market
                                         Information
9. Description of the Securities         Securities Offered by this Prospectus;
   to be Registered                      Description of Capital Stock
10.Interests of Named Experts and        Validity of Common Stock; Experts
   Counsel
11.Information with Respect to the       The Company; Risk Factors; Use of
   Registrant                            Proceeds; Dividend Policy; Selected
                                         Financial Data; Business;  Management's
                                         Discussion  and  Analysis of  Financial
                                         Condition  and  Results of  Operations;
                                         Employee  Benefit  Plans;   Management;
                                         Security     Ownership    of    Certain
                                         Beneficial   Owners   and   Management;
                                         Certain   Relationships   and   Related
                                         Transactions;  Description  of  Capital
                                         Stock; Financial Statements
12.Disclosure of Commission Position    Commission Position on Indemnification
   on Indemnification for Securities
   Act Liabilities

                                     DynCorp

                    11,969,313 Shares of DynCorp Common Stock
                           (Par Value $0.10 per Share)
   

         Of the 11,969,313  shares of DynCorp (the "Company")  common stock, par
value  $0.10  per  share  (the  "Common  Stock"),   being  offered  hereby  (the
"Offering"),  4,277,728 shares may be offered and sold by the Company, 5,810,308
shares (which represent all of the shares owned by certain officers,  directors,
and affiliates of the Company as of the date of this  Prospectus) may be offered
and sold by such officers,  directors, and affiliates,  and 1,881,277 shares may
be offered and sold by other current and former employees and other stockholders
of the Company.  See "Securities  Offered by this  Prospectus." The Company will
not receive any portion of the net proceeds from the sale of shares by officers,
directors, affiliates or other individual employees or stockholders.

         The  4,277,728  shares of Common Stock offered by the Company (of which
approximately 1,600,000 are currently treasury shares which were acquired by the
Company  pursuant to the  Stockholders  Agreement and through the Employee Stock
Ownership Plan ("ESOP")  between 1989 and 1995, and the remainder of such shares
are heretofore unissued shares) are expected to be offered as follows: (i) up to
850,000  shares may be issued and  delivered by the Company to a trustee for the
benefit of employees under the DynCorp  Savings and Retirement  Plan; (ii) up to
100,000 shares may be issued and delivered by the Company to employees under the
DynCorp Employee Stock Purchase Plan; (iii) up to 1,200,000 shares may be issued
upon the  exercise of options  granted and  available to be granted to employees
under the DynCorp  1995  Non-Qualified  Stock  Option  Plan;  (iv) up to 300,000
shares may be issued and  delivered  to  employees  under the DynCorp  Executive
Incentive  Plan;  and (v) up to 1,827,728  shares may be offered and sold by the
Company to present and future employees and directors through one or more of the
employee  benefit  plans listed above.  The actual number of shares  offered and
sold by the Company under each  category may be less than the indicated  number,
but will not exceed the maximum for such category.  See  "Securities  Offered by
this Prospectus" and "Employee Benefit Plans."

    

         All of the shares  offered hereby will be offered and sold on a limited
trading market (the "Internal Market") established by the Company's wholly owned
subsidiary, DynEx, Inc. The Internal Market is established and managed by DynEx,
Inc., in order to provide  employees,  directors and stockholders of the Company
the  opportunity  to buy and sell shares of Common  Stock.  The Internal  Market
generally  permits eligible  stockholders to buy and sell shares of Common Stock
on four predetermined days each year (each a "Trade Date"). All offers and sales
on the Internal Market by officers, directors,  employees,  affiliates and other
stockholders of the Company may, for purposes of the  registration  requirements
of the  Securities  Act of 1933, be  attributed to the Company.  The Company may
also sell (through one or more of its employee  benefit  plans) or buy shares of
Common Stock on the Internal Market for its own account,  but will do so only to
address  imbalances  between  the number of shares  offered for sale and bid for
purchase by shareholders  on any particular  Trade Date. The Company will not be
both a buyer and a seller on the  Internal  Market on the same Trade  Date.  The
purchase  and sale of shares on the  Internal  Market  are  carried  out by Buck
Investment   Services,   Inc.  ("Buck"),   a  registered   broker-dealer,   upon
instructions  from the respective  buyers and sellers.  All stockholders  (other
than the Company and its  retirement  plans) will pay a commission to Buck equal
to 2% of the  proceeds  from the sale of any shares of Common Stock sold by them
on the Internal Market,  half of which will be paid to DynEx, Inc. to defray the
costs  of  establishing  and  maintaining  the  Internal  Market.   See  "Market
Information -- The Internal Market."

         There is no public market for the Common Stock, and it is not currently
anticipated  that such a market will  develop.  To the extent that the  Internal
Market  does  not  provide  sufficient  liquidity  for a  shareholder,  and  the
shareholder  is  otherwise  unable to  locate a buyer  for his or her  shares of
Common Stock,  the shareholder  could  effectively be subject to a total loss of
investment. See "Market Information -- The Internal Market."

         All of the shares of Common  Stock  offered  hereby  will be subject to
certain restrictions (including restrictions on their transferability) set forth
in  the  Company's   By-Laws  (the  "By-Laws")  and  may  be  subject  to  other
contingencies.  Shares  purchased  on the  Internal  Market  will be  subject to
contractual  transfer  restrictions having the same effect as those contained in
the By-Laws. See "Description of Capital Stock -- Restrictions on Common Stock."

         See "Risk  Factors"  on pages 6 through 11 for  information  concerning
certain factors that should be considered by prospective investors.

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

         The purchase price of the shares of Common Stock offered hereby,  other
than those shares issuable upon exercise of options or awarded under the DynCorp
Executive  Incentive  Plan,  will be  determined  pursuant  to the  formula  and
valuation process  described below (the "Formula Price").  The Formula Price per
share of Common  Stock is the  product of seven  times the  operating  cash flow
("CF") where  operating cash flow is represented  by earnings  before  interest,
taxes,  depreciation  and  amortization  ("EBITDA")  of the Company for the four
fiscal quarters  immediately  preceding the date on which a price revision is to
occur and the  market  factor  (the  "Market  Factor"  denoted  "MF"),  plus the
non-operating  assets at disposition  value (net of  disposition  costs)("NOA"),
minus the sum of interest bearing debt adjusted to market and other  outstanding
securities  senior to Common  Stock  ("IBD")  divided by the number of shares of
Common Stock  outstanding  at the date on which a price  revision is made,  on a
fully  diluted  basis  assuming  conversion  of all Class C Preferred  Stock and
exercise of all outstanding options and warrants ("ESO"). The Market Factor is a
numerical factor which reflects existing  securities market conditions  relevant
to the valuation of such stock. The Formula Price of the Common Stock, expressed
as an equation (the "Formula"), is as follows:

                  Formula Price = [(CF x 7)MF + NOA - IBD] / ESO

         The Formula  Price  including  the Market  Factor will be reviewed four
times each year,  generally in  conjunction  with Board of  Directors  meetings,
which are generally  scheduled for February,  May, August and November.  At such
meetings,  the Market  Factor is  reviewed by the Board in  conjunction  with an
appraisal  which is prepared by an independent  appraisal firm for the committee
administering  the ESOP.  The Board of  Directors  believes  that the  valuation
process  results in a stock price  which  reasonably  reflects  the value of the
Company on a per share  basis.  See  "Market  Information  --  Determination  of
Offering Price" and "Market Information -- Price Range of Common Stock."

   
         On May 9, 1996,  the Formula Price as determined by the Company's
Board of Directors was $15.00 per share.

    
         This Prospectus contains forward-looking  statements that involve risks
and  uncertainties.  The Company's actual results may differ  significantly from
the results  discussed  in the  forward-looking  statements.  Factors that might
cause such differences include, but are not limited to, those discussed in "Risk
Factors".

   
                    The date of this Prospectus is May 10, 1996

    
                                   THE COMPANY

         DynCorp (the "Company") provides diversified management, technical, and
professional  services to government  and  commercial  customers  throughout the
United States and  internationally.  The Company provides primarily  information
technology,  operations and  maintenance,  and research and development  support
services  under  contracts with U.S.  Government  agencies,  foreign  government
agencies and  commercial  customers.  The Company's  U.S.  Government  customers
include  the  Department  of  Defense,   the  National   Aeronautics  and  Space
Administration,   the  Department  of  State,  the  Department  of  Energy,  the
Environmental  Protection Agency, the Centers for Disease Control,  the National
Institutes  of  Health,  the U.S.  Postal  Service,  and other  U.S.  Government
agencies.

1988 Leveraged Buy-Out

         In late 1987,  the Board of Directors of the Company  received  several
expressions  of interest  and firm  proposals  for the  purchase of the Company.
Following negotiations with several parties, the Board entered into an agreement
and plan of merger with DME Holdings,  Inc.  ("DME"),  a company newly formed by
the senior managers of the Company in conjunction with Capricorn Investors, L.P.
("Capricorn"),  a limited  partnership  in which a company  controlled  by H. S.
Winokur,  Jr., the Company's  current Chairman,  served as general partner,  and
other  outside  investors.  The agreement  provided for a two-step  transaction,
whereby DME made a partial tender offer for 51% of the outstanding  common stock
of the Company,  reduced by the number of DynCorp shares owned by DME, at a cash
price of $24.25  per share,  followed  by a  second-step  merger of DME into the
Company.  In the merger,  DME  disappeared,  and the  Company was the  surviving
corporation.  Upon the merger,  which was  completed on September 9, 1988,  each
remaining outstanding share of the Company's common stock (other than the shares
held by DME) was  converted  into the  right to  receive  $8.82 in cash,  $10.45
principal  amount of newly issued DynCorp 16%  pay-in-kind  junior  subordinated
debentures, and 0.1992 shares of newly issued DynCorp 17% redeemable pay-in-kind
Class A preferred  stock.  All the  previously  outstanding  common stock of the
Company was automatically  canceled, and each outstanding equity security of DME
was converted into a like security of the Company.  Thus, the Company's  capital
structure immediately following this leveraged buy-out (the "LBO") consisted of:

                   Post-LBO capitalization table (in thousands)
   Long-term debt
            ESOP exempt loan                                        $100,000
            Revolving credit                                          35,000
            Bank bridge loan                                           5,000
            Debentures (net of discount)                              46,593
            Other notes payable                                        1,399
            Total long-term debt                                     187,992
   Redeemable Class A preferred stock (net of discount)               14,504
   Redeemable Class B preferred stock                                 10,875
     Total redeemable preferred stock                                 25,379
   Class C preferred stock                                             3,000
   Common stock                                                          474
   Common stock warrants                                              15,119
   Paid-in surplus                                                   101,818
   DME Holdings deficit                                              (1,138)
   ESOP loan                                                       (100,000)
   Total stockholders equity                                          19,273
   Total capitalization                                             $232,644

         The following tables set forth the sources and use of funds for the LBO
transaction:

Sources of funds (in millions):

$100.0  Bank loan to DynCorp.  These funds were in turn
        loaned to a newly formed DynCorp employee stock
        ownership  plan,  which  immediately  used  the
        funds  to  purchase  4,123,711  shares  of  new
        common  stock of DynCorp,  and DynCorp used the
        proceeds  to repay an earlier  bridge loan of a
        like  amount used to fund the first step of the
        two-step transaction
  35.0  Bank revolving credit facility
   5.0  Bank bridge loan
  55.0  16% pay-in-kind Junior Subordinated  Debentures (principal amount issued
        in exchange for cancellation of DynCorp stock upon the merger)
  26.2  Class A preferred 17% pay-in-kind  redeemable  stock  (principal  amount
        issued in exchange for cancellation of DynCorp stock upon the merger)
  13.0  Sale of DME  Class B and C  preferred  stock,  issued to  investors  and
        subsequently converted into like securities of DynCorp
  11.8  Sale of DME common stock, issued to investors and subsequently converted
        into like  securities of DynCorp (cash portion only;  excludes shares of
        DynCorp common stock and DynCorp options converted into DME stock)
  35.0  Available cash of DynCorp
$281.0  Total

Uses of funds (in millions):

$253.1  Acquisition of DynCorp shares
   9.7  Investment banker fees
   0.1  Filing fees
   4.2  Legal and accounting fees
   1.0  Printing fees and expenses
   0.1  Depository fees
   0.2  Solicitation expenses
   5.5  Break-up fee
   2.0  Expenses of Special Committee of Board of Directors
   3.7  Termination of Stock Options
   1.4  Miscellaneous
$281.0

         As to the  officers,  directors and  affiliates  whose shares of Common
Stock are offered hereby, the following table sets forth the securities owned by
such  investors  at the  time  of the  LBO in  September,  1988,  their  cost of
acquiring such securities,  the number of shares of Common Stock into which such
securities  have been or could be converted,  the current  market price for such
shares  on the  Internal  Market,  and  the  potential  gain in the  event  such
investors were to sell all such shares offered hereby. These investors purchased
securities  from DME Holdings,  Inc., in March,  1988, and such  securities were
converted into like securities of the Company in September,  1988.  Although the
principal  means of payment  for the DME  securities  was cash,  portions of the
price were paid by employees  surrendering  shares of  pre-merger  common stock,
valued at $22.31 per share, which was the pre-merger estimate of the fair market
value  based on the  blended  two-step  tender  price;  cancellation  of  vested
pre-merger  options under the Company's former stock option plan,  valued at the
spread between such pre-merger fair market value and the  then-current  exercise
price;  and  conversion of deferred  compensation  accounts held by the Company,
valued at the cash value of such accounts.

<TABLE>
<CAPTION>

                                                  1988 Class                   Fully
                             1988                 C Preferred                  diluted       Current
                            Common                Stock shares     1988         Common     market value

   
                             Stock       1988                    aggregate      Stock      @ $15.00 per     Potential
Beneficial owner            shares     Warrants                    cost        shares1        share           gain2
    
<S>                           <C>       <C>           <C>         <C>           <C>         <C>              <C>

   
D.R.Bannister                  37,542     250,590                   $910,401      282,850     $4,242,750      $3,332,349
T.E.Blanchard                  20,635     137,707                   $500,406      155,439     $2,331,585      $1,831,179
D.L.Reichardt                   7,840      52,279                   $190,128       59,017       $885,255        $695,127
Capricorn Investors           278,146   1,857,097      123,711    $9,745,032    3,084,936    $46,274,040     $36,529,008
L.P./H.S.Winokur,Jr.
G.A.Dunn                        8,292      55,296                   $201,089       62,422       $936,330        $735,241
H.M.Hougen                      1,821      12,158                    $44,159       13,723       $205,845        $161,686
R.A.Hutchinson                  1,856      12,392                    $45,008       13,987       $209,805        $164,797
M.J.Hyman                       2,067      13,801                    $50,125       15,577       $233,655        $183,530
R.Morrel                        1,257       8,393                    $30,482        9,473       $142,095        $111,613
R.G.Wilson                      2,700      18,027                    $65,475       20,347       $305,205        $239,730
Total                         362,156   2,417,740      123,711   $11,782,305    3,717,771    $55,766,580     $43,984,260

    

<FN>

1        Reflects  fully diluted shares of Common Stock after taking into effect
         shares  surrendered  to the Company in payment for exercise of warrants
         to purchase Common Stock ("Warrants").

2        Amount which would be realized if all shares were to be sold at current
         Formula Price.

3        Reduced by costs to exercise outstanding warrants.  No other
         shareholders listed on this table currently hold warrants.

</TABLE>

         The  table  does not  include  Class B  Preferred  Stock  purchased  by
Capricorn Investors L.P. in 1988, which was redeemed by the Company in 1989. The
outstanding  options to purchase  Common  Stock under the  Company's  1995 Stock
Option Plan were granted at exercise prices ranging from $14.50 to $17.50.

Recent Developments  -  Sale of Commercial Aviation Business

         During the second  quarter of 1995,  the  Company's  Board of Directors
determined  that it would be in the Company's best interest to  discontinue  its
commercial  aviation business operations (the "Commercial  Aviation  Business"),
which provided  approximately 20% of the Company's revenues in fiscal year 1994.
This  decision  was made as a  result  of  several  factors  including:  (i) the
Company's need for cash to reduce its debt, (ii) the capital-intensive nature of
the Commercial Aviation Business, (iii) the continuing losses of the unit of the
Commercial  Aviation  Business  responsible for aircraft  maintenance and repair
operations (the "Aircraft  Maintenance Unit"), and (iv) a high level of interest
from  potential  buyers.  On June  30,  1995,  the  Company  sold  the  Aircraft
Maintenance   Unit  in  a  $13.7  million  cash   transaction   with  Sabreliner
Corporation.  On August 31,  1995,  the  Company  divested  that  portion of the
Commercial  Aviation Business  comprising its aviation ground handling business,
including DynAir Services, Inc. and its affiliates (the "Ground Handling Unit"),
in a $122 million  (subject to adjustment)  cash transaction with ALPHA Airports
Group Plc. The proceeds from the two aforementioned  transactions have been used
to  retire  all of the  Company's  16%  Pay-In-Kind  debentures  and to  satisfy
existing  equipment  financing  obligations  of the Ground  Handling  Unit.  See
"Business -- Commercial  Aviation" and "Management's  Discussion and Analysis of
Financial Condition and Results of Operations."

         Contemporaneously  with the sale of the Commercial  Aviation  Business,
the Company  agreed with 46  management  employees of the sold  entities and the
former president of the Commercial  Aviation Business sector to repurchase their
Common  Stock  (other than stock held in their  Employee  Stock  Ownership  Plan
accounts) at the August 15, 1995 Formula  Price.  As a result,  the Company has,
since June 30, 1995, repurchased 532,604 shares of Common Stock and Warrants, at
a cost of $7,916,536,  and has agreed to repurchase an additional  42,664 shares
at a cost of $635,694 in May, 1996. In addition, in January, 1996, pursuant to a
Stockholders  Agreement with other  employees who terminated  employment in 1994
and 1995,  the Company  repurchased  198,246 shares of Common Stock and Warrants
from such terminated employees, at a total cost of $2,952,275.

Recent Developments  -  Possible Sale or Merger of Company

         The Company has engaged Bear Stearns & Co. Inc., ("Bear  Stearns"),  an
investment  banking firm, to analyze the Company and its businesses  with a view
to determining  the potential  value of the Company to a third-party  purchaser.
Under the  engagement,  the Board of Directors has the option to authorize  Bear
Stearns to discuss the  possible  acquisition  of the Company or portions of the
Company with  third-party  potential  buyers.  It is possible  that the Board of
Directors  will  authorize  such  discussions,  although  no  specific  buyer or
proposal has been  identified  to or by the Company.  In the event a transaction
involving  the  sale or  merger  of the  Company  is  approved  by the  Board of
Directors,  the value of the Company's Common Stock in such a transaction  could
be greater  than or less than the Formula  Price for shares sold on the Internal
Market.

Principal Executive Offices

         The Company's  principal  executive  offices are located at 2000 Edmund
Halley Drive,  Reston,  Virginia  22091-3436.  The Company's telephone number is
(703)  264-0330.  As used in this  Prospectus,  all  references  to the  Company
include, unless the context indicates otherwise, DynCorp and its predecessor and
subsidiary corporations.

                                  RISK FACTORS

     Prior to purchasing  the Common Stock  offered  hereby,  purchasers  should
carefully  consider all of the  information  contained in this Prospectus and in
particular should carefully consider the following factors:

Past and Prospective Net Operating Losses

     The  Company  reported  net  earnings  of $2.4  million  for the year ended
December 31, 1995 and net losses for the years ended  December 31, 1994 and 1993
of $12.8  million  and  $13.4  million  respectively,  and for the  years  ended
December 31, 1992 and 1991 of $23.3 million and $12.4 million,  respectively. In
the  future,  there  can be no  guarantee  that  profitable  operations  will be
sustained.  See "Management's Discussion and Analysis of Financial Condition and
Results of Operations."

Highly Leveraged Financial Position

         As a result of the management buyout in 1988 and the recent acquisition
of several businesses, the Company is highly leveraged. As of December 31, 1995,
the  Company had a  long-term  indebtedness  of $104.1  million,  temporary  and
permanent stockholders' equity of $25.9 million, and a long-term  debt-to-equity
ratio  of  4.0:1.  The  Company's  continuing  debt  service  payments  may have
materially  adverse  effects on its cash flow. In addition,  the Company's  debt
levels may limit its future  ability to borrow  funds,  including  borrowing for
growth opportunities or to respond to competitive  conditions,  or if additional
borrowings can be made, they may not be on terms  favorable to the Company.  The
Company's   ability  to  meet  its  future  debt  service  and  working  capital
requirements is dependent upon improved cash flow from the Company's  continuing
operations,  the potential  expansion of the financing  facility  underlying the
Contract Receivable  Collateralized Notes and the continuation of other programs
which have been initiated to improve  operations and cash flows.  If the Company
is unable to repay its debt as it becomes  due, the  purchasers  of Common Stock
could lose some or all of their  investment.  See "Risk  Factors -- Inability to
Maintain Certain Ratios Under the Contract Receivable  Collateralized Notes" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

Dependence on and Risks Inherent in U.S. Government Contracts

     The Company  derived 96% of its  revenues in 1995 from  contracts  with the
U.S.  Government  ("Government  Contracts");  contracts  with the  Department of
Defense ("DoD") represented 55% of the Company's 1995 revenues. Continuation and
renewal of the Company's  existing  Government  Contracts and the acquisition by
the Company of additional  Government  Contracts is contingent upon, among other
things,  the  availability  of  adequate  funding for  various  U.S.  Government
agencies.  The current world political situation and domestic pressure to reduce
the federal  budget deficit have reduced,  and may continue to reduce,  military
and other spending by the U.S. Government.

     Typically,  a Government  Contract has an initial term of one year combined
with two, three, or four one-year renewal periods, exercisable at the discretion
of the  Government.  The  Government  is not obligated to exercise its option to
renew a Government Contract. At the time of completion of a Government Contract,
the contract in its entirety is "recompeted" against all interested  third-party
providers.  Federal law permits the  Government  to  terminate a contract at any
time if such termination is deemed to be in the Government's best interest.  The
Government's  failure to renew or termination of any significant  portion of the
Company's Government Contracts could adversely affect the Company's business and
prospects. See "Business -- Government Contracting."

Termination of Contracts/Increased Demand on Cash Flow

     Upon termination of any of the Company's  contracts,  including  Government
Contracts,  the Company would no longer  accrue a stream of accounts  receivable
thereunder  for sale to its  wholly  owned  financing  subsidiary,  Dyn  Funding
Corporation ("DFC"), which may result in demands on the Company's available cash
as the Company endeavors to replace the terminated contracts. The ability of the
Company to maintain certain ratios under the Contract Receivable  Collateralized
Notes depends in part on its ability to keep in force existing  contracts and/or
acquire new contracts such that  sufficient  eligible  receivables are available
for sale by the  Company to DFC.  See "Risk  Factors --  Inability  to  Maintain
Certain Ratios Under the Contract Receivable Collateralized Notes" and "Business
- -- Factoring of Receivables."

Inability to Maintain Certain Ratios Under the Contract Receivable
Collateralized Notes


     In 1992, the Company,  DFC and various lending  institutions entered into a
Note Purchase  Agreement whereby DFC purchased certain accounts  receivable from
the Company and issued to the lending institutions $100,000,000 of 5-year, 8.54%
Contract  Receivable  Collateralized  Notes (the  "Notes")  which are secured by
certain of the Company's accounts receivable.  By the terms of the Notes, in the
event that the  interest  coverage  ratio (as defined in the Notes)  falls below
certain  prescribed  levels and the  Company's  principal  debt exceeds  certain
amounts, DFC may be prohibited from purchasing  additional  receivables from the
Company,  thereby  reducing the Company's  access to additional  cash resources.
Further,  in the event that the collateral value ratio (as defined in the Notes)
falls  below  certain  levels  required  in the Notes due to a  decrease  in the
Company's   contract  revenue  and  the  Company  fails  to  provide  sufficient
receivables in order to increase the collateral  value ratio, the Company may be
forced  to redeem  part or all of the Notes  which  would  result in  additional
demands on the Company's  cash  resources.  See "Risk Factors --  Termination of
Contracts/Increased  Demand  on Cash  Flow,"  "Risk  Factors  --  Potential  for
Suspension and Debarment" and "Business -- Factoring of Receivables."

Contract Profit Exposure Based on Type of Contract

         The Company's  Government  Contract services are provided through three
types of contracts -- fixed-price,  time-and-materials,  and cost-reimbursement.
The Company assumes financial risk on fixed-price  contracts  (approximately 20%
of  the   Company's   total   Government   Contracts   revenue   in  1995)   and
time-and-material contracts (approximately 25% of its total Government Contracts
revenue in 1994),  because the  Company  assumes  the risk of  performing  those
contracts at the stipulated  prices or negotiated  hourly rates.  The failure to
accurately estimate ultimate costs or to control costs during performance of the
work could result in losses or smaller than anticipated  profits. The balance of
the  Company's  Government  Contracts  revenue in 1995  (approximately  55%) was
derived from  cost-reimbursement  contracts. To the extent that the actual costs
incurred in  performing  a  cost-reimbursement  contract are within the contract
ceiling  and  allowable   under  the  terms  of  the  contract  and   applicable
regulations,  the  Company  is  entitled  to  reimbursement  of its costs plus a
stipulated profit. However, if the Company's costs exceed the ceiling or are not
allowable under the terms of the contract or applicable regulations,  any excess
would be subject to adjustment and repayment upon audit by Government  agencies.
See "Risk Factors -- Contract  Receivables  Subject to Audits by U.S. Government
Agencies" and "Business -- Government Contracting."

Contract Receivables Subject to Audits by U.S. Government Agencies

     Government  Contract  payments received by the Company for allowable direct
and  indirect  costs are  subject to  adjustment  and  repayment  after audit by
Government  auditors if the payments  exceed  allowable costs as defined in such
Government  Contracts.  Audits have been  completed  on the  Company's  incurred
contract  costs through 1986 and are  continuing  for  subsequent  periods.  The
Company  has  included  an  allowance  in its  financial  statements  for excess
billings  and  contract  losses  which  it  believes  is  adequate  based on its
interpretation of contracting  regulations and past experience.  There can be no
assurance,  however,  that this  allowance  will be adequate.  See  "Business --
Government Contracting."

Potential for Suspension and Debarment

     As a  U.S.  Government  contractor,  the  Company  is  subject  to  federal
regulations  under which its right to receive  future  awards of new  Government
Contracts,  or extensions of existing Government Contracts,  may be unilaterally
suspended  or barred,  should the Company be convicted of a crime or be indicted
based on  allegations  of a violation of certain  specific  federal  statutes or
other  activities.  Suspensions,  even if  temporary,  can result in the loss of
valuable  contract  awards for which the Company  would  otherwise  be eligible.
While  suspension  and  debarment  actions  may be limited to that  division  or
subsidiary of a company which is involved in the alleged improper activity which
gives rise to the  suspension  or debarment  actions,  Government  agencies have
authority to impose debarment and suspension on affiliated  entities which in no
way were involved in the alleged improper activity. The initiation of suspension
or  debarment  hearings  against the Company or any of its  affiliated  entities
could have a material adverse impact upon the Company's  business and prospects.
See "Risk Factors --  Termination of  Contracts/Increased  Demand on Cash Flow,"
"Risk  Factors --  Inability  to  Maintain  Certain  Ratios  Under the  Contract
Receivable Collateralized Notes" and "Business -- Government Contracting."

Future Revenues Dependent on Funding of Backlog

         Much of the Company's future revenue is dependent upon the eventual
funding of its currently unfunded backlog.  The Company's backlog of
business was $2.9 billion at December 31, 1995.  To the extent that this
backlog is not funded,  the Company will not realize revenue on the estimated
value of its outstanding contracts.  See "Business -- Backlog."

Potential Environmental Liability

     The Company's business activities  occasionally result in the generation of
non-nuclear  hazardous wastes, the hauling and disposal of which are governed by
federal, state, and local environmental compliance statutes and regulations.  In
addition,  certain of the Company's  businesses  operate  petroleum  storage and
other  facilities that are subject to similar  regulations.  Violations of these
laws can result in  significant  fines and penalties for which  insurance is not
reasonably available. Moreover, because many of the Company's operations involve
the  management  of storage  and other  facilities  owned by  others,  primarily
governmental  entities,  the  Company is not always in a position to control the
compliance of the facilities it operates with  environmental and other laws. See
"Business -- Environmental Matters."

Dilution

         Because the net tangible book value per share of the Common Stock after
the Offering will be ($15.30), which is substantially less than the  offering


   

price of $15.00, purchasers of Common Stock in the Offering will realize
immediate  and substantial  dilution of $32.09 per share or $24.22 per share

    

assuming the conversion of all outstanding and issuable warrants. See
"Dilution."


Potential for Adverse Judgments in Legal Proceedings

         The Company is a party to various civil  lawsuits  which have arisen in
the course of its  business.  In addition,  a former  subsidiary  of the Company
which  was  acquired  in 1974  was,  as of March 1,  1996,  named as one of many
defendants  in  approximately  3,000  civil law suits  which  have been filed in
various  state  courts  beginning in 1986.  The alleged  claims arise out of the
subsidiary's  installation  and distribution of industrial  insulation  products
which contained asbestos. See "Legal Matters."

No Payment of Cash Dividends

         The Company has not paid a cash dividend  since 1986.  The Company does
not have a policy for the payment of regular dividends. The payment of dividends
in the future will be subject to the discretion of the Board of Directors of the
Company.  The holder of the Class C  Preferred  also has the right to approve or
disapprove  proposed dividend payments and any proposed dividend payments may be
subject to restrictions imposed by financing arrangements,  if any, and by legal
and  regulatory  restrictions.  See "Dividend  Policy," "Risk Factors -- Class C
Preferred   Stockholder's   Ability  to  Veto  Certain  Corporate  Actions"  and
"Description of Capital Stock -- Class C Preferred Stock."

Risks Inherent in International Operations

     The  Company  from time to time  conducts  some  operations  outside of the
United States.  Such international  operations entail additional  business risks
and  complexities  such as foreign  currency  exchange  fluctuations,  different
taxation methods, restrictions on financial and business practices and political
instability.  Each of these  factors  could have an adverse  impact on operating
results.  There can be no  assurance  that the  Company  can achieve or maintain
success in these markets. See "Business -- International Operations."

Competition

     The markets which the Company services are highly competitive.  Some of the
Company's  competitors are large,  diversified firms with substantially  greater
financial  resources and larger  technical staffs than the Company has available
to it.  Government  agencies also compete with and are potential  competitors of
the Company because they can utilize their internal resources to perform certain
types of  services  that  might  otherwise  be  performed  by the  Company.  See
"Business -- Competition."

Participants in Employee Stock Ownership Plan Maintain Substantial Shareholdings
   in the Company

         In September 1988, the Company established its Employee Stock Ownership
Plan (the "ESOP") as a principal retirement vehicle for the Company's employees.
As of the  date of this  Prospectus,  the  ESOP  owns  approximately  76% of the
outstanding  Common Stock, and  approximately 48% of the Common Stock on a fully
diluted basis assuming conversion of all Class C Preferred Stock and exercise of
all  outstanding  options  and  warrants.  Under  the  terms of the  ESOP,  each
participant  has the right to instruct the ESOP trustee as to how to vote his or
her shares.  The ESOP trustee will vote all unallocated shares (shares for which
no  voting  instructions  have  been  received)  in the same  proportion  as the
allocated  shares.  Collectively,  the ESOP  participants  maintain  substantial
shareholdings and may influence Company policy.  See "Risk Factors -- Parties to
Shareholders   Agreement  Effectively  Control  Appointments  to  the  Board  of
Directors" and "Employee Benefit Plans -- Employee Stock Ownership Plan."

Absence of a Public Market

     There is no  present  public  market for the  Common  Stock,  and it is not
currently  anticipated that such a market will develop in the future.  There can
be no assurance  that the  purchasers  of Common Stock in this  Offering will be
able to resell their shares through the Internal Market should they decide to do
so. To the extent that the Internal Market does not provide sufficient liquidity
for a shareholder, and the shareholder is otherwise unable to locate a buyer for
his or her shares,  the shareholder could effectively be subject to a total loss
of  investment.  Accordingly,  the purchase of Common Stock is suitable only for
persons who have no need for liquidity in this  investment  and who can afford a
total loss of investment. See "Market Information -- The Internal Market."

All Shares of Stock Issued in Connection with the Internal Market are Subject
   to the Company's Right of First Refusal

         All  shares of Common  Stock  offered  hereby  will be  subject  to the
Company's  right of first  refusal to purchase  such  shares  before they may be
offered to third parties (other than on the Internal  Market).  Shares of Common
Stock purchased on the Internal  Market will be subject to contractual  transfer
restrictions  having the same  effect as those  contained  in the  By-Laws.  See
"Description of Capital Stock -- Restrictions on Common Stock."

Offering Price Determined by Formula Not Market Forces

         The  offering  price  is,  and  subsequent  offering  prices  will  be,
determined  by  means  of a  formula  as set  forth  on the  cover  page of this
Prospectus.  The  formula  takes  into  consideration  the  Company's  financial
performance,  the market  valuation  of  comparable  companies  and the  limited
liquidity of the Common Stock,  as determined by the Board of Directors based on
an  independent  appraisal.  The  Formula  is  subject to change by the Board of
Directors in its sole  discretion.  See "Market  Information -- Determination of
Offering Price" and "Market Information -- Price Range of Common Stock."

Class C Preferred Stockholder's Ability to Veto Certain Corporate Actions

         The Company has outstanding  123,711 shares of Class C Preferred Stock,
par value  $0.10 per share (the "Class C  Preferred"),  all of which is owned by
Capricorn  Investors,  L.P.  ("Capricorn"),  a  limited  partnership  in which a
company  controlled by H. S. Winokur,  Jr., the  Company's  Chairman,  serves as
general partner. The holder of Class C Preferred shares has the right to vote as
a  separate  class  on  certain  major  corporate  actions,  such  as  corporate
borrowings,  issuance of stock,  payment of dividends and the repurchase of more
than  $250,000  per annum of shares of Common  Stock  held by  employees  of the
Company (other than shares of Common Stock distributed to retiring or terminated
employees by the ESOP). These voting rights give the holder of Class C Preferred
the ability to  effectively  control the Company with  respect to certain  major
corporate decisions. Consequently, actions that might otherwise be approved by a
majority of the holders of Common Stock could be vetoed by the holder of Class C
Preferred. See "Description of Capital Stock -- Class C Preferred Stock."

Parties to Stockholders Agreement Effectively Control Appointments to the
   Board of Directors

     Certain  individuals in the management group of the Company,  Capricorn and
other  outside  investors  who hold  shares of Common  Stock  are  parties  to a
Stockholders  Agreement  originally  dated March 11, 1988 and restated March 11,
1994  (the  "Stockholders  Agreement").  Under  the  terms  of the  Stockholders
Agreement,   stockholders  who  own  approximately  51%  of  the  fully  diluted
outstanding shares of Common Stock have agreed,  among other things, to vote for
the  election  of a Board  of  Directors  consisting  of four  management  group
nominees,  four  Capricorn  nominees and a joint nominee who would be elected if
needed to break a tie vote.  Since the management group  stockholders,  directly
and through ESOP shareholdings, and Capricorn represent a majority of the shares
of Common Stock  necessary to elect the Company's  Board of Directors on a fully
diluted  basis,  it is  unlikely  that other  stockholders  acting in concert or
otherwise  will be able to change  the  composition  of the Board of  Directors.
Unless  extended,  the  Stockholder's  Agreement  expires on March 10, 1999. See
"Description of Capital Stock -- Stockholders Agreement."

The Company may be Obligated to Repurchase Shares of Certain ESOP Participants

     In the event  that an  employee  participating  in the ESOP is  terminated,
retires,  dies or becomes disabled while employed by the Company, the Company is
obligated  to  repurchase  shares of Common  Stock  distributed  to such  former
employee  under the ESOP,  until such time as the Common Stock becomes  "Readily
Tradable  Stock,"  as  defined  in the ESOP  plan  documents.  In the  event the
valuation of shares,  as determined in accordance  with the ESOP plan (the "ESOP
Share  Price") is less than $27.00 per share,  the Company is committed  through
December 31, 1996,  to pay up to an aggregate  of  $16,000,000,  the  difference
("Premium")  between the ESOP Share  Price and $27.00 per share.  As of December
31, 1995, the Company had paid a total of $5,400,000 of the  $16,000,000 to such
former employees. To the extent that the Company repurchases shares as described
above,  its ability to purchase  shares on the Internal Market will be adversely
affected. See "Employee Benefit Plans -- Employee Stock Ownership Plan."

Anti-Takeover Effects

     The combined effects of management's and Capricorn's  collective  ownership
of a majority of the  outstanding  shares of Common Stock,  the voting rights of
the Class C Preferred,  the voting provisions of the Stockholders Agreement, and
the Company's right of first refusal may discourage,  delay, or prevent attempts
to acquire  control of the Company that are not  negotiated  with the  Company's
Board of Directors. These may, individually or collectively,  have the effect of
discouraging  takeover attempts that some stockholders might deem to be in their
best interests,  including tender offers in which  stockholders  might receive a
premium for their  shares  over the  Formula  Price  available  on the  Internal
Market,  as well as making it more  difficult for individual  stockholders  or a
group of stockholders to elect directors. See "Description of Capital Stock."

Possible Sale or Merger of the Company

         The Company has engaged Bear Stearns & Co. Inc., an investment  banking
firm, to analyze the Company and its businesses  with a view to determining  the
potential value of the Company to a third-party purchaser. Under the engagement,
the Board of Directors  has the option to authorize  Bear Stearns to discuss the
possible  acquisition of the Company or portions of the Company with third-party
potential buyers. It is possible that the Board of Directors will authorize such
discussions, although no specific buyer or proposal has been identified to or by
the  Company.  In the event a  transaction  involving  the sale or merger of the
Company is approved by the Board of Directors, the value of the Company's Common
Stock in such a transaction could be greater than or less than the Formula Price
for shares sold on the Internal Market. See "Recent Developments - Possible Sale
or Merger of the  Company"  and or Merger  of the  Company"  and Risk  Factors -
Anti-Takover Effects."

                      SECURITIES OFFERED BY THIS PROSPECTUS

Common Stock Offered by the Company

     The shares of Common  Stock  offered by the Company may be offered  through
the Internal Market and directly or contingently to present and future employees
and  directors  of the  Company  and to  trustees  or agents for the  benefit of
employees under the Company's employee benefit plans described below.

Direct and Contingent Sales to Employees and Directors

     The Company  believes  that its success is dependent  upon the abilities of
its employees and  directors.  Therefore,  since 1988, the Company has pursued a
policy of offering such persons an opportunity  to make an equity  investment in
the Company as an inducement to such persons to become or remain  employed by or
affiliated with the Company.  At the discretion of the Board of Directors or the
Compensation Committee of the Board of Directors (the "Compensation Committee"),
employees and directors  may be offered an  opportunity  to purchase a specified
number of shares of Common Stock offered hereby.  All such direct and contingent
sales to employees and directors will be effected through the Internal Market or
the employee  benefit plans  described  below,  and may be  attributable  to the
Company.  Pursuant to the  By-Laws,  all shares of Common  Stock  offered by the
Company  after May 11,  1995,  directly or  contingently,  to its  employees  or
directors  and all shares of Common Stock  purchased on the Internal  Market are
subject  to a right of first  refusal.  See  "Description  of  Capital  Stock --
Restrictions on Common Stock."

Equity Target Ownership Policy

     The Company  has adopted an Equity  Target  Ownership  Policy (the  "ETOP")
under which certain highly paid  employees of the Company are encouraged  over a
period of seven  years to  invest  up to  specified  multiples  of their  annual
salaries  in shares of the Common  Stock.  Under the ETOP,  corporate  officers,
presidents  and  vice  presidents  of  strategic   business  units,   and  other
participants in the Executive  Incentive Plan with salaries greater than $99,999
but less than $200,000 are  encouraged to invest at least 1.5 times their salary
in shares of Common Stock;  those with  salaries  greater than $199,999 but less
than $300,000 are encouraged to invest at least two times their salary in shares
of Common Stock; and those with salaries greater than $299,999 are encouraged to
invest at least three times their salary in shares of Common Stock.  Investments
under any of the employee  benefit plans  described  below, as well as any other
holdings,  including securities held prior to adoption of the ETOP, will qualify
for purposes of the ETOP.

Savings and Retirement Plan

         The Company maintains a Savings and Retirement Plan (the "SARP"), which
is  intended  to be  qualified  under  Sections  401(a) and (k) of the  Internal
Revenue Code of 1986,  as amended (the  "Code").  Generally,  all  employees are
eligible  to  participate,  except for  employees  of  divisions  or other units
designated as ineligible.  The SARP permits a participant to elect to defer, for
federal income tax purposes,  a portion of his or her annual compensation and to
have such amount contributed directly by the Company to the deferred fund of the
SARP for his or her benefit.  The Company may, but is not  obligated  to, make a
matching  contribution  to the  SARP's  deferred  fund for the  benefit of those
participants  who have  elected  to defer a portion  of their  compensation  for
investment  in shares of Common Stock.  The amount of the matching  contribution
will be determined periodically by the Company's Board of Directors based on the
aggregate  amounts deferred by participants.  The SARP currently  provides for a
Company matching contribution, in cash or Common Stock, of 100% of the first one
percent of compensation invested in a Company Common Stock fund by a participant
and 25% of the next four percent of  compensation  so invested.  The Company may
also make additional  contributions to the SARP deferred fund in order to comply
with Section 401(k) of the Code. Each participant will be vested at all times in
100%  of  his or  her  contributions  to the  deferred  fund  accounts.  Company
contributions  will vest 50% after two years of  service  and 100%  after  three
years of service. Benefits are payable to a participant within certain specified
time periods  following such  participant's  retirement,  permanent  disability,
death or other  termination  of employment.  Pursuant to the By-Laws,  shares of
Common Stock  distributed to a participant under the SARP will be subject to the
Company's  right of first  refusal.  See "Employee  Benefit Plans -- Savings and
Retirement  Plan" and  "Description  of Capital Stock --  Restrictions on Common
Stock."

Employee Stock Purchase Plan

     The Company has  established  the Employee Stock Purchase Plan (the "ESPP")
for the benefit of  substantially  all its employees.  The ESPP provides for the
purchase of Common Stock through payroll deductions by participating  employees.
The ESPP is intended to qualify under Section  423(b) of the Code.  Participants
contribute  95% of the  purchase  price of the  Common  Stock,  and the  Company
contributes  the  balance  in the form of cash or shares of Common  Stock.  Such
purchases  will be made  through  the  Internal  Market.  All  shares  purchased
pursuant  to the ESPP will be  credited to the  participant's  account  promptly
following  the  Internal  Market  trade day on which  they were  purchased  and,
pursuant  to the  By-Laws,  will be  subject  to the  Company's  right  of first
refusal.  See  "Employee  Benefit  Plans -- Employee  Stock  Purchase  Plan" and
"Description of Capital Stock -- Restrictions on Common Stock."

1995 Stock Option Plan

     Pursuant  to the  Company's  1995  Non-Qualified  Stock  Option Plan ("1995
Option  Plan"),  the Company may grant stock options to certain of its employees
and  directors.  Stock  options  under  the  1995  Option  Plan  may be  granted
contingent upon an employee obtaining a certain level of contract awards for the
Company within a specified period or upon the satisfaction of other  performance
criteria and, in many cases, a requirement  that such individual also purchase a
specified number of shares of Common Stock on the Internal Market at the Formula
Price.  Pursuant  to the  By-Laws,  all shares of Common  Stock  issued upon the
exercise of such stock options will be subject to the  Company's  right of first
refusal. See "Employee Benefit Plans -- 1995 Stock Option Plan" and "Description
of Capital Stock -- Restrictions on Common Stock."

Executive Incentive Plan

     The Company  maintains  an  Executive  Incentive  Plan (the  "EIP"),  which
provides   for  the  payment  of  annual   bonuses  to  certain   officers   and
management/executive employees. The Company intends to amend the Incentive Plan,
effective January 1, 1996, to provide for payment of up to 20% of the bonuses in
the form of shares of Common Stock,  valued at the then current  Formula  Price.
Awards of shares of Common  Stock will be  distributed  during each fiscal year.
Pursuant to the By-Laws,  all shares of Common Stock awarded pursuant to the EIP
will be subject to the Company's right of first refusal.  See "Employee  Benefit
Plans  --  Executive  Incentive  Plan"  and  "Description  of  Capital  Stock --
Restrictions on Common Stock."

Employee Stock Ownership Plan

         The Company maintains an Employee Stock Ownership Plan ("ESOP"),  which
is a stock bonus plan intended to be qualified under Section 401(a) of the Code.
Generally, all employees are eligible to participate, except employees of groups
or units designated as ineligible. Interests of participants in the ESOP vest in
accordance  with the vesting  schedule and other  vesting rules set forth in the
ESOP plan document.  Benefits are allocated to a participant in shares of Common
Stock and are distributable within certain specified time periods following such
participant's  retirement,  permanent disability,  death or other termination of
employment. Upon distribution,  the participant is entitled to a statutory "put"
right at two  separate  times,  whereby the ESOP or the Company is  obligated to
purchase  the  shares at the ESOP  Share  Price.  In the  event the  participant
declines to exercise  the put right,  such shares of Common Stock may be sold by
the  participant  on  the  Internal  Market  subject  to  the  restrictions  and
limitations  of the Internal  Market.  The ESOP Share Price is not determined by
the Formula, and amounts paid to participants at the time of distribution may be
different  from  amounts  paid to sellers on the  Internal  Market.  See "Market
Information  --  The  Internal  Market."  The  amount  of the  Company's  annual
contribution  to the ESOP is determined  by, and within the  discretion  of, the
Board  of  Directors  and may be in the  form of  cash,  Common  Stock  or other
qualifying securities.  Pursuant to the ESOP plan document, any shares of Common
Stock distributed out of the ESOP will be subject to a right of first refusal on
behalf of the Company.  See "Employee  Benefit Plans -- Employee Stock Ownership
Plan -- Distributions and Withdrawals."

Common Stock Offered by Officers, Directors, and Affiliates

         Certain  officers,  directors,  and affiliates of the Company may, from
time to time,  sell up to an aggregate  of 5,810,308  shares of the Common Stock
being offered hereby on the Internal Market or otherwise. 5,810,308 is the total
aggregate  holdings of all officers,  directors and affiliates as of the date of
this  Prospectus.  While the  Company  has  registered  all shares  owned by its
officers,  directors and affiliates on a fully diluted basis, including unvested
options,  the Company does not know whether  some,  none,  or all of such shares
will be so offered or sold. However, the Company believes that the ETOP will act
as a  disincentive  to the  officers to sell their  Common Stock during 1996 and
possibly in later years as well. The officers,  directors,  and affiliates  will
not be treated  more  favorably  than other  stockholders  participating  on the
Internal Market and, like all other stockholders  selling shares on the Internal
Market (other than the Company and its  retirement  plans),  will pay Buck,  the
Company's  designated  broker-dealer,  a commission  equal to two percent of the
proceeds from their sales. See "Market Information -- The Internal Market."

     The  following  table sets  forth  information  as of March 7,  1996,  with
respect to the number of shares of Common Stock owned  directly or indirectly by
each of the officers,  directors, and affiliates (including shares issuable upon
the  exercise  of  outstanding  options  and  warrants,   shares  issuable  upon
conversion of  outstanding  Class C Preferred and exercise of related  warrants,
shares  issuable as a result of vesting and expiration of deferrals or otherwise
under the former  Restricted  Stock Plan, and shares  allocated to such person's
accounts  under the Company's  employee  benefit  plans),  and their  respective
percentages of ownership of equity on a fully diluted basis. Each of the persons
(other than Capricorn,  which is an affiliate by reason of its ownership of more
than 10% of the  Company's  equity) is now and has,  during some  portion of the
past three  years,  been a director  and/or  officer of the  Company.  Except as
indicated below,  all the shares are owned of record or beneficially.  The table
also  reflects  the  relative  ownership  of such  persons in the event of their
individual sales of all the shares owned by them in this Offering.


<TABLE>
<CAPTION>

Name and Title of Beneficial Owner                       Number of       Percent of     Number of       Percent
                                                           Shares       Ownership of      Shares       Ownership
                                                        Beneficially   Fully Diluted     Offered     After Sale of
                                                         Owned (1)   Equity (1) Before                   All Shares
                                                                         Offering
<S>                                                         <C>           <C>             <C>           <C>
D. R. Bannister, President & Director                         544,493      4.05%            544,493        *
T. E. Blanchard, Senior Vice President & Director             297,864      2.22%            297,864        *
R. E. Dougherty, Director                                       4,000        *                4,000        *
P. V. Lombardi, Executive Vice President & Director           150,697      1.12%            150,697        *
D. C. Mecum II, Director                                        4,000        *                4,000        *
D. L. Reichardt, Senior Vice President & Director             199,754      1.49%            199,754        *
Capricorn/H. S. Winokur, Jr., Chairman of the Board         4,117,127     30.63%          4,117,127        *
and Director
R. B. Alleger, Jr., Vice President                              8,000        *                8,000        *
G. A. Dunn, Vice President & Controller                       112,560        *              112,560        *
M. C. Filteau, Vice President                                  52,858        *               52,858        *
C. L. Hendershot, Vice President                               13,523        *               13,523        *
H. M. Hougen, Vice President & Secretary                       32,684        *               32,684        *
R. A. Hutchinson, Treasurer                                    24,535        *               24,535        *
M. J. Hyman, Vice President                                    32,092        *               32,092        *
J. A. Mackin, Vice President                                    7,243        *                7,243        *
M. S. Mandell, Vice President                                  47,670        *               47,670        *
C. H. McNair, Jr., Vice President                              56,918        *               56,918        *
R. Morrel, Vice President                                      25,606        *               25,606        *
H. H. Philcox, Vice President                                  35,113        *               35,113        *
R. E. Stephenson, Vice President                                7,535        *                7,535        *
R. G. Wilson, Vice President & General Auditor                 36,036        *               36,036        *
Total                                                       5,810,308      43.16%         5,810,308        *

<FN>

     *       indicates less than one percent

     (1)     Includes  shares issuable upon the exercise of outstanding
             warrants,  shares  issuable upon conversion of outstanding
             Class C Preferred and exercise of related warrants, shares
             issuable  as  a  result  of  vesting  and   expiration  of
             deferrals or otherwise under the former  Restricted  Stock
             Plan, exercise of all outstanding options whether or not
             vested, and shares allocated to such person's accounts under
             the Company's employee benefit plans.

</TABLE>

                               MARKET INFORMATION

The Internal Market

     In 1988,  following  a decision  by the  Company's  Board of  Directors  to
consider  offers for the purchase of the Company,  the Company became  privately
owned through a leveraged  buy-out (the "LBO")  involving its management  group.
Public  trading of the  Company's  common stock ceased,  and the new  management
installed the ESOP as the Company's principal retirement benefit.  Approximately
33,500  former and present  employees  are now  beneficial  owners of the Common
Stock through the ESOP,  representing  approximately 76% of the shares of Common
Stock  outstanding on the date of this Prospectus and  approximately  48% of the
Company's Common Stock on a fully diluted basis.

     Approximately  280  managers  and other  employees  have  also made  direct
investments in the Company since the LBO. As a consequence of these  investments
and  the  subsequent  issuance  of  shares  pursuant  to  the  Company's  former
Restricted Stock Plan, 1,428,144 shares of Common Stock, and 119,154 warrants to
purchase Common Stock at an exercise price of $0.25 per share (the  "Warrants"),
are held by current and former management  employees.  In addition,  the Company
accepted  a  subscription  for  350,313  shares  of Common  Stock and  2,338,934
Warrants  from certain  private and  institutional  investors and  Capricorn,  a
limited  partnership which is controlled by the Company's  Chairman,  Herbert S.
Winokur,  Jr. Capricorn also purchased 123,711 Class C Preferred  shares,  which
are convertible share for share into Common Stock and into 825,981 Warrants, and
purchased  82,475 shares of Class B Preferred  Stock,  which the Company retired
through  redemption  in  1990.  See  "Description  of  Capital  Stock -- Class C
Preferred Stock."

     Since the LBO, the  management  stockholders,  Capricorn  and certain other
investors  have relied on the  Stockholders  Agreement as a means of restricting
the  distribution  of the Company's  shares of capital stock.  The  Stockholders
Agreement  contains  various  provisions  for the annual  offering  of shares of
Common Stock owned by retiring and terminated management stockholders,  first to
other management  stockholders,  Capricorn, and certain other investors and then
to the  Company as  purchaser  of last  resort.  However,  the holder of Class C
Preferred  shares may veto the  repurchase  of more than  $250,000  per annum of
shares of Common Stock held by  employees  of the Company  (other than shares of
Common Stock distributed to retiring or terminated employees by the ESOP).

     On May 10, 1995,  the Board of  Directors,  with the consent of the Class C
Preferred  holder,  approved  the  establishment  of the  Internal  Market  as a
replacement for the resale procedures set forth in the Stockholders Agreement.

     The Internal Market  generally  permits all stockholders to sell shares
of Common  Stock on four  predetermined  days each year  (each a "Trade  Date"),
subject to purchase demand. All Warrants to be sold must first be converted into
shares of Common Stock which can then be sold on the Internal Market, subject to
purchase  demand.

   
  All sales of Common Stock on the Internal Market will be made to employees and
directors of the Company who have been approved by the Compensation Committee
as being entitled to purchase Common  Stock,  and to the trustees of the SARP
and the ESOP and the administrator of the ESPP who may purchase shares of Common
Stock for their respective trusts and plan (collectively  "Authorized  Buyers").
The Compensation  Committee will normally permit direct purchases in the
Internal Market only by employees who are purchasing such stock to meet the
requirements of the ETOP.  Other employees will be encouraged to participate
through the various employee benefit plans.  Limitations on the number of shares
which an individual may purchase may be imposed where there are more buy orders
than sell orders for a particular trade date.

    

         The Internal  Market will be  established  and managed by the Company's
wholly  owned  subsidiary,  DynEx,  Inc.  The purchase and sale of shares on the
Internal Market will be carried out by Buck Investment Services,  Inc. ("Buck"),
a registered  broker-dealer,  upon  instructions  from the respective buyers and
sellers,  and individual  stock ownership  account records will be maintained by
Buck's  affiliate,  Buck  Consultants,  Inc.  Subsequent to determination of the

   
applicable Formula Price for use on the next Trade Date, and at least fifteen

    

days prior to such trade date, Buck will advise the stockholders of record by
mail as to the amount of the Formula Price and the Trade Date, inquiring whether
such stockholders wish to sell shares on the Internal Market and advising them,
if they do so, how to deliver written sell orders and stock certificates (which
must be  received  by Buck at  least  two  days  prior  to such  Trade  Date) to
facilitate such sale.

         The Company may, but is not  obligated  to,  purchase  shares of Common
Stock on the  Internal  Market on any Trade Date,  but only if and to the extent
that the number of shares offered for sale by stockholders exceeds the number of
shares  sought to be purchased by  Authorized  Buyers,  and the Company,  in its
discretion,  determines to make such purchases.  Such purchases are also limited
by the rights and preferences of the Class C Preferred Stock as noted above. See
"Risk  Factors  --  Class C  Preferred  Stockholder's  Ability  to Veto  Certain
Corporate Actions."

         Except as provided  below,  in the event that the  aggregate  number of
shares  offered for sale on the Internal  Market is greater  than the  aggregate
number of shares  sought to be purchased by  Authorized  Buyers and the Company,
offers to sell 500 shares or less of Common  Stock or up to the first 500 shares
if more than 500  shares  of Common  Stock are  offered  by any  seller  will be
accepted first and offers to sell shares in excess of 500 shares of Common Stock
will then be  accepted on a pro-rata  basis  determined  by  dividing  the total
number of shares  remaining  under purchase orders by the total number of shares
remaining under sell orders. If, however, there are insufficient purchase orders
to  support  the  primary  allocation  of 500 shares of Common  Stock,  then the
purchase orders will be allocated  equally among all of the proposed  sellers up
to the first 500 shares offered for sale by each seller.  To the extent that the
aggregate  number of shares sought to be purchased  exceeds the aggregate number
of shares  offered for sale,  the Company  may,  but is not  obligated  to, sell
authorized  but  unissued  shares of Common Stock on the  Internal  Market.  All
sellers on the Internal Market (other than the Company and its retirement plans)
will pay Buck a commission equal to two percent of the proceeds from such sales.
No commission is paid by purchasers on the Internal Market. All offers and sales
of Common Stock made on the Internal Market may be attributed to the Company.

         If the aggregate  purchase orders exceed the number of shares available
for sale, the following prospective  purchasers will have priority, in the order
listed:
         1.    the administrator of the Employee Stock Purchase Plan
         2.    the trustees of the Savings and Retirement Plan
         3.    individuals approved for purchases by the Compensation Committee
               of the Board of Directors, on a pro rata basis
         4.    the trustees of the Employee Stock Ownership Plan

         Pursuant to Section 1042 of the Internal Revenue Code, stockholders who
tender  certain  shares of Common  Stock  purchased by the ESOP in response to a
tender  offer by the  Company  may be  entitled  to defer the payment of federal
income tax relating to the gain  derived from the sale of such shares,  provided
that  certain  conditions  are met.  Although the Company has not entered into a
tender offer pursuant to Section 1042 and has no current  intention to do so, it
is conceivable that it may choose to do so in the future. In the event that such
a tender offer is commenced in the future,  those  stockholders who tender their
shares and who satisfy the other  conditions  of Section  1042 may, by virtue of
their being able to defer the income tax on the gain derived  from the sale,  in
effect,  temporarily  receive a higher  after-tax  benefit from tendering  their
shares than they would receive by selling such shares on the Internal Market.

     There is no public  market  for the  Common  Stock.  While the  Company  is
initiating   the  Internal   Market  in  an  effort  to  provide   liquidity  to
stockholders,  there can be no assurance that there will be sufficient liquidity
to permit  stockholders to resell their shares on the Internal Market, or that a
regular trading market will develop or be sustained in the future.  The Internal
Market will be dependent on the  presence of  sufficient  buyers to support sell
orders  that  will be placed  through  the  Internal  Market.  Depending  on the
Company's  performance,  potential  buyers  (which would  include  employees and
trustees under the Company's benefit plans) may elect not to buy on the Internal
Market. Moreover,  although the Company may enter the Internal Market as a buyer
of Common Stock under certain circumstances,  including an excess of sell orders
over buy  orders,  the Company has no  obligation  to engage in Internal  Market
transactions.  Consequently,  there is a risk that sell orders could be prorated
as a result of insufficient buyer demand, or that the Internal Market may not be
permitted to open because of the lack of buyers. To the extent that the Internal
Market  does  not  provide  sufficient  liquidity  for  a  shareholder  and  the
shareholder  is  otherwise  unable to locate a buyer for his or her shares,  the
shareholder  could  effectively  be  subject  to a  total  loss  of  investment.
Accordingly,  the purchase of Common Stock is suitable only for persons who have
no need for  liquidity  in this  investment  and who can  afford a total loss of
investment. See "Risk Factors -- Absence of a Public Market."

Determination of Offering Price

     The purchase price of the shares of Common Stock offered hereby, other than
those shares issuable upon exercise of options or awarded under the EIP, will be
determined  pursuant to the formula and valuation  process  described below (the
"Formula Price").  The Formula Price per share of Common Stock is the product of
seven  times  the  operating  cash  flow  ("CF")  where  operating  cash flow is
represented by earnings before  interest,  taxes,  depreciation and amortization
("EBITDA") of the Company for the four fiscal quarters immediately preceding the
date on  which a price  revision  is made and the  market  factor  (the  "Market
Factor" denoted MF), plus the non-operating  assets at disposition value (net of
disposition  costs)("NOA"),  minus the sum of interest  bearing debt adjusted to
market and other  outstanding  securities senior to Common Stock ("IBD") divided
by the number of shares of Common Stock outstanding at the date on which a price
revision is made, on a fully diluted  basis  assuming  conversion of all Class C
Preferred  Stock and exercise of all outstanding  options and warrants  ("ESO").
The Market  Factor is a numerical  factor  which  reflects  existing  securities
market conditions  relevant to the valuation of such stock. The Formula Price of
the Common Stock, expressed as an equation (the "Formula"), is as follows:

                   Formula Price = [(CF x 7)MF + NOA - IBD] / ESO

         "CF" is the earnings basis which is considered to be  representative of
the future  performance of the Company.  The  abbreviation  stands for operating
cash flow, and the basic measurement used by the Company for operating cash flow
is Earnings Before Interest, Depreciation and Taxes ("EBITDA."). Each element of
EBITDA  is  measured  according  to  generally  accepted  accounting  principles
("GAAP"), but, before using those objective numbers in the formula, the Board of
Directors  examines the details used in those earnings to see if any adjustments
are needed in order for the earnings number to be  representative  of the future
performance of the Company. Following are examples of situations where the Board
used in the Formula would be representative of expected future performance:  (a)
the earnings from an  acquisition  made late in the year may be pro-formed for a
full year, (b) the earnings from a  discontinued  activity may be pro-formed out
even though the discontinued activity may not qualify as a discontinued business
under GAAP; or (c) a truly unusual  expenditure  or windfall  profit may be pro-
formed out even though it is clearly part of GAAP earnings for the current year.

         "MF" is the  market  factor.  In the  end,  it is  totally  subjective.
Annually,  the Board of Directors  looks at the public market  pricing for other
government  service  contractors which in its opinion are most comparable to the
Company. Six to eight other companies are generally considered,  but there is no
set number of comparables.  The pricing multiples of Net Income and of Cash Flow
for these  companies are looked at on a last  twelve-month  basis,  on a fiscal-
year basis, and, where available from analysts'  reports,  on a projected basis.
Since the Formula capitalizes the Company's CF at seven times, these comparables
give the Board of Directors a sense  whether the public market is currently at a
higher,  lower or roughly  the same level as that fixed  multiple.  The Board of
Directors also looks at the Company's earnings trends in setting the MF, because
the stock  market  generally  rewards  an upward  trend and  punishes a downward
trend.  On a  quarterly  basis,  the Board of  Directors  will look at the Price
Earnings  Multiples of its annual  comparable  companies to see if there are any
significant changes which might influence the Board's determination of the MF to
be used in the formula.

         "NOA" are non-operating assets at disposition value (net of disposition
costs).  The  Company's  principal  non-operating  asset  since  1992  has  been
"Restricted  Cash".  This is cash in its wholly  owned  subsidiary,  Dyn Funding
Corporation ("DynFunding"), which must remain in specified short-term marketable
investments  (e.g.,  U.S.  Treasury  bills) on a  temporary  basis,  because the
Company  and  its  other  subsidiaries  do not  have  enough  eligible  accounts
receivable to sell to DynFunding at any particular  point in time to utilize the
full $100  million of capital  of  DynFunding.  If the  Company  discontinues  a
business,  and the net assets of that  business were recorded as Assets Held For
Sale,  those  assets would also be included in NOA at  management's  estimate of
their  disposition  value,  net of disposition  costs.  (The earnings from those
assets  would also be excluded  from "CF" in the  Formula.) If the Company had a
passive  investment  outside  its  normal  operations,  the  earnings  from that
investment  would be  excluded  from  "CF",  and the lower of cost or  estimated
market value would be included in "NOA".  Other  similar  situations  could give
rise to inclusion  in "NOA",  but an asset must be clearly  non-operating  to be
included.

         "IBD" is  interest-bearing  debt and other securities  senior to common
stock.  Under  GAAP,  interest-bearing  debt  is  to  be  reported  net  of  any
unamortized discount at issuance, but in the Formula such issuance discounts are
ignored, and it is expected that the debt will be recorded at its face value. On
the other hand,  if it is the intent of  management in the near term to call any
portion of its long term debt,  the amount used for that portion of IBD would be
at its call price.  Similarly,  if the debt were publicly  traded at a discount,
and it was  management's  intent in the near term to retire  debt  through  open
market discounted purchases,  the market price would be used for that portion of
the debt in the Formula.  In applying the Formula,  the Board of Directors  will
also look at any convertible  securities and subjectively  decide whether or not
it is likely that those securities will be converted.  If, in the opinion of the
Board,  they will be converted,  such  securities  will be included in the fully
diluted common shares and not IBD.  Preferred  stock,  or any similar  security,
senior to the common stock in  liquidation,  will be  considered as IBD. (At the
present  time,  it is the  opinion  of the Board of  Directors  that the Class C
Preferred  Stock of the Company will be converted into common  shares,  so it is
not treated as IBD.)

         "ESO" is the equivalent shares  outstanding of common stock at the time
of the  valuation.  It assumes the  exercise of all  outstanding  options (if no
greater than the current Formula Price), warrants, the conversion of the Class C
Preferred  Stock into common  shares and  possibly the  conversion  of any other
convertible securities of which there are none at the present time.

         The Formula  Price  including  the Market  Factor will be reviewed four
times each year,  generally in  conjunction  with Board of  Directors  meetings,
which are generally  scheduled for February,  May, August and November.  At such
meetings, the Market Factor will be reviewed by the Board in conjunction with an
appraisal  which is prepared by an independent  appraisal firm for the committee
administering the Company's  Employee Stock Option Plan (the "ESOP").  The Board
of Directors  believes that the valuation process results in a stock price which
reasonably  reflects  the value of the Company on a per share  basis.  See "Risk
Factors -- Offering  Price  Determined by Formula Not Market Forces" and "Market
Information -- Price Range of Common Stock."

         The Formula was adopted in its present  form by the Board of  Directors
on August 15, 1995. The Formula is subject to change by the Board of Directors.

   

         The most  recent  Formula  Price is $15.00 per share  based on a Market
Factor of 1.362, as determined at the Board of Directors meeting on May 9,

    

1996.  The first use of the  Formula  Price on the  Internal  Market  will be in
connection  with  determination  of the  Formula  Price prior to the first Trade
Date.  Such  determination,  and all  subsequent  determinations  of the Formula
Price, will be based on financial data for the four fiscal quarters  immediately
preceding the date on which a price revision is to occur. Changes in the Formula
Price will be communicated on a regular basis to stockholders  and  participants
in the employee  benefit plans through which the employees can make  investments
in Common Stock.  Trade Dates are expected to occur on or about February 15, May
15, August 15, and November 15 of each year.

Price Range of Common Stock

     Because the Company's Common Stock has not been publicly traded since 1988,
there has not been any historical  market-determined  price. However, there have
been valuations of the Common Stock made by an independent appraiser as required
by  the  ESOP,  the  Board  of  Directors  has  (based  upon  such   valuations)
periodically determined the price of the Common Stock for purposes of offers and
sales of Common Stock made  pursuant to the  Stockholders  Agreement,  and there
have also been private share  transactions based upon such  determinations.  The
prices of Common  Stock set forth in the table below are based on these  various
valuations,  determinations  and  transactions,  and (with the  exception of the
price for July 1,  1995) not on the  Formula  Price  that will be  utilized  for
purchases and sales of Common Stock on the Internal Market.

     Effective with the  commencement  of the LBO in January 1988, the price was
based on a "package"  consisting  of one share of Common Stock plus  Warrants to
purchase  6.6767  additional  shares.  The  exercise  price of the  Warrants was
reduced  from $5.00 per share to $0.25 per share during the period 1988 to 1993;
as each third of the  outstanding  balance of the initial  ESOP loan was repaid,
the exercise price was reduced by $1.58.

     The average  price per share  figures shown below for July 1, 1988 and 1989
($3.47 and $3.79,  respectively)  represent  the weighted  average of the actual
costs to the Company's employee stockholders based on a purchase price of $24.25
per unit, each unit being comprised of one share of Common Stock and Warrants to
purchase 6.6767 shares of Common Stock at an exercise price of $0.25 per share.

     The average  price per share  figures  shown below for July 1, 1990 through
July 1, 1994,  reflect  market values  established by the Board of Directors for
purposes of sales under the former Management  Employees Stock Purchase Plan and
for transactions under the Stockholders Agreement. The Board's determination was
based on its review of  valuations  of the  Common  Stock  made  annually  by an
independent  appraiser  for the ESOP Trust.  Prior to  December  31,  1993,  the
appraiser's  calculation  produced  annually a single  control share  valuation,
which  applied to shares  allocated to ESOP  participants'  accounts  during the
period from 1988 through 1993.  This control share premium was not applicable to
shares of Common  Stock  outside the ESOP,  and  therefore  such  valuation  was
adjusted by the Company's Chief Financial  Officer in his  recommendation to the
Board to apply a discount  for lack of liquidity  and to  eliminate  the control
share  premium.  Since  December 31, 1993,  the  independent  appraiser has also
produced  annually a valuation  for the shares of Common Stock not having such a
control  premium,  and the Board of Directors has  determined  market values for
purposes  of the  Stockholders  Agreement  following  its  review  of  the  ESOP
valuation of Common Stock not having a control premium.  The price per share for
July 1, 1995 and later dates is based upon the Formula Price.

     From and after May 10, 1995, the Board of Directors has determined that the
price per share will equal the Formula Price described  herein.  There can be no
assurance that the Common Stock will in the future provide returns comparable to
historical  returns,  or that the Formula Price will provide  returns similar to
those for past  transactions  that were based on prices  other than the  Formula
Price.  Because  the  prices  listed in the table  below  were  developed  under
differing  valuation  methods  for  differing  purposes,   they  are  not  fully
comparable with the Formula Price.


Date                            Average Price      % Increase
                                  Per Share
July 1, 1988                        $ 3.47             ---
July 1, 1989                        $ 3.79             9.22%
July 1, 1990                        $ 5.20            37.20%
July 1, 1991                        $ 5.72            10.00%
July 1, 1992                        $ 7.68            34.27%
July 1, 1993                        $ 7.97             3.78%
July 1, 1994                        $11.86            48.81%
July 1, 1995                        $14.90            25.63%
February 10, 1996                   $14.50           (2.68%)

   

May 9, 1996                         $15.00             3.45%

    

     Although  the Formula is subject to change by the Board of Directors in its
sole  discretion,  the Board of Directors will not change the Formula unless (i)
in the good faith exercise of its fiduciary duties and after  consultation  with
its professional advisors,  the Board of Directors,  including a majority of the
directors who are not employees of the Company,  determines  that the Formula no
longer  results in a stock  price  which  reasonably  reflects  the value of the
Company on a per share  basis,  or (ii) a change in the Formula or the method of
valuing the Common Stock is required under applicable law.

   

     The Company intends to disseminate the current Formula Price on at least a
quarterly basis to all employees through internal communications, including
bulletins and electronic mail messages and to other stockholders by mailed
reports, including mailed notices of upcoming Trade Dates.  Participants in any
of the employee benefit plans may obtain the current Formula Price by calling
the Company's Powerline system toll-free number (1-800-956-4015), which operates
24 hours a day, seven days a week.

     The Company also intends to distribute copies of its audited annual
financial statements to all stockholders, as well as other employees, and to
potential participants in the Internal Market through employee benefit plans,
either through U. S. Mail or inter-company mail.  Such information is normally
distributed at the time of distribution of employee annual reports, which is
made at approximately the same time that proxy information is distributed and
solicitations are made for voting instructions from participants in the ESOP and
SARP, in April or May of each year.  The Company files unaudited quarterly
financial information with the Securities and Exchange Commission, and copies of
such information are available from the Commission.  See "Available
Information."

    

                                 USE OF PROCEEDS

     The  shares of  Common  Stock  which  may be  offered  by the  Company  are
principally  being offered to permit the  acquisition of shares by the Company's
employee  benefit  plans as described  herein and to permit the Company to offer
shares of Common  Stock to  present  and future  employees  and  directors.  The
Company does not intend or expect this  Offering to raise  significant  capital.
Any net  proceeds  received  by the  Company  from the sale of the Common  Stock
offered (after giving effect to the payment of expenses of the Offering) will be
added to the  general  funds of the  Company  for  working  capital  and general
corporate purposes.  Currently, the Company has no specific plans for the use of
such proceeds.  It is anticipated that the majority of the sales of Common Stock
on the Internal Market will be made by stockholders  rather than by the Company,
and the Company will not receive any portion of the net  proceeds  from the sale
of such shares (other than the 1% received by DynEx, Inc. to defray the costs of
establishing and maintaining the Internal Market).

                                 DIVIDEND POLICY

         The Company last paid a dividend in 1986, prior to the LBO. The Company
has not,  since  that time,  paid a dividend  and does not have a policy for the
payment of regular  dividends.  The payment of  dividends  in the future will be
subject to the  discretion  of the Board of  Directors  of the  Company and will
depend on the Company's results of operations,  financial position,  and capital
requirements,  general business  conditions,  restrictions  imposed by financing
arrangements,  if any,  legal and  regulatory  restrictions  on the  payment  of
dividends,  and other factors the Board of Directors deems relevant.  The holder
of the Class C Preferred  also has the right to approve or  disapprove  proposed
dividend  payments.  See  "Risk  Factors - No  Payment  of Cash  Dividends"  and
"Description of Capital Stock -- Class C Preferred Stock."

                                    DILUTION

         The  tangible  book value of the  Company on  December  31,  1995 was a

   

negative figure of $160,721,000 or ($455.20) per share.  Tangible book value per
share represents the amount of total tangible assets less total  liabilities and
Redeemable  Common Stock,  divided by 353,078 shares of Common Stock outstanding
(excluding  Redeemable Common Stock). Total Common Stock outstanding at December
31,  1995  was  8,195,598  shares  including  Redeemable  Common  Stock.  As the
following  table  demonstrates,  after  giving  effect to the sale of  4,722,366
shares of Common  Stock by the  Company in the  Offering  at a Formula  Price of
$15.00 per share, and after deducting anticipated  expenses,  the pro forma book
value  of the  Company  on  December  31,  1995,  would  have  been  a  negative
$97,082,000 or ($20.96) per share,  representing  an immediate  $35.96 per share
(or 140%)  dilution to new  investors  purchasing  shares of Common Stock at the
Formula Price.

   Formula  Price per share                      $15.00
   Net tangible  book value per share          ($455.20)
      before the Offering
   Increase per share attributable              $476.16
      to new investors
   Pro forma net tangible book value
      per share  after the  Offering            ($20.96)
   Dilution per share to new investors           $35.96

    


         Dilution is  determined by  subtracting  pro forma book value per share
after  giving  effect  to the  Offering  from the  Formula  Price  paid by a new
investor  for a share of Common  Stock.  The  foregoing  calculation  assumes no
additional  exercises of the  outstanding  warrants to purchase shares of Common
Stock.  As of  December  31,  1995 there were  outstanding  warrants to purchase
4,322,449  million  shares of Common Stock at a warrant  exercise price of $0.25
per share. If all the warrants outstanding and warrants issuable upon conversion
of the  Class C  Preferred  as of  December  31,  1995,  were to be  immediately

   

converted to Common Stock, dilution per share to new investors would be $25.84
per share (or 73%).

    


                             SELECTED FINANCIAL DATA

     The following table presents  summary  selected  historical  financial data
derived from the Consolidated  Financial  Statements of the Company,  which have
been  audited  by Arthur  Andersen  LLP for each of the five  years.  During the
periods  presented,  the Company paid no cash dividends on its Common Stock. The
following   information   should  be  read  in  conjunction  with  "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the  Consolidated  Financial  Statements  and related  notes  thereto,  included
elsewhere in this Prospectus. (Dollars in thousands except per share data.)


<TABLE>
<CAPTION>
                                                               Years Ended December 31,
                                                1995(2)  1994(1)(4) 1993(1)(5)  1992(1)(6)   1991(1)
<S>                                            <C>        <C>       <C>         <C>         <C>
Statement of Operations Data:
Revenues                                       $908,725   $818,683   $777,216   $728,244    $654,710
Cost of services                               $871,471   $783,095   $742,455   $707,905    $634,126
Gross Profit                                   $ 37,254   $ 35,588   $ 34,761   $ 20,339    $ 20,584
Selling and corporate administrative           $ 18,705   $ 16,887   $ 17,547   $ 18,503    $ 15,538
Interest expense                               $ 14,856   $ 14,903   $ 14,777   $ 14,629    $ 12,135
Earnings (loss) from continuing
operations before extraordinary item (3)       $  5,274   $   (352)  $ (4,485)  $(14,112)  $  (7,568)

Net earnings (loss)                            $  2,368   $(12,831)  $(13,414)  $(23,342)  $ (12,403)
Common stockholders' share of earnings (loss)  $    453   $(14,437)  $(14,761)  $(25,430)  $ (18,530)
Earnings (loss) per share from continuing
  operations before extraordinary
  item for common stockholders                 $   0.27   $  (0.29)  $  (1.13)  $  (3.18)   $  (2.90)


Balance Sheet Data:
Total assets                                   $375,490   $396,000   $360,103   $338,135    $298,725
Long-term debt excluding current maturities    $104,112   $230,444   $215,939   $198,770    $119,949
Redeemable preferred stock                     $      -   $      -   $      -   $      -    $ 24,884

   

Redeemable common stock                        $135,894   $130,828   $100,630   $ 95,391    $ 91,536

    



<FN>
     (1) Restated for the discontinuance of the Commercial Aviation business.
     (2) 1995 included $7,707,000 reversal of income tax reserves (see Note 14),
         $4,362,000  accrued for losses and  reserves  related to the  Company's
         Mexican  operation,  $2,400,000  accrual of legal  fees  related to the
         defense of a lawsuit filed by a  subcontractor  of a former  electrical
         contracting subsidiary (see Notes 13 and 20) and $5,300,000 accrued for
         uninsured  costs  related  to a  former  subsidiary's  use of  asbestos
         products (see Notes 13 and 20).
     (3) The extraordinary loss in 1995 of $2,886,000 and 1992 of $2,526,000 and
         the gain in 1991 of $192,000 results from the early  extinguishment  of
         debt.
     (4) 1994  includes  $3,250,000  (see Note 13)  write-off of  investment  in
         unconsolidated  subsidiary,  $2,665,000  (Notes 13 and 20)  accrual  of
         legal fees related to the defense of a lawsuit filed by a subcontractor
         of a former electrical contracting subsidiary, $1,830,000 (see Note 13)
         credit for reversal of legal costs associated with an acquired business
         and $4,069,000 (see Note 14) reversal of income tax reserves.
     (5) 1993 includes $2,000,000 of legal and other expenses associated with an
         acquired   business  (see  Note  13).   1993  also  includes   $988,000
         accelerated  amortization  of  costs  in  excess  of net  assets  of an
         acquired business, for assets that were subsequently determined to have
         been overvalued at the time of acquisition.
     (6) 1992 Cost of Services includes approximately  $6,000,000 for settlement
         of claims against the Company related to prior years.
</TABLE>

                                    BUSINESS

Overview

     The Company provides diversified  management,  technical,  and professional
services to government and commercial customers throughout the United States and
internationally.   The  Company  provides  primarily   information   technology,
operations and maintenance,  and research and development support services under
contracts  with  U.S.  Government  agencies,  foreign  government  agencies  and
commercial  customers.  The  Company's  U.S.  Government  customers  include the
Department  of  Defense  (the  "DoD"),   the  National   Aeronautics  and  Space
Administration  ("NASA"), the Department of State, the Department of Energy (the
"DOE"), the Environmental Protection Agency (the "EPA"), the Centers for Disease
Control,  the U.S.  Postal  Service and other U.S.  Government  agencies.  Sales
generated  from  services  provided  to the DoD and the U.S.  Government  in the
aggregate,  represented 55% and 96% of total sales, respectively, in 1995. Total
sales,  earnings before  extraordinary item, interest,  taxes,  depreciation and
amortization,  and net  earnings  for the Company in 1995 were  $908.7  million,
$21.6 million and $2.4 million, respectively.

     During  the  second  quarter  of 1995,  the  Company's  Board of  Directors
determined  that it would be in the Company's best interest to  discontinue  its
commercial  aviation business operations (the "Commercial  Aviation  Business"),
which  provided  about 20% of the Company's  revenues in fiscal year 1994.  This
decision was made as a result of several  factors  including:  (i) the Company's
need for cash to  reduce  its debt,  (ii) the  capital  intensive  nature of the
Commercial  Aviation  Business,  (iii) the  continual  losses of the unit of the
Commercial  Aviation  Business  responsible for aircraft  maintenance and repair
operations (the "Aircraft  Maintenance  Unit") and (iv) a high level of interest
from  potential  buyers.  On June  30,  1995,  the  Company  sold  the  Aircraft
Maintenance   Unit  in  a  $13.7  million  cash   transaction   with  Sabreliner
Corporation.  On August 31,  1995,  the  Company  divested  that  portion of the
Commercial  Aviation Business  comprising its aviation ground handling business,
including DynAir Services, Inc. and its affiliates (the "Ground Handling Unit"),
in a $122 million  (subject to adjustment)  cash transaction with ALPHA Airports
Group Plc. The proceeds from the two aforementioned  transactions have been used
to retire all of the Company's 16% Pay-In-Kind  debentures and satisfy  existing
equipment  financing  obligations of the Ground  Handling Unit. See "Business --
Commercial  Aviation"  and  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations."

     The Company's  strategy has been to grow  internally,  increasing  business
through strong marketing and business development efforts, as well as through an
aggressive strategic  acquisition program. The Company provides services through
three primary business areas.  The composition and market niches,  including the
total contract price of certain significant contracts, of the business areas are
described  below.  While the contract  descriptions  provided below may refer to
contract  terms in excess of one year,  such  contracts  are  normally  one-year
contracts which may be extended at the customer's option for additional one-year
periods up to the number of years  indicated.  Except as  otherwise  identified,
contract amounts set forth herein represent aggregate anticipated gross revenues
over the life of such contract,  assuming exercise of all option years.  Amounts
include both prior  periods and the remaining  life of the  contract.  See "Risk
Factors -- Dependence on and Risks  Inherent in U.S.  Government  Contracts" and
"Business -- Government Contracting."

Aerospace Technology

     This  organization  consists of one of the Company's  oldest  businesses --
Aerospace  Operations  -- first  started  by the  Company in 1951.  It  includes
military  aviation  maintenance and aerospace  engineering  operations in Texas,
various military bases and locations where  Government  aircraft are maintained,
and  certain  locations  overseas  in  support  of  the  North  Atlantic  Treaty
Organization ("NATO") and the United Nations.  Revenues for 1995, 1994, and 1993
were $319.3 million, $300.9 million and $327.3 million, respectively.

$508 million          Contract  Field  Teams  - This  is the  Company's
                      second  oldest  contract,  first  awarded by the U.S.  Air
                      Force  in  1951.  Under  this  contract,  which  has  been
                      retained by the Company through successive  recompetitions
                      (the last of which was in 1993 for a  five-year  renewal),
                      the Company  furnishes  between  1,500 and 2,500  aviation
                      technicians  who are  available  on short notice to travel
                      anywhere in the world to service and modify U.S.
                      military aircraft.

$407 million          Fort Rucker Helicopter  Support - First awarded to
                      the  Company  in  1988,  this  contract   involving  1,400
                      employees was renewed in 1993 for an additional  five-year
                      period.   The  Company   maintains  over  600  rotary-wing
                      aircraft which are operated 24 hours a day to support Army
                      pilot training activities.

$111 million          Aerotherm - The Aerotherm  subsidiary of Aerospace
                      Technology  is  a  test  and  evaluation  contractor  with
                      expertise in space  vehicle  reentry  technology.  It also
                      builds  test  vehicles  for the U.S.  Air Force  Ballistic
                      Missile  Office and operates a high energy  laser  testing
                      facility for the Army. Aerotherm performs most of its work
                      under  five  major   long-term   contracts   and  numerous
                      subcontracts of various durations.

$98 million           International  Narcotics  Matters  Support - Under this
                      contract first awarded in 1991,  the Company  operates
                      and  supports a dedicated  air wing of the  Department
                      of State's  drug  interdiction  program in Central and
                      South  America.  The  program is based in Florida  and
                      employs  over 120  pilots,  engineers,  and  technical
                      support and advisory personnel.

$97 million           Johnson  Space Center  Support - This NASA  aircraft
                      maintenance  support  contract was won by the Company in
                      January of 1994. A total of 200 Company  technicians
                      and support  personnel  maintain  NASA  aircraft used in
                      launch activities.

$84 million           III Corps and Fort Hood Combined  Aircraft  Maintenance
                      Program - More than 500 Company personnel support the
                      U.S.  Army and U.S.  Army Reserve units in a ten-state
                      region in  maintaining  1,200 rotary wing aircraft and
                      related ground support  equipment.  Under the contract,
                      which extends through 1999, the Company provides line
                      maintenance  support,  limited depot level repairs,
                      maintenance work order installations and maintenance test
                      flight operations.

$76 million           Patuxent  River  Research & Development  Center -
                      This is a Navy contract first awarded to the Company
                      in 1985 and re-won in 1991 for an additional  five-year
                      term.  Approximately  225 employees  provide test and
                      systems operations support in connection with test
                      launches.

$50 million           Contingency  Support - Under a five-year  contract
                      awarded in  February,  1996, a joint  venture  between the
                      Company (50%) and Brown & Root (50%) will provide
                      operations,  logistical,  and other support to the
                      U.S. Army in the Caribbean and Central and South American
                      regions.

$39 million           Mission Field Teams - Under several  contracts with the
                      Department of State and the United Nations,  Aerospace
                      Technology  furnishes  logistical and other support
                      services in connection with  international  peace keeping
                      activities  world-wide.  Recent operations have been in
                      Haiti, Bolivia, the United Arab Emirates,  Kuwait, and
                      the former Yugoslavia.

Other Business        Aerospace   Technology  has  recently  acquired
                      exclusive application rights in North and South America to
                      Australian-developed  technology  for the  application  of
                      composite  patches to  aircraft  surfaces  and  structural
                      members. The utilization of this process where appropriate
                      avoids the costly  alternative of replacing and rebuilding
                      metal surfaces and support members.  Aerospace  Technology
                      recently  completed repairs of C-141 aircraft for the U.S.
                      Air  Force  using  the  composite  repair  technology.   A
                      prototype  repair has also been made to a C-5A  Starlifter
                      aircraft. The Company believes that there is a significant
                      market for  composite  repair of military  and  commercial
                      aircraft surfaces and supporting structures.

Enterprise Management

     This  organization  consists  primarily  of  the  former  Support  Services
Division of the Company which was started in 1987 and the range  operations  and
test and  evaluation  activities  and  contracts of the former Test & Evaluation
Division of the Company.  Its basic markets  include  management of test ranges,
military and other governmental facilities, management of commercial enterprises
and  facilities,   health  and  healthcare-related  support  services,  and  the
operation and management of multi-location  service contracts,  such as the U.S.
Department  of Justice  Asset  Forfeiture  Program  involving  over 300  offices
throughout the United States.

     It  includes  the   operation,   maintenance,   and   management  of  major
governmental  and  private  enterprises  and  installations,  ranging  from  the
turn-key responsibility for operation of all aspects of a single base (such as a
military  installation)  to  assumption  of  responsibility  for the staffing of
particular  functions at various  locations for a single  customer.  Disciplines
included  within   operational   responsibility   vary,  but  generally  include
scientific  support,   operation  of  sophisticated  electronic  and  mechanical
systems,  grounds  and  buildings,   environmental  systems,  security  systems,
industrial  hygiene,   transportation  systems,   construction  and  demolition,
environmental   remediation,   and  the  handling  of  and   accountability  for
inventories of equipment and materials/supplies  and other property.  Activities
include testing and evaluation of military  hardware  systems at government test
ranges,  collection and processing of data,  maintenance of targets,  ranges and
laboratory   facilities,   health  education,   health  surveillance,   clinical
laboratory services,  developmental testing of complex weapons systems, security
systems work, and technology transfer into commercial applications. Revenues for
1995,  1994, and 1993 were $318.3  million,  $325.6 million and $312.0  million,
respectively.

$1.5 billion 1             DOE  Strategic  Petroleum  Reserve  -  Through  its
                           60%  controlled  affiliate,  DynMcDermott  Petroleum
                           Operations  Company,  Inc.  ("DynMcDermott"),  the
                           Company  furnishes  approximately  900 technicians
                           and operational  personnel to operate DOE's
                           seven-site  emergency crude oil storage  facilities
                           in Louisiana and Texas (the "Reserve").  The Reserve
                           is maintained for possible  draw-down and domestic
                           sales of crude in the event of an  international
                           crisis or threat to the U.S. oil supply.  The
                           operation of the Reserve involves all technical
                           responsibility  for approximately  700 million
                           barrels of crude in storage,  over 1,000 miles of
                           pipeline, as well as all related environmental,
                           safety, and security matters. The current contract
                           runs through 2003.

$585 million               Rocky Flats - A subsidiary of the Company is a
                           subcontractor  to Kaiser Hill, a joint  venture.
                           Through the  subsidiary,  the Company  will  provide
                           site  support  services to the DOE complex at Rocky
                           Flats, Colorado.   These  services  include
                           facilities  and  equipment  maintenance,   logistics
                           and  property management,  information  and records
                           management,  and  environmental  safety and health
                           services.  The subcontract will run through 2003.

$250 million 2             Arnold  Engineering  Development  Center - Under a
                           joint venture with Computer  Sciences  Corporation
                           and General  Physics  Corporation,  the Company  will
                           provide  information  technology, civil  engineering,
                           facilities management and environmental expertise to
                           the Air Force's  Advanced  Simulation  and Test
                           Facilities.  The Company is a 35% owner of the joint
                           venture,  which holds the eight-year  contract, due
                           to expire in 2003.

$217 million               Department  of  Justice  Asset  Forfeiture  Support
                           Program  - This  five-year,  1,000-person  contract,
                           requiring  staffing of over 300  locations in the
                           United States, involves the support of Department of
                           Justice's  drug-related  asset  seizure  program.
                           Company  personnel support the various U.S. Attorney
                           offices that are  responsible  for enforcing and
                           administering the federal asset forfeiture laws. The
                           contract was secured for a period of five years in
                           1993.

$215 million               National  Training Center - Over 1,100 Company
                           personnel operate the Army's National Training
                           Center near Barstow, California, where U.S. and
                           foreign military  organizations engage in mock
                           military exercises. The Company  maintains  and
                           issues  over 3,000 items of military  equipment
                           and provides personnel to operate the entire
                           Fort Irwin  facility,  which  supports more than
                           12,000  personnel.  This contract was first won
                           in 1987 and was renewed for an additional
                           five-year term in 1991.

$98 million                White Sands Missile Range - Under the Company's
                           oldest contract, originally awarded in 1946, the
                           Company provides data collection services to the
                           U.S. Army at White Sands Missile Range, New Mexico.
                           The contract will expire in December, 1996.

$88 million                Fort Belvoir - This facility management and support
                           contract  involves  every  aspect of operational
                           responsibility  ranging from grounds  maintenance
                           to security and air field  operations at Fort
                           Belvoir, Virginia.  Over 225 Company personnel
                           are involved under this  contract. The contract was
                           renewed for a five-year period in March, 1995.

$62 million                Fallon Naval Air Station  Support - Awarded in 1992,
                           this contract covers the maintenance and support of
                           the  facilities  at Fallon  Naval Air  Station,
                           including  all  grounds and air field  maintenance.
                           The contract requires 302 Company support personnel.

$55 million                Department of State Security - The Company provides
                           a variety of technical services to the Department of
                           State at various locations around the world under
                           six contracts that extend through 2000.

$50 million                Marine Spill Response Corporation Operations Contract
                           Under this contract originally awarded in 1993
                           and extended for five years in October,1995,
                           the Company operates a fleet of 16 oil spill response
                           ships that were specifically commissioned and built
                           for U.S. coastal protection service under the Oil
                           Pollution Act of 1992.

$44 million                Memphis  Naval Air Station - This  five-year
                           Navy contract awarded in 1993 involves operational
                           and maintenance support for the infrastructure of
                           the Naval Air Station in Millington, Tennessee.

$40 million                Reserve  Training - A joint  venture in which the
                           Company is a 40% participant will provide operations
                           and maintenance training on deployable medical
                           systems for the U.S.  Army Reserve Command under a
                           five-year contract awarded in February, 1996.

$18 million                Biotechnology  and Health  Services - The  Company
                           provides  biomedical  technology  services to various
                           health  organizations.  Under contracts  extending
                           into 1998, the Company operates seven laboratories
                           and five repositories for the National Institutes of
                           Health.

Other Business             Enterprise      Management     operates
                           internationally  where it performs  security services
                           and other  support  activities  related to facilities
                           and  enterprise   management.   In  addition  to  its
                           military  customers,  this  unit  has  contracts  for
                           similar  services  with non-DoD  agencies such as the
                           U.S. Department of Agriculture,  Department of State,
                           and Department of Justice.

1 Represents  value of costs incurred and fee earned by  DynMcDermott.  Only the
  Company's  portion  of the fee ($6.2  million  in 1995) has been  recorded  as
  revenue in the Company's financial statements.

2 Represents  the  value  of  the  Company's   share  of  the  joint   venture's
  reimbursable  costs and award fee.  The Company  will report only its share of
  net earnings on its financial statements.

Information and Engineering Technology

         This business  consists of segments of businesses  acquired  during the
period 1991 through 1994 -- Viar & Company,  Meridian Corporation,  NMI Systems,
Inc.,  Technology  Applications,  Inc., and CBIS Federal,  Inc. -- plus existing
segments.  The Company  integrated  these  portions of the  previously  acquired
corporate entities into the Information and Engineering  Technology  business in
1995 and 1996.

         Its activities include software  development and maintenance,  computer
center  operations,  data  processing  and  analysis,  database  administration,
telecommunications   support  and  operations,   maintenance  and  operation  of
integrated  electronic systems,  and networking of electronic systems in a local
and wide area environment.  This business also includes environmental regulation
development,  quality assurance studies and research,  management of information
relating  to  the  proper  handling  of  hazardous   materials  and  substances,
alternative  energy  research and evaluation,  and energy  security  studies and
assessments.  This  business  also  provides  services  in  support  of  nuclear
safeguards  and  security  research  and  development.  Specialized  disciplines
include the development of physical  security  systems,  vulnerability  and risk
assessments,  and human  reliability.  Revenues  for 1995,  1994,  and 1993 were
$271.1 million, $192.2 million and $137.9 million, respectively.


$247 million               DOE Information  Technology Support Operations - This
                           five-year  information  technology support contract
                           marks a significant milestone in the Company's
                           efforts,  starting with the acquisitions of Viar and
                           Meridian in 1992, to expand its activities into the
                           growing information technology marketplace. Over 200
                           Company personnel provide basic computer, software,
                           and networking support to all of DOE's operations.

$200 million               Department of Treasury  Information  Processing
                           Support Services - This five-year contract awarded in
                           June, 1995 provides support to the Internal Revenue
                           Service  and  Treasury  Department  for  major
                           information  resource management  projects.  Company
                           personnel will provide information systems services,
                           telecommunication  and network  support,  software
                           and database development and technical evaluation
                           analysis.

$156 million               General Services Administration ("GSA") Automated
                           Data Processing - Under this recently acquired 4 1/2
                           year contract,  the Company provides life cycle
                           applications software development and maintenance for
                           business and scientific systems to U.S. agencies in
                           the GSA's  Southeast Sunbelt and Great Lakes regions.
                           The contract will employ between 400 and 800 persons
                           in 14 states.

$90 million                Naval Warfare Systems Contract - One of the Company's
                           oldest contracts,  first awarded over 30 years ago,
                           this is an  engineering,  technical  and computer
                           operations contract with the U.S. Navy.  The
                           contract was renewed for a five-year term in
                           April, 1996.

$89 million                EPA Programs - Under several contracts, the Company
                           performs  program  management, analytical,  and
                           technical support for EPA Superfund policy, research
                           and development,  and enforcement under Superfund
                           and effluent guidelines.  These contracts extend
                           into 1998.

$81 million                Defense Policy Support - As a provider of direct
                           energy  policy  support to DoD, DOE and other federal
                           agencies,  the Company holds  contracts  with terms
                           continuing  through  1999,  under which it furnishes
                           analysis and documentation support on defense policy
                           related to energy matters.

$40 million                EPA Contract Laboratory  Administrative Support
                           Services - Under this five-year contract awarded
                           in 1994, the Company provides program management
                           support in the testing of environmental samples
                           by EPA's contracted laboratories for the Office of
                           Emergency and Remedial Responses. This is a
                           successor contract to a contract first awarded to
                           Viar & Company in 1980.

Other                      Business  Information and  Communications  Technology
                           Performs  approximately  $20  million  per  annum  of
                           systems networking  contracts inherited from its 1993
                           acquisition  of  NMI  Systems,  Inc.  Commercial  and
                           governmental customers are served.

Commercial Aviation

         During the second  quarter of 1995,  the  Company's  Board of Directors
determined  that it would be in the Company's best interest to  discontinue  the
Commercial Aviation Business, which provided about 20% of the Company's revenues
in fiscal  year 1994.  This  decision  was made as a result of  several  factors
including:  (i) the Company's need for cash to reduce its debt, (ii) the capital
intensive nature of the Commercial Aviation Business, (iii) the continual losses
of the  Aircraft  Maintenance  Unit  and  (iv) a high  level  of  interest  from
potential buyers.

         The  Aircraft  Maintenance  Unit  included  the  Company's  DynAir Tech
subsidiaries  in Arizona  (acquired in 1987),  Florida  (acquired in 1969),  and
Texas. The Aircraft  Maintenance Unit performed  maintenance  checks,  component
overhauls,  heavy structural  maintenance,  airframe and systems maintenance and
modification  of a wide variety of passenger  and cargo  aircraft.  The Aircraft
Maintenance Unit was sold on June 30, 1995, for $13.7 million. In addition,  the
Company may receive additional payments based on future revenues of the Aircraft
Maintenance Unit.

         The  aviation  ground  handling  business  was  conducted  through  the
Company's wholly owned  subsidiaries,  DynCorp Aviation  Services,  Inc., DynAir
Fueling  Inc.,  and DynAir  Services  Inc.,  formerly  Servair  Inc.,  which was
acquired by the Company in 1971 (collectively,  the "Ground Handling Unit"). The
Ground  Handling  Unit  provided a wide  range of ground  handling  services  at
approximately 80 airports, ranging from line maintenance and fueling to cleaning
and baggage handling.  The Ground Handling Unit was sold on August 31, 1995, for
$122  million,  which  price is subject  to  adjustment  based on balance  sheet
figures to be established after closing.

Government Contracting

         The  Company  derived  96% of its  revenues  in  1995  from  Government
Contracts,  and 55% of its total  revenues in 1995 were derived from  Government
Contracts with the DoD. Typically,  a Government Contract has an initial term of
one year combined with two, three, or four one-year renewal periods, exercisable
at the discretion of the Government. The Government is not obligated to exercise
its  option  to renew a  Government  Contract.  At the time of  completion  of a
Government  Contract,  the contract in its entirety is "recompeted"  against all
interested third-party providers.  Approximately 80% of the Company's Government
Contracts  business  is from  contracts  that  have an  aggregate  initial  term
(including  renewal  periods)  of five years or more.  Federal  law  permits the
Government to terminate a contract at any time if such  termination is deemed to
be in the Government's best interest.  The Government's failure to renew, or the
early  termination  of,  any  significant  portion of the  Company's  Government
Contracts  could  adversely  affect the  Company's  business and  prospects.  In
addition,  the fact that Government  Contracts may be terminated without renewal
prior to the stated  maturity of the Contract  Receivable  Collateralized  Notes
previously issued by the Company to its wholly owned financing  subsidiary,  Dyn
Funding  Corporation,  may result in demands on the Company's  available cash as
the  Company  endeavors  to replace  the  terminated  contracts  underlying  the
Contract Receivable Collateralized Notes. See "Risk Factors -- Dependence on and
Risks  Inherent in Government  Contracts " and "Risk Factors --  Termination  of
Contracts/Increased Demand on Cash Flow."

         Contracts with the U.S.  Government and its prime  contractors  usually
contain standard provisions for termination at the convenience of the Government
or such prime  contractors,  pursuant to which the Company is generally entitled
to recover costs  incurred,  settlement  expenses,  and profit on work completed
prior to  termination.  There can be no  assurance  that  terminations  will not
occur, and such terminations  could adversely affect the Company's  business and
prospects.  The Company's  Government Contracts do not provide for renegotiation
of profits.  See "Risk Factors -- Dependence on and Risks Inherent in Government
Contracts."

         Continuation and renewal of the Company's existing Government Contracts
and the  acquisition  by the  Company  of  additional  Government  Contracts  is
contingent  upon,  among other things,  the availability of adequate funding for
various U.S.  Government  agencies.  The current world  political  situation and
domestic  pressure to reduce the federal  budget  deficit have reduced,  and may
continue to reduce,  military  and other  spending by the U.S.  Government.  The
precise effect of these  political  developments  on the Company's  business and
prospects  cannot  be  predicted.  Such  budget  reductions  and/or  changes  in
governmental  policies  might  increase  somewhat  the nature and amount of work
contracted  out by Government  agencies to businesses  such as the Company,  but
they might also limit future revenue  opportunities for the Company with respect
to U.S.  Government  Contracts.  See "Risk  Factors --  Dependence  on and Risks
Inherent in Government Contracts."

         The Company's  Government  Contract services are provided through three
types of contracts -- fixed-price,  time-and-materials,  and cost-reimbursement.
The Company assumes financial risk on fixed-price  contracts  (approximately 20%
of  the   Company's   total   Government   Contracts   revenue   in  1995)   and
time-and-material contracts (approximately 25% of its total Government Contracts
revenue in 1995),  because the  Company  assumes  the risk of  performing  those
contracts at the stipulated  prices or negotiated  hourly rates.  The failure to
accurately estimate ultimate costs or to control costs during performance of the
work could result in losses or smaller than anticipated  profits. The balance of
the  Company's  Government  Contracts  revenue in 1995  (approximately  55%) was
derived from  cost-reimbursement  contracts. To the extent that the actual costs
incurred in  performing  a  cost-reimbursement  contract are within the contract
ceiling  and  allowable   under  the  terms  of  the  contract  and   applicable
regulations,  the  Company  is  entitled  to  reimbursement  of its costs plus a
stipulated profit. However, if the Company's costs exceed the ceiling or are not
allowable under the terms of the contract or applicable regulations,  any excess
would be subject to adjustment and repayment upon audit by Government  agencies.
See "Risk Factors -- Contract Profit Exposure Based on Type of Contract."

         Government  Contract  payments  received  by the  Company  in excess of
allowable  direct and indirect  costs are subject to  adjustment  and  repayment
after audit by Government auditors.  Audits have been completed on the Company's
incurred contract costs through 1986 and are continuing for subsequent  periods.
The Company has included an allowance in its financial  statements  for possible
excess  billings and contract  losses which it believes is adequate based on its
interpretation of contracting  regulations and past experience.  There can be no
assurance,  however, that this allowance will be adequate.  See "Risk Factors --
Contract Receivables Subject to Audits by U.S. Government Agencies."

         As a U.S.  Government  contractor,  the  Company  is subject to federal
regulations  under which its right to receive  future  awards of new  Government
Contracts,  or extensions of existing Government Contracts,  may be unilaterally
suspended  or barred  should the Company be  convicted of a crime or be indicted
based on  allegations  of a violation of certain  specific  federal  statutes or
other  activities.  Suspensions,  even if  temporary,  can result in the loss of
valuable  contract  awards for which the Company  would  otherwise  be eligible.
While  suspension  and  debarment  actions  may be limited to that  division  or
subsidiary of a company which is involved in the alleged improper activity which
gives rise to the  suspension  or debarment  actions,  Government  agencies have
authority to impose debarment and suspension on affiliated  entities which in no
way were involved in the alleged improper activity. The initiation of suspension
or  debarment  hearings  against the Company or any of its  affiliated  entities
could have a material adverse impact upon the Company's  business and prospects.
See "Risk Factors -- Potential for Suspension and Debarment."

Factoring of Receivables

         On January 23, 1992, the Company's wholly owned subsidiary, Dyn Funding
Corporation  ("DFC"),  completed a private  placement of  $100,000,000  of 8.54%
Contract  Receivable  Collateralized  Notes,  Series 1992-1 (the "Notes").  Upon
receiving  the  proceeds  from the sale of the  Notes,  DFC  purchased  from the
Company an initial pool of  receivables  for  $70,601,000,  paid  $1,524,000 for
expenses and deposited  $3,000,000  into a reserve fund account and  $24,875,000
into a  collection  account  with  Bankers  Trust  Company  as  trustee  pending
additional  purchases of receivables from the Company.  Of the proceeds received
from DFC, the Company used  $38,112,000 to pay the  outstanding  balances of the
ESOP  loan and a  revolving  loan  facility,  and  $33,280,000  was used for the
redemption of all  outstanding  Class A Preferred  Stock plus accrued  dividends
(the redemption  price per share was $25.00 plus accrued  dividends of $0.66 per
share).

         The Notes are  collateralized  by the right to  receive  proceeds  from
certain  Government  Contracts  and  certain  eligible  accounts  receivable  of
commercial customers of the Company. Credit support for the Notes is provided by
over-collateralization  in the  form  of  additional  receivables.  The  Company
retains an interest in the excess balance of  receivables  through its ownership
of the common stock of DFC.  Additional credit and liquidity support is provided
to the Notes  through a cash reserve  fund.  Interest  payments are made monthly
with monthly principal payments beginning February 28, 1997. The Notes are for a
term of five years and two months and are  required  to be fully  repaid by July
30, 1997.

         On  an  ongoing  basis,  the  cash  receipts  from  collection  of  the
receivables  will be used by DFC to make interest  payments on the Notes,  pay a
servicing  fee to the Company,  and  purchase  additional  receivables  from the
Company.   Beginning  February  28,  1997,  instead  of  purchasing   additional
receivables,  the cash  receipts  will be used by DFC to repay  principal on the
Notes. During the  non-amortization  period (the period between January 23, 1992
and  January  30,  1997),  cash in excess of the  amount  required  to  purchase
additional  receivables  and  meet  payments  on the  Notes is to be paid to the
Company,  subject to certain collateral  coverage tests. The receivables pledged
as security  for the Notes are valued at a discount  from their stated value for
purposes of determining  adequate  credit  support.  DFC is required to maintain
receivables,  at their discounted values, plus cash on deposit at least equal to
the outstanding balance of the Notes.

         The Notes are  redeemable  in whole,  but not in part, at the option of
DFC at a price equal to the principal  amount of the Notes plus accrued interest
plus a premium (as defined in the Notes).

         Upon  termination  of  any  of  the  Company's   contracts,   including
Government  Contracts,  the Company  would no longer accrue a stream of accounts
receivable  thereunder  for sale to DFC,  which  may  result in  demands  on the
Company's  available  cash as the Company  endeavors  to replace the  terminated
contracts. The ability of the Company to maintain certain ratios under the Notes
depends  in part on its  ability  to keep in  force  existing  contracts  and/or
acquire new contracts such that  sufficient  eligible  receivables are available
for  sale  by  the  Company  to  DFC.  See  "Risk  Factors  --   Termination  of
Contracts/Increased Demand on Cash Flow."

         By the terms of the  Notes,  in the event  that the  interest  coverage
ratio (as defined in the Notes) falls below  certain  prescribed  levels and the
Company's  principal debt exceeds  certain  amounts,  DFC may be prohibited from
purchasing  additional  receivables  from  the  Company,  thereby  reducing  the
Company's  access to additional cash resources.  Further,  in the event that the
collateral  value ratio (as defined in the Notes)  falls  below  certain  levels
required in the Notes due to a decrease in the  Company's  contract  revenue and
the Company  fails to provide  sufficient  receivables  in order to increase the
collateral  value ratio,  the Company may be forced to redeem part or all of the
Notes which would result in additional  demands on the Company's cash resources.
See "Risk  Factors --  Inability to Maintain  Certain  Ratios Under the Contract
Receivable Collateralized Notes."

Environmental Matters

         The Company's business activities occasionally result in the generation
of non-nuclear  hazardous wastes, the hauling and disposal of which are governed
by federal,  state and local environmental  compliance statutes and regulations.
In addition,  certain of the Company's  businesses operate petroleum storage and
other  facilities that are subject to similar  regulations.  Violations of these
laws can result in  significant  fines and penalties for which  insurance is not
reasonably  available.  Moreover,  because  many of its  operations  involve the
management  of  storage  and  other  facilities   owned  by  others,   primarily
governmental  entities,  the  Company is not always in a position to control the
compliance  of the  facilities it operates  with  environmental  and other laws.
However,  neither  the  Company  nor any of its  subsidiaries  have been named a
potentially  responsible party relating to environmental liability at any sites.
There are no enforcement  actions relating to environmental  liability currently
in  progress  with  respect to the  Company,  its  subsidiaries  or any of their
operations. See "Risk Factors -- Environmental Matters" and "Legal Matters."

International Operations

         The Company from time to time conducts some  operations  outside of the
United States.  Such international  operations entail additional  business risks
and  complexities  such as foreign  currency  exchange  fluctuations,  different
taxation methods, restrictions on financial and business practices and political
instability.  Each of these  factors  could have an adverse  impact on operating
results.  There can be no  assurance  that the  Company  can achieve or maintain
success in these markets.  See "Risk Factors -- Risks Inherent in  International
Operations."

Competition

         The markets which the Company services are highly competitive.  In each
of its operating groups, the Company's competition is quite fragmented,  with no
single competitor holding a significant market position. The Company experiences
vigorous competition from industrial firms, university laboratories,  non-profit
institutions and U.S. Government agencies. Some of the Company's competitors are
large,  diversified firms with  substantially  greater  financial  resources and
larger  technical  staffs  than the  Company  has  available  to it.  Government
agencies also compete with and are potential  competitors of the Company because
they can utilize their internal  resources to perform  certain types of services
that might  otherwise be performed by the Company.  A majority of the  Company's
revenues  are derived  from  contracts  with the U.S.  Government  and its prime
contractors,  and such  contracts  are awarded on the basis of  negotiations  or
competitive  bids where  price is a  significant  factor.  See "Risk  Factors --
Competition."

Backlog

         The Company's backlog of business (including  estimated value of option
years on Government  Contracts) was $2.9 billion at December 31, 1995,  compared
to a year-end 1994 backlog of $2.0 billion.  U.S.  Government  agencies  operate
under annual fiscal appropriations by the Congress and fund various contracts on
an incremental basis.  Therefore, a substantial portion of the Company's backlog
represents  contracts which have not been funded by the  responsible  Government
agency. See "Risk Factors Future Revenues Dependent on Funding of Backlog."

Properties

         The Company is primarily a service-oriented  company, and, as such, the
ownership or leasing of real property is an activity which is not material to an
understanding  of  the  Company's  operations.   The  Company  owns  two  office
buildings.  The Company leases numerous commercial facilities used in connection
with the various  services  rendered to its  customers,  including its corporate
headquarters,  a 149,000 square foot facility under a 12-year lease. None of the
properties is unique.  All of the Company's owned  facilities are located within
the United States. In the opinion of management,  the facilities employed by the
Company are adequate for the present needs of the business.

                                  LEGAL MATTERS

General

         The Company and its subsidiaries and affiliates are involved in various
claims and lawsuits, including contract disputes and claims based on allegations
of negligence and other tortious conduct. The Company is also potentially liable
for certain  personal  injury,  tax,  environmental  and contract dispute issues
related to the prior  operations  of divested  businesses.  In most  cases,  the
Company and its subsidiaries  have denied, or believe they have a basis to deny,
liability,  and in some cases have  offsetting  claims  against the  plaintiffs,
third parties or insurance  carriers.  The amount of possible damages  currently
claimed  by the  various  plaintiffs  for these  items,  a  portion  of which is
expected  to be  covered  by  insurance,  aggregate  approximately  $120,000,000
(including  compensatory  and possible  punitive  damages and  penalties).  This
amount  includes  estimates for claims which have been filed  without  specified
dollar  amounts or for  amounts  which are in excess of  recoveries  customarily
associated  with the stated  causes of action;  it does not include any estimate
for claims which may have been  incurred but which have not yet been filed.  The
Company has  recorded  such  damages and  penalties  that are  considered  to be
probable  recoveries  against the Company or its subsidiaries.  These issues are
described  below.  See "Risk Factors - Potential for Adverse  Judgments in Legal
Proceedings."

Asbestos Claims

         A former acquired  subsidiary,  Fuller-Austin  Insulation  Company (the
"Subsidiary"),  which  discontinued  its business  activities in 1986,  has been
named as one of many  defendants  in civil  lawsuits  which  have been  filed in
various   state  courts   beginning   in  1986   (principally   Texas)   against
manufacturers,  distributors and installers of asbestos products. The Subsidiary
was a  nonmanufacturer  that  installed  or  distributed  industrial  insulation
products.  The Subsidiary had discontinued the use of asbestos products prior to
being  acquired  by the  Company in 1974.  These  claims are not part of a class
action.

         The  claimants  generally  allege  injuries to their  health  caused by
inhalation of asbestos  fibers.  Many of the claimants seek punitive  damages as
well as  compensatory  damages.  The amount of damages  sought is  impacted by a
multitude  of  factors.  These  include  the type and  severity  of the  disease
sustained  by the  claimant  (i.e.  mesothelioma,  lung  cancer,  other types of
cancer,  asbestosis or pleural  changes);  the  occupation of the claimant;  the
duration of the claimant's exposure to asbestos-containing  products; the number
and financial  resources of the defendants;  the jurisdiction in which the claim
is filed;  the presence or absence of other  possible  causes of the  claimant's
illness;  the availability of legal defenses such as the statute of limitations;
and  whether  the  claim was made on an  individual  basis or as part of a group
claim.

         As of March 1, 1996,  8,630  plaintiffs  have filed claims  against the
Subsidiary  and  various  other  defendants.  Of these  claims  1,187  have been
dismissed,  1,898 have been  resolved  without an  admission  of liability at an
average  cost of  $5,000  per  claim  (excluding  legal  defense  costs)  and an
additional  2,606  claims  have been  settled in  principle  (subject  to future
processing  and funding) at an average cost of $1,950 per claim.  Following is a
summary of claims filed against the subsidiary through March 1, 1996:

                                               Years
                            Prior    1993   1994    1995   1996(1)  Total
    Claims filed            2,160     668  1,026   4,647    129     8,630
    Claims dismissed          (14)    (65)   (21) (1,035)   (52)   (1,187)
    Claims resolved           (76) (1,142)  (333)   (182)  (165)   (1,898)
    Settlements in process                                         (2,606)
    Claims outstanding at March 1, 1996                             2,939

    (1)  January 1 - March 1, 1996


         In  connection  with these claims the  Subsidiary's  primary  insurance
carriers have incurred approximately  $16,300,000 (including $6,800,000 of legal
defense costs but excluding $5,100,000 for settlements in process) to defend and
settle the claims and, in  addition,  judgments  have been  entered  against the
Subsidiary  for jury verdicts of  $6,500,000  which have not been paid and which
are under appeal by the Subsidiary.  Through  December 31, 1995, the Company and
the Subsidiary have charged to expense approximately  $12,500,000  consisting of
$6,200,000  of  charges  under  retrospectively  rated  insurance  policies  and
$6,300,000  of reserves  for  potential  uninsured  legal and  settlement  costs
related to these  claims.  These  charges  substantially  eliminate  any further
exposure   for   retrospectively   determined   premium   payments   under   the
retrospectively rated insurance policies.

         During 1995,  the  Subsidiary  continued its strategy to require direct
proof that claimants had  significant  exposure to asbestos as the result of the
Subsidiary's  operations.  This  has  resulted  in an  increased  level of trial
activity.  The  Subsidiary  believes  that this strategy will have the near term
effect of  increasing  average  per-case  resolution  cost but will  reduce  the
overall  cost of  asbestos  personal  injury  claims in the long run by limiting
indemnity   payments   only  to   claimants   who  can   establish   significant
asbestos-related  impairment and exposure to the Subsidiary's  operations and by
substantially  reducing  indemnity payments to individuals who are unimpaired or
who  did  not  have  significant  exposure  to  asbestos  as  a  result  of  the
Subsidiary's  operations.   Further,  the  level  of  filed  claims  has  become
significant  only since 1992,  and  therefore,  the  Subsidiary has a relatively
brief history  (compared to manufacturers  and suppliers) of claims volume and a
limited  data file upon which to estimate the number or costs of claims that may
be received in the future. Also, effective September 1, 1995, the State of Texas
enacted tort reform  legislation which is believed to have caused a nonrecurring
surge in the volume of filed claims in 1995  immediately  prior to the effective
date of the legislation.

         The Company  and its  defense  counsel  have  analyzed  the 8,630 claim
filings  incurred through March 1, 1996. Based on this analysis and consultation
with its professional advisors, the Subsidiary has estimated its cost, including
legal defense costs,  to be $20,000,000 for claims filed and still unsettled and
$40,000,000  as its  minimum  estimate  of future  costs of  unasserted  claims,
including  legal  defense  costs.  No upper limit of exposure  can  presently be
reasonably  estimated.  The Company cautions that these estimates are subject to
significant uncertainties including the future effect of tort reform legislation
enacted in Texas, the size of jury verdicts,  success of appeals in process, the
number and financial  resources of future  plaintiffs,  and the actions of other
defendants.  Therefore,  actual  experience  may vary  significantly  from  such
estimates. At December 31, 1995 and 1994 (restated),  the Subsidiary recorded an
estimated  liability for future indemnity  payments and defense costs related to
currently  unsettled  claims and minimum  estimated future claims of $60,000,000
and $17,000,000, respectively (recorded as long-term liability).

         Defense has been tendered to and accepted by the  Subsidiary's  primary
insurance  carriers,  and by certain of the Company's primary insurance carriers
that  issued  policies  under  which the  Subsidiary  is named as an  additional
insured;  however,  only one such primary carrier has partially accepted defense
without a reservation  of rights.  The Company  believes the  Subsidiary  has at
least  $12,000,000  in  unexhausted  primary  coverage (net of  deductibles  and
self-insured  retentions but including  disputed  coverage)  under its liability
insurance policies to cover the unsettled claims, verdicts and future unasserted
claims and defense costs.  When the primary limits are exhausted,  liability for
both  indemnity  and legal  defense  will be  tendered  to the  excess  coverage
carriers,  all of which  have been  notified  of the  pendency  of the  asbestos
claims.  The Company  and the  Subsidiary  have  approximately  $490,000,000  of
additional  excess  and  umbrella  insurance  that is  generally  responsive  to
asbestos  claims.  This amount  excludes  approximately  $92,000,000 of coverage
issued by insolvent  carriers of which  $35,000,000 is the next insurance  layer
above the Company's primary coverage carrier for policy years 1979 through 1984.
All of the Company's and the  Subsidiary's  liability  insurance  policies cover
indemnity  payments and defense fees and expenses  subject to applicable  policy
terms and conditions.

         The  Company  and the  Subsidiary  have  instituted  litigation  in Los
Angeles Superior Court,  California,  against their primary and excess insurance
carriers,   to  obtain  declaratory  judgments  from  the  Court  regarding  the
obligations  of the various  carriers  to defend and pay  asbestos  claims.  The
issues in this litigation include the aggregate  liability of the carriers,  the
triggering and drop-down of excess  coverage and  allocation of losses  covering
multiple carriers and insolvent  carriers,  and various other issues relating to
the  interpretation of the policy contracts.  All of the carrier defendants have
filed  general  denial   answers  in  response  to  the  Company's   claims  for
indemnification.  Legal and  insurance  experts  retained by the Company and the
Subsidiary  have  analyzed the insurance  policies,  the history of coverage and
insurance  reimbursement for these types of claims, and the outcome of unrelated
litigation  involving identical policy language and factual  circumstances.  The
Company is also aware of the fact that the insurance  carriers have paid to date
approximately $16.3 million in asbestos legal defense and claim settlement costs
which  represents  100% of such costs and which is consistent with the Company's
view of the enforceability of the policies.  Moreover,  a recent appellate court
decision involving insurance company liability for asbestos claims comparable to
those  being  asserted  against the  subsidiary,  gives  further  support to the
Company's  position  that all carriers have a liability to indemnify the Company
and the subsidiary for asbestos claims.

         Based on these analyses and observations,  management  believes that it
is probable  that the  Company  and the  Subsidiary  will  prevail in  obtaining
judicial  rulings  confirming the  availability of a substantial  portion of the
coverage,  assuming no additional carrier insolvencies.  Currently,  the Company
has  remaining   coverage   under  policies   issued  by  solvent   carriers  of
approximately  $502 million ($12 million in primary coverage and $490 million in
excess  coverage).  Based  on a  review  of the  independent  ratings  of  these
carriers,  the Company believes that a substantial portion of this coverage will
continue to be available to meet the claims.  The  Subsidiary  recorded in other
assets  $60,000,000  and $17,000,000  (not including  reserves of $7,000,000 and
$2,000,000, respectively) at December 31, 1995 and 1994 (restated), respectively
representing the amounts that it expects to recover from its insurance  carriers
for the payment of currently  unsettled and estimated future claims. The Company
cautions,  however,  that even though the existence and aggregate dollar amounts
of insurance  are not  generally  being  disputed,  such  insurance  coverage is
subject to  interpretation  by the Court and the timing of the  availability  of
insurance  payments could,  depending upon the outcome of the litigation  and/or
negotiation,  delay the receipt of  insurance  company  payments and require the
Subsidiary  to make interim  payments for asbestos  defense and  indemnity  from
reserves and insurance  settlement funds created as a result of settlements with
certain of the carriers.  While the Company and the Subsidiary believe that they
have  recorded  sufficient  liability  to satisfy  the  Subsidiary's  reasonably
anticipated costs of present and future plaintiffs' suits, it is not possible to
predict  the  amount or timing of future  suits or the  future  solvency  of its
insurers.  In the event that  currently  unsettled  and future claims exceed the
recorded  liability of  $60,000,000,  the Company  believes that the  judicially
determined and/or negotiated  amounts of excess and umbrella  insurance coverage
that will be available to cover additional claims will be significant;  however,
it is unable to predict  whether or not such  amounts  will be adequate to cover
all additional claims without further contribution by its Subsidiary.

General Litigation

         The Company has retained certain  liability in connection with its 1989
divestiture of its major electrical  contracting  business,  Dynalectric Company
("Dynalectric").  The Company and Dynalectric were sued in 1988 in Bergen County
Superior   Court,   New  Jersey,   by  a  former   Dynalectric   joint   venture
partner/subcontractor  (subcontractor).  The  subcontractor has alleged that its
subcontract to furnish certain  software and services in connection with a major
municipal traffic signalization project was improperly terminated by Dynalectric
and that Dynalectric  fraudulently diverted funds due, misappropriated its trade
secrets and proprietary information,  fraudulently induced it to enter the joint
venture,  and conspired with other defendants to commit acts in violation of the
New Jersey Racketeering  Influenced and Corrupt  Organization Act. The aggregate
dollar   amount  of  these  claims  has  not  been   formally   recited  in  the
subcontractor's  complaint.  Dynalectric  has also filed  certain  counterclaims
against the former subcontractor.  The Company and Dynalectric believe that they
have valid  defenses,  and/or that any  liability  would be offset by recoveries
under the counterclaims. Discovery is ongoing; no trial date has been scheduled.
The Company believes that it has established  adequate  reserves  ($4,023,000 at
December  31,  1995)  for the  contemplated  defense  costs  and for the cost of
obtaining enforcement of arbitration provisions contained in the contract.

         In  November,  1994,  the Company  acquired an  information  technology
business which was involved in various disputes with federal and state agencies,
including two contract  default  actions and a qui tam suit by a former employee
alleging improper billing of a federal  government agency customer.  The Company
has contractual rights to indemnification  from the former owner of the acquired
subsidiary  with  respect to the defense of all such claims and  litigation,  as
well as all liability for damages when and if proven.  In October,  1995, one of
the  federal  agencies  asserted a claim  against  the  subsidiary  and gave the
Company  notice that it intended to offset  against the contract under which the
claim arose. To date, the agency has withheld approximately $3,300,000 allegedly
due the  agency  under  one of the  aforementioned  disputes.  The  Company  has
submitted a demand for  indemnification  to the former  owner of the  subsidiary
which  has  been  denied.   The  Company  has  commenced   arbitration   of  the
indemnification  denial under the terms of the  acquisition  agreement which the
former  owner is  fighting in federal  district  court.  The Company  expects to
recover in full, but gives no assurances in this reguard.

Environmental Issues

         As to  environmental  issues,  neither  the  Company  nor  any  of  its
subsidiaries is named a potentially  responsible party at any site. The Company,
however,  did  undertake,  as part of the 1988  divestiture  of a  petrochemical
engineering  subsidiary,  an  obligation to install and operate a soil and water
remediation  system at a subsidiary  research  facility site in New Jersey.  The
Company is required to pay the costs of continued  operation of the  remediation
system through 1996 (see Note 13 to the Financial Statements).  In addition, the
Company,   pursuant  to  the  sale  of  the  Commercial  Aviation  Business,  is
responsible  for the costs of clean-up of  environmental  conditions  at certain
designated sites. Such costs may include the removal and subsequent  replacement
of contaminated  soil,  concrete,  tanks, etc. that existed prior to the sale of
the Commercial Aviation Business (See Note 2 to the Financial Statements).

Other Litigation

         The Company is a party to other civil and  contractual  lawsuits  which
have arisen in the normal  course of  business  for which  potential  liability,
including costs of defense,  which  constitute the remainder of the $120,000,000
discussed  above.  The  estimated   probable   liability  for  these  issues  is
approximately $10,000,000 and is substantially covered by insurance. The Company
has  recorded  an  offsetting  asset  (Other  Assets) and  liability  (long-term
liability) of  $10,000,000  million at December 31, 1995 for these items.  There
are no known disputes regarding availability of this insurance, and the carriers
have accepted defense and have agreed to pay any indemnity claims.

         The Company has recorded its best estimate of the  aggregate  liability
that will result from these  matters.  While it is not  possible to predict with
certainty the outcome of litigation and other matters discussed above, it is the
opinion of the  Company's  management,  based in part upon  opinions of counsel,
insurance in force and the facts currently known,  that liabilities in excess of
those  recorded,  if any,  arising from such  matters  would not have a material
adverse effect on the results of operations,  consolidated financial position or
liquidity of the Company over the  long-term.  However,  it is possible that the
timing of the  resolution  of  individual  issues could result in a  significant
impact on the operating  results  and/or  liquidity  for one or more  particular
future reporting periods.

         The major portion of the Company's  business involves  contracting with
departments and agencies of, and prime contractors to, the U.S. Government,  and
such contracts are subject to possible  termination  for the  convenience of the
government  and to audit and possible  adjustment to give effect to  unallowable
costs under cost-type  contracts or to other regulatory  requirements  affecting
both  cost-type  and  fixed-price   contracts.   In  addition,  the  Company  is
occasionally  the subject of  investigations  by the  Department  of Justice and
other investigative organizations, resulting from employee and other allegations
regarding business practices.  In management's opinion, there are no outstanding
issues of this  nature at December  31,  1995 that will have a material  adverse
effect on the Company's consolidated  financial position,  results of operations
or liquidity.

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

Overview

         In June 1995, the Company's Board of Directors concluded that it was in
the best interests of the Company to divest its Commercial Aviation Business. On
June 30, 1995, the Company sold the stock of all its subsidiaries engaged in the
business of commercial  aircraft heavy  maintenance  (the "Aircraft  Maintenance
Unit")  for $13.7  million to  Sabreliner  Corporation.  On August 31,  1995 the
Company sold to ALPHA  Airports  Group Plc, all of its  subsidiaries  engaged in
commercial  airline  ground  handling,  passenger  services,  aircraft  fueling,
aircraft line  maintenance  and cargo handling (the "Ground  Handling Unit") for
$122  million  (subject to  adjustment).  As a result of the  decision to divest
itself of the entire  Commercial  Aviation  Business,  which constituted a major
class of customer,  the related  accounts have been  classified as  discontinued
operations  for  financial  reporting   purposes.   See  Note  2,  "Discontinued
Operations" to the Consolidated  Financial Statements.  The following discussion
and amounts  exclude the  discontinued  operations  of the  Commercial  Aviation
Business unless stated otherwise.

Following  is a  summary  of  operations,  cash  flow  and  long-term  debt  (in
thousands):

                            Years Ended December 31,
                                 1995 1994 1993

   Operations
   Revenues                                     $ 908,725    $818,683  $777,216
   Gross Profit                                    37,254      35,588    34,761
   Selling and corporate administrative           (18,705)    (16,887)  (17,547)
   Interest, net                                  (11,052)    (12,505)  (12,349)
   Other                                          (10,058)     (7,654)   (7,109)
   Provision (benefit) for income taxes            (9,090)     (2,236)    1,289
   Earnings (loss) from continuing
     operations before minority interest
     and extraordinary item                     $   6,529    $    778  $ (3,533)

   Cash Flow
   Net earnings (loss)                          $   2,368    $(12,831) $(13,414)
   Depreciation and amortization                   11,348      16,340    13,151
   Pay-in-kind interest                                 -       8,787     6,676
   Working capital items                          (16,293)    (26,216)  (12,544)
   Other                                           16,321         511     3,207
   Discontinued operations                         (3,355)     22,770    11,273
   Cash provided by operating activities           10,389       9,361     8,349
   Investing activities                           139,939     (22,235)  (18,527)
   Financing activities                          (126,915)      8,840     7,817
   Increase (decrease) in cash and
     short-term investments                     $  23,413    $ (4,034) $ (2,361)
   Long-term Debt (including current maturities)
   Contract Receivable Collateralized Notes     $ 100,000    $100,000  $100,000
   Junior Subordinated Debentures                      -      102,658    86,947
   Mortgages payable                                3,802      22,285    23,416
   Other notes payable and
     capitalized leases                             1,570       8,505     8,785
                                                $ 105,372    $233,448  $219,148

Revenues

          Revenues  from  continuing  operations  were  $908.7  million  in 1995
compared to $818.7  million in 1994, an increase of $90.0  million.  Information
and Engineering  Technology's  (I&ET) revenues  increased to $271.1 million from
$192.2 million in 1994, Aerospace Technology's (AT) revenues increased to $319.3
million from $300.9 million in 1994, and Enterprise  Management's  (EM) revenues
decreased to $318.3  million from $325.6  million in 1994.  The increase in I&ET
was  primarily  attributable  to a business  acquired  in  October  1994 and new
contract awards;  the increase in AT was primarily the result of increased level
of  effort  on  existing   contracts  while  new  contract  awards  were  offset
substantially  by contracts  lost in  recompetition;  the decrease in EM was the
result of contracts lost in  recompetition  offset  partially by contracts which
were in the start-up phase in 1994 but were fully operational in 1995. Both I&ET
and EM were  effected by the shutdown of the Federal  Government in November and
December  31,  1995 and the  subsequent  furloughs  resulting  from the  stalled
federal budget  negotiations.  The shutdown  affected  revenue by  approximately
$1,000,000.

Revenues  from  continuing  operations  were $818.7  million in 1994 compared to
$777.2 million in 1993, an increase of $41.5  million.  I&ET increased to $192.2
million from $137.9 million,  AT decreased to $300.9 million from $327.3 million
and EM increased to $325.6 million from $312.0 million. The increase in I&ET was
primarily  attributable to businesses acquired in November and December 1993 and
October 1994 ($52.5 million).  AT decreased  primarily as the result of the loss
of a major contract,  the completion of work on a major fixed price contract and
reduced  efforts on another major  contract  offset  partially by award of a new
contract  in late 1994.  EM  increased  primarily  due to award of  several  new
contracts,  expansion of work on existing contracts and $7.0 million retroactive
adjustment on one cost reimbursable contract mandated by the Department of Labor
under the Service  Contract Act. These  increases  were partially  offset by the
loss of three contracts in recompetition.

Cost of Services/Gross Margins

         Cost of services  from  continuing  operations  was 95.9% of revenue in
1995,  95.7% in 1994 and 95.5% in 1993, which resulted in gross margins of $37.3
million (4.1%), $35.6 million (4.3%) and $34.8 million (4.5%), respectively. The
1995 gross margin was adversely affected by losses of $4.4 million in connection
with the  Company's  efforts to further  expand its  Mexican  operations  and to
complete a contract for the design and  installation  of a large security system
in Mexico.  These losses  included  such  expenses as business  development  and
marketing  expenses  ($1.6  million),   recognition  of  an  estimated  loss  at
completion  including currency devaluation losses for a security system contract
($2.1 million), severance costs associated with the reduction and realignment of
the local  workforce  ($0.4  million),  and a reserve for closing the  operation
($0.3  million).  The contract loss resulted  primarily  from labor  overruns to
install the security systems and the customer refusing to pay the contract price
in U.S.  dollars as originally  agreed.  These  problems were  discovered in the
fourth quarter  pursuant to management  changes  initiated by DynCorp  Corporate
office. The contract had a total contract value of $4.7 million and is estimated
to be completed in the second quarter of 1996. The Company recorded  revenues of
$0.5  million,  $2.9 million and $0 and cost of services of $2.6  million,  $2.6
million  and $0 during  1995,  1994 and 1993,  respectively,  for the  contract.
Excluding its Mexican  operations,  the  Company's  gross margin would have been
$41.7  million,  $36.6  million  and  $34.8  million  in 1995,  1994  and  1993,
respectively.  Approximately $3.1  million of costs,  consisting  primarily of
labor and costs to complete the contract ($2.1  million),  severance costs ($0.3
million) and operations close-out costs ($0.7 million), were accrued at December
31,  1995,  and are  expected to be expended in 1996.  The loss  incurred by the
Mexican  operations,  along  with the  effect  of the  shutdown  of the  Federal
Government  in November  and again in  December  which  reduced  revenue by $1.0
million and gross margin by $120,000,  substantially  offset increased  earnings
from an  acquisition  which was  consummated  in October  1994 and new  contract
awards net of contract losses.

         The  increase  in the 1994  gross  margin  over  1993 was  attributable
primarily  to  acquisitions  consummated  in  November  and  December,  1993 and
October,  1994, and new contract awards which were partially offset by decreases
related to lost contracts and reduced level of services on existing contracts.

Selling and Corporate Administrative

         Selling  and  corporate  administrative  expenses  as a  percentage  of
revenue  was 2.1% in 1995 and 1994 and 2.3% in 1993.  Even  though  selling  and
corporate  administrative  expenses as a percentage of revenue remained the same
in 1995 as in 1994, the dollar amount  increased $1.8 million in 1995 over 1994.
This increase is primarily  attributable  to increased  facility costs resulting
from the sale and leaseback of the Corporate  headquarters building at a cost in
excess of the previous cost of  ownership.  The decrease of $0.7 million in 1994
from 1993 was  primarily  attributable  to a decrease in  Restricted  Stock Plan
expense due to the award of fewer shares in 1994 than in 1993.

Interest

         Interest  expense in 1995 was $14.9 million,  virtually  unchanged from
1994.  However,  there were different  factors  affecting the amount of interest
expense for these years.  1995 included the effect of the declining  balance and
eventual  redemption  of all  the 16%  Junior  Subordinated  Debentures  and the
liquidation of the mortgage on the Corporate office building, which was sold and
leased back; 1994 included  nonrecurring  credits resulting from the reversal of
interest  accruals  due to a  favorable  settlement  with the  Internal  Revenue
Service of the Company's tax liability for the period 1985-1988.

         Interest  expense was $14.9 million in 1994,  compared to $14.8 million
in 1993. Increases resulting from the compounding of the pay-in-kind interest on
the Junior Subordinated  Debentures and the inclusion of a full year of interest
on mortgages assumed in conjunction with an acquisition in the fourth quarter of
1993 were offset by the reversal of interest  accruals  related to the Company's
tax liability, referred to previously.

         Interest income was $3.8 million in 1995, up from $2.4 million in 1994.
The  increase,  due to greater  interest  yields on higher  cash and  short-term
investment balances,  was partially offset by the collection of the 17% Cummings
Point Industries, Inc. note receivable in August, 1995.

         Interest  income  in 1994 was  approximately  the same as that of 1993.
Although the interest on the Cummings Point Industries, Inc. note receivable was
higher in 1994 than 1993 because of compounding,  1993 included the recording of
prior years'  interest income (and offsetting bank fee expense) on cash balances
in various operating accounts.

Other

         The  increase  in other  expense in 1995 as  compared to 1994 is due to
several   different   factors  (see  Note  13  to  the  Consolidated   Financial
Statements).  In 1995, the Company recorded a charge of $5.3 million to increase
its  reserve  for the  estimated  future  uninsured  cost to defend  and  settle
asbestos claims (see Note 20(a) to the Consolidated  Financial  Statements).  In
addition,  in 1995, 1994 and 1993, the Company recorded charges of $2.4 million,
$2.7 million and $0.5  million,  respectively,  to increase its reserves for the
estimated  costs  (primarily  legal  defense)  to  resolve a lawsuit  filed by a
subcontractor  to a  former  subsidiary  (see  Note  20(b)  to the  Consolidated
Financial  Statements).  The  determination  of these  reserves  is  subject  to
numerous  uncertainties  and judgments which are described in Note 20(a) and (b)
and it is possible that additional reserves may be required in the future.

         Other expense in 1994 as compared to 1993 contained several  variances:
(i) the 1994 write-off of $3.3 million of the Company's  50.1%  investment in an
unconsolidated  subsidiary,  (ii) accrual of legal fees and environmental  costs
related to divested  businesses,  (iii) reversal of reserves of $1.8 million for
legal and other  expenses  associated  with events which  predated the Company's
acquisition  of  another   business  and  (iv)   nonrecurrence   of  accelerated
amortization  of $1.0  million  of cost in excess of net  assets of an  acquired
business   that  was   determined   in  1993  to  be   overvalued   because   of
misrepresentation  by the sellers in respect to the level of  profitability  and
duration of performance of two major contracts which  represented  approximately
85% of the future earnings of SMC  anticipated at the time of  acquisition.  See
Note 13, "Other Expense," to the Consolidated Financial Statements.

Income Taxes

         The benefit for income taxes in 1995 reflects a tax provision  based on
an estimated  annual effective tax rate,  excluding  expenses not deductible for
tax and the reversal of $7.7 million of tax valuation  reserves for deferred tax
assets which are  expected to be used in the 1995 tax returns.  The 1994 federal
tax benefit  resulted from the reversal of tax reserves for the IRS  examination
and the tax benefit for operating  losses net of a valuation  allowance less the
federal tax provision of a majority owned subsidiary required to file a separate
return.  The  Federal  tax  provision  recognized  in 1993 was only  that of the
majority owned subsidiary referred to previously.

Intangible Assets

         Intangible assets principally  consist of the excess of the acquisition
cost over the fair value of the net tangible assets of businesses  acquired.  In
accordance  with the guidance  provided in APB No. 16, the Company  assesses and
allocates,  to the extent  possible,  excess  acquisition  price to identifiable
intangible  assets and any residual is considered  goodwill.  A large portion of
the  intangible  assets is goodwill which resulted from the 1988 LBO and merger,
accounted for as a purchase, and represents the existing technical capabilities,
customer  relationships and ongoing business  reputation that had been developed
over a significant period of time. The Company believes that these relationships
and the value of the  Company's  business  reputation  were and  continue  to be
long-term  intangible  assets with an almost infinite life. Since the APB No. 17
limitation is 40 years,  this period is used for  amortization  purposes for the
majority of the goodwill.  The value assigned to identifiable  intangible assets
at the  time  of the LBO  and  merger  in 1988  was  amortized  over  applicable
estimated useful lives and was fully amortized as of December 31, 1994.

Working Capital and Cash Flow

         Working  capital at  December  31, 1995 was $64.7  million  compared to
$85.1  million at December,  1994, a decrease of $20.4  million.  This  decrease
resulted from increased Federal income tax liability (payable in March, 1996), a
decrease in net assets of discontinued  operations and an offsetting increase in
restricted  cash, all of which were  attributable  to the sale of the Commercial
Aviation  Business.  The ratio of  current  assets  to  current  liabilities  at
December 31, 1995 was 1.42 compared to 1.70 at December 31, 1994.

         At  December  31,  1995,  $113.6  million of  accounts  receivable  are
restricted as collateral for the Contract Receivable  Collateralized  Notes (the
"Notes"). Additionally, $3.0 million of cash is restricted as collateral for the
Notes and $6.2 million of cash is restricted as collateral for letters of credit
required  for  certain  contracts,  most with terms of from three to five years.
This  restricted  cash has been included in Other Assets on the balance sheet at
December 31, 1995. To conform with the current period  presentation,  restricted
cash of $3.0 million and $2.9 million representing  collateral for the Notes and
letters  of  credit,  respectively,  has been  reclassified  to Other  Assets at
December 31, 1994.

         Cash  provided  by  continuing  operations  was $13.8  million  in 1995
compared to cash used of $1.0 million in 1994.  Numerous factors  contributed to
the  change:  (i) payment in cash of accrued  interest  on the 16%  Subordinated
Debentures  in 1995 as opposed to payment in kind in 1994,  (ii) a $15.2 million
increase in earnings and (iii) a $6.9 million  increase in accounts  receivable.
Current  liabilities  increased  due to the  accrual  of  income  tax  liability
resulting from the gain on the sale of the Commercial Aviation Business. For the
year 1994,  continuing  operations  used $1.0  million of cash  compared to cash
provided  of $6.0  million  in 1993.  The  deterioration  from  1993 to 1994 was
primarily due to an increase in accounts  receivable  attributable to delays and
interruptions in the usual billing and collection  procedures.  This decrease in
cash from operations was partially offset by increased non-cash amortization and
pay-in-kind interest as well as a reduction in net loss.

         The proceeds from the sale of the  Commercial  Aviation  Business,  the
sale/leaseback of the Corporate  headquarters facility and the collection of the
Cummings Point  Industries,  Inc. note  receivable all contributed to the $139.9
million of funds provided from investing  activities in 1995. For the year 1994,
investing activities used $22.2 million of cash, of which $14.3 million was used
for the  acquisition  of  businesses  and another  $3.7 million was used for the
purchase of property and equipment. For the year 1993, investing activities used
$18.5  million  of  cash  which  included  $10.9  million  for  acquisitions  of
businesses and $3.6 million for the purchase of property and equipment.

         The $126.9  million  use of funds  from  financing  activities  in 1995
substantially   consisted  of  the  utilization  of  the  proceeds  referred  to
previously to redeem $106.0 million of 16% Junior  Subordinated  Debentures,  to
extinguish the mortgage on the Corporate headquarters,  and to purchase treasury
shares. These uses were partially offset by funds provided from sale of stock to
the ESOP of $17.5 million. For the year 1994, financing activities provided cash
of $8.8 million. The sale of stock to the ESOP contributed $17.1 million of cash
of which $4.5  million was used for payments on  indebtedness,  and $3.2 million
was used to purchase  treasury stock.  For the year 1993,  financing  activities
provided  cash of $7.8  million.  Payments of $16.1 million were received on the
loan to the ESOP,  $5.8 million was used for payments on  indebtedness  and $2.0
million was used to purchase  treasury stock.  The treasury stock purchases were
primarily to meet ERISA requirements to repurchase ESOP shares.

Liquidity and Capital Resources

         At December  31,  1995,  the  Company's  debt  totaled  $105.4  million
compared to $233.4  million at December 31, 1994 and $219.1  million at December
31,  1993.  The  decrease in debt from  December  31, 1994 to December  31, 1995
resulted from the redemption of $106.0 million of Junior Subordinated Debentures
and the liquidation of the $18.2 million mortgage on the Company's  headquarters
building. The funds used for the liquidation of debt were obtained from the sale
of the  Commercial  Aviation  Business,  the  sale/leaseback  of  the  Company's
headquarters building and the collection of the Cummings Point Industries,  Inc.
note  receivable.  The increase in debt for 1994 and 1993  resulted  principally
from the pay-in-kind interest on the Junior Subordinated Debentures.

         The Company had an increase in cash and short-term investments of $23.4
million from December 31, 1994 to December 31, 1995,  which  resulted  primarily
from the aforementioned transactions. The Company had a net decrease in cash and
short-term  investments  of $4.0  million  and $2.4  million  in 1994 and  1993,
respectively.  The  decrease  for  1994  was  caused  to a large  degree  by net
investments in acquired  businesses of $14.3 million and an increase in accounts
receivable  and contracts in process of $22.5 million.  The latter  increase was
largely attributable to a delay in finalizing the terms on a new contract and an
internal  disruption in a government  finance office,  both of which occurred in
the fourth quarter of 1994.  The Company's  cash flow was favorably  impacted in
1994 and 1993  through the  utilization  of  pay-in-kind  interest on the Junior
Subordinated Debentures and the sale of stock to the ESOP totaling $32.4 million
and $29.2  million,  respectively.  The  Company  paid in cash the June 29, 1995
interest  payment on its 16% Junior  Subordinated  Debentures and on October 12,
1995, called the balance of the debentures outstanding.

         On June  30,  1995,  the  Company  sold the  stock of its  subsidiaries
engaged in the business of aircraft  maintenance to Sabreliner  Corporation  for
$13.7 million in cash subject to possible  additional  payments  based on future
business revenue of the sold subsidiaries.  On August 31, 1995, the Company sold
to ALPHA Airports Group Plc, all of its subsidiaries  engaged in ground handling
for $122  million in cash,  subject to final  adjustments  based on the  closing
balance sheet.  The net proceeds from these  transactions  were in excess of the
book value of the net assets of the  discontinued  businesses and a gain of $1.4
million,  net of income taxes,  was  recognized in 1995.  The proceeds were used
primarily  to retire  DynCorp  debt and  satisfy  existing  equipment  financing
obligations of the Ground Handling Unit. These two sales  represented the entire
Commercial Aviation Business.

         On July 25, 1995, the Company entered into a revolving  credit facility
with Citicorp North  America,  Inc. under which the Company may borrow up to $20
million  secured by specified  eligible  government  contract  receivables  ($15
million) and other receivables ($5 million).  The agreement requires the Company
to maintain  compliance with certain covenants and will expire on the earlier of
July  23,  1996  or  the  refinancing  of the  existing  $100  million  Contract
Receivable  Collateralized  Notes.  In the  event  that the  financing  facility
underlying the Contract Receivable Collateralized Notes is expanded, the Company
is  required to pay down the  Citicorp  North  America,  Inc.  revolving  credit
facility.  There were no  borrowings  under this line of credit at December  31,
1995. On March 14, 1996, the Company  concluded an agreement with Citicorp for a
$50 million Senior Secured  Revolving  Credit facility which amends and restates
the aforementioned $20 million facility.

         The Company  agreed to  contribute up to $18.0 million in cash or stock
to the ESOP to satisfy ESOP funding  obligations for 1995 and a portion of 1996.
The amount of the Company's  annual  contribution  to the ESOP is determined by,
and within the  discretion  of, the Board of Directors and may be in the form of
cash,  Common Stock or other  qualifying  securities.  In accordance  with ERISA
requirements  and the  ESOP  plan  documents,  in the  event  that  an  employee
participating in the ESOP is terminated, retires, dies or becomes disabled while
employed  by the  Company,  the  ESOP  Trust  or the  Company  is  obligated  to
repurchase  shares of Common Stock distributed to such former employee under the
ESOP, until such time as the Common Stock becomes  "Readily  Tradable Stock," as
defined in the ESOP plan documents.  (See Note 7 to the  Consolidated  Financial
Statements.) Through December 31, 1996, the Company will be obligated to pay the
higher of $27.00 per share or the fair  market  value at the time of  repurchase
for any such shares.  In the event the fair market value of a share is less than
$27.00,  the Company is  committed to pay through  December  31, 1996,  up to an
aggregate of $16.0 million,  the difference  ("Premium") between the fair market
value and $27.00 per share.  As of  December  31,  1995,  the Company had paid a
total of $5.4  million of the premium to such former  employees.  As of

   

March 31, 1996, the ESOP Share Price was determined to be $18.90 per share
(for shares with a control premium) for shares allocated in the years 1988
through 1993, and $15.00 per share (for shares without a control premium) for

    

shares allocated in 1994 and 1995. The Company estimates an aggregate annual
commitment to repurchase shares from the ESOP participants as follows: $3.9
million in 1996, $2.8 million in 1997, $5.5 million in 1998, $6.0 million in
1999, $6.6 million in 2000 and $78.2 million thereafter.

         The  Company is  involved  in various  claims and  lawsuits,  including
contract  disputes  and claims  based on  allegations  of  negligence  and other
tortious   conduct.   The  Company  is  also  potentially   liable  for  certain
environmental,  personal injury,  tax and contract dispute issues related to the
prior operations of divested businesses.  In most cases, the Company has denied,
or believes it has a basis to deny  liability,  and in some cases has offsetting
claims  against  the  plaintiffs,  third  parties  or  insurance  carriers.  The
aggregate  amount  of  possible  damages   currently   claimed  by  the  various
plaintiffs,  a portion  of which is  expected  to be covered  by  insurance,  is


   

approximately $120 million.  The Company has estimated additional costs for
unasserted claims relating to these matters to be $40 million.  The Company
has recorded $81.1 million at December 31, 1995, representing its best estimate
of the minimum probable

    


liability  that will result from these  matters.  While it is not possible to
predict with certainty the outcome of the litigation and other matters mentioned
above, it is the opinion of the  Company's  management, based in part upon
opinions of counsel, insurance in force and the facts presently known, that
liabilities in excess of those recorded, if any, arising from such matters would
not have a material adverse effect on the results of operations, consolidated
financial position or liquidity of the Company over the long-term. However,  it
is possible that the timing of the resolution of individual issues could result
in a  significant impact on the operating results and/or liquidity for an
individual future reporting period. (See Note 20 to the Consolidated Financial
Statements.)

         At December 31, 1995,  the Company had $105.4 million of debt remaining
of which $100 million (Contract Receivable  Collateralized Notes, Series 1992-1)
becomes payable beginning in February, 1997. Additionally,  the Company's income
tax liability for 1995, including the provision recorded as a result of the sale
of the Commercial  Aviation  Business is payable in March, 1996 and is estimated
to be  approximately  $12.0  million.  Assuming  improved  cash  flow  from  the
Company's  continuing  operations,  the  potential  expansion  of the  financing
facility  underlying  the  Contract  Receivable  Collateralized  Notes  and  the
continuation  of other programs which have been initiated to improve  operations
and cash flows,  management  believes  the Company will be able to meet its debt
obligations and working capital requirements.  In addition, subject to covenants
in the amended  Revolving  Credit  facility,  the  Company  expects to make cash
contributions to the ESOP in 1996 to enable the ESOP to purchase shares directly
from other shareholders.

         The  Company's  primary  source  of cash and cash  equivalents  is from
operations.  The  Company's  principal  customer  is the U.S.  Government.  This
provides  for a  dependable  flow of cash from the  collection  of its  accounts
receivable. Additionally, many of the contracts with the U.S. Government provide
for progress  billings based on costs incurred.  These progress  billings reduce
the amount of cash that would  otherwise be required  during the  performance of
these contracts.

         Although the Company has made some progress toward diversification into
non-defense business activities, the Company's largest single customer continues
to be the Department of Defense (55% of revenue in 1995). Due to the procurement
cycles of its customers  (generally three to five years), the Company's revenues
and margins are subject to continual  recompetition.  In a typical  annual cycle
approximately  20% to 30% of the Company's  business will be recompeted  and the
Company will bid on several new  contracts.  Existing  contracts  can be lost or
rewon at lower margins at any time and new contracts can be won. The net outcome
of this  bidding  process,  which in any one year can have a dramatic  impact on
future  revenues and  earnings,  is  impossible  to predict.  Also,  if the U.S.
Government budget is reduced or spending shifts away from locations or contracts
for which the Company provides services, the Company's ability to retain current
contracts or obtain new contracts could be significantly reduced.

                             EMPLOYEE BENEFIT PLANS

         The Company  maintains several employee benefit plans pursuant to which
certain of the shares of Common  Stock  being  offered  hereby may be offered or
sold. The primary purpose of these plans is to motivate the Company's  employees
and  directors to  contribute  to the growth and  development  of the Company by
encouraging  them to achieve and surpass  annual goals of the Company and of the
operations  for  which  they  are  responsible.   The  following  is  a  summary
description of each of these plans.  All  capitalized  terms,  unless  otherwise
defined,  have the  meanings  ascribed to them in the  employee  benefit plan to
which they relate.

Savings and Retirement Plan ("SARP")

         Recent  amendments  to the SARP  (originally  adopted in 1983)  added a
Company match for certain  investments in Common Stock were adopted on March 28,
1995 and became effective on July 1, 1995.

Trustee

         Merrill Lynch Trust Company, 265 Stevenson Avenue,  Somerset, NJ 08873,
serves as trustee of the SARP,  except that the Company serves as trustee of the
Company Stock Fund.

Administration

         The Company administers the SARP through an Administrative  Committee
consisting of H. M. Hougen,  R. A.  Hutchinson and J. A. Mackin officers of
the Company, whose address is 2000 Edmund Halley Drive, Reston, VA  22091.

Eligibility and Participation

         Generally,  all  employees  (as  defined in the SARP) are  eligible  to
participate  in the SARP upon  commencing  employment,  except for  employees in
groups or units  designated as ineligible.  As of December 31, 1994,  there were
approximately 4,492 participants in the SARP.

Contributions and Allocations

         The SARP  permits a  participant  to elect to defer a portion of his or
her compensation for the Plan Year and to have such deferred amount  contributed
directly by the Company to the participant's  SARP account.  Amounts deferred by
participants,  including rollovers from qualified plans,  totaled  approximately
$16.0 million for the Plan Year ended December 31, 1995.  Under the terms of the
SARP,  deferred  amounts are treated as contributions  made by the Company.  The
maximum  amount  of  compensation  that a  participant  may  elect  to  defer is
determined  by the  SARP  Administrative  Committee,  but in no  event  may  the
deferral exceed $9,500 per year during 1996 (adjusted for  cost-of-living  under
rules  prescribed  by the  Secretary  of the  Treasury).  In addition to amounts
deferred by  participants,  the Company  may,  but is not  obligated  to, make a
matching  contribution  to the  SARP  accounts  of those  participants  who have
elected  to defer a  portion  of their  compensation  equal to a  percentage  or
percentages of the amounts which such  participants  have elected to defer. This
Company  matching  contribution  is  determined  periodically  by the  Board  of
Directors and is allocated to the SARP accounts of those  participants  who have
elected  to defer a  portion  of their  compensation.  The  Company  intends  to
contribute 100% of the first 1% of a participant's  compensation  deferred under
the SARP for  investment in Common Stock (the  "Company  Stock Fund") and 25% of
the next 4% of such deferred  compensation  (the "Stock  Match").  The Company's
Stock  Match  contribution  to the SARP will be made in  shares of Common  Stock
unless the Board of Directors determines to make the contribution in cash, which
would then be used to purchase  Company  Stock on the Internal  Market.  850,000
shares of Common Stock have been reserved for possible  issuance in satisfaction
of the Company's Stock Match obligations during 1996 through 2001.

         Certain acquired  subsidiaries of the Company  previously made matching
cash  contributions to separately  maintained 401(k) qualified  deferred savings
plans  without  regard  to the  nature  of  the  investment  of  the  employee's
contribution.  Effective January 1, 1995, these plans were merged into the SARP,
and matching contributions are now limited to the Stock Match.

         Company  contributions  to the SARP are made by the due date (including
extensions) for the Company's  federal income tax return for the applicable year
except contributions resulting from amounts deferred by participants, which must
be made within 30 days of  deferral.  The  Company's  practice  has been to make
matching   contributions   quarterly  based  on  current  participant  bi-weekly
deferrals,  and the Company plans to make a Stock Match in conjunction with each
applicable Trade Date. Any additional Company contribution, if required, will be
made after the end of the Plan Year.

         An Eligible  Employee may transfer to the trust fund maintained for the
SARP a rollover  contribution from another qualified retirement plan pursuant to
applicable   regulations  and  SARP  Administrative   Committee  procedures.   A
participant in the SARP who has made a deferral  election may terminate or alter
the rate of his or her deferrals at any time under the terms of the SARP.

Investment of Funds

         The SARP  Administrative  Committee is authorized to establish a choice
of  investment  alternatives  including  securities  of the  Company,  in  which
contributions  to  the  SARP  (including  that  portion  of  compensation  which
participants  elect to  defer)  may be  invested.  The  investment  alternatives
currently  available to  participants  in the SARP include a Company Stock Fund,
six Merrill Lynch & Company mutual funds and three other mutual funds. Under the
terms of the SARP, a  participant's  entire  interest in his or her SARP account
may be  invested  in a mixture  of Company  Stock  Fund  and/or any of the other
mutual funds,  provided  that,  in order to obtain the Stock Match,  the matched
portion of a participant's compensation deferred under the SARP must be invested
in the  Company  Stock  Fund  that  is not  exchangeable  for  other  investment
alternatives  until after a period of 18 months.  The Company's Stock Match will
also be invested in the Company's  Stock Fund,  which  contribution  will not be
allowed to be exchanged for another  investment  alternative.  Participants  may
elect at such time, in such manner and subject to such  restrictions as the SARP
Administrative  Committee  may  specify,  to  have  contributions  allocated  or
apportioned among the different investment alternatives.  Separate SARP accounts
are established for each  investment  alternative  selected by a participant and
each such account is valued  separately.  Except for restrictions on investments
in the Company Stock Fund, participants may transfer amounts from one investment
alternative to one or more other investment alternatives on a daily basis.

         Investments in the Company Stock Fund (other than the  non-exchangeable
Company contribution described in the preceding paragraph) may be exchanged into
other investment  choices (subject to the 18-month  limitation  mentioned above)
only on a Trade  Date.  It is the  current  policy  of the  SARP  Administrative
Committee to keep all amounts  related to the  Company's  Stock Fund invested in
Common Stock, except for estimated  cash-equivalent reserves which are primarily
used to provide future benefit  distributions,  future investment  exchanges and
other cash needs as determined by the SARP  Administrative  Committee.  Residual
cash remaining  after  accounting for estimated cash reserves  generally will be
used to purchase  Common  Stock.  If cash reserves in the Company Stock Fund are
insufficient  at  any  given  time  to  provide  benefit   distributions  and/or
investment  exchanges,  shares held by the Company Stock Fund may be offered for
sale on the  Internal  Market.  Exchanges  out of the Company  Stock Fund may be
deferred  until such time, if ever,  that  sufficient  cash is available to make
required   benefit   distributions   and  provide  for   investment   exchanges.
Accordingly,  investment  exchanges  of  participants'  investments  held in the
Company Stock Fund may be  restricted.  See "Risk Factors -- Absence of a Public
Market" and "Market Information -- The Internal Market."

         The  following  tables  summarize  as  of  the  dates  indicated,   the
investment  performance of each of the  nationally  traded mutual funds in which
SARP funds can be  invested,  either  since  December  31, 1988 or for a shorter
period  for  funds  which  were  created  or became  available  to the SARP more
recently.  The  summary  is based on an  initial  investment  of $100.00 on each
investment alternative.

Merrill Lynch Corporate Bond Fund - High Income Portfolio
                              Unit Value                         % Increase
                                                               From Prior Year
 12/31/88                      $100.00                               ---
 12/31/89                      $104.37                              4.37%
 12/31/90                      $ 99.50                             (4.67)%
 12/31/91                      $139.05                             39.75%
 12/31/92                      $167.76                             20.65%
 12/31/93                      $196.73                             17.39%
 12/31/94                      $191.95                             (2.68%)
 12/31/95                      $226.88                             18.38%


Merrill Lynch Capital Fund

                             Unit Value                         % Increase
 12/31/88                      $100.00                              ---
 12/31/89                      $122.98                            22.98%
 12/31/90                      $124.31                             1.08%
 12/31/91                      $155.00                            24.69%
 12/31/92                      $162.80                             5.03%
 12/31/93                      $185.12                            13.71%
 12/31/94                      $186.80                             0.91%
 12/31/95                      $248.20                             32.87

Merrill Lynch Basic Value Fund

                              Unit Value                         % Increase
12/31/88                       $100.00                              ---
12/31/89                       $117.54                             17.54%
12/31/90                       $102.18                            (13.07%)
12/31/91                       $130.00                             27.23%
12/31/92                       $143.45                             10.35%
12/31/93                       $175.25                             22.16%
12/31/94                       $178.70                             1.97%
12/31/95                       $237.50                             32.90%

Merrill Lynch Retirement Preservation Trust

                              Unit Value                         % Increase
12/31/89                       $100.00                              ---
12/31/90                       $108.90                             8.90%
12/31/91                       $117.32                             8.11%
12/31/92                       $126.23                             7.22%
12/31/93                       $134.35                             6.43%
12/31/94                       $142.66                             6.19%
12/31/95                       $149.15                             6.49%

Merrill Lynch Equity Index Trust

                             Unit Value                         % Increase
 12/31/92                     $100.00                              ---
 12/31/93                     $109.66                             9.66%
 12/31/94                     $110.78                             1.02%
 12/31/95                     $148.00                             37.22%

Merrill Lynch Global Allocation Fund

                             Unit Value                         % Increase
12/31/89                      $100.00                              ---
12/31/90                      $101.88                             1.88%
12/31/91                      $131.13                             28.71%
12/31/92                      $147.11                             12.19%
12/31/93                      $178.02                             21.01%
12/31/94                      $174.46                            (2.00%)
12/31/95                      $215.83                             23.71%

Fidelity Advisor Equity Portfolio Growth Fund
                            Unit Value                         % Increase
12/31/94                      $100.00                              ---
12/31/95                      $135.46                            35.46%


AIM Constellation Fund

                            Unit Value                         % Increase
12/31/94                      $100.00                              ---
12/31/95                      $135.46                            35.46%

Templeton Foreign Fund

                            Unit Value                         % Increase
12/31/94                      $100.00                              ---
12/31/95                      $111.15                            11.15%

Company Stock Fund

         Because the Company's  Common Stock has not been publicly  traded since
1988, there has not been any historical  market-determined price. However, there
have been  valuations  of the Common Stock made by an  independent  appraiser as
required by the ESOP,  the Board of Directors  has (based upon such  valuations)
periodically determined the value of the Common Stock for purposes of offers and
sales of Common Stock made  pursuant to the  Stockholders  Agreement,  and there
have also been private share  transactions based upon such  determinations.  The
prices of Common  Stock set forth in the table below are based on these  various
valuations,  determinations  and  transactions,  and (with the  exception of the
price for July 1,  1995) not on the  Formula  Price  that will be  utilized  for
purchases and sales of Common Stock on the Internal Market.

         Effective with the  commencement  of the LBO in January 1988, the price
was based on a "package"  consisting  of one share of Common Stock plus Warrants
to purchase  6.6767  additional  shares.  The exercise price of the Warrants was
reduced  from $5.00 per share to $0.25 per share during the period 1988 to 1993;
as each third of the  outstanding  balance of the initial  ESOP loan was repaid,
the exercise price was reduced by $1.58.

         The average  price per share  figures  shown below for July 1, 1988 and
1989  ($3.47 and $3.79,  respectively)  represent  the  weighted  average of the
actual costs to the Company's employee stockholders based on a purchase price of
$24.25 per unit,  each unit  being  comprised  of one share of Common  Stock and
Warrants to purchase 6.6767 shares of Common Stock at an exercise price of $0.25
per share.

         The  average  price  per  share  figures  shown  below for July 1, 1990
through  July 1,  1994,  reflect  market  values  established  by the  Board  of
Directors  for  purposes of sales under the former  Management  Employees  Stock
Purchase Plan and for transactions under the Stockholders Agreement. The Board's
determination  was based on its review of  valuations  of the Common  Stock made
annually by an independent  appraiser for the ESOP Trust.  Prior to December 31,
1993,  the  appraiser's  calculation  produced  annually a single  control share
valuation,  which  applied to shares  allocated to ESOP  participants'  accounts
during the period from 1988 through  1993.  This control  share  premium was not
applicable  to shares of Common  Stock  outside  the ESOP,  and  therefore  such
valuation  was  adjusted  by  the  Company's  Chief  Financial  Officer  in  his
recommendation  to the Board to apply a discount  for lack of  liquidity  and to
eliminate the control share premium.  Since  December 31, 1993, the  independent
appraiser has also produced  annually a valuation for the shares of Common Stock
not having such a control  premium,  and the Board of Directors  has  determined
market values for purposes of the Stockholders Agreement following its review of
the ESOP valuation of Common Stock not having a control  premium.  The price per
share for July 1, 1995 and later dates is based upon the Formula Price.

         From and after May 10, 1995, the Board of Directors has determined that
the price per share will equal the Formula Price described herein.  There can be
no assurance that the Common Stock will in the future provide returns comparable
to historical returns, or that the Formula Price will provide returns similar to
those for past  transactions  that were based on prices  other than the  Formula
Price.  Because  the  prices  listed in the table  below  were  developed  under
differing  valuation  methods  for  differing  purposes,   they  are  not  fully
comparable with the Formula Price.

Date            Average price per share Unit Value(1) % Increase (Decrease)
                                 From Prior Year
July 1, 1988             $ 3.47            $100.00             ---
July 1, 1989             $ 3.79            $109.22            9.22%
July 1, 1990             $ 5.20            $149.85           37.20%
July 1, 1991             $ 5.72            $164.84           10.00%
July 1, 1992             $ 7.68            $221.33           34.27%
July 1, 1993             $ 7.97            $229.70            3.78%
July 1, 1994             $11.86            $341.82           48.81%
July 1, 1995             $14.90            $429.43           25.63%
February 10, 1996        $14.50            $417.92           (2.68%)

   

May 9, 1996              $15.00            $432.33            3.45%

    

(1)  Based upon an initial investment of $100 in DynCorp common stock and
     warrants.

Vesting

         Under the SARP as currently in effect,  each participant is 100% vested
in those  portions  of his or her SARP  account  which are  attributable  to the
participant's  salary deferrals and earnings  thereon.  Entitlement to the Stock
Match  will vest at the rate of 50% after two years of  service  and 100%  after
three  years of service,  provided  the  underlying  matched  investment  in the
Company Stock Fund is held the requisite 18-month period.

Loans

         Loans are available  from the SARP account to all  participants.  Loans
have a maximum limit of $50,000 reduced by the  participant's  highest aggregate
outstanding loan balance during the preceding 12-month period. Loans are further
limited  to 50%  of a  participant's  vested  interest  in  his or her  eligible
accounts (these loans from SARP may not exceed the vested value in the SARP less
vested  amounts  invested  in the  Company  Stock  Fund).  Loans must (i) bear a
reasonable rate of interest,  (ii) be adequately  secured,  (iii) state the date
upon  which the loans must be  repaid,  which in any event may not  exceed  five
years from the date on which the loan is made,  unless the proceeds are used for
the purchase of a principal residence, in which case repayment may not exceed 30
years, and (iv) be amortized with level payments,  made not less frequently than
quarterly,  over the term of the loan. The Company currently requires that loans
be repaid through payroll deductions. The loan documents provide that 50% of the
participant's  vested account  balances are security for the loan, and the SARP,
therefore,  has a lien against such balances. A loan will result in a withdrawal
of the borrowed  amounts from the  participant's  interest in the Funds  against
which the loan is made and, to the extent  that cash  assets in  accounts  other
than the Company  Stock Fund are  required,  a portion of the  investment in the
Company Stock Fund may need to be transferred.  Principal and interest  payments
on the loan are  allocated to the  account(s) of the  borrowing  participant  in
accordance with the current investment choices of the participant.

Distributions and Withdrawals

         If  a  participant's  employment  with  the  Company  terminates,   the
participant  is entitled to receive a single  distribution  of his or her entire
interest in his or her SARP account as soon as practicable following the date of
such termination. In the event a participant dies while employed by the Company,
the SARP  Administrative  Committee  will  direct  the  Trustee to make a single
distribution of the participant's  entire interest in his or her SARP account to
the participant's  spouse, or, if such spouse has given proper consent or if the
participant has no spouse, to the Beneficiary designated by the participant.  In
the event the Company  determines  that the participant has suffered a permanent
disability while employed by the Company, the Company will direct the Trustee to
make a single  distribution of the  participant's  entire interest in his or her
SARP account to the disabled participant.

         Except in the case of qualifying  hardship,  no withdrawals may be made
from the salary deferral portion of a participant's SARP account prior to his or
her  termination of employment  unless and until he or she attains the age of 59
1/2. Any withdrawals made thereafter may be made only once in each Plan Year. In
the absence of a qualified court order to the contrary, a participant's interest
in the SARP may not be voluntarily or  involuntarily  assigned or  hypothecated.
The Company has established  procedures for hardship  withdrawals  including (i)
definition of qualifying hardships, (ii) requirements for having first withdrawn
all voluntary  after-tax  contributions  from any other Company retirement plans
and having  received the maximum  loans  available  under such plans,  and (iii)
requirement for a 12-month  suspension from making elective  deferrals into SARP
following the hardship withdrawal.

         All  distributions,  including  withdrawals,  from the SARP are paid in
cash, except that the portion of SARP balances represented by Common Stock shall
be  distributed  in kind,  which  shares of Common  Stock will be subject to the
Company's  right of first refusal in the event that the  participant  desires to
sell such shares other than on the Internal Market.  See "Description of Capital
Stock -- Restrictions on Common Stock."

Employee Stock Ownership Plan ("ESOP")

         The ESOP was  established  effective  January 1, 1988 as the  Company's
principal  retirement  plan. It succeeded the DynCorp defined benefit  qualified
Pension  Plan  which  was  terminated  in  November,  1988,  following  the LBO.
Following  termination of the Pension Plan,  approximately $10 million of excess
Pension  Plan  assets  were  rolled  over into the ESOP for the  benefit of ESOP
participants who were also Pension Plan participants.

         At the  time  of the  establishment  of the  ESOP,  it  entered  into a
Subscription  Agreement  with the  Company  under  which it agreed  to  purchase
4,123,711  shares of Common Stock for $24.25 per share.  The purchases were made
by the ESOP with funds obtained under a $100 million loan from the Company. Upon
acquisition  of the shares  effective  September 9, 1988,  they were held by the
ESOP  trustee to be allocated  to employee  participants  during the period from
1988 through 1993, pro rata to the ESOP's projected pay-off of the Company loan.

         During the period September,  1988, through December, 1993, the Company
made cash contributions to the ESOP of approximately $16 million per year, which
in turn  was  used by the  ESOP to repay  the  loan to the  Company.  The  loan,
including  interest of approximately  $22.3 million,  was repaid in its entirety
effective December 31, 1993.

         In March,  1994,  the ESOP  purchased an additional  316,189  shares of
Common  Stock from the  Company at $11.86 per  share.  In June,  1994,  the ESOP
purchased  an  additional  996,270  shares of Common  Stock from the  Company at
$13.40 per share.  All shares of Common Stock  acquired by the ESOP in 1994 were
allocated to ESOP participants  during 1994. In March,  1995, the ESOP purchased
1,208,059  additional  shares of Common  Stock  from the  Company  at $14.90 per
share, of which,  1,174,295 were allocated in 1995 and 33,764 are expected to be
allocated to participants' accounts in 1996.

Trustees and Administration

         The ESOP is  administered by the ESOP Committee,  consisting of

J. P.  Schelling,  a former employee of the Company,  L. A. Emmerichs  and
J. C. Zall,  employees of the Company.  Their  address is 2000 Edmund Halley
Drive,  Reston,  VA 22091.  The members of the ESOP Committee also serve
as trustees of the ESOP.

Eligibility and Participation

         Generally,  all  employees,   except  groups  or  units  designated  as
ineligible,  participate  in the ESOP.  As of  December  31,  1995,  there  were
approximately  33,500  participants in the ESOP,  including  terminated,  vested
participants.

Contributions, Allocations, and Forfeitures

         For the Plan Year ended  December  31,  1995,  the Company  contributed
approximately  $18,175,000  to the  ESOP.  The  amount of the  Company's  annual
contribution  to the ESOP is determined  by, and within the  discretion  of, the
Board of Directors,  subject to certain limitations.  See "General Provisions of
the ESOP and SARP." The Company's annual  contribution to the ESOP may be in the
form of cash, Common Stock or other qualifying securities.  Participants may not
make voluntary  contributions  to the ESOP. The Company's  current  practice has
been to make pro-rata contributions quarterly.

         Company  contributions  to the ESOP for each  Plan  Year are  generally
allocated  to  the  accounts  of  participants  in the  ratio  which  each  such
participant's  eligible compensation bears to the total eligible compensation of
all  such  participants.  Forfeitures,  if any,  of the  non-vested  portion  of
terminated  participants'  accounts  are  allocated to the accounts of remaining
participants   who  are  entitled  to  receive  an  allocation  of  the  Company
contribution.  Forfeitures  are allocated in the ratio which each such remaining
participant's  allocation  bears to the total  allocation of all such  remaining
participants.

Investment of Funds

         Although it is generally  intended  that the assets of the ESOP will be
invested in Company stock, the ESOP may hold cash and liquid investments pending
purchase of Company stock and current cash needs.  The exact number of shares of
Common Stock,  if any,  which may be purchased by the Trustee of the ESOP in the
future will depend on various factors,  including any  modifications to the ESOP
adopted  either  in  response  to  changes  or  modifications  in the  laws  and
regulations governing the ESOP or at the discretion of the Company's management.
Participants  who have  attained  the age of 55 and  have  ten or more  years of
participation are entitled, pursuant to the terms of the ESOP and ESOP Committee
procedures,  to receive  distributions  of a percentage of their balances in the
ESOP.  It is the  current  policy  of the ESOP  Committee  to keep  all  amounts
invested in Common Stock, except for estimated cash reserves which are primarily
used to provide future benefit  distributions,  future investment  exchanges and
other cash needs as determined by the ESOP Committee.  If residual cash reserves
in the ESOP are  insufficient  to  provide  cash  benefit  distributions  and/or
investment exchanges and the "put option" described below is not applicable, the
ESOP Committee may offer shares of Common Stock for sale on the Internal Market.
Exchanges  out of Company stock may be deferred  until such time, if ever,  that
sufficient cash is available to make required benefit  distributions and provide
for investment  exchanges.  Accordingly,  investment  exchanges of participant's
investments held in the ESOP may be restricted.  See "Risk Factors -- Absence of
a Public Market" and "Market Information -- The Internal Market."

Vesting

         The ESOP  vesting  schedule  currently  provides  that a  participant's
interest vests 50% after two years of service, 75% after 3 years of service, and
100% after 4 years of service, so that each participant's interest becomes fully
vested  after  the  participant  is  credited  with  four  years of  service.  A
participant's interest also becomes fully vested,  notwithstanding the fact that
the  participant  has not yet been credited  with four years of service,  at the
time of such participant's attainment of the age of 65, permanent disability, or
death while employed by the Company.

Distributions and Withdrawals

         In the event that an employee  participating in the ESOP is terminated,
retires,  dies or becomes disabled while employed by the Company, the Company is
obligated  to  repurchase  shares of Common  Stock  distributed  to such  former
employee  under the ESOP until such time as the Common  Stock  becomes  "Readily
Tradable Stock," as defined in the ESOP plan documents.  This "put option" gives
the  holder of such  shares the right to  require  the ESOP (or,  if the ESOP is
unable to honor the put,  the  Company)  to portion  of such  shares at the ESOP
Share Price during two limited time periods.


The first of these periods is the 60-day period  following the date on which the
shares are  distributed  out of the ESOP,  and the  second is the 60-day  period
following  notification  by the Company of the  valuation of the Common Stock as
soon as practicable  after the beginning of the Plan Year commencing  after such
distribution.  Such shares  will also be subject to a right of first  refusal by
the Company in the event that the participant  desires to sell such shares other
than on the Internal  Market.  See "Description of Capital Stock -- Restrictions
on Common Stock."

        The ESOP Share  Price is actually  two  different  prices.  One price is
applicable  to shares  first  acquired  by the ESOP in 1988,  incidental  to the
leveraged  buy-out,  which constituted a controlling  portion of the outstanding
Common Stock of the Company;  these shares bear an "enterprise  value" which, as

   

of March 31, 1996, was determined by the  independent  appraisal firm for the
committee  administering the Company's  qualified  retirement plans to be $18.90
per  share.  The  other  price is  applicable  to  shares  acquired  by the ESOP
subsequent to 1988, which carried no such controlling factor;  these shares bear
a "minority  value"  which,  as of March 31,  1996,  was  determined  by such
appraisal firm to be $15.00 per share. Each  participanat's  accounts tracks the

    

number of enterprise  value shares and minority  value shares  allocated to such
account and  distributable at any given time and distributions are made pro rata
from the two  types of  shares.  If a share is put to the ESOP (or the  Company)
pursuant to the put option,  the  applicable  ESOP Share Price  (depending  upon
whether such shares bears an  enterprise  value or a minority  value) is payable
therefor.

         Through December 31, 1996, the Company will be obligated to ensure that
a selling  participant  is paid the higher of $27.00 per share or the ESOP Share
Price at the time of repurchase for any such shares. In the event the ESOP Share
Price is less than  $27.00 per share,  the Company is  committed  to pay through
December 31, 1996, up to an aggregate of $16,000,000, the difference ("Premium")
between the ESOP Share Price and $27.00 per share.  As of December 31, 1995, the
Company had paid a total of $5,400,000 million of the $16,000,000 to such former
employees.

         Although the Company  estimates total Premium of $8,500,000,  there can
be no  guarantee  that the  Company  will  not be  required  to fund the  entire
$16,000,000 Premium.

         The Company  estimates an aggregate  annual  commitment  to  repurchase
shares from the ESOP participants as follows:  $3,900,000 in 1996, $2,800,000 in
1997, 5,500,000 in 1998, 6,000,000 in 1999,  $6,600,000 in 2000, and $78,232,000
thereafter.  To the extent  that the  Company  repurchases  shares as  described
above,  its ability to purchase  shares on the Internal Market will be adversely
affected. See "Risk Factors.

The Company May be Obligated to Repurchase Shares of Certain ESOP
Participants."

         After  December 31,  1996,  or at any earlier time that the $16 million
limitation is reached,  for any purchases at times when shares  distributed from
the ESOP are not Readily  Tradable Stock, the ESOP or the Company will honor its
put  obligation  by paying for each such share the ESOP Share Price  pursuant to
the ESOP plan  document.  Until such time as such shares of Common Stock satisfy
the ERISA  requirements to become Readily  Tradable Stock,  the shares of Common
Stock that are  distributed  out of the ESOP will  continue to be subject to the
put option,  and would not trade on the  Internal  Market  unless a  distributee
declines  to  exercise  his put option with  respect to such  shares.  See "Risk
Factors -- Absence of a Public Market."

         Participants are not permitted to make withdrawals under the ESOP prior
to termination of employment.  In the absence of a qualified  domestic relations
order  to the  contrary,  a  participant's  interest  in  the  ESOP  may  not be
voluntarily or involuntarily  assigned or hypothecated.  Any permitted  designee
will be subject to the same rules and limitations applicable to the participant.

General Provisions of the ESOP and SARP

         The  ESOP  and  SARP  (collectively,  the  "Plans")  each  contain  the
following provisions:

Contribution Limitations

         The maximum  contribution  for any Plan Year which the Company may make
to all Plans for the benefit of a participant  (including  contributions  to the
SARP  as  a  result  of  salary  deferral   elections  by  participants),   plus
forfeitures,  may not  exceed  the  lesser  of (i)  $30,000  or (ii)  25% of the
participant's compensation.

Administration

         The Plans are administered,  respectively,  by the SARP  Administrative
Committee  and the ESOP  Committee,  whose members are appointed by and serve at
the  discretion  of  the  Company's  Board  of  Directors.  The  members  of the
Committees  who are employees of the Company  receive no  compensation  from the
Plans for services rendered in connection therewith.

         The Committees have the power to supervise  administration  and control
of each Plan's  operations  including  the power and  authority  to (i) allocate
fiduciary responsibilities, other than trustee responsibilities, among the Named
Fiduciaries, (ii) designate agents to carry out responsibilities relating to the
Plan,  other than  fiduciary  responsibilities,  (iii) employ legal,  actuarial,
medical, accounting,  programming and other assistance as the Committee may deem
appropriate in carrying out the Plan,  (iv) establish  rules and regulations for
the conduct of the Committee's  business and the administration of the Plan, (v)
administer,  interpret,  construe  and  apply the Plan and  determine  questions
relating to the  eligibility,  the amount of any  participant's  service and the
amount of benefits to which any  participant or  beneficiary  is entitled,  (vi)
determine  the manner in which Plan assets are  disbursed  and (vii)  direct the
Trustee  regarding  investment  of Plan  assets,  subject to the  directions  of
participants when provided for in the Plans.

Pass Through Voting and Tendering of Common Stock

         Each  participant in the Plans has the right to instruct the Trustee on
a confidential basis as to how to vote his or her proportionate  interest in all
shares of Common  Stock held in the various  Plans.  The  Trustee  will vote all
allocated  shares  held in the  Plans  as to which no  voting  instructions  are
received,  together  with all  unallocated  shares held in the ESOP, in the same
proportion  as the allocated  shares in each Plan for which voting  instructions
have been received are voted. The Committees are required to notify participants
of their pass through voting rights prior to each meeting of stockholders.

         In  the  event  of  a  tender  or  exchange  offer  for  the  Company's
securities,  each  participant  in the Plans has the right,  under  current Plan
procedures,  to instruct the Trustee on a  confidential  basis whether or not to
tender or  exchange  his or her  proportionate  interest in all shares of Common
Stock held in the various  Plans.  The Trustee  will not tender or exchange  any
allocated  shares  with  respect  to which no  instructions  are  received  from
participants.  Shares held in the Plans which have not yet been allocated to the
accounts of  participants  will be tendered or exchanged  by the  Trustee,  on a
Plan-by-Plan  basis, in the same proportion as the allocated shares held in each
Plan are tendered or exchanged.

         The  Trustee's  duties with  respect to voting and  tendering of Common
Stock are governed by the fiduciary provisions of the Employee Retirement Income
Security Act of 1974, as amended ("ERISA").  These fiduciary provisions of ERISA
may require,  in certain limited  circumstances,  that the Trustee  override the
votes, or decisions  whether or not to tender,  of participants  with respect to
Common Stock and to determine,  in the Trustee's best judgment,  how to vote the
shares or whether or not to tender the shares.

Trustee

         Generally,  the  Trustee  has all the rights  afforded a trustee  under
applicable law,  although the Trustee generally may exercise those rights at the
direction of the  Committee.  Subject to this  limitation and those set forth in
the Plans and master trust agreement,  the Trustee's rights include, but are not
limited  to, the right to (i) invest and  reinvest  the funds held in the Plans'
trust in any investment of any kind,  including  qualifying  employer securities
and qualifying employer real property as such investments are defined in Section
407(d)  of  ERISA,  and  contracts  issued  by  insurance  companies,  including
contracts  under  which the  insurance  company  holds Plan assets in a separate
account or commingles  separate accounts managed by the insurance company,  (ii)
retain or sell the securities and other property held in the Plans' trust, (iii)
consent  or  participate  in any  reorganization  or  merger  in  regard  to any
corporation whose securities are held in the Plans' trust (subject,  in the case
of the Company's securities, to the participants' pass-through voting rights and
right to instruct the Trustee in the event of a tender or exchange offer) and to
pay calls or  assessments  imposed on the holder  thereof  and to consent to any
contract,  lease,  mortgage  or purchase or sale of any  property  between  such
corporation and any other parties, (iv) exercise all the rights of the holder of
any  security  held in the  Plans'  trust,  including  the  right  to vote  such
securities  (subject,  in  the  case  of  the  Company's   securities,   to  the
participants'  pass-through  voting rights),  convert such securities into other
securities, acquire additional securities and exchange such securities (subject,
in the case of the Company's securities,  to the participants' right to instruct
the Trustee in the event of a tender or exchange  offer),  (v) vote  proxies and
exercise any other similar rights of ownership, subject to the Committee's right
to instruct the Trustee as to how (or the method of determining how) the proxies
should be voted or such rights should be exercised and (vi) lend to participants
in the Plans such amounts as the Committee directs.

         The  Trustee's  compensation  and all other  expenses  incurred  in the
establishment,  administration  and  operation  of the  Plans  are  borne by the
respective Plans unless the Company elects to pay such expenses.

Administrative and Custodial Services

         The Company has entered into an administrative  services agreement with
Merrill Lynch, pursuant to which Merrill Lynch performs specified administrative
services for the SARP,  principally  related to  accounting  and  recordkeeping.
Merrill  Lynch's fees for these  administrative  services are borne by the SARP.
Prior to the first  Trade Date,  the  administrative  responsibility  of Merrill
Lynch will be assumed by Buck Consultants, Inc.

Account Statements

         Each  participant  is furnished with a statement of his or her accounts
in the respective Plans, no less than annually.

Amendment and Termination

         The  Company has  reserved  the right to amend each of the Plans at any
time and for any reason,  except that no such  amendment  may have the effect of
(i)  generally  causing any assets of the Plan trusts to be used for or diverted
to any  purposes  other  than  providing  benefits  to  participants  and  their
beneficiaries  and  defraying  expenses  of the Plans,  except as  permitted  by
applicable law, (ii) depriving any participant or beneficiary,  on a retroactive
basis,  of any  benefit  to which  they  would  otherwise  be  entitled  had the
participant's  employment with the Company  terminated  immediately prior to the
amendment or (iii) increasing the liabilities or  responsibilities  of a Trustee
or an investment manager without its written consent.

         The Company has also  retained the right to terminate  any of the Plans
at any time  and for any  reason.  In  addition,  the  Company  may  discontinue
contributions to the Plans; provided,  however, that any such discontinuation of
contributions shall not automatically terminate the Plans as to funds and assets
then held by the Trustee.

ERISA

         Each  of the  Plans  is  subject  to  ERISA,  including  reporting  and
disclosure  obligations,  fiduciary  standards,  and the prohibited  transaction
rules of Title I thereof.  Since each of the Plans is an individual account plan
under ERISA,  neither of the Plans is subject to the jurisdiction of the Pension
Benefit  Guaranty  Corporation  ("PBGC")  under Title IV of ERISA and the Plans'
benefits are not guaranteed by the PBGC.

Federal Income Tax Consequences

         In the Company's view, the following  discussion includes a description
of all material  federal income tax  considerations  relating to the Plans.  The
Company has not received an opinion of counsel with respect to this discussion.

         Each of the Plans is  qualified  under  Section  401(a) of the Internal
Revenue Code of 1986, as amended (the "Code").  Qualification of the Plans under
Section 401(a) of the Code has the following federal income tax consequences:

         (a) A participant  will not be subject to federal income tax on Company
contributions to the Plans at the time such contributions are made.

         (b) A  participant  will not be subject  to  federal  income tax on any
income or  appreciation  with respect to such  participant's  accounts under the
Plans until distributions are made (or deemed to be made) to such participant.

         (c) A  participant  and the  Company  will not be  subject  to  federal
employment  taxes on Company  contributions  to the  Plans,  except as set forth
below with respect to certain Company contributions to the SARP.

         (d)  The  Plans  will  not be  subject  to  federal  income  tax on the
contributions  to them by the Company and will not be subject to federal  income
tax on any of their  income or realized  gains,  assuming  that the Plans do not
realize any unrelated business taxable income.

         (e)  Eligibility  for  participation  in the  Plans  will  preclude  or
restrict  an employee  from making  deductible  contributions  to an  Individual
Retirement  Account  ("IRA"),  depending on the  employee's  marital  status and
adjusted  gross income ("AGI") for the year. If an employee or his or her spouse
is covered by an employer-maintained retirement plan (such as any of the Plans),
an IRA deduction is available  only if the  participant's  AGI does not exceed a
certain  phase-out  level. To the extent that the IRA deduction is limited under
these provisions,  a non-deductible  IRA contribution is permitted (in an amount
equivalent to the reduction in the deductible IRA amount).

         (f) Subject to the contribution limitations contained in the Plans, the
Company will be able to deduct the amounts that it contributes  under the Plans,
with  the  amount  of  such  deduction  generally  equaling  the  amount  of the
contributions.

         (g) Distributions  from the Plans will be subject to federal income tax
under  special,  complex  rules  that  apply  generally  to  distributions  from
tax-qualified  retirement plans. In general,  a single  distribution from any of
the Plans will be taxable  in the year of  receipt  at regular  ordinary  income
rates (on the full amount of the  distribution,  exclusive  of the amount of the
participant's voluntary,  non-deductible contributions made to those Plans which
previously permitted such contributions)  unless the distributee is eligible for
and elects (i) to make a qualifying  "rollover" of the amount  distributed to an
IRA or another  qualified  plan or (ii) to  utilize  10-year  averaging,  5-year
averaging or partial capital gains taxation of the  distribution.  However,  the
tax on any portion of the qualifying lump sum  distribution  represented by "net
unrealized  appreciation" in Common Stock  distributed shall be deferred until a
subsequent  sale or taxable  disposition of the shares,  unless the  distributee
elects not to have this deferral apply.

         A "lump sum  distribution," for purposes of eligibility for deferral of
tax  on  net  unrealized  appreciation,  is  defined  as a  distribution  of the
employee's  entire vested interest under the Plan within one taxable year (i) on
account of the  participant's  death or other  separation  from  service or (ii)
after the participant has attained age 59 1/2. For a lump sum distribution to be
eligible for 5-year averaging, the participant also must have been a participant
in the Plan from which the distribution is made for at least five years prior to
the year of distribution and must have attained age 59 1/2 when the distribution
is received. Under a special transition rule, an individual who had attained age
50 on January 1, 1986,  and who would  otherwise  be  entitled  to elect  5-year
averaging  (without  regard to the age 59 1/2  requirement)  may instead  make a
one-time election of 10-year averaging (at 1986 rates) and may elect to have the
pre-1974  portion of the  distribution  taxed at 1986 capital  gains rates.  The
special 5-year or 10-year averaging treatment,  as well as partial capital gains
treatment,  of lump sum  distributions  is applicable to a lump sum distribution
from a Plan only if all other lump sum  distributions  (whether  or not from the
same Plan or plans of a similar type)  received  during the same taxable year by
the  participant  are  treated in the same  manner.  Hence,  for  example,  if a
participant  receives a lump sum distribution from the SARP and ESOP in the same
taxable  year,  he or she could not elect to use 5-year or 10-year  averaging on
the SARP  distributions  while electing a rollover to an IRA of the distribution
from the ESOP.

         "Early"  distributions  from the Plans will result in an additional 10%
tax on the  taxable  portion  of the  distribution,  except  to the  extent  the
distribution  (i) is rolled over into an IRA or other  qualified plan or (ii) is
used for  deductible  medical  expenses.  "Early"  distributions  are in-service
distributions  (i.e.,  prior to termination of employment) prior to the date the
participant  attains age 59 1/2 unless due to the  permanent  disability  of the
participant,  and distributions made following termination of service unless due
to the  death  of the  participant  or  made  to a  participant  who  terminated
employment during or after the calendar year the participant attained the age of
55.

         (h)  A  participant  (or  his  or  her  spouse  in  the  event  of  the
participant's  death) who (i) receives a distribution from the Plans (other than
certain  mandatory  distributions  after  age 70 1/2) and (ii)  wishes  to defer
immediate  tax  upon  receipt  of  such   distributions,   may  transfer  (i.e.,
"rollover")  all  or  a  portion  thereof,   exclusive  of  the  amount  of  the
participant's voluntary  nondeductible  contributions (made to those Plans which
previously   permitted  the   participant   to  make   voluntary   nondeductible
contributions) received in the distribution, to either an IRA or, in the case of
a  participant,   another  qualified  retirement  plan.  To  be  effective,  the
"rollover"  must be  completed  within 60 days of receipt  of the  distribution.
Alternatively,  the participant or spouse may request a direct rollover from the
Plans  to an  IRA  or,  in the  case  of a  participant,  to  another  qualified
retirement plan.

         A  participant  (or his or her  spouse)  who does not  arrange a direct
rollover  to an IRA or  another  qualified  plan will be  subject  to  mandatory
federal  income tax  withholding  at a rate of 20% of the taxable  distribution,
even if the  participant  or spouse  later  makes a  rollover  within the 60-day
period.

         A participant (or his or her spouse) who makes a valid "rollover" to an
IRA will defer payment of federal income tax until such time as such participant
(or his or her spouse)  actually begins to receive  distributions  from the IRA.
IRA earnings  accumulate on a  tax-deferred  basis until  actually  distributed;
however,  IRA funds  generally  may not be  withdrawn  without  penalty  until a
participant  (or his or her spouse) (i) attains the age of 59 1/2,  (ii) becomes
disabled or (iii) dies.  The Code requires that  distributions  from an IRA or a
qualified  retirement  plan  begin no later  than  April 1 of the  taxable  year
following  the year in which an  individual  attains the age of 70 1/2, at which
time periodic distributions may continue for the participant's lifetime or for a
lifetime of the participant and the participant's spouse.

         (i) The Code imposes a 15% excise tax on "excess  distributions"  to an
individual from all qualified retirement plans and IRAs (whether or not plans of
the same employer).  In general,  an "excess  distribution" is a distribution or
distributions  in  excess  of  $112,500  in  any  calendar  year  (adjusted  for
cost-of-living  increases).  This limit is increased to $562,500  (also adjusted
for  cost-of-living)  in the  case  of a lump  sum  distribution  as to  which a
qualified  recipient  elects  5-year or 10-year  averaging  treatment.  Also, an
individual was entitled to elect on his or her 1988 federal income tax return to
exclude benefits accrued as of August 1, 1996, but these benefits are considered
in determining  whether  additional accrued benefits are subject to the tax. For
those  individuals  who did not elect this special rule,  the  $112,500/$562,500
limit is increased to $150,000/$750,000.

         In addition to the federal income tax consequences applicable to all of
the Plans,  the Deferred Fund of the SARP is intended to be a qualified "cash or
deferred  arrangement"  under Section  401(k) of the Code. A participant  in the
SARP who  elects  to defer a  portion  of his or her  compensation  and have the
Company  contribute it to the SARP will not be subject to federal  income tax on
the amounts contributed at the time the contributions are made.  However,  these
contributions  will be  subject to social  security  taxes and  certain  federal
unemployment  taxes.  Elective  deferrals  by a  participant  to his or her SARP
account is limited to $7,000 annually (adjusted for cost-of-living). This annual
limit applies on an  employee-by-employee  basis to all 401(k) plans  (including
plans of other employers) in which the employee participates.  For calendar year
1995, the adjusted limit is $9,240.

         Generally,  the  Company  will be able to deduct  the  amounts  that it
contributes  to the SARP  pursuant to employee  elections  to defer a portion of
their compensation,  as well as any matching or additional Company contributions
it makes to the  Deferred  Fund.  The  deduction  will be equal to the amount of
contributions made.

         With respect to loans from the SARP commencing after December 31, 1986,
any interest paid by the participant  will not be deductible,  regardless of the
purpose of the loan or use of the loan proceeds.  Moreover, interest paid on any
loan from any of the Plans by a "key  employee," as defined in Section 416(i) of
the Code, will not be deductible.

         Participants  should consult their own tax advisors with respect to all
federal,  state and local tax effects of participation  in the Plans.  Moreover,
the Company does not represent that the foregoing tax consequences will apply to
any particular participant's specific circumstances or will continue to apply in
the future and makes no undertaking to maintain the tax-qualified  status of the
Plans.

1995 Employee Stock Purchase Plan

General

         The 1995 Employee  Stock  Purchase Plan (the "Stock  Purchase  Plan" or
"ESPP") was adopted on May 10, 1995,  and it became  effective July 1, 1995. The
Stock Purchase Plan is intended to qualify under Section 423(b) of the Code. The
Stock  Purchase Plan provides for the purchase of Common Stock by  participating
employees through voluntary  payroll  deductions.  At each Trade Date, the Stock
Purchase  Plan will  purchase  for the  account of each  participant  that whole
number of shares of Common Stock which may be acquired with the funds  available
in the  participant's  stock  purchase  account,  together  with  the  Company's
contribution described below. The Stock Purchase Plan is not subject to ERISA.

Eligibility

         Generally,  all of the Company's  employees are eligible to participate
in the Stock Purchase Plan. No employee,  however, who owns capital stock of the
Company  having  more than five  percent  of the  voting  power or value of such
capital  stock  will  be able  to  participate.  An  employee's  eligibility  to
participate  in  the  Stock  Purchase  Plan  will  terminate   immediately  upon
termination of employment with the Company.

         Employees may  participate  in the Stock  Purchase Plan by completing a
payroll deduction  authorization in accordance with Company policy.  The minimum
payroll deduction allowed is $7.00 per week and the maximum allowable  deduction
is $450 per week.  Further,  no  employee  is  entitled to purchase an amount of
Common  Stock having a value  (measured  as of its  purchase  date) in excess of
$25,000 in any calendar year  pursuant to the Stock  Purchase Plan and any other
employee stock purchase plan that may be adopted by the Company.

Purchase of Shares/Discount

         Shares of Common Stock  purchased under the Stock Purchase Plan will be
acquired by the ESPP on the  Internal  Market.  See "Market  Information  -- The
Internal  Market."  Contributions by participants  under the Stock Purchase Plan
will be used by the ESPP to purchase shares at a discount  established from time
to time by the Compensation  Committee,  but not to exceed 15% of the prevailing
Formula Price.  The Company will either pay the discount  portion to the ESPP in
cash,  or will deliver to the ESPP a sufficient  number of shares having a value
equal on the applicable Trade Date to the aggregate amount of the discount.  The
Board of Directors has  established  the discount rate at 5%. A total of 100,000
shares has been reserved for possible issuance under the ESPP in satisfaction of
this contribution obligation.

Distribution and Withdrawals

         Shares of Common Stock  acquired  under the Stock Purchase Plan will be
allocated to each  participant's  account  immediately  following each quarterly
Trade Date in which the acquisition occurred.

         Pursuant to the By-Laws,  all shares of Common Stock purchased pursuant
to the Stock  Purchase  Plan will be  subject  to the  Company's  right of first
refusal in the event that the participant desires to sell such shares other than
on the Internal  Market.  See  "Description  of Capital Stock -- Restrictions on
Common Stock."

         Participants  may  withdraw  the  money  held in their  stock  purchase
accounts  at any  time  prior to the  acquisition  of  shares  of  Common  Stock
therewith,  although  upon  doing so the  participant  will not be  eligible  to
participate in the Stock Purchase Plan until 12 months after such withdrawal. No
interest  will be paid on the money held in the stock  purchase  accounts of the
participants.

Amendment and Termination

         The Board of  Directors  of the  Company may suspend or amend the Stock
Purchase  Plan in any  respect,  except that no  amendment  may (i) increase the
maximum number of shares  authorized to be issued by the Company under the Plan,
(ii) increase the Company's  contribution  for each share purchased above 15% of
the  applicable  purchase  price for such share,  (iii) cause the Stock Purchase
Plan to  fail to  qualify  under  Section  423(b)  of the  Code or (iv)  deny to
participating  employees  the  right at any  time to  withdraw  from  the  Stock
Purchase Plan and thereupon obtain all amounts then due to their credit in their
Stock Purchase Accounts.  The Stock Purchase Plan will terminate on December 31,
1999, unless extended by the Board of Directors.

Administration

         The Stock Purchase Plan is administered by the Compensation  Committee.
Members of the Compensation  Committee  receive no compensation  from the Stock
Purchase Plan for services  rendered in connection  therewith.  The current
members of the Compensation Committee  are H. S.  Winokur,  Jr.
and R. E.  Dougherty.  The  address of each such  person is 2000 Edmund  Halley
Drive,  Reston, Virginia 22091.

Federal Income Tax Consequences

         In the Company's view, the following  discussion includes a description
of all material federal income tax considerations relating to the Stock Purchase
Plan.  The Company has not  received an opinion of counsel  with respect to this
discussion.

         For federal  income tax purposes,  no taxable income will be recognized
by a  participant  in the Stock  Purchase Plan until the taxable year of sale or
other  disposition  of the  shares  of  Common  Stock  acquired  under the ESPP.
However,  there is some  authority to the effect that FICA and federal and state
unemployment  insurance withholding may be required with respect to the discount
portion only. When the shares are disposed of by a participant two years or more
from the date such shares were  purchased for the  participant's  account by the
ESPP, the  participant  must recognize  ordinary  income for the taxable year of
disposition  to the extent of the lesser of (i) excess of the fair market  value
of the shares on the purchase date over the amount of the purchase price paid by
the  participant  (the  "Discount")  or (ii) the amount by which the fair market
value of the shares at disposition or death exceeds the purchase price, with any
gain in excess of such  ordinary  income  amount  being  treated  as a long term
capital  gain,  assuming that the shares are a capital asset in the hands of the
participant.  In the event of a participant's death while owning shares acquired
under the Stock Purchase Plan, ordinary income must be recognized in the year of
death in the amount  specified in the  foregoing  sentence.  When the shares are
disposed  of  prior  to  the  expiration  of  the  two-year  holding  period  (a
"disqualifying disposition"),  the participant must recognize ordinary income in
the amount of the Discount, even if the disposition is by gift or is at a loss.

         In the case discussed above (other than death),  the amount of ordinary
income  recognized by a participant  is added to the purchase  price paid by the
participant  and this amount becomes the tax basis for determining the amount of
the capital gain or loss for the disposition of the shares.

         The Company  will not be  entitled  to a deduction  at any time for the
shares  issued in  satisfaction  of the discount  obligation,  if a  participant
holding  such shares  continues  to hold his or her shares or disposes of his or
her shares after the required two-year holding period or dies while holding such
shares.  If, however,  a participant  disposes of such shares  representing  the
discount  portion prior to the expiration of the two-year  holding  period,  the
Company is allowed a deduction  to the extent of the amount of  ordinary  income
includable in gross income by such  participant for the taxable year as a result
of the premature disposition of the shares.

         Participants  should consult their own tax advisors with respect to all
federal,  state and local tax  effects of  participation  in the Stock  Purchase
Plan.  Moreover,   the  Company  does  not  represent  that  the  foregoing  tax
consequences  will apply to any  participant's  specific  circumstances  or will
continue  to apply in the  future  and  makes no  undertaking  to  maintain  the
tax-qualified status of the Stock Purchase Plan.

1995 Stock Option Plan

General

         The 1995 Stock  Option Plan ("1995  Option  Plan") was  approved by the
Company's Board of Directors on February 10, 1995, and it became  effective July
1, 1995.  The 1995 Option Plan  authorizes the granting of  non-qualified  stock
options with respect to an aggregate of 1,250,000 shares of Common Stock, during
the period July 1, 1995 through  December 31, 1999.  The Plan will terminate and
all unexercised options will expire on December 31, 2007.

         The  exercise  price of options  granted  under the 1995 Option Plan is
determined  by the  Compensation  Committee and may not be less than 100% of the
most recent  Formula  Price of the Common  Stock on the date of grant.  Upon the
exercise of an option, the exercise price is fully payable, in whole or in part,
in cash or in shares of Common Stock valued at the Formula  Price on the date of
exercise.   Any  withholding   required  as  a  result  of  the  exercise  of  a
non-qualified  option may, at the discretion of the Compensation  Committee,  be
satisfied by  withholding in shares of Common Stock of the Company valued at the
Formula Price on the date of exercise.  All options granted pursuant to the 1995
Option  Plan  are  non-transferable  except  by  will or the  laws of  intestate
succession.

         Options  granted  under the 1995  Option Plan may be  exercised  over a
period  specified in the stock  option  agreement  (which  period may not exceed
seven years),  subject to vesting  provisions  described below. If an optionee's
employment terminates as a result of death, permanent disability,  or retirement
before  reaching age 65, all options may be  exercised,  to the extent vested at
the date of termination,  during the six month period following termination, but
in no event after their respective  expiration  dates. If an optionee retires at
or after age 65, all options,  to the extent  vested at the date of  retirement,
may, for up to one additional year (but in no event later than their  respective
expiration  dates), be exercised by the optionee or by his legal  representative
or permitted assignee.  Upon termination of employment for any other reason, all
options  (whether  or  not  vested)  will  terminate  as of  the  date  of  such
termination  of  employment,  unless  otherwise  authorized by the  Compensation
Committee  (but in no  event  shall  the  option  be  exercisable  for a  period
extending beyond 90 days following such termination).

Eligibility and Participation

         The persons  eligible to receive options under the 1995 Option Plan are
key employees designated by the Compensation Committee and directors.  No option
may be granted to any  individual  who, at the time the option is granted,  owns
more than 10% of the total combined voting power of all classes of capital stock
of the Company.

Vesting of Options

         The right to exercise  options granted under the 1995 Option Plan shall
vest at the rate of 20% per year during the five year period  following the date
of the grant.  Options that are  forfeited due to  termination  of employment or
expiration  shall be available for new grants under the Plan.  All options shall
expire  seven  years  after  the date of grant  unless  earlier  exercised  upon
vesting.  No grant of  options  will be made  under  the 1995  Option  Plan that
permits exercise after more than seven years from the date of the grant.

         In the  event  of a  change  of  control  involving  the  Company,  all
optionees  will be  guaranteed  either the  continuation  of a comparable  stock
option plan with comparable rights  (including  identical rights with respect to
options  granted  prior  to such  change  of  control),  or the  right  within a
reasonable  period of time following  such change of control,  not to exceed one
year, to exercise all granted options under the 1995 Option Plan, whether or not
vested.

Amendment and Termination

         The 1995 Option Plan may be amended,  suspended  or  terminated  by the
Board of Directors,  except that no such amendment may,  without the approval of
the  holders of  outstanding  shares of the  Company  having a  majority  of the
general  voting  power,  (i)  increase  the  maximum  number of shares for which
options may be granted  (other than by reason of changes in  capitalization  and
similar  adjustments),  (ii)  change  the  provisions  of the 1995  Option  Plan
relating to the  establishment  of the exercise price (other than the provisions
relating to the manner of  determination  of fair market value of the  Company's
capital  stock  to  conform  to  any  applicable  requirements  of the  Code  or
regulations  issued  thereunder),  or (iii)  permit the  granting  of options to
members of the Compensation Committee. No options will be granted under the 1995
Option Plan after December 31, 1999.

General Provisions

         All shares  issued  upon  exercise  of options  granted  under the 1995
Option Plan are subject to (i) the Company's right of first refusal in the event
that the  optionee  desires to sell his or her shares other than on the Internal
Market  and (ii) the  Company's  right of  repurchase  upon  termination  of the
optionee's  employment  or  affiliation.  See  "Description  of Capital Stock --
Restrictions on Common Stock.

         Grants of stock options may be contingent upon a requirement  that such
individuals  purchase  a  specified  number of  shares  of  Common  Stock on the
Internal Market at the prevailing Formula Price. The Compensation  Committee may
also establish  other terms  relating to vesting and exercise,  such as a target
Formula Price.

         If the  outstanding  shares  of the  Common  Stock of the  Company  are
changed  into,  or  exchanged  for a  different  number  or  kind of  shares  or
securities  of the Company  through  reorganization,  merger,  recapitalization,
reclassification, or similar transaction, or if the number of outstanding shares
is changed  through a stock  split,  stock  dividend,  stock  consolidation,  or
similar  transaction,  an  appropriate  adjustment  (determined  by the Board of
Directors in its sole  discretion) will be made in the number and kind of shares
and the exercise  price per share of options which are  outstanding or which may
be granted thereafter.

Administration

         The 1995 Option Plan is administered by the Compensation Committee. The
Compensation  Committee is appointed  annually by the Board of Directors,  which
may also fill  vacancies  or  replace  members  of the  Compensation  Committee.
Subject to the express  provisions  of the 1995 Option  Plan,  the  Compensation
Committee  has the  authority  to (i)  interpret  the  1995  Option  Plan,  (ii)
prescribe,  amend and rescind rules and regulations  relating to the 1995 Option
Plan,  (iii)  determine the  individuals  to whom and the time or times at which
options  may be granted  and the  number of shares to be subject to each  option
granted under the 1995 Option Plan,  (iv)  determine the terms and conditions of
the option  agreements under the 1995 Option Plan (which need not be identical),
and  (v)  make  all  other   determinations   necessary  or  advisable  for  the
administration of the 1995 Option Plan. In addition,  the Compensation Committee
may,  with the  consent of the  affected  optionees  and  subject to the general
limitations of the 1995 Option Plan,  make any adjustment in the exercise price,
the  number of shares  subject  to, or the term of,  any  outstanding  option by
cancellation of such option and a subsequent  re-granting of such option,  or by
amendment or  substitution  of such option.  Options which have been so amended,
re-granted or  substituted  may have higher or lower  exercise  prices,  cover a
greater or lesser number of shares of capital  stock,  or have longer or shorter
terms, than the prior options. The members of the Compensation Committee receive
no  compensation  from the 1995 Option Plan for services  rendered in connection
therewith.

Federal Income Tax Consequences

         In the Company's view, the following  discussion includes a description
of all material  federal income tax  considerations  relating to the 1995 Option
Plan.  The Company has not  received an opinion of counsel  with respect to this
discussion.

         All  options  granted  under  the 1995  Option  Plan are  non-qualified
options.   Generally,  the  optionee  will  not  be  taxed  upon  grant  of  any
non-qualified  option but rather,  at the time of exercise of such  option,  the
optionee will  recognize  ordinary  income for federal income tax purposes in an
amount  equal to the excess of the fair market  value at the time of exercise of
the capital stock purchased over the exercise price.  The Company will generally
be  entitled  to a tax  deduction  at such time and in the same  amount that the
optionee realizes ordinary income.

         If capital stock acquired upon the exercise of a  non-qualified  option
is later sold or exchanged,  then the difference  between the sale price and the
fair  market  value  of  such  capital  stock  on the  date  which  governs  the
determination of ordinary income is generally  taxable  (provided the stock is a
capital asset in the holder's hands) as long term or short-term  capital gain or
loss  depending  upon whether the holding  period for such capital  stock at the
time of disposition is more or less than one year.

         If payment of the exercise price of a  non-qualified  option is made by
surrendering  previously  owned shares of capital  stock,  the  following  rules
apply:

         (a) No gain or loss will be  recognized as a result of the surrender of
shares in exchange  for an equal number of shares  subject to the  non-qualified
option;

         (b) The number of shares received equal to the shares  surrendered will
have a basis equal to the shares  surrendered and a holding period that includes
the holding period of the shares surrendered;

         (c) Any additional shares received (i) will be taxed as ordinary income
in an  amount  equal  to the fair  market  value  of the  shares  at the time of
exercise,  (ii) will have a basis equal to the amount included in taxable income
by the optionee, and (iii) will have a holding period that begins on the date of
the exercise.

         Holders of options  granted under the Option Plan should  consult their
own tax advisors for specific advice with respect to all federal, state or local
tax effects before  exercising any options and before disposing of any shares of
capital  stock  acquired upon the exercise of an option.  Moreover,  the Company
does not represent that the foregoing tax  consequences  apply to any particular
option holder's specific circumstances or will continue to apply in the future.

Executive Incentive Plan

General

         The  Company's  current  Executive  Incentive  Plan (the "EIP")  became
effective  in 1993.  The EIP  provides  for the  annual  award of  discretionary
bonuses  based  on  the   achievement  of  specific   financial  and  individual
performance goals. The EIP was amended effective January 1, 1996, to provide for
the  payment of up to 20% of each  award in the form of shares of Common  Stock,
based on the most recent  Formula  Price.  300,000 shares have been reserved for
possible issuance under the EIP for calendar years 1996 through 2000. The EIP is
not subject to ERISA and is not intended to be qualified under Section 401(a) of
the Code.

Eligibility and Participation

         The officers and key managerial  employees of the Company designated by
the  Compensation  Committee are eligible to participate in and receive  bonuses
under the EIP.

Awards

         Each  year  the  Company   establishes  bonus  pools  representing  the
aggregate targeted bonuses  negotiated in advance with EIP participants.  Awards
under  the  EIP are  generally  made  based  upon  the  achievement  of  certain
individual  and financial  performance  criteria.  Awards under the EIP are made
based on  recommendations  of the CEO to the Compensation  Committee.  Awards of
bonuses under the EIP are generally distributed after the end of the fiscal year
to which the bonus relates.  Pursuant to the By-Laws, all shares of Common Stock
awarded under the EIP will be subject to the Company's right of first refusal in
the event that the  participant  desires to sell such  shares  other than on the
Internal  Market.  See  "Description  of Capital Stock -- Restrictions on Common
Stock." Awards of bonuses,  including  potential shares of Common Stock may also
be subject to forfeiture,  in whole or in part, in the event of the  termination
of the recipient's  employment or affiliation with the Company prior to the date
for payment of awards.

         Pursuant to the EIP,  bonuses to the Chief  Executive  Officer  must be
approved by the Compensation  Committee.  Members of the Compensation  Committee
are ineligible to receive awards under the EIP. For services rendered during the
fiscal year ended  December  31,  1994,  a total of 56  individuals  received an
aggregate of approximately $2.1 million in cash bonuses under the EIP. No shares
of Common Stock were issued under the EIP in 1994.

Federal Income Tax Consequences

         In the Company's view, the following  discussion includes a description
of all  material  federal  income tax  considerations  relating to the EIP.  The
Company has not received an opinion of counsel with respect to this discussion.

         Awards  under the EIP of cash  bonuses and shares of Common  Stock that
are not subject to forfeiture are taxable as ordinary income to the recipient in
the year received.

         Recipients  of  awards  under  the EIP  should  consult  their  own tax
advisors  with  respect  to  all  federal,  state,  and  local  tax  effects  of
participation  in the EIP.  Moreover,  the Company does not  represent  that the
foregoing tax consequences will apply to any particular  participant's  specific
circumstances.

Amendment and Termination

         The EIP may at any  time be  amended  or  terminated  by the  Board  of
Directors,  except that no amendment or termination  may,  without a recipient's
consent, affect any bonus award previously made to such recipient.

Administration

         The EIP is administered by the Compensation Committee.

Multiemployer Pension Plans

         Union  employees  who are not  participants  in the ESOP are covered by
multiemployer  pension  plans  under  which  the  Company  pays  fixed  amounts,
generally  per hours  worked,  according to the  provisions of the various labor
contracts covering such employees. In 1995, 1994, and 1993, the Company expensed
$2,514,000,  $2,367,000 and  $2,321,000  respectively,  for these plans.  In the
event of the  termination of, or withdrawal of the Company's  participation  in,
any such plans,  the Company  may be liable for its  proportionate  share of the
plan's unfunded vested benefits liability, if any.

                                   MANAGEMENT

Directors and Executive Officers

The directors and executive officers of the Company are:

Herbert S. Winokur, Jr., 52   Nominee.  Director  and  Chairman  of the  Board
                        since 1988,  term  expires  1996.  President,  Winokur
                        Holdings,  Inc. (investment company).  Formerly Senior
                        Executive  Vice  President,   Member,  Office  of  the
                        President,  and  Director,  Penn Central  Corporation.
                        Director  of  ENRON  Corporation;  NacRe  Corp. and
                        NHP, Inc.

Dan R. Bannister, 65*   Director   since  1985,   term  expires  1998.   Chief
                        Executive  Officer since 1985;  President  since 1984.
                        Director of Industrial Training Corporation.

T.Eugene Blanchard, 65* Director since 1988,  term expires 1997.
                        Senior Vice President and Chief Financial  Officer since
                        1979.

Russell E.Dougherty, 75 Director  since 1989,  term expires 1996.  Attorney,
                        McGuire, Woods, Battle & Boothe (law firm).  Retired
                        General,  United States Air Force; served as Commander-
                        in-Chief,  Strategic Air Command and Chief of Staff,
                        Allied  Command,  Europe.  From 1980 to 1986 served as
                        Executive  Director  of the Air  Force Association and
                        Publisher of Air Force Magazine.  Former member of the
                        Defense  Science  Board;  Trustee  of the Institute for
                        Defense Analysis; Trustee of The Aerospace Corp.


Paul V. Lombardi, 54*   Director since July,  1994,  term expires 1997.  Chief
                        Operating  Officer  since  November,  1995;  Executive
                        Vice  President  since 1994;  Vice  President  1992 to
                        1994;  President  of  Federal  Sector  1994  to  1995,
                        President of Government  Services  Group 1992 to 1994.
                        Senior  Vice  President  and  Group  General  Manager,
                        Planning  Research  Corporation  from  1990  to  1992.
                        Senior  Vice  President  and  Group  General  Manager,
                        Advanced Technology Inc. from 1988 to 1990.

Dudley C. Mecum II, 61  Director  since  1988,  term  expires  1997.  Partner,
                        G.L.  Ohrstrom & Co.  (investment  company).  Formerly
                        Chairman  of Mecum  Associates,  Inc.  Served as Group
                        Vice President and Director,  Combustion  Engineering,
                        Inc.   Director  of  The  Travelers  Group,   Lyondell
                        Petrochemical   Company,   Vicorp   Restaurants  Inc.,
                        Fingerhut Companies,  Inc., Roper Industries Inc., and
                        Harrow Industries Inc.

David L.Reichardt, 53*  Director since 1988, term expires 1998.
                        Senior Vice Vice  President  and General  Counsel  since
                        1986.  President of Dynalectric Company, a subsidiary of
                        DynCorp,  from 1984 to 1986.  Vice President and General
                        Counsel of DynCorp from 1977 to 1984. Director, Advanced
                        Communication and Information Services, L.L.C.

OTHER EXECUTIVE OFFICERS

Robert B. Alleger, Jr., 50*   Vice President since February,  1996.  President
                        of  Aerospace   Technology   Strategic  Business  Unit
                        ("SBU")  since   February,   1996.   Vice   President,
                        Systems Support  Services,  Lockheed Martin  Services,
                        Inc.  from 1992 to  February,  1996.  Vice  President,
                        Business Development,  GE Government Services, General
                        Electric Company from 1989 to 1992.

Gerald A. Dunn, 62*     Vice President since 1973; Controller since 1967.

Mark C. Filteau,  45*   Vice President since 1994. President of
                        Information and  Engineering  Technology SBU since 1994.
                        President  of  Planning  Research  Corporation,   Public
                        Sector from 1992 to 1994. Vice President and Senior Vice
                        President of BDM International from 1986 to 1992.

Charles L. Hendershot,37  Vice President, Contract
                        Administration  & Operational  Reporting  since February
                        1996. Vice President & Controller,  Government  Services
                        Group from 1990 to 1995;  Vice  President &  Controller,
                        Federal Sector from 1995 to 1996.

H. Montgomery Hougen, 61 Vice President since 1994; Corporate Secretary and
                        Deputy General Counsel since 1984.

Richard A. Hutchinson, 51     Treasurer since 1978.

Marshal J. Hyman, 50     Vice  President  since  1993;  Director of
                        Taxes since 1986.

James A. Mackin, 48     Vice President, Labor Relations & Employee
                        Benefits since February,  1996.  Vice  President,  Human
                        Resources,  Federal  Sector  from  1995  to  1996;  Vice
                        President,  Human Resources,  Government  Services Group
                        from 1986 to 1995.

Marshall S. Mandell, 53 Vice President,  Business Development since 1994; Vice
                        President,   Business  Development,   Applied  Science
                        Group  from  1992  to  1994.  Senior  Vice  President,
                        Eastern Computers,  Inc. from 1991 to 1992; President,
                        Systems Engineering Group,  Ogden/Evaluation  Research
                        Corporation from1984 to 1991.

Carl H. McNair, Jr., 62* Vice President since 1994;
                        President,   Enterprise   Management   SBU  since  1994;
                        President, Support Services Division from 1990 to 1994.

Ruth Morrel, 41         Vice President,  Law & Compliance since 1994;
                        Group General Counsel from 1984 to 1994.

Henry H. Philcox, 54    Vice  President  and Chief  Information  Officer since
                        August,  1995.  Chief  Information  Officer,  Internal
                        Revenue Service from 1990 to June, 1995.

Richard E. Stephenson, 60  Vice   President,   Technology  &
                        Government   Relations   since  1994;   Vice   President
                        Strategic Planning,  Government Services Group from 1991
                        to 1994.

Robert G. Wilson, 54    Vice President and General Auditor since 1985.

*     Officers  designated  by an  asterisk  are  deemed  to be  officers  for
      purposes of Rule 16a-1(f), as promulgated in Release No. 34-28869.

                                 EXECUTIVE COMPENSATION

         The  following  table  sets  forth  information  regarding  annual  and
long-term  compensation  for the chief  executive  officer,  the other four most
highly compensated  executive officers of the Company,  and an additional former
executive  officer.  The table does not include  information for any fiscal year
during  which a named  executive  officer did not hold such a position  with the
Company.


<TABLE>
<CAPTION>

                                       SUMMARY COMPENSATION TABLE
                                                                  Long Term Compensation
                                           Annual Compensation     Awards     Payouts
(a)                           (b)     (c)       (d)      (e)       (f)          (g)       (h)       (i)
                                                        Other
                                                        Annual  Restricted  Securities            All Other
                                                        Compen-   Stock     Underlying   LTIP     Compen-
Name and Principal                   Salary     Bonus   sation   Award(s)    Options/  Payouts    sation
Position                     Year    ($)(1)    ($)(2)    ($)     ($)(3)        SARs      ($)       ($)(4)
<S>                          <C>    <C>       <C>       <C>     <C>        <C>         <C>         <C>

   

Dan R. Bannister             1995   325,853    165,000                                             18,167
President & Chief            1994   325,000    165,000                                             27,159
Executive Officer            1993   339,896    155,000                                             17,465


Paul V. Lombardi             1995   257,071    105,900                                              7,860
Executive Vice President &   1994   240,405    100,000                                             19,394
Chief Operating Officer      1993   219,663    100,000          107,940(5)                         11,960
Operating Officer

James H. Duggan              1995   265,593    75,000                                              61,720(6)
Executive Vice President(6)  1994   243,147    90,000                                              19,875
                             1993   248,736    90,000                                              12,813

T. Eugene Blanchard          1995   207,866    88.300                                              10,799
Senior Vice President &      1994   196,915    95,000                                              19,876
Chief Financial Officer      1993   200,591    90,000                                              17,018


David L. Reichardt           1995   206,008    88,300                                               7,504
Senior Vice President &      1994   190,547    95,000                                              17,906
General Counsel              1993   193,371    90,000                                              11,793


Mark C. Filteau              1995    185,01    83,500                                               6,390
Vice President & Business    1994     7,116    40,000           145,600(7)                            199
Unit President               1993       n/a       n/a                                                 n/a

    

<FN>

(1)   1993 salary included special year-end adjustment.

(2)   Column (d) reflects bonuses earned and expensed during year,  whether paid
      during or after such year.

(3)   Value of restricted  stock units  determined in accordance with Restricted
      Stock Plan.  There is no provision to pay  dividends on  restricted  stock
      units.  The following table reflects the number of restricted  stock units
      in the respective  accounts of the named  individuals,  whether vested and

   

      deferred or unvested, and the aggregate valuation as of May 9, 1996.


            Name           No. of Units     Value ($)
       Dan R. Bannister      65,711          $985,665
       Paul V. Lombardi      14,238          $213,570
       James H. Duggan            0          $      0
       T.Eugene Blanchard    59,172          $887,580
       David L.Reichardt     18,028          $270,420
       Mark C. Filteau        9,973          $149,595

(4)   Column  (i)  includes   individual's  pro  rata  share  of  the  Company's
      contribution  to the Employee  Stock  Ownership Plan Trust, a contributory
      pension  plan  in  which  substantially  all  of the  Company's  employees
      participate, as of the date of this report,  and the Company-paid portion
      of group term-life insurance and split-premium life insurance premiums
      covering the individual, as reflected in the following table.

                           ESOP Contributions($)      Insurance Premiums ($)
       Name                 1995     1994     1993      1995    1994    1993
       Dan R. Bannister    4,632    6,832    8,912    13,535  20,327   8,553
       Paul V. Lombardi    4,632    6,832    8,912     3,228  12,562   3,048
       James H. Duggan     4,632    6,832    8,912     7,088  13,043   3,901
       T. Eugene Blanchard 4,632    6,832    8,912     6,167  13,044   8,106
       David L. Reichardt  4,632    6,832    8,912     2,872  11,074   2,881
       Mark C. Filteau     4,632     199      n/a     1,758     n/a     n/a


    

(5)   14,238 shares vested December 31, 1995.

(6)   Mr. Duggan served as Executive  Vice  President  until  November 10, 1995.
      Column  (i)  includes  $50,000  special  payment  relating  to sale of the
      Commercial Aviation Business.

(7)   Up to 4,987  shares  vested  December  31,  1995,  but the exact number is
      dependent upon subsequent calculation of Company's 1995 performance.
      Up to 4,987 shares will vest December 31, 1996.

</TABLE>

<TABLE>
<CAPTION>

                                      OPTION/SAR GRANTS IN LAST FISCAL YEAR

                                                                               Potential realizable
                                                                                value at assumed
                                                                              annual rates of stock
                                                                               price appreciation
                                  Individual Grants                             for option term
                        Number of      Percent of
                       securities     total options/   Exercise
                       underlying     SARS granted     or base
                       options/SARs   to employees      price       Expiration
       Name            granted (#)    in fiscal year    ($/Sh)         date      5% ($)   10% ($)
       (a)                (b)              (c)          (d)            (e)       (f)       (g)
<S>                      <C>              <C>           <C>          <C>        <C>       <C>
Dan R. Bannister         65,000           20.3%         14.90        11/10/02   394,290   918,840
Paul V. Lombardi         40,000           12.5%         14.90        11/10/02   242,640   565,440
James H. Duggan             n/a               -             -               -         -         -
T. Eugene Blanchard      18,000            5.6%         14.90        11/10/02   109,188   254,448
David L. Reichardt       25,000            7.8%         14.90        11/10/02   151,650   353,400
Mark C. Filteau          12,500            3.9%         14.90        11/10/02    75,825   176,700

</TABLE>

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

                                             Number of
                                             securities      Value of
                                             underlying    unexercised
                                            unexercised    in-the-money
                                            options/SARs  options/ SARs
                                             at fiscal      at fiscal
                                            year-end (#)    year-end ($)

                    Shares       Value
                 acquired on    realized    Exercisable/   Exercisable/
      Name       exercise (#)     ($)      Unexercisable  Unexercisable
      (a)            (b)          (c)           (d)            (e)
Dan R. Bannister     n/a          n/a        0   / 65,000   0    /     0
Paul V. Lombardi     n/a          n/a        0   / 40,000   0    /     0
James H. Duggan      n/a          n/a        0   /      0       n/a
T. Eugene Blanchard  n/a          n/a        0   / 18,000   0    /     0
David L. Reichardt   n/a          n/a        0   / 25,000   0    /     0
Mark C. Filteau      n/a          n/a        0   / 12,500   0    /     0


Compensation of Directors

         Non-employee directors of the Company receive an annual retainer fee of
$16,500 as  directors  and $2,750 for each  committee  on which they serve.  The
Company also pays non-employee  directors a meeting fee of $1,000 for attendance
at each Board meeting and $500 for attendance at committee  meetings.  Directors
are reimbursed for expenses  incurred in connection  with attendance at meetings
and other Company functions.

Directors and Officers Liability Insurance

         The Company has purchased and paid the premium for insurance in respect
of claims  against its directors and officers and in respect of losses for which
the Company may be required or permitted by law to indemnify  such directors and
officers. The directors insured are the directors named herein and all directors
of the  Company's  subsidiaries.  The  officers  insured  are all  officers  and
assistant  officers of the Company and its subsidiaries.  There is no allocation
or segregation  of the premium as regards  specific  subsidiaries  or individual
directors and officers.

Employment-Type Contracts

         In  1987,  the  Company   entered  into   change-in-control   severance
agreements with Messrs. Bannister,  Duggan, Blanchard,  Reichardt, and Dunn, and
certain  other  executive  officers of DynCorp,  and in 1995,  it entered into a
similar agreement with Mr. Lombardi (the "Severance Agreements"). Each Severance
Agreement provides that certain benefits,  including a lump-sum payment, will be
triggered if such  executive is terminated  following a change in control during
the term of that executive's Severance Agreement, unless such termination occurs
under certain circumstances set forth in the Severance Agreements. The Severance
Agreements expire on December 31, 1996, but they are automatically extended. The
amount  of such  lump sum  payment  would be equal to 2.99  times the sum of the
executive's  annual  salary and the average  annual amount paid to the executive
pursuant  to  certain  applicable  compensation-type  plans in the  three  years
preceding  the year in which the  termination  occurs.  Other  benefits  include
payment of any incentive  compensation  which has been  allocated or awarded but
not yet paid to the  executive  for a  fiscal  year or  other  measuring  period
preceding  termination  and a pro rata portion to the date of termination of the
aggregate value of incentive  compensation  awards for uncompleted periods under
such plans. Each Severance Agreement also provides that, if the aggregate of the
lump sum payment to the executive  and any other payment or benefit  included in
the  calculation of "parachute  payments"  within the meaning of Section 280G of
the  Internal  Revenue Code exceeds the amount the Company is entitled to deduct
on its federal income tax return,  the severance payments shall be reduced until
no portion of the  aggregate  termination  payments to the  executive  is not so
deductible or the severance payment is reduced to zero. The Severance Agreements
also provide that the Company will  reimburse  the  executive for legal fees and
expenses  incurred by the  executive  as a result of  termination  except to the
extent that the payment of such fees and  expenses  would not be, or would cause
any other portion of the aggregate termination payments not to be, deductible by
reason of Section 280G of the Code.

Compensation Committee Interlocks and Insider Participation

         The members of the  Compensation  Committee  of the Board of  Directors
during 1995 were:  Herbert S. Winokur,  Jr., Chairman of the Board and Director;
Russell E. Dougherty, Director; and, until September 11, 1995, Michael T. Masin,
a former Director. None of the members are, or were, current or former employees
of the Company,  and,  except for Mr. Winokur,  whose  relationship to Capricorn
Investors,  L.P.  ("Capricorn") is described  below,  none have any relationship
with the Company of the nature contemplated by Rule 404 of Regulation S-K.

         Mr. Winokur is the President of Winokur  Holdings,  Inc.,  which is the
managing  partner of  Capricorn  Holdings,  G.P.,  which in turn is the  general
partner of Capricorn.  On February 12, 1992,  the Company  loaned  $5,500,000 to
Cummings  Point  Industries,  Inc.  ("CPI"),  a  Delaware  corporation  of which
Capricorn owned more than 10%. The  indebtedness was represented by a promissory
note (the "Note"),  bearing  interest at the annual rate of 17%,  which provided
that interest was payable quarterly but that interest payments could be added to
the  principal  of the  Note  rather  than  being  paid in  cash.  The  Note was
subordinated  to all  senior  debt of CPI.  The  Note was due six  months  after
issuance, but it was automatically extended for three-month periods. By separate
agreement,  Capricorn  agreed to purchase  the Note from the Company  upon three
months' notice,  for the amount of outstanding  principal plus accrued interest.
The purchase  obligation was secured by certain common stock and warrants issued
by the Company  and owned by  Capricorn.  The Note was repaid in full,  together
with accrued interest, on August 10, 1995.

         No executive officer of the Company serves on the board of directors or
compensation  committee of any entity (other than  subsidiaries  of the Company)
whose  directors  or  executive  officers  served on the Board of  Directors  or
Compensation Committee of the Company.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Voting Securities

         As of April 26, 1996, the Company had 8,018,003  shares of Common Stock
and 123,711 shares of Class C Preferred  Convertible  Stock  outstanding,  which
constituted all the outstanding voting securities of the Company.  If all shares
issuable upon exercise of outstanding warrants, shares issuable upon exercise of
all vested  options,  shares  issuable upon  conversion of  outstanding  Class C
Preferred  Convertible  Stock and  exercise  of  related  warrants,  and  shares
issuable as a result of immediate  vesting and expiration of deferrals under the
Restricted Stock Plan were to be issued (but excluding options which have either

   

not vested or whose exercise price exceeds the May 9, 1996 Formula Price),

    

the outstanding voting securities following such dilution would consist of
12,756,762 shares of Common Stock (and no shares of Class C Stock).  The
following tables show beneficial  ownership of issued voting shares as a
percentage  of  currently  outstanding  stock  and beneficial  ownership  of
issued and issuable  shares as a percentage  of common stock on a fully diluted
basis  assuming all such  conversions,  exercises,  and issuances.

Security Ownership of Certain Beneficial Owners

         The  following  table  presents  information  as  of  April  26,  1996,
concerning  the only  known  beneficial  owners of five  percent  or more of the
Company's Common Stock and Class C Preferred Stock.

                                      Amount  &         Amount  &
                                      Nature of         Nature of
                                      Ownership         Ownership
                                         of     Percent    of       Percent
Name and Address of         Title of Outstanding  of     Diluted  of Diluted
Beneficial Owner             Class     Shares    Class  Shares(3) Shares (3)

Trustees of the DynCorp     Common   6,070,309  75.7%   6,070,309     47.6%
Employee                             Direct(1)          Direct(1)
Stock Ownership Plan
("ESOP") Trust, c/o
DynCorp
2000 Edmund Halley Dr.
Reston, VA  22091

Capricorn Investors,        Common     292,369   3.6%   4,117,127     32.3%
L.P.(2)                                 Direct             Direct
72 Cummings Point Road
Stamford, CT  06902

Capricorn Investors,       Class C     123,711 100.0%        N/A         -
L.P.(2)                    Preferred    Direct
72 Cummings Point Road
Stamford, CT  06902

(1) Shares are held for the  accounts of  participants  in the ESOP.  Shares are
    voted in accordance with instructions received from participants.  Shares as
    to which no instructions are received are voted in the same proportions.

(2) Herbert  S.  Winokur,  Jr.,  Chairman  of the  Board and a  Director  of the
    Company,  is the President of Winokur Holdings,  Inc., which is the managing
    partner of Capricorn Holdings, G.P., which in turn is the general partner of
    Capricorn Investors, L.P.

(3) Assumes  exercise  of all  outstanding  warrants,  exercise  of  all  vested

   

    options,  whose exercise price does not exceed the May 9, 1996 Formula

    

    Price,  conversion of Class C Stock, exercise of warrants issuable upon such
    conversion,  full vesting of all remaining  Restricted Stock Plan units, and
    distribution of all deferred units under Restricted Stock Plan.

Security Ownership of Management(1)

         Beneficial  ownership of the Company's  equity  securities by directors
and  nominees  for  election  to the  Board,  and by all  current  officers  and
directors as a group, is set forth below:


<TABLE>
<CAPTION>


                                      Amount  &                   Amount  &
                                      Nature of                          Nature of
                                      Ownership                          Ownership
                                         of               Percent            of          Percent
Name and Address of         Title of Outstanding            of            Diluted       of Diluted
Beneficial Owner             Class   Shares (2)          Class(3)        Shares(4)     Shares (3)(4)
<S>                          <C>      <C>                <C>       <C>                    <C>
D. R. Bannister              Common   306,072 Direct}      3.9%      371,783 Direct}       3.0%
President &                             7,710 Indirect}                7,710 Indirect}
Director

T. E. Blanchard              Common   146,019 Direct}      2.0%      205,191  Direct}      1.7%
Senior Vice                            14,673 Indirect}               14,673 Indirect}
President
& Director

R. E. Dougherty              Common     2,331  Direct        *         4,000   Direct        *
Director

P. V. Lombardi               Common     5,275 Direct}        *        19,513  Direct}        *
Executive Vice                            888 Indirect}                1,184 Indirect}
President &
Director

D. C. Mecum II               Common        --     --        --         4,000   Direct        *
Director

D. L. Reichardt              Common    70,710 Direct}      1.0%       88,738 Direct}         *
Senior Vice                            11,016 Indirect}               11,016 Indirect}
President
& Director

H. S. Winokur, Jr.(5)        Common   292,369 Indirect     3.6%    4,117,127 Indirect     32.3%
Chairman of the              Class C  123,711 Indirect   100.0%        n/a                  --
Board & Director            Preferred

All officers and             Common   707,692 Direct}     13.5%      935,706 Direct}      40.0%
directors as a                        373,757 Indirect}            4,199,602 Indirect}
group
                             Class C  123,711 Indirect   100.0%        n/a       --         --
                            Preferred

<FN>

(1) Includes  information as of April 26, 1996. Shares held by the ESOP trustees
    and allocated to the officers and  directors  are included in the table,  as
    outstanding  shares in the case of vested  shares,  and as diluted shares in
    the case of unvested shares.

(2) Restricted stock units which have not been vested or are vested but deferred
    and not distributed  pursuant to the Company's  Restricted  Stock Plan as of
    April 26, 1996 are not  transferable  by or within the voting control of the
    participants.  Such units are not  included  in  outstanding  shares but are
    included in fully diluted shares.

(3) An asterisk indicates that beneficial  ownership is less than one percent of
    the class.

(4) Assumes exercise of all outstanding warrants, exercise of all vested options

   

    whose  exercise  price does not exceed the May 9, 1996 Formula  Price,

    

    conversion  of  Class C Stock,  exercise  of  warrants  issuable  upon  such
    conversion,  full vesting and distribution of all remaining Restricted Stock
    Plan units.

(5) Includes  securities  owned  by  Capricorn.   See  preceding  table  for
    relationship of Mr. Winokur thereto.


</TABLE>
                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Certain Business Relationships

         Mr. Dougherty is of counsel to the law firm of McGuire,  Woods,
Battle & Boothe,  which firm has provided legal services to
the Company from time to time.  See also "Executive Compensation -
Compensation Committee Interlocks and Insider Participation."

        It is the Company's policy that all transactions  with affiliates of the
Company  are to be on terms no less  favorable  than could be  obtained  from an
unaffiliated  third party and shall be approved by a majority of the  directors,
including a majority of disinterested directors.

Indebtedness of Related Entities

         See "Executive  Compensation -- Compensation  Committee Interlocks
and Insider Participation" and "Business -- Factoring of Receivables."


                          DESCRIPTION OF CAPITAL STOCK

General

         The  authorized  capital  stock of the  Company  consists of 20 million
shares  of Common  Stock,  par value  $0.10  per  share of which  8,018,003  are
outstanding, and 123,711 shares of Class C Preferred, par value $0.10 per share.
As of April 26, 1996, there were  approximately  375 holders of record of Common
Stock and one holder of record of Class C Preferred.

         As of April 26, 1996, there were also outstanding 3,308,392 Warrants to
acquire an identical  number of shares of Common  Stock at an exercise  price of
$0.25 per warrant.  Warrants were issued at the rate of 6.6767 Warrants for each
share of Common Stock acquired by certain  management and other  stockholders on
March  11,  1988  prior to the LBO,  and  942,563  Warrants  were  issued  to an
affiliate of the lead bank financing the LBO. A total of 5,066,003 Warrants were
issued in 1988,  of which  1,757,611 or 35% have been  exercised or  surrendered
through  December 12, 1995.  Upon  conversion of the Class C Preferred,  825,981
additional Warrants will be issued.

         The following is a summary of certain of the detailed provisions of the
Certificate of Incorporation  and By-Laws of the Company regarding the Company's
capital  stock.  The summary is not complete and is qualified in its entirety by
reference to the  Certificate  of  Incorporation  and to the By-Laws,  copies of
which  are  filed as  exhibits  to the  Registration  Statement  of  which  this
Prospectus is a part.

Common Stock

         The holders of Common  Stock are entitled to one vote per share of each
share  held of record  in  elections  for  directors  and on all  other  matters
required or permitted to be approved by a vote of  stockholders  of the Company.
Each share of Common  Stock is equal in respect  of rights and  liquidation  and
rights to dividends and to distributions. Stockholders of the Company do not and
will not have any preferred or preemptive  rights to subscribe for,  purchase or
receive  additional shares of any class of capital stock of the Company,  or any
options or warrants for such shares,  or any rights to subscribe for or purchase
such  shares,  for any  securities  convertible  into or  exchangeable  for such
shares, which may be issued, sold or offered for sale by the Company.

Restrictions on Common Stock

         The Board of  Directors  of the Company  amended the By-Laws on May 10,
1995,  to provide  that,  as to any share of Common Stock issued on or after May
11, 1995, such share may not be sold or transferred by the holder thereof to any
third party,  other than (1) by descent or distribution,  (2) by bona fide gift,
or (3) by bona fide sale after the holder  thereof has first  offered in writing
to sell the share to the Company at the same price and under  substantially  the
same terms as apply to the intended  sale and the Company has failed or declined
in writing to accept such terms within 14 days of receipt of such written  offer
or has refused to proceed to a closing on the  transaction  within a  reasonable
time after such acceptance;  provided, however, that the sale to the third party
following such failure,  declination,  or refusal must be made on the same terms
which were not  previously  accepted by the Company and within 60 days following
such event,  or the Company must again be offered such refusal rights prior to a
sale of such share; provided further, however, that this right does not apply to
(A) any  transactions  made at the current  Formula  Price  through the Internal
Market;  (B) any transactions  made at any time while the Common Stock is listed
for trading on a national securities exchange or on the over-the-counter market;
(C) sales to the ESOP;  or (D) shares which have been  reissued to the holder in
exchange for shares  issued prior to May 11, 1995 to the extent such  previously
issued  shares were not subject to any right of first  refusal by the Company or
its shareholders.

         Shares of Common Stock purchased on the Internal Market will be subject
to contractual  transfer  restrictions having the same effect as those contained
in the  By-Laws.  Prior to trading on the  Internal  Market,  each buyer will be
required  to adhere to the  Internal  Market  rules which  impose such  transfer
restrictions on all shares  purchased on the Internal  Market.  Shares of Common
Stock  issued  prior  to May 11,  1995  and not  subsequently  purchased  on the
Internal Market are not subject to such  restrictions.  See "Risk Factors -- All
Shares of Stock Issued in Connection with the Internal Market are Subject to the
Company's Right of First Refusal."

Class C Preferred Stock

         The Class C Preferred ranks senior and prior to the Common Stock in the
case of a liquidation,  dissolution or winding-up of the affairs of the Company,
and bears annual dividends in the amount of $4.365 per share, which while unpaid
compound  quarterly  at 18% per  annum,  but are  only  paid in the  event  of a
liquidation of the Company.  In the event of payment by the Company of dividends
on its Common  Stock,  the holder of the Class C  Preferred  will be entitled to
receive that amount of dividends that it would have received if it had converted
the Class C Preferred into Common Stock,  provided that the aggregate  amount of
such dividends shall not in any event exceed the aggregate amount of accrued and
unpaid dividends.  The aforementioned dividends are forfeited upon conversion of
the Class C Preferred into Common Stock.  The holder of the Class C Preferred is
entitled to convert each share of Class C Preferred into a share of Common Stock
upon the  giving of  appropriate  notice.  The  holder of Class C  Preferred  is
entitled to vote, one vote for each share of Class C Preferred, with the holders
of the outstanding shares of Common Stock of the Company.  The holder of Class C
Preferred  shares  have the  right to vote as a  separate  class if the  Company
desires to:

         (i)  directly  or  indirectly  create,  incur,  assume,   guarantee  or
otherwise  become liable with respect to  indebtedness  for borrowed money in an
aggregate amount outstanding at any time in excess of $15,000,000 other than (A)
indebtedness  evidenced by 16% Pay-in-Kind  Junior  Subordinated  Debentures Due
2003,  including in-kind dividends thereon;  (B) unsecured  indebtedness between
the  Company  and  its  subsidiaries  incurred  in the  ordinary  course  of the
Company's cash management  system;  (C) indebtedness not to exceed the principal
amount of  $150,000,000  issued by a wholly owned  financing  subsidiary  of the
Company and secured by accounts receivable;  and (D) indebtedness of the Company
incurred as a result of  promissory  notes issued as payment for shares of stock
repurchased or redeemed upon the exercise of put options by beneficiaries of the
Company's Employee Stock Ownership Plan;

         (ii)  directly or  indirectly,  create,  incur,  assume,  guarantee  or
otherwise  become or remain  liable with  respect to (A) any  agreement  for the
lease, hire or use of any real or personal property required to be characterized
as a capital lease in accordance with generally accepted  accounting  principles
in an amount in excess of $2,000,000 or (B) any agreement for the lease, hire or
use  of any  real  or  personal  property  required  to be  characterized  as an
operating lease in accordance with generally accepted  accounting  principles in
an amount payable during the term of such lease in excess of $2,000,000;

         (iii) issue  shares of capital  stock  (common or  preferred),  capital
stock  equivalents,  securities  convertible  into  capital  stock,  or options,
warrants, or other rights to acquire capital stock; provided,  however, that the
Company may (A) issue shares of Common  Stock  pursuant to the terms of warrants
outstanding  as of May 15,  1995;  (B) issue  shares of  Common  Stock  upon the
conversion of Class C Preferred Stock; (C) issue shares of Common Stock pursuant
to the  conversion of Class C Preferred  Stock (D) issue up to 850,000 shares of
Common Stock as matching shares pursuant to the Company's Savings and Retirement
Plan; (E) issue up to 100,000 shares of Common Stock as the discount  portion of
the purchase price of shares purchased  pursuant to the Company's Employee Stock
Purchase Plan; (F) issue up to 1,200,000  shares of Common Stock pursuant to the
Company's  1995 Stock Option Plan;  and (G) issue up to 300,000 shares of Common
Stock in lieu of cash  bonuses  pursuant to the  Company's  Executive  Incentive
Plan;

         (iv) declare, make or pay any dividends on any shares of capital stock,
by any means whatsoever,  or purchase,  redeem, or otherwise acquire, any shares
of its capital  stock,  or set aside any funds for any such  purpose;  provided,
however,  that the Company may (A) pay dividends on the Class C Preferred  Stock
in  accordance   with  the   applicable   provisions  of  the   Certificate   of
Incorporation,  (B) pay liabilities related to the surrender of certificates for
capital stock  previously  redeemed or canceled,  (C) repurchase,  as and to the
extent  required  by law or  contractual  obligation,  shares  of  Common  Stock
distributed by the Company's  Employee Stock  Ownership Plan to  participants in
such  plan,  (D)  repurchase  shares of Common  Stock held by  employees  of the
Company (other than shares  distributed  to employees by the Company's  Employee
Stock  Ownership  Plan),  provided that the aggregate  cost of such  repurchases
pursuant  to this  clause D shall not exceed  $250,000 in any fiscal year of the
Company, and (E) convert shares of Class C Preferred Stock into shares of Common
Stock and warrants or options in accordance  with the  applicable  provisions of
the Certificate of Incorporation;

         (v) employ or terminate the employment of the chief  executive  officer
or the chief operating officer of the Company or any executive officer reporting
directly  to either of them,  or  materially  alter the terms of any  employment
agreement or other arrangement with the Company of such officer or officers;

         (vi) directly or indirectly, lend any amount to, incur any indebtedness
to, or enter into any contracts material to its business or operations with, any
of its  officers  or  directors,  any of its  shareholders,  any  member  of the
immediate families of such officers,  directors or shareholders,  or any firm or
corporation in which such persons have an ownership interest;  provided that the
Company  may make  advances  and loans to  officers  in the  ordinary  course of
business in an aggregate amount outstanding at any time not to exceed $1,500,000
and may incur  indebtedness  to officers in the  ordinary  course of business in
form of deferred compensation and accrued vacation compensation;

         (vii)  sell,  lease,  license,  transfer  or cause or permit  the sale,
lease,  license or  transfer  of the assets of the  Company or its  subsidiaries
(other than  inventory  in the  ordinary  course of business  or  uneconomic  or
obsolete  equipment in the ordinary  course of business) if the  aggregate  book
value of such assets,  when added to all other assets sold, leased,  licensed or
transferred (excluding sales described in the parenthetical clause above) within
the four consecutive preceding fiscal quarters exceeds $2,000,000;

         (viii) acquire,  whether by purchase,  lease,  license,  merger,  joint
venture or otherwise, any assets (other than inventory,  materials and equipment
in the ordinary course of business) if the cost thereof,  when added to the cost
of all other  assets  acquired  during  the four  consecutive  preceding  fiscal
quarters, exceeds $2,000,000; or

         (ix) alter or repeal  those  provisions  of the  By-Laws of the Company
which  pertain  generally  to the  election  and duties of the  directors of the
Company  or which  affect  the  rights  and  powers of the  shareholders  of the
Company.

         These voting rights give the holder of Class C Preferred the ability to
effectively  control  the  Company  with  respect  to  certain  major  corporate
decisions.  Consequently, actions that might otherwise be approved by a majority
of the  holders  of  Common  Stock  could be  vetoed  by the  holder  of Class C
Preferred.  None of the items on which the  holders of Class C  Preferred  would
vote as a class is required to be  submitted  to the holders of Common Stock for
their  vote.   See  "Risk  Factors  --  Class  C  Preferred   Stock  Rights  and
Preferences."

Stockholders Agreement

         Certain  individuals in the management group of the Company,  Capricorn
and other  outside  investors  who hold shares of Common  Stock are parties to a
Stockholders  Agreement  originally  dated March 11, 1988 and restated March 11,
1994  (the  "Stockholders  Agreement").  Under  the  terms  of the  Stockholders
Agreement,   stockholders  who  own  approximately  51%  of  the  fully  diluted
outstanding shares of Common Stock have agreed,  among other things, to vote for
the  election  of a Board  of  Directors  consisting  of four  management  group
nominees,  four  Capricorn  nominees and a joint nominee who would be elected if
needed to break a tie vote.  Since the management group  stockholders,  directly
and through ESOP shareholdings, and Capricorn represent a majority of the shares
of Common Stock  necessary to elect the Company's  Board of Directors on a fully
diluted  basis,  it is  unlikely  that other  stockholders  acting in concert or
otherwise  will be able to change  the  composition  of the Board of  Directors.
Unless  extended,  the  Stockholders  Agreement  expires on March 10, 1999.  See
"Description of Capital Stock --  Stockholders  Agreement." See "Risk Factors --
Parties to Stockholders  Agreement Effectively Control Appointments to the Board
of Directors."

                            VALIDITY OF COMMON STOCK

         The validity of the Common Stock offered hereby will be passed upon for
the Company by H.  Montgomery  Hougen,  Vice  President and Secretary and Deputy
General Counsel of the Company.  As of April 26, 1996, Mr. Hougen owned directly
and  indirectly  24,855  shares of Common  Stock and options to  purchase  5,000
shares of Common  Stock.  Mr.  Hougen is the  beneficial  owner of an additional
2,829 shares through the Company's benefit plans.

                                     EXPERTS

         The financial  statements and schedules included in this Prospectus and
elsewhere in this  Registration  Statement have been audited by Arthur  Andersen
LLP, independent public accountants,  as indicated in their reports with respect
thereto,  and are included herein in reliance upon the authority of said firm as
experts in giving said reports.

                              AVAILABLE INFORMATION

         The Company has filed with the SEC a Registration Statement (which term
shall include any amendments thereto) on Form S-1 under the Securities Act, with
respect to the Common Stock offered hereby. This Prospectus, which constitutes a
part of the Registration Statement,  does not contain all of the information set
forth in the  Registration  Statement,  certain  items of which are contained in
exhibits to the Registration Statement as permitted by the rules and regulations
of the Commission.  For further  information with respect to the Company and the
Common Stock offered hereby,  reference is made to the  Registration  Statement,
including  the exhibits  thereto,  and the  financial  statements  and notes and
schedules filed as a part thereof. Statements made in this Prospectus concerning
the contents of any document  referred to herein are not  necessarily  complete.
With  respect  to each such  document  filed  with the SEC as an  exhibit to the
Registration  Statement,  reference  is made to the exhibit for a more  complete
description  of the matter  involved,  and each such  statement  shall be deemed
qualified in its entirety by such reference.

         The Registration  Statement,  including the exhibits  thereto,  and the
financial statements and notes and schedules filed as a part thereof, as well as
such reports and other  information filed with the SEC, may be inspected without
charge at the SEC's principal office at 450 Fifth Street, N.W., Washington, D.C.
20549, as well as at the Commission's regional offices, 75 Park Place, New York,
New York 10007 and  Northwestern  Atrium Center,  500 W. Madison  Street,  Suite
1400,  Chicago,  Illinois  60661-2511.  Copies  of all or  part  thereof  may be
obtained  from those  offices  upon payment of certain  fees  prescribed  by the
Commission.

         The Company  undertakes  to  provide,  without  charge,  to any person,
including a beneficial  owner,  to whom a copy of this  Prospectus is delivered,
upon  the  written  or oral  request  of  such  person,  a copy of any  document
incorporated by reference into this  Prospectus,  without  exhibits (unless such
exhibits are incorporated by reference into such  documents).  Requests for such
copies  should be directed  to:  DynCorp,  2000  Edmund  Halley  Drive,  Reston,
Virginia 22091-3436; Attention: Corporate Secretary (telephone (703) 264-9108).

                     COMMISSION POSITION ON INDEMNIFICATION

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933, as amended (the "Act"), may be permitted to directors, officers and
controlling persons of the Registrant  pursuant to provisions  described in Item
14 below,  or otherwise,  the Registrant has been advised that in the opinion of
the Securities and Exchange  Commission such  indemnification  is against public
policy as expressed in the Act and is,  therefore,  unenforceable.  In the event
that a claim  for  indemnification  against  such  liabilities  (other  than the
payment by the Registrant of expenses incurred or paid by a director, officer or
controlling  person of the Registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the Registrant will, unless
in the  opinion  of its  counsel  the matter  has been  settled  by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.


                Report of Independent Public Accountants

   To DynCorp:

   We have audited the  accompanying  consolidated  balance sheets of DynCorp (a
   Delaware  corporation) and subsidiaries as of December 31, 1995 and 1994, and
   the related consolidated statements of operations, stockholders' accounts and
   cash flows for each of the three years in the period ended December 31, 1995.
   These consolidated  financial  statements and the schedules referred to below
   are the responsibility of the Company's management.  Our responsibility is to
   express an opinion on these consolidated  financial  statements and schedules
   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 DynCorp and subsidiaries as
   of December 31, 1995 and 1994, and the results of their  operations and their
   cash flows for each of the three years in the period ended December 31, 1995,
   in conformity with generally accepted accounting principles.

   Our  audits  were made for the  purpose  of  forming  an opinion on the basic
   financial statements taken as a whole. The schedules listed in Item 16(b) of
   the Form S-1 are presented for purposes of complying with the Securities and
   Exchange  Commission's  rules  and  are  not  part  of  the  basic  financial
   statements.  These  schedules have been subjected to the auditing  procedures
   applied in the audits of the basic financial  statements and, in our opinion,
   fairly state in all material  respects the financial  data required to be set
   forth therein in relation to the basic financial statements taken as a whole.

   Washington, D.C.,                        ARTHUR ANDERSEN LLP
   March 15, 1996


DynCorp and Subsidiaries
Consolidated Balance Sheets
(Dollars in thousands)

                                                                 December 31,
                                                              1995      1994(a)
Assets
Current Assets:
   Cash and short-term investments (Notes 1 and 5)          $ 31,151   $  7,738
   Accounts receivable and contracts in process
     (Notes 3, 4 and 5)                                      179,706    172,731
   Inventories of purchased products and supplies,
     at lower of cost (first-in, first-out) or market          1,383        793
   Deferred income taxes (Note 14)                                 -      2,698
   Other current assets                                        8,095      4,122
   Net current assets of discontinued operations (Note 2)          -     18,316
      Total Current Assets                                   220,335    206,398

Property and Equipment, at cost (Notes 1 and 18):
   Land                                                        1,621      5,372
   Buildings and leasehold improvements                        9,773     24,348
   Machinery and equipment                                    30,234     25,868
                                                              41,628     55,588
   Accumulated depreciation and amortization                 (22,600)   (17,739)
      Net property and equipment                              19,028     37,849

Intangible Assets, net of accumulated amortization
   (Notes 1, 13 and 19)                                       50,689     51,837

Other Assets (Notes 5 and 20)                                 85,438     32,788

Net Noncurrent Assets of Discontinued Operations (Note 2)          -     67,128

      Total Assets                                          $375,490   $396,000

(a) Restated for the discontinuance of the Commercial Aviation business
    (see Note 2).

    See accompanying notes.


DynCorp and Subsidiaries
Consolidated Balance Sheets
(Dollars in thousands)
                                                                 December 31,
                                                                1995    1994(a)
Liabilities and Stockholders' Equity
Current Liabilities:
   Notes payable and current portion of long-term debt
    (Notes 3 and 5)                                         $  1,260   $  3,004
   Accounts payable (Note 3)                                  38,007     18,878
   Deferred revenue and customer advances (Note 1)             4,814      3,863
   Accrued income taxes (Notes 1, 3 and 14)                   11,374         30
   Accrued expenses (Note 6)                                 100,152     95,482
      Total Current Liabilities                              155,607    121,257

Long-term Debt (Notes 3 and 5)                               104,112    230,444

Deferred Income Taxes (Notes 1 and 14)                         2,917      1,210

Other Liabilities and Deferred Credits (Notes 3 and 20)       86,992     33,551

Contingencies and Litigation (Note 20)                             -          -

   
Temporary Equity:
 Redeemable Common Stock (Note 7)
  ESOP Shares, 3,535,195 shares issued at $18.10
  and 2,516,802 at $14.50 in 1995 and 3,691,003 at $18.20
  and 1,312,459 at $14.60 in 1994, subject to restrictions   100,481     86,338

 Management Investors, 21,287 shares issued at $109.64,
  256,196 at $18.10 and 1,804,595 at $14.50 in 1995
  and 32,471 at $110.41, 255,539 at $18.20 and 2,326,444
  at $14.60 in 1994, subject to restrictions                  33,138     42,202

 Other, 125,714 shares issued at $18.10 and $18.20
  in 1995 and 1994, respectively                               2,275      2,288

Permanent Stockholders' Equity:
 Preferred Stock, Class C 18% cumulative, convertible,
  $24.25 liquidation value (liquidation value including
  unrecorded dividends $11,863 in 1995 and $9,948
  in 1994), 123,711 shares authorized, issued and
  outstanding (Note 8)                                         3,000      3,000
 Common Stock, par value ten cents per share, authorized
  20,000,000 shares; issued 1,588,587 shares in 1995
  and 812,387 shares in 1994 (Note 9)                            159         81
 Common Stock Warrants (Note 10)                              11,305     11,486
 Paid-in Surplus                                             148,202    130,277
 Adjustment for redemption value greater than
  par value (Note 7)                                        (135,223)  (130,118)
    
 Deficit                                                    (115,888)  (118,256)
 Common Stock Held in Treasury, at cost; 1,235,509 shares
  and 173,988 warrants in 1995 and 459,309 shares and
  173,988 warrants in 1994                                   (21,084)    (8,817)
 Unearned ESOP Shares (Note 12)                                 (503)         -
 Cummings Point Industries Note Receivable (Notes 3 and 11)        -     (8,943)
     Total Liabilities and Stockholders' Equity             $375,490   $396,000

(a) Restated for the discontinuance of the Commercial Aviation business
    (see Note 2).

    See accompanying notes.


DynCorp and Subsidiaries
Consolidated Statements of Operations
For the Years Ended December 31
(Dollars in thousands except per share data)



                                                       1995   1994(a)   1993(a)
   
Revenues (Note 1):
     Information and Engineering Technology        $271,131  $192,233  $137,920
     Aerospace Technology                           319,337   300,857   327,273
     Enterprise Management                          318,257   325,593   312,023
        Total revenue                               908,725   818,683   777,216

    
   
Costs and expenses:
     Cost of services                               871,471   783,095   742,455
     Selling and corporate administrative            18,705    16,887    17,547
     Interest expense                                14,856    14,903    14,777
     Interest income                                 (3,804)   (2,398)   (2,428)
     Other (Note 13)                                 10,058     7,654     7,109
        Total costs and expenses                    911,286   820,141   779,460

Loss from continuing operations before income taxes,
 minority interest and extraordinary item            (2,561)   (1,458)   (2,244)
   Provision (benefit) for income taxes (Note 14)    (9,090)   (2,236)    1,289
Earnings (loss) from continuing operations before
 minority interest and extraordinary item             6,529       778    (3,533)
   Minority interest (Note 1)                         1,255     1,130       952

Earnings (loss) from continuing operations before
 extraordinary item                                   5,274      (352)   (4,485)
   Loss from discontinued operations, net of
     income taxes (Note 2)                           (1,416)  (12,479)   (8,929)
   Gain on sale of discontinued operations, net of
     income taxes (Note 2)                            1,396         -         -

Earnings (loss) before extraordinary item             5,254   (12,831)  (13,414)
   Extraordinary loss from early extinguishment
     of debt, net of income taxes (Note 5)           (2,886)        -         -

Net earnings (loss)                                 $ 2,368  $(12,831) $(13,414)

  Preferred Class C dividends not declared or
    recorded (Note 8)                                (1,915)   (1,606)   (1,347)

Common stockholders' share of earnings (loss)       $   453  $(14,437) $(14,761)

Earnings (Loss) Per Common Share (Note 16)
  Primary and fully diluted:
    Continuing operations before extraordinary item $  0.27  $  (0.29) $  (1.13)
    Discontinued operations                               -     (1.83)    (1.74)
    Extraordinary item                                (0.23)        -         -
    Common stockholders' share of earnings (loss)   $  0.04  $  (2.12) $  (2.87)

(a) Restated for the discontinuance of the Commercial Aviation business
    (see Note 2).

    See accompanying notes.


<TABLE>

DynCorp and Subsidiaries
Consolidated Statements of Permanent Stockholders' Equity
For the Years Ended December 31
(Dollars in thousands)

<CAPTION>

    
   
                                                                                                    Reclassification
                                                                                                  to Temporary Equity
                                                                                                     for Redemption
                                                                                                         Value
                                                                                                     Greater than
                                                          Preferred    Common      Stock    Paid-in       Par
                                                            Stock     Stock(a)   Warrants  Surplus(a)    Value    Deficit

<S>                                                        <C>        <C>        <C>       <C>       <C>        <C>
Balance December 31, 1992                                  $ 3,000    $   65     $15,119   $106,348  $(94,964)  $(92,011)
  Stock under Restricted Stock Plan (Note 10)                                                   (11)       11
  Treasury stock purchased (Notes 7 and 9)                                11                            1,974
  Stock issued under the Management
   Employees Stock Purchase Plan (Note 7)                                                         6       (48)
  Accrued compensation (Note 10)                                                              2,235
  Payments received on Employee Stock
   Ownership Plan (Note 12)
  Contribution of stock to Employee Stock Ownership Plan
   (Note 12)                                                              (3)                            (434)
  Stock issued in conjunction with acquisition (Note 7)                  (12)                          (2,188)
  Accrued interest on note receivable (Note 11)
  Net loss                                                                                                       (13,414)
  Adjustment of shares to fair value                                                                   (4,540)
Balance, December 31, 1993                                   3,000        61      15,119    108,578  (100,189)  (105,425)
  Stock under Restricted Stock Plan (Note 10)                                                    (9)        9
  Treasury stock purchased (Notes 7 and 9)                                20         (57)      (278)    2,627
  Stock issued under the Management Employees
    Stock Purchase Plan (Note 7)                                                                 (2)      (37)
  Warrants exercised (Note 10)                                                    (3,576)     3,797    (3,797)
  Accrued compensation (Note 10)                                                              1,222
  Contribution of stock to Employee Stock Ownership Plan                                     16,969   (16,969)
    (Note 12)
  Accrued interest on note receivable (Note 11)
  Net loss                                                                                                       (12,831)
  Adjustment of shares to fair value                                                                  (11,762)
Balance, December 31, 1994                                   3,000        81      11,486    130,277  (130,118)  (118,256)
  Stock under Restricted Stock Plan (Note 10)                                                    24       (24)
  Treasury stock purchased (Notes 7 and 9)                                78                           11,925
  Warrants exercised or canceled (Note 10)                                          (181)        22
  Contribution of stock to Employee Stock Ownership Plan
    (Note 12)                                                                                17,879   (17,879)
  Payment received on Employee Stock Ownership Plan note
    (Note 12)
  Accrued interest on note receivable (Note 11)
  Collection of note receivable (Note 11)
  Net earnings                                                                                                     2,368
  Adjustment of shares to fair value                                                                      873
Balance, December 31, 1995                                 $ 3,000    $  159     $11,305   $148,202 $(135,223) $(115,888)


(a) Restated to conform to the balance sheet presentation (see Note 1).

See accompanying notes.

</TABLE>

<TABLE>

DynCorp and Subsidiaries
Consolidated Statements of Permanent Stockholders' Equity
For the Years Ended December 31
(Dollars in thousands)

<CAPTION>
                                                                     Employee
                                                                      Stock     Cummings
                                                                    Ownership     Point
                                                                    Plan Loan  Industries
                                                         Treasury  and Unearned  Note
                                                           Stock   ESOP Shares Receivable

<S>                                                      <C>        <C>        <C>
Balance December 31, 1992                                $ (6,538)  $(16,116)  $(6,410)
  Stock under Restricted Stock Plan (Note 10)
  Stock issued under the Management
  Treasury stock purchased (Notes 7 and 9)                 (1,980)
   Employees Stock Purchase Plan (Note 7)                      41
  Payments received on Employee Stock
   Ownership Plan (Note 12)                                           16,116
  Accrued compensation (Note 10)
  Contribution of stock to Employee Stock Ownership Plan
   (Note 12)                                                  437
  Stock issued in conjunction with acquisition (Note 7)     2,200
  Accrued interest on note receivable (Note 11)                                 (1,158)
  Net loss
  Adjustment of shares to fair value
Balance, December 31, 1993                                 (5,840)         -    (7,568)
  Stock under Restricted Stock Plan (Note 10)
  Treasury stock purchased (Notes 7 and 9)                 (2,690)
  Stock issued under the Management Employees
    Stock Purchase Plan (Note 7)                               32
  Warrants exercised (Note 10)                               (319)
  Accrued compensation (Note 10)
  Contribution of stock to Employee Stock Ownership Plan
    (Note 12)
  Accrued interest on note receivable (Note 11)                                 (1,375)
  Net loss
  Adjustment of shares to fair value
Balance, December 31, 1994                                 (8,817)         -    (8,943)
  Stock under Restricted Stock Plan (Note 10)
  Treasury stock purchased (Notes 7 and 9)                (12,267)
  Warrants exercised or canceled (Note 10)
  Contribution of stock to Employee Stock Ownership Plan
    (Note 12)                                                        (13,750)
  Payment received on Employee Stock Ownership Plan note
    (Note 12)                                                         13,247
  Accrued interest on note receivable (Note 11)                                   (951)
  Collection of note receivable (Note 11)                                        9,894
  Net earnings
  Adjustment of shares to fair value
Balance, December 31, 1995                               $(21,084)  $   (503)  $     -

See accompanying notes.

    
</TABLE>


DynCorp and Subsidiaries
Consolidated Statements of Cash Flows
For the Years Ended December 31
(Dollars in thousands)
                                                       1995    1994(a)   1993(a)
Cash Flows from Operating Activities:
 Net earnings (loss)                              $   2,368  $(12,831) $(13,414)
 Adjustments to reconcile net earnings (loss)
  to net cash provided by operating activities:
    Depreciation and amortization                    11,348    16,340    13,151
    Pay-in-kind interest on Junior Subordinated
     Debentures (Note 5)                                  -     8,787     6,676
    Loss, before tax, on purchase of Junior
     Subordinated Debentures (Note 5)                 4,786         -         -
    Loss from discontinued operations (Note 2)           20    12,479     8,929
    Deferred income taxes                             4,959    (2,258)      521
    Accrued compensation under Restricted Stock Plan      -     1,222     2,235
    Noncash interest income                               -    (1,375)   (1,158)
    Change in reserves of businesses divested in 1988 7,700     2,318     1,738
    Other                                            (1,124)      604      (129)
    Change in assets and liabilities, net of
     acquisitions and dispositions:
      Increase in accounts receivable and contracts
        in process                                   (6,975)  (22,502)   (2,030)
      (Increase) decrease in inventories               (340)     (466)       96
      (Increase) decrease in other current assets    (1,222)    5,648    (1,223)
      Decrease in current liabilities except notes
        payable and current portion of long-term debt(7,756)   (8,896)   (9,387)
 Cash provided (used) by continuing operations       13,764      (930)    6,005
 Cash (used) provided by operating activities of
  discontinued operations                            (3,375)   10,291     2,344
    Cash provided by operating activities            10,389     9,361     8,349

Cash Flows from Investing Activities:
 Sale of property and equipment                      16,294     1,944       927
 Proceeds received from notes receivable              8,950         6       446
 Purchase of property and equipment                  (4,789)   (3,742)   (3,576)
 Deferred income taxes from "safe harbor"
  leases (Note 14)                                     (554)     (499)     (441)
 Assets and liabilities of acquired businesses
  (excluding cash acquired) (Notes 1 and 19)         (1,092)  (14,312)  (10,890)
 Proceeds from sale of discontinued operations
  (Note 2)                                          135,700         -         -
 Cash on deposit for letters of credit (Note 5)      (3,307)      (21)   (2,916)
 Investing activities of discontinued operations    (11,439)   (4,781)   (1,424)
 Other                                                  176      (830)     (653)
    Cash provided (used) by investing activities    139,939   (22,235)  (18,527)

Cash Flows from Financing Activities:
 Treasury stock purchased (Note 7)                  (12,267)   (3,182)   (1,980)
 Payment on indebtedness                            (25,172)   (4,499)   (5,844)
 Redemption of Junior Subordinated Debentures
  (Note 5)                                         (105,971)        -         -
 Stock released to Employee Stock Ownership Plan
  (Note 12)                                          17,497    17,100    16,116
 Treasury stock sold                                      -       159        46
 Financing activities of discontinued operations       (228)     (697)     (521)
 Other                                                 (774)      (41)        -
    Cash (used) provided by financing activities   (126,915)    8,840     7,817
Net Increase (Decrease) in Cash and Short-term
    Investments                                      23,413    (4,034)   (2,361)
Cash and Short-term Investments at Beginning
    of the Year                                       7,738    11,772    14,133
Cash and Short-term Investments at End of the Year$  31,151  $  7,738  $ 11,772

(a) Restated for the discontinuance of the Commercial Aviation business
    (see Note 2).

    See accompanying notes.

DynCorp and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 1995

(1) Summary of Significant Accounting Policies

Principles of Consolidation -- All majority-owned subsidiaries have
been included in the financial statements and all significant
intercompany accounts and transactions have been eliminated (see Note
2).  Outside investors' interest in the majority owned subsidiaries
is reflected as minority interest.  Investments less than 50% owned
are accounted for using the equity method of accounting.

Accounting Estimates -- The preparation of financial statements in
conformity with generally accepted accounting principles (GAAP)
requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during
the reporting period.

Contract Accounting -- Contracts in process are stated at the lower
of actual cost incurred plus accrued profits or net estimated
realizable value of incurred costs, reduced by progress billings.
The Company records income from major fixed-price contracts,
extending over more than one accounting period, using the percentage-
of-completion method.  During performance of such contracts,
estimated final contract prices and costs are periodically reviewed
and revisions are made as required.  The effects of these revisions
are included in the periods in which the revisions are made.  On
cost-plus-fee contracts, revenue is recognized to the extent of costs
incurred plus a proportionate amount of fee earned, and on time-and-
material contracts, revenue is recognized to the extent of billable
rates times hours delivered plus material and other reimbursable
costs incurred.  Losses on contracts are recognized when they become
known.  Disputes arise in the normal course of the Company's business
on projects where the Company is contesting with customers for
collection of funds because of events such as delays, changes in
contract specifications and questions of cost allowability or
collectibility.  Such disputes, whether claims or unapproved change
orders in the process of negotiation, are recorded at the lesser of
their estimated net realizable value or actual costs incurred and
only when realization is probable and can be reliably estimated.
Claims against the Company are recognized where loss is considered
probable and reasonably determinable in amount.

    It is the Company's policy to provide reserves for the
collectibility of accounts receivable when it is determined that it
is probable that the Company will not collect all amounts due and the
amount of reserve requirement can be reasonably estimated.

   

    It is the Company's policy to defer labor and related costs
incurred in connection with the phase-in/start-up of new contracts (after the
award of the contract) when such costs are significant to the contract and
are not reimbursed separately by the customer.  These deferred costs are
generally amortized over the original contract period and option years
which are considered probable to be exercised. Phase-in/start-up costs
deferred on contracts awarded after 1995 will be amortized over the original
contract period only, excluding option years.

    

Property and Equipment -- The Company computes depreciation and
amortization using both straight-line and accelerated methods.  The
estimated useful lives used in computing depreciation and
amortization on a straight-line basis are:  building, 15-33 years;
machinery and equipment, 3-20 years; and leasehold improvements, the
lesser of the useful life or the term of the lease.  Accelerated
depreciation is based on a 150% declining balance method with light-
duty vehicles assigned a three-year life and machinery and equipment
assigned a five-year life.  Depreciation and amortization expense was
$5,100,000 for 1995, $4,978,000 for 1994 and $4,468,000 for 1993.

    Cost of property and equipment sold or retired and the related
accumulated depreciation or amortization is removed from the accounts
in the year of disposal, and any gains or losses are reflected in the
consolidated statements of operations.  Expenditures for maintenance
and repairs are charged to expense as incurred, and major additions
and improvements are capitalized.

Intangible Assets -- Intangible assets principally consist of the
excess of the acquisition cost over the fair value of the net
tangible assets of businesses acquired.  In accordance with the
guidance provided in APB No. 16, the Company assesses and allocates,
to the extent possible, excess acquisition price to identifiable
intangible assets and any residual is considered goodwill.  A large
portion of the intangible assets is goodwill which resulted from the
1988 LBO and merger, accounted for as a purchase, and represents the
existing technical capabilities, customer relationships and ongoing
business reputation that had been developed over a significant period
of time.  The Company believes that these relationships and the value
of the Company's business reputation were and continue to be long-
term intangible assets with an almost infinite life.  Since the APB
No. 17 limitation is 40 years, this period is used for amortization
purposes for the majority of the goodwill.  The value assigned to
identifiable intangible assets at the time of the LBO and merger in
1988 was amortized over applicable estimated useful lives and was
fully amortized as of December 31, 1994.

    At December 31, 1995, intangible assets consist of $47,846,000
of unamortized goodwill and $2,843,000 of value assigned to
contracts.  Goodwill is being amortized on a straight-line basis over
periods up to forty years ($47,461,000 forty years, $158,000 thirty
years and $227,000 ten years).  Amortization expense was $2,081,000, $4,343,000
(see Note 13(a)) and $2,568,000 in 1995, 1994 and 1993, respectively.
Amounts allocated to contracts are being amortized over the lives of
the contracts for periods up to ten years.  Amortization of amounts
allocated to contracts was $624,000, $2,051,000 and $3,555,000 in
1995, 1994 and 1993, respectively.  Cumulative amortization of
$13,785,000 and $29,895,000 has been recorded through December 31,
1995, of goodwill and value assigned to contracts, respectively.

    The Company assesses potential impairment of intangible assets,
including goodwill, on a continuing basis.  The Company uses an
estimate of its future undiscounted cash flows to evaluate whether
the intangible assets, including goodwill, are recoverable.  The
amount of impairment, if any, is measured based on projected
discounted cash flows using a discount rate reflecting the Company's
average cost of funds.

Income Taxes -- As prescribed by Statement of Financial Accounting
Standards (SFAS) No. 109 "Accounting for Income Taxes" the Company
utilizes the asset and liability method of accounting for income
taxes.  Under this method, deferred income taxes are recognized for
the tax consequences of temporary differences by applying enacted
statutory tax rates applicable to future years to differences between
the financial statement carrying amounts and the tax bases of
existing assets and liabilities, less valuation allowances, if
required.

Environmental Liabilities -- The Company accrues environmental costs
when it is probable that a liability has been incurred and the amount
can be reasonably estimated.  Recorded liabilities have not been
discounted.

Contingent Liabilities -- The Company's accounting policy is to
accrue an estimated loss from a loss contingency when it is probable
that an asset has been impaired or a liability has been incurred at
the date of the financial statements and the amount of the loss can
be reasonably estimated.  The accrual for a loss contingency may
include such costs as legal costs, settlement and compensating
amounts, estimated punitive damages and penalties.

Treasury Stock -- The Company records the purchase of treasury stock
at the lower of acquired cost or fair value.  The amount in excess of
fair value, as in the case of shares acquired from ESOP participants,
is recorded as compensation expense (see Note 7).

Employee Stock Ownership Plan -- The Company has adopted Statement of
Position (SOP) 93-6, "Employers Accounting for Employee Stock
Ownership Plans," issued in November 1993 and effective for financial
statements issued after December 15, 1993.

Postretirement Health Care Benefits -- The Company provides no
significant postretirement health care or life insurance benefits to
its retired employees other than allowing them to continue as a
participant in the Company's plans with the retiree paying the full
cost of the premium.  The Company has determined, based on an
actuarial study, that it has no liability under SFAS No. 106,
"Employers' Accounting for Postretirement Benefits Other Than
Pensions."

Postemployment Benefits -- The Company has no liability under SFAS
No. 112, "Employers' Accounting for Postemployment Benefits," as it
provides no benefits as defined.

Other -- The Financial Accounting Standards Board issued SFAS No.
114, "Accounting by Creditors for Impairment of a Loan," and SFAS No.
115, "Accounting for Certain Investments in Debt and Equity
Securities," in May 1993 and SFAS No. 119, "Disclosure About
Derivative Financial Instruments," in October 1994.   The Company
holds no significant financial instruments of the nature described in
these pronouncements and therefore believes the statements do not
have a material effect on its results of operations or financial
condition.

New Accounting Pronouncements -- SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be
Disposed Of" requires that long-lived assets and certain intangibles
be reviewed for impairment when events or circumstances indicate the
carrying amount of an asset may not be recoverable.  The Company's
practice is consistent with the guidelines as set forth in the
Statement. The Statement was issued in March, 1995 and is effective
for fiscal years beginning after December 15, 1995.

    SFAS No. 123, "Accounting for Stock-Based Compensation" was
issued in October, 1995 and is effective for fiscal years beginning
after December 15, 1995.  The Statement encourages, but does not
require, adoption of the fair value based method of accounting for
employee stock options and other stock compensation plans.  The
Company has opted to account for its stock option plan, which was
adopted in October 1995, in accordance with APB Opinion No. 25,
"Accounting for Stock Issued to Employees."  By doing so, the
Company, beginning in 1996, will be required to make proforma
disclosure of net income and earnings per share as if the fair value
based method for accounting defined in Statement 123 had been
applied.

Consolidated Statements of Cash Flows -- For purposes of these
statements, short-term investments which consist of certificates of
deposit and government repurchase agreements with a maturity of
ninety days or less are considered cash equivalents.  Cash and short-
term investments at December 31, 1995 exclude $9,244,000 of
restricted cash which is classified as Other Assets.

Classification -- Consistent with industry practice, assets and
liabilities relating to long-term contracts and programs are
classified as current although a portion of these amounts is not
expected to be realized within one year.

    Cash paid for income taxes was $3,140,000 for 1995, $1,145,000
for 1994 and $1,059,000 for 1993.

    Cash paid for interest, excluding the interest paid under the
Employee Stock Ownership Plan term loan, was $22,100,000 for 1995,
$10,984,000 for 1994 and $11,545,000 for 1993.  The increase in 1995
over prior years resulted from the payment in cash (as opposed to
payment-in-kind) of interest on the Company's 16% Junior Subordinated
Debentures (see below).

    Noncash investing and financing activities consist of the
following (in thousands):

                                            1995     1994     1993
Acquisitions of businesses:
   Assets acquired                       $ 2,772  $30,302  $31,675
   Liabilities assumed                    (1,680) (15,990) (17,198)
   Stock issued                                -        -   (2,200)
   Notes issued and other liabilities          -        -   (1,382)
   Cash acquired                               -        -       (5)
   Net cash                              $ 1,092  $14,312  $10,890
Pay-in-kind interest on Junior
 Subordinated Debentures (Note 5)        $     -  $15,329  $13,142
Unissued common stock under
 restricted stock plan (Note 10)         $     -  $ 1,222  $ 2,235
Capitalized equipment leases and notes
  secured by property and equipment      $     -  $   121  $     -

    Change in Presentation of Stockholders' Accounts -- The
presentation of the stockholders' accounts in the balance sheets has
been revised as a result of classifying the ESOP shareholders and
management investor shareholders separately from outside investors
because of the redemption feature of the common stock held by the
ESOP and management investor shareholders.  In previously issued
financial statements, the stockholders' accounts were aggregated.
(See Note 7).

(2)   Discontinued Operations

      On June 29, 1995, the Company's Board of Directors determined
that it would be in the Company's best interest to discontinue the
entire Commercial Aviation Business operations.  On June 30, 1995,
the Company sold all of its subsidiaries engaged in the business of
commercial aircraft maintenance and modification to Sabreliner
Corporation for $13,700,000 in cash, subject to additional payments
based on future business revenues of the sold companies.  On August
31, 1995, the Company sold all of its subsidiaries engaged in the
business of commercial aviation ground handling services, cargo
handling, and refueling to ALPHA Airports Group Plc for $122,000,000
in cash, subject to adjustment to the final closing date balance
sheet. The net proceeds received were in excess of the book value of
the net assets of the businesses and a gain of $1,396,000, net of
income taxes, has been recognized. Goodwill arising out of the 1988
LBO and merger had been allocated to the commercial aviation business
based on net assets at that time and projected earnings before interest,
taxes, depreciation and amortization. The net proceeds were used
primarily to retire DynCorp debt and satisfy existing equipment funding
obligations of the Ground Handling unit.  As a result of these
divestitures, these businesses have been classified as discontinued
operations for financial reporting purposes.  These two sales
resulted in the divestiture of the Company's entire Commercial
Aviation business.

    The Company retained certain contingent liabilities of the
Commercial Aviation business.  These contingent liabilities include
the normal general warranties and representations and certain
specific issues regarding environmental, insurance and tax matters.
The Company has recorded $3,250,000 to cover these contingent
liabilities of which $750,000 relates to environmental issues (see
Note 20, paragraph d).

    The components of discontinued operations on the consolidated
condensed balance sheets (not including debt assumed by the buyers and debt
attributable to the Commercial Aviation business) and statements of operations
are as follows (in thousands):

                                                   December 31, 1994
    Accounts receivable and contracts in process        $ 35,788
    Inventories of purchased products and supplies         5,561
    Other current assets                                   1,365
    Accounts payable                                      (7,921)
    Other current liabilities                            (16,477)
      Net current assets of discontinued operations     $ 18,316

    Property and equipment (net)                        $ 22,513
    Goodwill                                              42,955
    Other assets                                           1,863
    Other liabilities                                       (203)
       Net noncurrent assets of discontinued operations $ 67,128

                                                 Years Ended December 31,
                                               1995(a)       1994       1993

    Revenues                                 $130,709    $203,389   $175,928
    Cost of services (b)                      123,698     195,109    171,132
    Interest expense and other (d)              7,236      14,237     13,685
    Asset impairment (c)                            -       9,492          -
    Pre-tax gain on discontinued operations   (29,998)          -          -
    Income tax provision (benefit)             29,793      (2,970)        40
    Loss from discontinued operations        $   (20)    $(12,479)  $ (8,929)

    (a)  The results of operations for 1995 are not comparable to
         prior years due to the interim divestitures of the
         maintenance and ground handling operations.

    (b)  During 1994, the Company revised its estimate of the useful
         lives of certain machinery and equipment to conform to its
         actual experience with fixed asset lives.  It was determined
         the useful lives of these assets ranged from three to ten
         years as compared to the two to seven year lives previously
         utilized.  The effect of this change was to reduce
         depreciation expense and net loss from discontinued
         operations for the year ended December 31, 1994, by
         approximately $2,115,000 or $0.31 per share.

    (c)  The Company continually evaluated its alternatives in
         respect to the unsatisfactory performance by the Aircraft
         Maintenance unit which posted an operating loss of
         $5,351,000 in 1994, its fourth consecutive year of operating
         losses.  In 1991 and 1992, the unit experienced operating
         losses of $1,137,000 and $428,000, respectively.  In 1994,
         after posting an operating loss of $6,629,000 in 1993, the
         Company began exploring possible alternatives for the
         disposition, curtailment or closing of the unit.  For the
         first six months of 1994, the unit was approximately at a
         breakeven level.  In the third quarter, the Company engaged
         an investment advisor to market the maintenance unit and
         entered into discussions with a potential business partner.
         At December 31, 1994, the status of the unit was unresolved
         pending the outcome of discussions with potential investors
         and a major customer.  These discussions could have resulted
         in one of a number of alternatives, including the
         consummation of a joint venture, the procurement of long-
         term contracts, sale of the entire unit or the failure to
         negotiate any transaction at all.  Management projections
         indicated that the maintenance unit should be profitable in
         1995 with the exception of one site.  The Company believed
         that if it was unable to consummate a satisfactory
         resolution through any of these alternatives, the most
         likely course of action would be to consolidate its
         operations by closing one of the maintenance facilities.  In
         management's opinion, no single alternative (i.e., entering
         into a joint venture, the curtailment of operations or shut
         down of one or more facilities, or the divestiture of the
         unit as a whole) was more or less likely to occur; however,
         the Company believed that it had suffered at least a partial
         impairment of its investment in this unit.  Accordingly, it
         recorded an estimate of the applicable goodwill ($5,242,000)
         and other assets ($4,250,000) that would be written down in
         the event the consolidation or shut-down of one of the
         facilities became necessary.  The amount of goodwill
         represents the unamortized balance as of December 31, 1994
         of the goodwill allocated to the maintenance unit in Florida
         at the time of the Company's 1988 LBO and merger.  The
         amount of write-down of other assets consists of estimated
         losses to dispose of the inventory, property and equipment
         and to otherwise reserve for shut-down/consolidation of
         facilities.  The Florida operation was the most likely
         location to be closed since it had been incurring losses for
         several years and a loss was projected for 1995.  On June
         30, 1995, the Company sold the entire Aircraft Maintenance
         unit to Sabreliner Corporation (see the first paragraph of
         this Note 2).

    (d)  The Company has charged interest expense to discontinued
         operations of $7,950,000, $10,715,000 and $10,761,000 in
         1995, 1994 and 1993, respectively.  The interest expense
         charged is the sum of the interest on the debt of the
         discontinued operations assumed by the buyers plus an
         allocation of other consolidated interest that was not directly
         attributable to the continuing operations of the Company. The
         amount allocated was based on the ratio of net assets of the
         discontinued operations to the sum of total net assets of
         the Company plus consolidated debt other than debt of the
         discontinued operations that were assumed by the buyer and
         debt that was not directly attributed to any other
         operations of the Company. Subsequent to the discontinuance,
         the allocated interest (and applicable debt) was substantially
         eliminated by using the proceeds of the sale to pay off
         DynCorp debt in amounts substantially equal to the amounts
         used to allocate interest to the discontinued business
         activities.

    The sale of the subsidiaries resulted in a partial termination
of the ESOP and termination of all active participants of the
subsidiaries.  These employees will be entitled to put their ESOP
shares (approximately 493,000 shares) sooner than had been previously
anticipated.  These shares have been included in the estimated annual
repurchase commitment reported in Note 7, Redeemable Common Stock.

(3)   Fair Value of Financial Instruments

    The following methods and assumptions were used to estimate the
fair value of each class of financial instruments for which it is
practicable to estimate the value:

    Accounts Receivable, Accounts Payable and Accrued Income Taxes -
The carrying amount approximates the fair value due to the short
maturity of these instruments.

    Long-term debt and other liabilities - The fair value of the
Company's long-term debt is based on the current rate as if the issue
date were December 31, 1995 and 1994 for its Collateralized Notes and
on the quoted market price for its Junior Subordinated Debentures.
For the remaining long-term debt (see Note 5) and other liabilities
the carrying amount approximates the fair value.

    Cummings Point Industries, Inc. Note Receivable - The carrying
value approximated the fair value (see Note 11).

The estimated fair values of the Company's financial instruments at
December 31, are as follows (in thousands):

                                             1995                    1994
                                     Carrying      Fair     Carrying      Fair
                                      Amount      Value      Amount       Value

    Cash and short-term investments  $ 31,151   $ 31,151    $  7,738    $ 7,738
    Accounts receivable               179,706    179,706     172,731    172,731
    Accounts payable                   38,007     38,007      18,878     18,878
    Accrued income taxes                9,177      9,177          30         30
    Long-term debt and other
      liabilities                     104,112    105,584     232,830    228,951
    Cummings Point Industries, Inc.
      note receivable                       -          -       8,943      8,943


(4)  Accounts Receivable and Contracts in Process

  The components of accounts receivable and contracts in process were
as follows at December 31 (in thousands):

                                                         1995       1994
  U.S. Government:
       Billed and billable                            $109,937   $111,950
       Recoverable costs and accrued profit on
        progress completed but not billed               26,130     28,546
       Retainage due upon completion of contracts        1,901      4,046
                                                       137,968    144,542
  Other Customers (primarily subcontracts from
   U.S. Government prime contractors and other state,
   local and quasi-government agencies):
       Billed and billable (less allowance for
        doubtful accounts of $9 in 1995 and 1994)       32,479     22,781
       Recoverable costs and accrued profit on
        progress completed but not billed                9,259      5,408
                                                        41,738     28,189
                                                      $179,706   $172,731

  Billed and billable include amounts earned and contractually
billable at year-end but which were not billed because customer
invoices had not yet been prepared at year-end.  Recoverable costs
and accrued profit not billed is composed primarily of amounts
recognized as revenues, but which are not contractually billable at
the balance sheet dates.  It is expected that all amounts at December
31, 1995 will be collected within one year except for approximately
$11,500,000.

(5)  Long-term Debt

  At December 31, 1995 and 1994, long-term debt consisted of (in thousands):

                                                                1995       1994
  Contract Receivable Collateralized Notes, Series 1992-1   $100,000   $100,000
  Junior Subordinated Debentures, net of
    unamortized discount of $4,793 in 1994                         -    102,658
  Mortgages payable                                            3,802     22,285
  Notes payable, due in installments through
    2002, 9.88% weighted average interest rate                 1,570      6,993
  Capitalized equipment leases (see Note 18)                       -      1,512
                                                             105,372    233,448
  Less current portion                                         1,260      3,004
                                                            $104,112   $230,444

Debt maturities as of December 31, 1995, were as follows (in thousands):


                1996                                  $  1,260
                1997                                   100,564
                1998                                       498
                1999                                       297
                2000                                       328
                Thereafter                               2,425
                                                      $105,372

  On January 23, 1992, the Company's wholly owned subsidiary, Dyn
Funding Corporation (DFC), completed a private placement of
$100,000,000 of 8.54% Contract Receivable Collateralized Notes,
Series 1992-1 (the "Notes").  The Notes are collateralized by the
right to receive proceeds from certain U.S. Government contracts and
certain eligible accounts receivable of commercial customers of the
Company and its subsidiaries.   Credit support for the Notes is
provided by overcollateralization in the form of additional
receivables.  The Company retains an interest in the excess balance
of receivables through its ownership of the common stock of DFC.
Additional credit and liquidity support is provided to the Notes
through a cash reserve fund.  Interest payments are made monthly with
monthly principal payments beginning February 28, 1997.  (The period
between January 23, 1992 and January 30, 1997 is referred to as the
Non-Amortization Period.)  The notes are projected to have an average
life of five years and two months and to be fully repaid by July 30,
1997.

  Upon receiving the proceeds from the sale of the Notes, DFC
purchased from the Company an initial pool of receivables for
$70,601,000, paid $1,524,000 for expenses and deposited $3,000,000
into a reserve fund account and $24,875,000 into a collection account
with Bankers Trust Company as Trustee pending additional purchases of
receivables from the Company.  Of the proceeds received from DFC, the
Company used $38,112,000 to pay the outstanding balances of the
Employee Stock Ownership Plan term loan and revolving loan facility
under the Restated Credit Agreement and $33,280,000 was used for the
redemption of all of the outstanding Class A Preferred Stock plus
accrued dividends (the redemption price per share was $25.00 plus
accrued dividends of $.66).  The Company charged $8,047,000 of
unamortized discount and deferred issuance costs associated with the
redemption of the Class A Preferred Stock to paid-in surplus.

  On an ongoing basis, cash receipts from the collection of the
receivables are used to make interest payments on the Notes, pay a
servicing fee to the Company, and purchase additional receivables
from the Company.  Beginning February 28, 1997, instead of purchasing
additional receivables, the cash receipts will be used to repay
principal on the Notes.  During the Non-Amortization Period, cash in
excess of the amount required to purchase additional receivables and
meet payments on the Notes is to be paid to the Company subject to
certain collateral coverage tests.  The receivables pledged as
security for the Notes are valued at a discount from their stated
value for purposes of determining adequate credit support.  DFC is
required to maintain receivables, at their discounted values, plus
cash on deposit at least equal to the outstanding balance of the
Notes.

  The Notes may be redeemed in whole, but not in part, at the option
of DFC at a price equal to the principal amount of the Notes plus
accrued interest plus a premium (as defined).

  Mandatory redemption (payment of the Notes in full plus a premium)
is required in the event that (i) the collateral value ratio test is
equal to or less than .95 as of three consecutive monthly
determination dates and the Company has not substituted receivables
or deposited cash into the collection account to bring the collateral
value ratio above .95; or (ii) three special redemptions are required
within any consecutive 12-month period; or (iii) the aggregate stated
value of all ineligible receivables which have been ineligible
receivables for more than 30 days exceeds 7% of the aggregate
collateral balance and the collateral value ratio is less than 1.00.

  Special redemption (payment of a portion of the Notes plus a
premium) is required in the event that the collateral value ratio
test is less than 1.00 as of two consecutive monthly determination
dates and the Company has not substituted receivables or deposited
cash into the collection account to bring the collateral value ratio
to 1.00.

  Also, DFC may not purchase additional eligible receivables if the
Company has an interest coverage ratio (as defined) of less than
1.10; or if the Company has more than $40 million of scheduled
principal debt (as defined) due within 24 months prior to the
amortization date or $20 million of scheduled principal debt due
within 12 months prior to the amortization date.

  At December 31, 1995, $113,597,000 of accounts receivable are
restricted as collateral for the Notes.  Additionally, $3,000,000 of
cash is restricted as collateral for the Notes and $6,244,000 of cash
is restricted as collateral for letters of credit required for
certain contracts, most with terms of three to five years.  The
Company negotiated an agreement which provides for a $7,500,000
revolving letter of credit facility.  For each letter of credit
issued, the Company must assign a cash collateral deposit in favor of
the bank for 100% of the face value of the letter of credit.  The
Company will pay a fee of 1.5% per annum computed on the face amount
of the letter of credit for the period the letter of credit is
scheduled to be outstanding.  This restricted cash has been included
in Other Assets on the balance sheet at December 31, 1995.  To
conform with the current period presentation, restricted cash of
$3,000,000 and $2,937,000 representing collateral for the Notes and
letters of credit, respectively, has been reclassified to Other
Assets at December 31, 1994.

  On July 25, 1995, the Company entered into a revolving credit
facility with Citicorp North America, Inc. under which the Company
may borrow up to $20,000,000  secured by specified eligible
government contract receivables ($15,000,000) and other receivables
($5,000,000).  The agreement requires the Company to maintain
compliance with certain covenants and will expire on the earlier of
July 23, 1996 or the refinancing of the existing Contract Receivable
Collateralized Notes.  The Company utilized this credit facility
sporadically throughout the latter part of 1995, with maximum
borrowings of $5,500,000 in late August.  There were no borrowings
under this line of credit at December 31, 1995.  In the event that
the financing facility underlying the Contract Receivable
Collateralized Notes is expanded, the Company is required to pay down
the Citicorp North America, Inc. revolving credit facility.

  During 1995, the Company repurchased or called all of the
outstanding 16% Junior Subordinated Debentures.  The Company has
recorded an extraordinary loss of $2,886,000, net of an income tax
benefit of $1,900,000 consisting primarily of the write-off of
unamortized discount or deferred financing costs and also various
transaction costs.  The Debentures were scheduled to mature on June
30, 2003, and bore interest at 16% per annum, payable semi-annually.
The Company could, at its option, prior to September 9, 1995, pay the
interest either in cash or issue additional Debentures.  During 1994
and 1993, $15,329,000 and $13,142,000, respectively, of additional
Debentures were issued in lieu of cash interest payments (includes
$6,542,000 and $6,466,000 in 1994 and 1993 respectively, allocated to
discontinued operations).

  The Company obtained title to its corporate office building on July
31, 1992 by assuming a mortgage of $19,456,000.  The mortgage
maturity date was May 27, 1993; however, as provided, the Company
extended the mortgage to March 27, 1995 with an increase in the
interest rate of 1/2% per annum plus an extension fee.  On February
7, 1995, the Company sold the building to RREEF America Reit Corp. C
and entered into a 12-year lease with RREEF as the landlord.  The
facility was sold for $13,780,000 and the proceeds were applied to
the mortgage.  A net gain of $3,430,000 was realized on the
transaction and is being amortized over the life of the lease.  Since
the Company's intent was to discharge its obligation under the
mortgage with noncurrent assets, the amount was included in long-term
debt at December 31, 1994.

  The Company acquired the Alexandria, VA headquarters of Technology
Applications, Inc. ("TAI") on November 12, 1993, in conjunction with
the acquisition of TAI.  A mortgage of $3,344,000 bearing interest at
8% per annum was assumed.  Payments are made monthly and the mortgage
matures in April 2003.  Additionally, a $1,150,000 promissory note
was issued.  The note bears interest at 7% per annum.  Payments under
the note shall be made quarterly through October 1998.

  Deferred debt issuance costs are being amortized using the
effective interest rate method over the terms of the related debt.
At December 31, 1995, unamortized deferred debt issuance costs were
$790,000 and amortization for 1995, 1994 and 1993 was $743,000,
$324,000 and $328,000, respectively.

(6)  Accrued Expenses

  At December 31, 1995 and 1994, accrued expenses consisted of the
following (in thousands):

                                                1995     1994
  Salaries and wages                         $42,063 $ 45,181
  Insurance                                   14,921    9,564
  Interest                                     4,541    4,716
  Payroll and miscellaneous taxes              9,402    8,881
  Accrued contingent liabilities and
    operating reserves (see Note 20)          24,015   19,875
  Other                                        5,210    7,265

                                            $100,152 $ 95,482

(7)  Redeemable Common Stock

   

  Common stock which is redeemable has been reflected as temporary
equity at the redeemable value at each balance sheet date.

    

  In conjunction with the acquisition of Technology Applications,
Inc. in November 1993, the Company issued put options on 125,714
shares of common stock.  The holder may, at any time commencing on
December 31, 1998 and ending on December 31, 2000, sell these shares
to the Company at a price per share equal to the greater of $17.50;
or, if the stock is publicly traded, the market value at a specified
date; or, if the Company's stock is not publicly traded, the fair
value at the time of exercise.  At December 31, 1995 and 1994,
125,714 shares of common stock were outstanding at a per share fair
value based on the control price (as described in the following paragraph) of
$18.10 at December 31, 1995 and $18.20 at December 31, 1994.

  In accordance with ERISA regulations and the Employee Stock
Ownership Plan (the Plan) documents, the ESOP Trust or the Company is
obligated to purchase vested common stock shares from ESOP
participants (see Note 12) at the fair value (as determined by an
independent appraiser) as long as the Company's common stock is not
publicly traded.  The shares initially bought by the ESOP in 1988
were bought at a "control price," reflecting the higher price that
buyers typically pay when they buy an entire company (as the ESOP and
other investors did in 1988).  A special provision in the ESOP's 1988
agreement permits participants to receive a "control price" when they
sell these shares back to the Company under the ESOP's "put option"
provisions.  This "control price," determined by the appraiser as of
December 31, 1995, was $18.10 per share.  The additional shares
received by the ESOP in 1993 and 1994 were at a "minority interest
price," reflecting the lower price that buyers typically pay when
they are buying only a small piece of a company (as the ESOP did in
these years).  Participants do not have the right to sell these
shares at the "control price."  The minority interest price
determined by the independent appraiser as of December 31, 1995 was
$14.50 per share.  Participants receive their vested shares upon
retirement, becoming disabled, or death, over a period of one to five
years and for other reasons of termination over a period of one to
ten years, all as set forth in the Plan documents.  In the event the
fair value of a share is less than $27.00, the Company is committed
to pay through December 31, 1996, up to an aggregate of $16,000,000,
the difference (Premium) between the fair value and $27.00 per share.
As of December 31, 1995, the Company has purchased 617,236 shares
from participants and has expended $5,949,000 of the $16,000,000
commitment.  Based on the fair values of $18.10 and $14.50 per share
at December 31, 1995, the Company estimates a total Premium of
$8,500,000 and an aggregate annual commitment to repurchase shares
from the ESOP participants upon death, disability, retirement and
termination as follows; $3,900,000 in 1996, $3,800,000 in 1997,
$4,700,000 in 1998, $6,000,000 in 1999, $6,600,000 in 2000 and
$78,032,000 thereafter. Under the Subscription Agreement with the
ESOP dated September 9, 1988, the Company is permitted to defer put
options if, under Delaware law, the capital of the Company would be
impaired as the result of such repurchase. The fair value is charged to
treasury stock at the time of repurchase.  The estimated Premium of $8,500,000
has been recorded as Other Expense in the Consolidated Statements of
Operations in 1989 through 1994 (see Note 13).  At December 31, 1995
and 1994, $2,551,000 and $4,121,000, respectively, of the estimated
Premium is included in Accrued Expenses and $100,481,000 and
$86,338,000 (3,535,195 and 2,516,802 shares outstanding at December
31, 1995 at fair values of $18.10 and $14.50 per share, respectively,
and 3,691,003 and 1,312,459 shares outstanding at December 31, 1994
at fair values of $18.20 and $14.60, respectively) is included in
Redeemable Common Stock.

   

  Redeemable common stock held by management investors includes those
shares acquired by management investors pursuant to the merger in 1988,
shares earned through the Restricted Stock Plan (see Note 10) and
shares issued through the Management Employees Stock Purchase Plan
(the Stock Purchase Plan).  The Stock Purchase Plan allowed employees
in management, supervisory or senior administrative positions to
purchase shares of the Company's common stock along with warrants at
current fair value.  The Board of Directors was responsible for
establishing the fair value for purposes of the Stockholders
Agreement and the Stock Purchase Plan.  The Stock Purchase Plan was
discontinued in 1994.  Treasury stock, which the Company acquired
from terminated employees who had previously purchased shares from
the Company, was issued to employees purchasing stock under the Stock
Purchase Plan. Under the DynCorp Stockholders Agreement which expired on
March 11, 1994, the Company was committed, upon an employee's termination of
employment, to purchase common stock shares held by employees
pursuant to the merger, through the Stock Purchase Plan or through
the Restricted Stock Plan.  If the Company's common stock becomes
publicly traded, the commitment by the Company to purchase these
shares is terminated.  The share price at December 31, 1995 for the
Restricted Stock, Management Investor and Stock Purchase shares was
$14.50 per common share and $109.64 for each share for which warrants
have not been exercised (one share of common stock at $14.50 per
share plus 6.6767 warrants at $14.25 per warrant).  However, the
Company may not purchase more than $250,000 of Management Investor
Shares or Restricted Stock shares in any fiscal year without the
approval of the Class C Preferred stockholders. In 1995, in
connection with the divestiture of the Commercial Aviation business
(see Note 2) and related management actions, the Company obtained the
approval of the Class C Preferred shareholder to repurchase
approximately 530,000 shares at a price of $14.90 per share.  The
repurchase of substantially all of these shares was recorded in 1995. A new
stockholders agreement, adopted March 11, 1994, contains similar repurchase
obligations and expires March 10, 1999.  On May 10, 1995, the Board
of Directors, with the consent of the Class C Preferred stockholder,
approved the establishment of an Internal Market as a replacement for
the resale procedures included in the DynCorp Stockholders Agreement.
The Internal Market permits eligible stockholders to sell shares of
common stock on four predetermined days each year.  While the Company
is initiating the Internal Market in an effort to provide liquidity
to stockholders, there can be no assurance that there will be
sufficient liquidity to permit stockholders to resell their shares on
the Internal Market.  At December 31, 1995, 1,387,330, 256,196 and
21,287 shares were outstanding at fair values of $14.50, $18.10 and
$109.64 per share, respectively, and at December 31, 1994, 1,664,966,
255,539 and 32,471 shares were outstanding at fair values of $14.60,
$18.20 and $110.41 per share, respectively.

    

  Following are the changes in Redeemable Common Stock for the three
years ended December 31, 1995 (in thousands):


   

<TABLE>
<CAPTION>
                                                           Redeemable Common Stock
                                                                       Management
                                                      Other     ESOP   Investors    Total
<C>                                                  <C>     <C>       <C>       <C>
Balance, December 31, 1992                           $    -  $ 67,900  $ 27,491  $ 95,391
Stock issued in conjunction with acquisition          2,200                         2,200
Treasury stock purchased                                       (1,465)     (520)   (1,985)
Stock issued under Management Employee Stock
 Repurchase Plan                                                             47        47
Contribution of stock to ESOP (Note 12)                           437                 437
Adjustment of shares to fair value                              1,873     2,667     4,540
Balance, December 31, 1993                            2,200    68,745    29,685   100,630

Treasury stock purchased                                       (2,344)     (301)   (2,645)
Stock issued under Management Employee
 Stock Purchase Plan                                                         37        37
Warrants exercised (Note 10)                                              3,944     3,944
Contribution of stock to ESOP (Note 12)                        17,100              17,100
Adjustment of shares to fair value                       88     2,837     8,837    11,762
Balance, December 31, 1994                            2,288    86,338    42,202   130,828

Treasury stock purchased                                       (2,904)   (9,336)  (12,240)
Warrants exercised (Note 10)                                                179       179
Contribution of stock to ESOP (Note 12)                        18,000              18,000
Adjustment of shares to fair value                      (13)     (953)       93      (873)
Balance, December 31, 1995                           $2,275  $100,481  $ 33,138  $135,894


</TABLE>


    

(8)   Preferred Stock Class C

  Class C Preferred Stock is convertible, at the option of the
holder, into one share of common stock, adjusted for any stock
splits, stock dividends or redemption.  At conversion, the holder of
Class C Preferred Stock is also entitled to receive such warrants as
have been distributed to the holders of the common stock.  Dividends
accrue at an annual rate of 18%, compounded quarterly.  At December
31, 1995, cumulative dividends of $8,863,000 have not been recorded
or paid.  Dividends will be payable only in the event of a
liquidation of the Company or when cash dividends are declared with
respect to common stock and only in an aggregate amount equal to the
aggregate amount of dividends that such holder would have been
entitled to receive if such Class C Preferred Stock had been
converted into common stock.  The holder of Class C Preferred Stock
is entitled to one vote per share on any matter submitted to the
holders of common stock for stockholder approval.  In addition, so
long as any Class C Preferred Stock is outstanding, the Company is
prohibited from engaging in certain significant transactions without
the affirmative vote of the holder of the outstanding Class C
Preferred Stock.

(9)   Common Stock

   

  Common stock includes those shares issued to outside investors and
shares issued through the Restricted Stock Plan, Management Employees
Stock Purchase Plan, the ESOP and Management Investor Shares which
have been purchased by the Company and are being held as treasury
stock (see Note 7).

    

(10)  Common Stock Warrants and Restricted Stock

  The Company initially issued warrants on September 9, 1988 to the
Class C Preferred stockholder and to certain common stockholders to
purchase a maximum of 5,891,987 shares of common stock of the
Company.  The warrants issued to Class C Preferred stockholder and to
certain common stockholders were recorded at their fair value of
$2.43 per warrant and warrants issued to a lender were recorded at
$3.28 per warrant.  Each warrant is exercisable to obtain one share
of common stock.  The stockholder may exercise the warrant and pay in
cash the exercise price of $0.25 for one share of common stock or may
sell back to the Company a sufficient number of the exercised shares
to equal the value of the warrants to be exercised.  During 1995,
74,670 warrants were exercised or canceled and 4,322,449 warrants
were outstanding at December 31, 1995.  Rights under the warrants
lapse no later than September 9, 1998.

   

  The Company had a Restricted Stock Plan (the Plan) under which
management and key employees could be awarded shares of common stock
based on the Company's performance.  The Company initially reserved
1,023,037 shares of common stock for issuance under the Plan.  Under
the Plan, Restricted Stock Units (Units) were granted to participants
who were selected by the Compensation Committee of the Board of
Directors.  Each Unit entitled the participant upon achievement of
the performance goals (all as defined) to receive one share of the
Company's common stock.  Units could not be converted into shares of
common stock until the participant's interest in the Units had
vested.  Vesting occurred upon completion of the specified periods as
set forth in the Plan.  In 1994 and 1993, the Company accrued as
compensation expense $1,222,000 and $2,235,000, respectively, under
the Plan which was charged to cost of services and selling and
corporate administrative expenses. At December 31, 1995 and December 31, 1994,
417,265 shares and 661,478 shares, respectively, were unissued and included in
Redeemable Common Stock - Management Investors (see Note 7).

    

(11)  Cummings Point Industries, Inc. Note Receivable

     The Company loaned $5,500,000 (the "Note") to Cummings Point
Industries, Inc. ("CPI"), of which Capricorn Investors, L.P.
("Capricorn") owns more than 10%.  By separate agreement and as
security to the Company, Capricorn agreed to purchase the Note from
the Company upon three months' notice, for the amount of outstanding
principal plus accrued interest.  As additional security, Capricorn's
purchase obligation was collateralized by certain common stock and
warrants issued by the Company and owned by Capricorn.  The Note,
which had previously been reflected as a reduction in stockholders'
accounts, was paid in full in August, 1995.

(12)  Employee Stock Ownership Plan

  In September 1988, the Company established an Employee Stock
Ownership Plan (the Plan).  The Company borrowed $100 million and
loaned the proceeds, on the same terms as the Company's borrowings,
to the Plan to purchase 4,123,711 shares of common stock of the
Company (the "ESOP loan").  The common stock purchased by the Plan
was held in a collateral account as security for the ESOP loan from
the Company.  The Company was obligated to make contributions to the
Plan in at least the same amount as required to pay the principal and
interest installments under the Plan's borrowings.  The Plan used the
Company contributions to repay the principal and interest on the ESOP
loan.  As the ESOP loan was liquidated, shares of the Company's
common stock were released from the collateral account and allocated
to participants of the Plan.  As of December 31, 1993, the loan was
fully repaid.

  In accordance with subsequent amendments to the Employee Stock
Ownership Plan, the Company contributed an additional 25,000 shares
of common stock in December 1993 and in 1994 contributed cash of
$17,435,000 which the ESOP used to acquire 1,312,459 shares and to
pay interest and administrative expenses.  In March, 1995, the
Company sold 1,208,059 additional shares of common stock to the ESOP
for a cash purchase price of approximately $18,000,000; the cash paid
was generated by a contribution from the Company of $4,250,000 and a
loan by the Company to the ESOP in the amount of $13,750,000 payable
in quarterly installments through 1996.  Payments through December
31, 1995, were $17,497,000.  To enable it to satisfy its loan
commitments, the Company is obligated to contribute cash to the ESOP.

  The Plan covers a majority of the employees of the Company.
Participants in the Plan become fully vested after four years of
service.   Of the 6,669,229 shares acquired by the ESOP, 6,635,466
have been either issued or allocated to participants as of December
31, 1995.  The remaining shares, representing the unpaid balance on
the note receivable from the ESOP, have been reflected as a reduction
in stockholders' equity.  The Company recognizes ESOP expense each
year based on the fair value of the shares committed to be released.
The Company's cash contributions were determined based on the ESOP's
debt service and other expenses.  Stock contributions are determined
in accordance with the amended agreement.  In 1995 and 1994, cash
contributions to the ESOP were $17,497,000 and $17,435,000,
respectively; 1993 cash and stock contributions were $16,608,000 and
$437,000 respectively.  These amounts were charged to cost of
services and selling and corporate administrative expenses (including
interest on the ESOP term loan of $491,000 in 1993).

(13)  Other Expenses
                                                       Years Ended December 31,
                                                            (In thousands)
                                                         1995    1994     1993
Amortization of costs in excess
  of net assets acquired (f)(see Note 1)              $ 2,143  $ 2,347  $ 3,408
ESOP Repurchase Premium (see Note 7)                        -    1,323    1,507
Write-off of investment in
  unconsolidated subsidiary (a)                             -    3,250        -
Legal and other expense accruals
  associated with an acquired business (b)                  -   (1,830)   2,070
Costs associated with businesses discontinued in 1988
  and prior years
   * Asbestos liability issues (c)                      5,300        -        -
   * Subcontractor suit (d)                             2,400    2,665      500
   * Enviornmental costs (see Note 20(d))                   -     (347)     366
   * Other (e)                                              -        -     (573)
Miscellaneous                                             215       246    (169)
     Total Other                                      $10,058   $ 7,654 $ 7,109



  (a) The Company initally invested in this subsidiary in 1992.
      In June 1994, the Company paid an additional $1,250,000 to
      increase its holdings in the subsidiary from 40%
      to 50.1% and the subsidiary concurrently borrowed $6.0 million
      from another investor.  The total acquisition cost exceeded
      the underlying equity in net assets by $2,582,000.  The
      subsidiary's stockholders' agreement defined certain trigger
      events which, upon their occurrence, transferred control of
      the subsidiary from DynCorp to the other shareholders.  These
      trigger events occurred in the fourth quarter of 1994 and the
      subsidiary's lenders called the loans in 1995.  These actions,
      coupled with financial and cash flow projections provided by
      the subsidiary's management, have caused the Company to
      determine that its investment has been permanently impaired.
      As such, $3,250,000 representing the investment and excess
      purchase price was charged to Other Expenses in 1994. The
      investment was disposed of in 1995.

  (b) In 1993, $470,000 of expenses were incurred and an accrual was
      established for estimated future legal costs and possible
      fines and penalties associated with a federal investigation of
      an allegation that false statements were made in connection
      with a pricing proposal submitted by an acquired business
      prior to its acquisition in 1991.  The investigation was
      concluded in 1994 with the government finding no basis for
      prosecution.  As a consequence, the Company not only recovered
      a portion of its prior expenses, but also avoided any fines
      and penalties; consequently, the unused portion of the accrual
      was reversed in 1994.

  (c) Reserves for potential uninsured costs to defend and settle future
      asbestos claims against a former subsidiary (see Note 20(a)).  This
      adjustment was recorded in the fourth quarter 1995 because of the
      following events which occurred in that period.

         (i)    During November 1995, the subsidiary involved in the
                  asbestos litigation received two significant unfavorable
                  jury verdicts.  (These cases are currently under appeal).


         (ii)   During the fourth quarter, the Company became aware of
                  approximately 1,100 additional law suits filed immediately
                  prior to the September 1, 1995 effective date of the Texas
                  Tort Reform Act.  (The Company believes this surge
                  was attributable to the Texas tort reform legislation as
                  described in Note 20 (a).)  The Company was not notified
                  of these cases until the fourth quarter of 1995 due
                  to an administrative backlog in the Texas court
                  system caused by the tremendous volume of cases filed
                  prior to the September 1, 1995 effective date of the
                  Texas tort reform legislation.

         (iii)  During the fourth quarter the Company received notification
                  from one of the subsidiary's primary insurance carriers
                  to the effect that the carrier considered its coverage to
                  be exhausted and that it was withdrawing its prior verbal
                  commitment to a negotiated settlement of its coverage
                  limits and obligations to defend.

      These events precipitated a reassessment (increase) of the estimated
      minimum claim liability and in a greater concern as to the full recovery
      of all claims from the carriers. After consulting with its defense
      counsel and professional advisors regarding its asbestos position,
      the Company decided it was appropriate to record an additional $5.3
      million accrual, increasing the overall accrual to $7.0 million.

  (d) Reserves for the estimated costs (primarily legal defense) to
      resolve a lawsuit filed by a subcontractor of a former subsidiary
      (see Note 20(b)).

  (e) The credit in 1993 is a combination of reductions of reserves
      established in 1987 and 1988 for assumed liabilities and
      losses on disposition of assets that the Company retained from
      the discontinued and/or divested businesses in 1987 and 1989.

  (f) The Company acquired certain assets of Science Management
      Corporation ("SMC") for $1,851,000 on February 18, 1993 and
      allocated $1,162,000 of the purchase price to goodwill and
      $633,000 to contracts.  In the fourth quarter of 1993, the
      Company became aware of apparent misrepresentations by the
      sellers with respect to the level of profitability and duration
      of future performance of two major contracts which represented
      approximately 85% of the future earnings of SMC anticipated at
      the time of acquisition. The Company reconsidered the estimated future
      undiscounted net income of SMC based on the revised facts and
      determined that an impairment write-down was necessary.  Based
      upon this reassessment, $988,000 of the original goodwill was
      written off and included in amortization of costs in excess of
      net assets acquired. The remaining amount of goodwill is being
      amortized over thirty years.

(14)  Income Taxes

  Earnings (loss) from continuing operations before income taxes and
minority interest (but including extraordinary item - see Note 5)
were derived from the following (in thousands):

                                    1995        1994         1993
  Domestic operations           $ (3,111)   $   (642)    $ (2,317)
  Foreign operations              (4,236)       (816)          73
                                $ (7,347)   $ (1,458)    $ (2,244)

  The (benefit) provision for income taxes consisted of the following
(in thousands):

                                               1995      1994      1993
  Current:
    Federal                                $(10,322)  $   (91)  $   683
    Foreign                                  (2,234)       54       170
    State                                    (1,493)       59       (85)
                                            (14,049)       22       768
  Deferred:
    Federal                                   9,749    (5,161)   (3,312)
    Foreign                                   1,000         -         -
    State                                     2,900      (775)   (1.114)
                                             13,649    (5,936)   (4,426)
  Valuation Allowance:
    Federal                                  (7,707)    2,962     3,812
    State                                      (983)      716     1,135
                                             (8,690)    3,678     4,947

    Total                                  $ (9,090)  $(2,236)  $ 1,289

 The components of and changes in deferred taxes are as follows (in thousands):

<TABLE>
<CAPTION>

                                                      Deferred               Deferred               Deferred
                                            Dec. 31,   Expense    Dec. 31,    Expense    Dec. 31,    Expense
                                               1995   (Benefit)      1994    (Benefit)      1993    (Benefit)
<S>                                        <C>         <C>        <C>        <C>         <C>         <C>
Deferred tax liabilities:
  Difference between book and tax
    method of accounting for
    depreciation and amortization          $   (347)   $   806    $   459    $   (632)  $   (173)    $   204
  Difference between book and tax
    method of accounting for certain
     employee benefits                       (1,160)     1,535        375         223        598      (1,194)
  Difference between book and tax method
    of accounting for income on U.S.
    Government contracts                     (9,786)       885     (8,901)         38     (8,863)      1,216
  Amortization of intangibles                  (798)      (275)    (1,073)        925       (148)       (204)
  Other, net                                    (27)       (26)       (53)         37        (16)        178
    Total deferred tax liabilities          (12,118)     2,925     (9,193)        591     (8,602)        200

Deferred tax assets:
  Deferred compensation expense               2,431      1,621      4,052       1,346      5,398        (380)
  Operating reserves and other accruals      18,985      1,290     20,275      (5,358)    14,917      (2,604)
  Increase due to federal rate change           335          -        335           -        335        (335)
  Deferred taxes of discontinued operations,
    retained by the Company                       -      4,018      4,018      (1,517)     2,501         901
  Benefit of state tax on temporary
    differences and state net operating
    loss carryforwards                        4,591        983      5,574        (716)     4,858      (1,135)
  Benefit of foreign, targeted jobs, R&E
    and AMT tax credit carryforwards              -      2,812      2,812        (282)     2,530      (1,073)
    Total deferred tax assets                26,342     10,724     37,066      (6,527)    30,539      (4,626)
    Total temporary differences before
      valuation allowances                   14,224     13,649     27,873      (5,936)    21,937      (4,426)
Federal valuation allowance                  (6,555)    (7,707)   (14,262)      2,962    (11,300)      3,812
State valuation allowance                    (4,591)      (983)    (5,574)        716     (4,858)      1,135
Total temporary differences affecting
    tax provision                             3,078      4,959      8,037      (2,258)     5,779         521
Deferred taxes from "safe harbor"
    lease transactions                       (5,995)      (554)    (6,549)       (499)    (7,048)       (441)
    Net deferred tax (liability) asset     $ (2,917)   $ 4,405    $ 1,488    $ (2,757)  $ (1,269)    $    80


</TABLE>


  The tax (benefit) provision differs from the amounts obtained by applying the
statutory U.S. Federal income tax rate to the pre-tax loss from continuing
operations amounts. The differences can be reconciled as follows (in thousands):

                                                     1995      1994      1993
    Expected Federal income tax benefit           $  (896)  $  (510)  $  (763)
    Valuation allowance                            (7,707)    2,962     3,812
    State and local income taxes, net of
      Federal income tax benefit                      275         -       (42)
    Tax benefit of discontinued operations              -      (191)   (2,721)
    Reversal of tax reserves for IRS examination        -    (4,069)        -
    Nondeductible amortization of intangibles
      and other costs                                (263)      635     1,069
    Foreign income tax                                  -        54        96
    Foreign, targeted job, R&E, AMT and
      fuel tax credits                               (257)     (537)     (189)
    Other, net                                       (242)     (580)       27
         Tax (benefit) provision                  $(9,090)  $(2,236)  $ 1,289

      The Company's U.S. Federal income tax returns have been
  audited through 1993.  The Internal Revenue Service has completed
  two examinations of the Company's tax returns; for the period
  1985-1988 and for the period 1989-1993.  The IRS proposed several
  adjustments to both periods, the most significant of which
  related to deductions taken by the Company for expenses incurred
  in the 1988 merger.  The Company and the IRS settled these
  proposed adjustments for the 1985-1988 audit in 1994; however,
  the Joint Congressional Committee on Taxation did not issue its
  approval of the proposed settlement until December 7, 1995.  The
  Company and the IRS agreed upon the proposed adjustments of the
  1989-1993 audit in 1995, and such proposal is currently under
  review by the Joint Congressional Committee on Taxation.    Tax
  of $1.4 million was paid in 1995 for the 1985-1988 audit.
  Remaining taxes and accrued interest associated with these two
  audits, which have not yet been assessed, are approximately $2.3
  million.

      The benefit for income taxes in 1995 reflects a tax
  provision based on an estimated annual effective tax rate,
  excluding expenses not deductible for tax and the reversal of
  $7.7 million of tax valuation reserves for deferred taxes which
  will be realized in the 1995 tax return. These deferred taxes
  are being realized primarily by offset against taxes that would
  otherwise have been payable as a result of the taxable gain on
  the sale of the discontinued operations. The 1994 federal tax benefit
  resulted from the reversal of tax reserves for the IRS examination and
  the tax benefit for operating losses, net of a valuation allowance,
  less the federal tax provision of a majority owned subsidiary
  required to file a separate return. The Federal tax
  provision recognized in 1993 was only that of the majority owned
  subsidiary referred to previously.

       The Company has state net operating loss carryforwards
  available to offset future taxable income.  Following are the net
  operating losses by year of expiration (in thousands):

               Year of          State Net
              Expiration      Operating Losses

                 2000            $ 1,286
                 2002                278
                 2005                112
                 2010             39,443
                                 $41,119

(15)  Pension Plans

  Union employees who are not participants in the ESOP are covered
by multiemployer pension plans under which the Company pays fixed
amounts, generally per hours worked, according to the provisions of
the various labor contracts.  In 1995, 1994 and 1993, the Company
expensed $2,514,000, $2,367,000 and $2,321,000, respectively, for
these plans.  Under the Employee Retirement Income Security Act of
1974 as amended by the Multiemployer Pension Plan Amendments Act of
1980, an employer is liable upon withdrawal from or termination of a
multiemployer plan for its proportionate share of the plan's
unfunded vested benefits liability.  Based on information provided
by the administrators of the majority of these multiemployer plans,
the Company does not believe there is any significant amount of
unfunded vested liability under these plans.

(16)  Earnings (Loss) Per Common Share

   

  Primary earnings or loss per share from continuing operations,
before extraordinary item, is computed by dividing earnings (loss),
after deducting the effect of the unpaid dividends on the Class C Preferred
Stock ($1,915,000 in 1995, $1,606,000 in 1994 and $1,347,000 in 1993)
by the weighted average number of common and dilutive common equivalent shares
outstanding during the period.  In addition, shares earned and
vested but unissued under the Restricted Stock Plan are included as
outstanding common stock.  For years 1994 and 1993, warrants
outstanding have been excluded from the calculation of loss per
share as their effect is antidilutive because of the losses incurred
during the periods (see also Note 10).  For years 1995, 1994 and
1993, shares which would be issued under the assumed conversion of
Class C Preferred stock have been excluded from the calculation of
earnings per share as their effect is antidilutive. The average
number of shares used in determining primary earnings or loss per
share was 12,556,347 in 1995, 6,802,012 in 1994 and 5,141,319 for
1993.

    

(17)  Incentive Compensation Plans

  The Company has several formal incentive compensation plans which
provide for incentive payments to officers and key employees.
Incentive payments under these plans are based upon operational
performance, individual performance, or a combination thereof, as
defined in the plans.  Incentive compensation expense was $6,692,000
for 1995, $7,067,000 for 1994 and $6,180,000 for 1993.

(18)  Leases

  Future minimum lease payments required under operating leases that
have remaining noncancellable lease terms in excess of one year at
December 31, 1995 are summarized below (in thousands):

           Years Ending December 31,
                   1996                        $ 9,762
                   1997                          8,229
                   1998                          7,147
                   1999                          6,040
                   2000                          1,778
                   Thereafter                    8,471
               Total minimum lease payments    $41,427

  Net rent expense for leases was $24,734,000 for 1995, $14,286,000
for 1994 and $10,425,000 for 1993.

(19)  Acquisitions

  On October 31, 1994, the Company acquired all of the issued and
outstanding shares of stock of CBIS Federal Inc. for a cash payment
of $8,159,000 subject to adjustment based on the closing balance
sheet.  In June, 1995, the Company made a final payment to the
seller and in the fourth quarter, the allocation of the purchase
price was finalized.  The acquisition was accounted for as a
purchase and $8,141,000 of goodwill and $2,500,000 of value assigned
to contracts was recorded which will be amortized over 40 years and
10 years, respectively.

    Consolidated revenues, loss before extraordinary item, net loss
and loss per share for the year ended December 31, 1994, adjusted on
an unaudited pro forma basis as if the above acquisition had been
consummated at the beginning of the period are as follows (in
thousands except per share amounts):

             Revenues                             $ 870,671
             Loss before extraordinary item       $ (12,050)
             Net loss for common stockholders     $ (13,656)
             Net loss per common share            $   (2.01)


(20)  Contingencies and Litigation

  The Company and its subsidiaries and affiliates are involved in
various claims and lawsuits, including contract disputes and claims
based on allegations of negligence and other tortious conduct.  The
Company is also potentially liable for certain personal injury, tax,
environmental and contract dispute issues related to the prior
operations of divested businesses.  In most cases, the Company and
its subsidiaries have denied, or believe they have a basis to deny,
liability, and in some cases have offsetting claims against the
plaintiffs, third parties or insurance carriers.  The amount of
possible damages currently claimed by the various plaintiffs for
these items, a portion of which is expected to be covered by
insurance, aggregate approximately $120,000,000 (including
compensatory and possible punitive damages and penalties).  This
amount includes estimates for claims which have been filed without
specified dollar amounts or for amounts which are in excess of
recoveries customarily associated with the stated causes of action;
it does not include any estimate for claims which may have been
incurred but which have not yet been filed.  The Company has
recorded such damages and penalties that are considered to be
probable recoveries against the Company or its subsidiaries. These
issues are described below.

(a)   A former acquired subsidiary, Fuller-Austin Insulation Company
      (the subsidiary), which discontinued its business activities
      in 1986, has been named as one of many defendants in civil
      lawsuits which have been filed in various state courts
      beginning in 1986 (principally Texas) against manufacturers,
      distributors and installers of asbestos products.  The
      subsidiary was a nonmanufacturer that installed or distributed
      industrial insulation products.  The subsidiary had
      discontinued the use of asbestos products prior to being
      acquired by the Company in 1974.  These claims are not part of
      a class action.

      The claimants generally allege injuries to their health caused
      by inhalation of asbestos fibers.  Many of the claimants seek
      punitive damages as well as compensatory damages.  The amount
      of damages sought is impacted by a multitude of factors.
      These include the type and severity of the disease sustained
      by the claimant (i.e. mesothelioma, lung cancer, other types
      of cancer, asbestosis or pleural changes); the occupation of
      the claimant; the duration of the claimant's exposure to
      asbestos-containing products; the number and financial
      resources of the defendants; the jurisdiction in which the
      claim is filed; the presence or absence of other possible
      causes of the claimant's illness; the availability of legal
      defenses such as the statute of limitations; and whether the
      claim was made on an individual basis or as part of a group
      claim.

      Claim Exposure:

      As of March 1, 1996, 8,630 plaintiffs have filed claims
      against the subsidiary and various other defendants.  Of these
      claims 1,187 have been dismissed, 1,898 have been resolved
      without an admission of liability at an average cost of $5,000
      per claim (excluding legal defense costs) and an additional
      2,606 claims have been settled in principle (subject to future
      processing and funding) at an average cost of $1,950 per
      claim.  Following is a summary of claims filed against the
      subsidiary through March 1, 1996:

                                               Years
                               Prior  1993   1994   1995   1996(1) Total
      Claims filed             2,160   668  1,026  4,647    129   8,630
      Claims dismissed          (14)   (65)   (21)(1,035)   (52) (1,187)
      Claims resolved           (76)(1,142)  (333)  (182)  (165) (1,898)
      Settlements in process                                     (2,606)
      Claims outstanding at March 1, 1996                         2,939

      (1)  January 1 - March 1, 1996

        In connection with these claims the subsidiary's primary
     insurance carriers have incurred approximately $16,300,000
     (including $6,800,000 of legal defense costs but excluding
     $5,100,000 for settlements in process) to defend and settle the
     claims and, in addition, judgments have been entered against
     the subsidiary for jury verdicts of $6,500,000 which have not
     been paid and which are under appeal by the subsidiary.
     Through December 31, 1995, the Company and the subsidiary have
     charged to expense approximately $12,500,000 consisting of
     $6,200,000 of charges under retrospectively rated insurance
     policies and $6,300,000 of reserves for potential uninsured
     legal and settlement costs related to these claims.  These
     charges substantially eliminate any further exposure for
     retrospectively determined premium payments under the
     retrospectively rated insurance policies.

     During 1995, the subsidiary continued its strategy to require
     direct proof that claimants had significant exposure to
     asbestos as the result of the subsidiary's operations.  This
     has resulted in an increased level of trial activity.  The
     subsidiary believes that this strategy will have the near term
     effect of increasing average per-case resolution cost but will
     reduce the overall cost of asbestos personal injury claims in
     the long run by limiting indemnity payments only to claimants
     who can establish significant asbestos-related impairment and
     exposure to the subsidiary's operations and by substantially
     reducing indemnity payments to individuals who are unimpaired
     or who did not have significant exposure to asbestos as a
     result of the subsidiary's operations.  Further, the level of
     filed claims has become significant only since 1992, and
     therefore, the subsidiary has a relatively brief history
     (compared to manufacturers and suppliers) of claims volume and
     a limited data file upon which to estimate the number or costs
     of claims that may be received in the future.  Also, effective
     September 1, 1995, the State of Texas enacted tort reform
     legislation which is believed to have caused a nonrecurring
     surge in the volume of filed claims in 1995 immediately prior
     to the effective date of the legislation.

     The Company and its defense counsel have analyzed the 8,630
     claim filings incurred through March 1, 1996.  Based on this
     analysis and consultation with its professional advisors, the
     subsidiary has estimated its cost, including legal defense
     costs, to be $20,000,000 for claims filed and still unsettled
     and $40,000,000 as its minimum estimate of future costs of
     unasserted claims, including legal defense costs.  No upper
     limit of exposure can presently be reasonably estimated.  The
     Company cautions that these estimates are subject to
     significant uncertainties including the future effect of the
     State of Texas enacted tort reform legislation, the size of
     jury verdicts, success of appeals in process, the number and
     financial resources of future plaintiffs, and the actions of
     other defendants.  Therefore, actual experience may vary
     significantly from such estimates.  At December 31, 1995 and
     1994 (restated), the subsidiary recorded an estimated liability
     for future indemnity payments and defense costs related to
     currently unsettled claims and minimum estimated future claims
     of $60,000,000 and $17,000,000, respectively (recorded as long-
     term liability).

     Insurance coverage:

     Defense has been tendered to and accepted by the subsidiary's
     primary insurance carriers, and by certain of the Company's
     primary insurance carriers that issued policies under which the
     subsidiary is named as an additional insured; however, only one
     such primary carrier has partially accepted defense without a
     reservation of rights.  The Company believes that the
     subsidiary has at least $12,000,000 in unexhausted primary
     coverage (net of deductibles and self-insured retentions but
     including disputed coverage) under its liability insurance
     policies to cover the unsettled claims, verdicts and future
     unasserted claims and defense costs.  When the primary limits
     are exhausted, liability for both indemnity and legal defense
     will be tendered to the excess coverage carriers, all of which
     have been notified of the pendency of the asbestos claims.  The
     Company and the subsidiary have approximately $490,000,000 of
     additional excess and umbrella insurance that is generally
     responsive to asbestos claims.  This amount excludes
     approximately $92,000,000 of coverage issued by insolvent
     carriers of which $35,000,000 is the next insurance layer above
     the Company's primary coverage carrier for policy years 1979
     through 1984.  All of the Company's and the subsidiary's
     liability insurance policies cover indemnity payments and
     defense fees and expenses subject to applicable policy terms
     and conditions.

     Coverage litigation:

     The Company and the subsidiary have instituted litigation in
     Los Angeles Superior Court, California, against their primary
     and excess insurance carriers, to obtain declaratory judgments
     from the Court regarding the obligations of the various
     carriers to defend and pay asbestos claims.  The issues in this
     litigation include the aggregate liability of the carriers, the
     triggering and drop-down of excess coverage and allocation of
     losses covering multiple carriers and insolvent carriers, and
     various other issues relating to the interpretation of the
     policy contracts.  All of the carrier defendants have filed
     general denial answers.  Legal and insurance experts retained by the
     Company and the subsidiary have analyzed the insurance
     policies, the history of coverage and insurance reimbursement
     for these types of claims, and the outcome of unrelated
     litigation involving identical policy language and factual
     circumstances.  The Company is also aware of the fact that the
     insurance carriers have paid to date approximately $22 million
     in asbestos legal defense and claim settlement costs which
     represents 100% of such costs and which is consistent with the
     Company's view of the enforceability of the policies.
     Moreover, a recent appellate court decision involving insurance
     company liability for asbestos claims comparable to those being
     asserted against the subsidiary, gives further support to the
     Company's position that all carriers have a liability to
     indemnify the Company and the subsidiary for asbestos claims.

     Based on these analyses and observations, management believes
     that it is probable that the  Company and the subsidiary will
     prevail in obtaining judicial rulings confirming the   availability
     of a substantial portion of the coverage.  Currently, the Company
     has excess coverage under policies issued by solvent carriers of
     approximately $490,000,000.  Based on a review of the
     independent ratings of these carriers, the Company believes that a
     substantial portion of this coverage will continue to be
     available to meet the claims.  The subsidiary recorded in Other
     Assets $60,000,000 and $17,000,000 (not including reserves  of
     $7,000,000 and $2,000,000, respectively) at December 31, 1995 and
     1994 (restated), respectively, representing the amounts that it
     expects to recover from its insurance carriers    for the payment of
     currently unsettled and estimated future claims.

     The Company cautions, however, that even though the existence
     and aggregate dollar amounts of insurance are not generally
     being disputed, such insurance coverage is subject to
     interpretation by the Court and the timing of the availability of
     insurance payments  could, depending upon the outcome of the
     litigation and/or negotiation, delay the receipt of insurance
     company payments and require the subsidiary to make interim payments
     for  asbestos defense and indemnity from reserves and insurance
     settlement funds created as a result of settlements with
     certain of the carriers.

     While the Company and the subsidiary believe that they have
     recorded sufficient liability to satisfy the subsidiary's
     reasonably anticipated costs of present and future plaintiffs'
     suits, it is not possible to predict the amount or timing of
     future suits or the future solvency of its insurers.  In the
     event that currently unsettled and future claims exceed the
     recorded liability of $60,000,000, the Company believes that
     the judicially determined and/or negotiated amounts of excess
     and umbrella insurance coverage that will be available to cover
     additional claims will be significant; however, it is unable to
     predict whether or not such amounts will be adequate to cover
     all additional claims without further contribution by its
     subsidiary.

(b)  The Company has retained certain liability in connection with
     its 1989 divestiture of its major electrical contracting
     business, Dynalectric Company ("Dynalectric").  The Company and
     Dynalectric were sued in 1988 in Bergen County Superior Court,
     New Jersey, by a former Dynalectric joint venture
     partner/subcontractor (subcontractor).  The subcontractor has
     alleged that its subcontract to furnish certain software and
     services in connection with a major municipal traffic
     signalization project was improperly terminated by Dynalectric
     and that Dynalectric fraudulently diverted funds due,
     misappropriated its trade secrets and proprietary information,
     fraudulently induced it to enter the joint venture, and
     conspired with other defendants to commit acts in violation of
     the New Jersey Racketeering Influenced and Corrupt Organization
     Act.  The aggregate dollar amount of these claims has not been
     formally recited in the subcontractor's complaint.  Dynalectric
     has also filed certain counterclaims against the former
     subcontractor.  The Company and Dynalectric believe that they
     have valid defenses, and/or that any liability would be offset
     by recoveries under the counterclaims.  Discovery is ongoing;
     no trial date has been scheduled.  The Company believes that it
     has established adequate reserves ($4,023,000 at December 31,
     1995) for the contemplated defense costs and for the cost of
     obtaining enforcement of arbitration provisions contained in
     the contract.

(c)  In November, 1994, the Company acquired an information
     technology business which was involved in various disputes with
     federal and state agencies, including two contract default
     actions and a qui tam suit by a former employee alleging
     improper billing of a federal government agency customer.  The
     Company has contractual rights to indemnification from the
     former owner of the acquired subsidiary with respect to the
     defense of all such claims and litigation, as well as all
     liability for damages when and if proven.  In October, 1995,
     one of the federal agencies asserted a claim against the
     subsidiary and gave the Company notice that it intended to
     offset against the contract under which the claim arose.  To
     date, the agency has withheld  approximately $3,300,000
     allegedly due the agency under one of the aforementioned
     disputes.  The Company has submitted a demand for
     indemnification to the former owner of the subsidiary which has
     been denied.  The Company has commenced arbitration of the
     indemnification denial under the terms of the acquisition
     agreement which the former owner is fighting in federal
     district court.  The Company expects to recover in full.

(d)  As to environmental issues, neither the Company nor any of its
     subsidiaries is named a potentially responsible party at any
     site.  The Company, however, did undertake, as part of the 1988
     divestiture of a petrochemical engineering subsidiary, an
     obligation to install and operate a soil and water remediation
     system at a subsidiary research facility site in New Jersey.
     The Company is required to pay the costs of continued operation
     of the remediation system through 1996 which are estimated to
     be $120,000 (see Note 13).  In addition, the Company, pursuant
     to the sale of the Commercial Aviation Business, is responsible
     for the costs of clean-up of environmental conditions at
     certain designated sites.  Such costs may include the removal
     and subsequent replacement of contaminated soil, concrete,
     tanks, etc. that existed prior to the sale of the Commercial
     Aviation Business (see Note 2).

(e)  The Company is a party to other civil and contractual lawsuits
     which have arisen in the normal course of business for which
     potential liability, including costs of defense, which
     constitute the remainder of the $120,000,000 discussed above.
     The estimated probable liability for these issues is
     approximately $10,000,000 and is substantially covered by
     insurance.  All of the insured claims are within policy limits
     and have been tendered to and accepted by the applicable
     carriers.  The Company has recorded an offsetting asset (Other
     Assets) and liability (long-term liability) of $10,000,000 at
     December 31, 1995 for these items.

     The Company has recorded its best estimate of the aggregate
liability that will result from these matters.  While it is not
possible to predict with certainty the outcome of litigation and
other matters discussed above, it is the opinion of the Company's
management, based in part upon opinions of counsel, insurance in
force and the facts currently known, that liabilities in excess of
those recorded, if any, arising from such matters would not have a
material adverse effect on the results of operations, consolidated
financial position or liquidity of the Company over the long-term.
However, it is possible that the timing of the resolution of
individual issues could result in a significant impact on the
operating results and/or liquidity for an individual future
reporting period.

     The major portion of the Company's business involves
contracting with departments and agencies of, and prime contractors
to, the U.S. Government, and such contracts are subject to possible
termination for the convenience of the government and to audit and
possible adjustment to give effect to unallowable costs under cost-
type contracts or to other regulatory requirements affecting both
cost-type and fixed-price contracts.  In addition, the Company is
occasionally the subject of investigations by the Department of
Justice and other investigative organizations, resulting from
employee and other allegations regarding business practices.  In
management's opinion, there are no outstanding issues of this nature
at December 31, 1995 that will have a material adverse effect on the
Company's consolidated financial position, results of operations or
liquidity.

(21) Business Segment

       

   

     The Company has a minority investment in an unaffiliated
company in Saudi Arabia.  Discussions are underway regarding the
sale of the Company's minority interest to one or more of the other
Saudi stockholders.  In addition, the Company in 1993 established
operations in Mexico.  None of these foreign operations is normally
material to the Company's financial position or results of
operations; however, in 1995 the Company's Mexican operations
incurred a loss of $4.4 million in connection with the efforts to expand
and to complete a contract for the design and installation of a large security
system in Mexico. These losses included such expenses as business development
and marketing expenses ($1.6 million), recognition of an estimated
loss at completion including currency devaluation losses for a
security system contract ($2.1 million), severance costs
associated with the reduction and realignment of the local
workforce ($.4 million), and a reserve for closing the operation
($.3 million).  The contract loss resulted primarily from labor
overruns to install the security systems and the customer
refusing to pay the contract price in U.S. dollars as originally
agreed.  These problems were discovered in the fourth quarter
pursuant to management changes initiated by DynCorp Corporate
office.  The contract had a total contract value of $4.7 million
and is estimated to be completed in the second quarter of 1996.
The Company recorded revenues of $.5 million, $2.9 million and $0
and cost of services of $2.6 million, $2.6 million and $0 during
1995, 1994 and 1993, respectively, for the contract.
Approximately $3.1 million of costs, consisting
primarily of labor and costs to complete the contract ($2.1 million),
severance costs ($0.3 million) and operations closeout costs ($0.7
million) were accrued at December 31, 1995, and are expected to be
expended in 1996.

    

The largest single customer of the Company is the U.S. Government.
The Company had prime contract revenues from the U.S. Government of
$769 million in 1995, $723 million in 1994 and $663 million in 1993.
Included in revenues from the U.S. Government are revenues from the
Department of Defense of $504 million in 1995, $487 million in 1994
and $539 million in 1993. No other customer accounted for more
than 10% of revenues in any year.


(22)  Quarterly Financial Data (Unaudited)

     A summary of quarterly financial data for 1995 and 1994 is as follows
(in thousands, except per share data):

<TABLE>
<CAPTION>


                                                   1995 Quarters                               1994 Quarters
                                      First     Second  Third (a)  Fourth(b)      First     Second      Third  Fourth(c)
<C>                                <S>        <S>        <S>        <S>        <S>        <S>        <S>        <S>
Revenues                           $211,636   $209,940   $244,592   $242,557   $192,589   $198,573   $205,764   $221,757
Gross profit                          7,815      9,816      9,785      9,838      7,352      9,481      9,665      9,090
Earnings (loss) from continuing
  operations before income taxes,
   minority interest and
  extraordinary item                   (801)     1,522      1,120     (4,402)    (1,370)       626        322     (1,036)
Minority interest                       302        355        286        312        249        311        226        344
Discontinued operations                (347)        80        252         (5)        16       (710)    (2,772)    (9,013)
Net earnings (loss)                  (1,549)       674      1,227      2,016     (1,589)      (930)    (4,245)    (6,067)
Earnings (loss) per common share:
  Primary and fully diluted:
    Continuing operations          $  (0.19)  $   0.01   $   0.24   $   0.13   $  (0.36)  $  (0.10)  $  (0.24)  $   0.32
    Discontinued operations           (0.04)      0.01       0.02          -          -      (0.11)     (0.35)     (1.14)
    Extraordinary item                (0.02)         -      (0.20)     (0.01)         -          -          -          -
    Net earnings (loss) for
      common stockholders          $  (0.25)  $   0.02   $   0.06   $   0.12   $  (0.36)  $  (0.21)  $  (0.59)  $  (0.82)

<FN>

Quarterly financial data may not equal annual totals due to rounding.

Quarterly earnings per share data will not equal annual total.

(a)  1995 Third Quarter includes:

   -   $3,300,000 reversal of income tax reserves (see Note 14)
   -   $2,656,000 loss, net of tax, on extinguishment of debt (see Note 5)

(b)1995 Fourth Quarter includes:

   

   -   $3,688,000 accrual for losses and reserves related to the Company's
       Mexican operations (see Note 21)

    

   -   $2,400,000 accrual for legal fees related to the defense of a lawsuit
       filed by a subcontractor of a former electrical contracting subsidiary
       (see Notes 13 and 20)
   -   $5,300,000 accrual for uninsured costs related to a former
       subsidiary's use of asbestos products  (see Notes 13 and 20)
   -   $4,407,000 reversal of income tax reserves (see Note 14)

(c)1994 Fourth Quarter includes:

   -   $3,250,000 write-off of investment in unconsolidated subsidiary (see
       Note 13)
   -   $2,665,000 accrual for legal fees related to the defense of a lawsuit
       filed by a subcontractor of a former electrical contracting subsidiary
       (see Notes 13 and 20)
   -   $1,830,000 credit for reversal of legal costs accrued in the fourth
       quarter of 1993 (see Note 13)
   -   $4,069,000 reversal of income tax reserves (see Note 14)

(23)    Subsequent Events

     In March 1996, the Company amended and restated its existing $20.0 million
line of credit with Citicorp North America, Inc. to provide for a $50.0
million revolving credit facility which will provide working capital and
capital expenditures financing.  The facility matures in four years, with no
payments required until the end of the second year.  The credit agreement
contains the customary restrictive covenants for such a loan, but, if the
Company meets its projections, Management does not believe that any of the
covenants would be unduly restrictive.


                           DynCorp (Parent Company)
            SCHEDULE I - Condensed Financial Information of Registrant
                               Balance Sheets
                           (Dollars in Thousands)

                                                                  December 31,
                                                                 1995   1994(a)
Assets
Current Assets:
  Cash and short-term investments                            $ 30,352  $  6,358
  Accounts receivable and contracts in process,
    net of allowance for doubtful accounts (Note 3)            28,170    32,481
  Inventories of purchased products and supplies                1,166       722
  Other current assets                                          6,674     4,787
    Total current assets                                       66,362    44,348

Investment in and advances to subsidiaries and affiliates      34,154    58,975

Property and Equipment, net of accumulated depreciation
   and amortization                                             7,340     7,899

Intangible Assets, net of accumulated amortization             32,887    35,753

Other Assets                                                    8,690     6,602

Net Noncurrent Assets of Discontinued Operations                    -    57,434

       Total Assets                                          $149,433  $211,011


(a) Restated for the discontinuance of the Commercial Aviation business.

    The "Notes to Consolidated Financial Statements" of DynCorp and
    Subsidiaries are an integral part of these statements.

    See accompanying "Notes to Condensed Financial Statements".


                           DynCorp (Parent Company)
            SCHEDULE I - Condensed Financial Information of Registrant
                               Balance Sheets
                           (Dollars in Thousands)

                                                                  December 31,
                                                                 1995    1994(a)
Liabilities and Stockholders' Equity
Current Liabilities:
  Notes payable and current portion of
    long-term debt (Note 2)                                  $    902  $  2,636
  Accounts payable                                             24,614     9,998
  Advances on contracts in process                              1,033     2,711
  Accrued liabilities                                          80,836    62,637
  Net current liabilities of discontinued operations                -       283
  Total current liabilities                                   107,385    78,265

Long-Term Debt (Note 2)                                           662   108,502

Other Liabilities and Deferred Credits                         15,524    14,706

Contingencies and Litigation                                        -         -

   
Temporary Equity:
  Redeemable Common Stock, at Redemption Value -
     ESOP                                                     100,481    86,338
     Management Investors                                      33,138    42,202
     Other                                                      2,275     2,288

Permanent Stockholders' Equity:

  Preferred Stock, Class C                                      3,000     3,000

  Common Stock                                                    159        81

  Common Stock Warrants                                        11,305    11,486

  Paid-in Surplus                                             148,202   130,277

  Adjustment for redemption value greater than par value     (135,223) (130,118)

    

  Deficit                                                    (115,888) (118,256)

  Common Stock Held in Treasury                               (21,084)   (8,817)

  Unearned ESOP Shares                                           (503)        -

  Cummings Point Industries Note Receivable                         -    (8,943)

    Total Liabilities and Stockholders' Equity               $149,433  $211,011


(a) Restated for the discontinuance of the Commercial Aviation
    business.

    The "Notes to Consolidated Financial Statements" of DynCorp and
    Subsidiaries are an integral part of these statements.

    See accompanying "Notes to Condensed Financial Statements."



                          DynCorp (Parent Company)
            SCHEDULE I - Condensed Financial Information of Registrant
                          Statements of Operations
                           (Dollars in Thousands)

                                                For the Years Ended December 31,
                                                     1995    1994(a)    1993(a)
Revenues                                         $584,021   $536,836   $552,662

Costs and Expenses:
  Cost of services                                570,808    514,711    528,776
  Selling and corporate administrative             12,552     11,894     13,133
  Interest expense                                  5,375      4,643      4,350
  Interest income                                  (2,759)    (1,945)    (1,969)
  Other (Note 3)                                   22,583     29,732     22,479
                                                  608,559    559,035    566,769
Loss from continuing operations before
  income taxes, equity in net income of
  subsidiaries and extraordinary item             (24,538)   (22,199)   (14,107)
  Benefit for income taxes                        (25,340)    (8,952)    (1,561)
Earnings (loss) from continuing operations before
  equity in net income of subsidiaries and
  extraordinary item                                  802    (13,247)   (12,546)
  Equity in net income of subsidiaries              4,472     12,895      8,061
Earnings (loss) from continuing operations before
  extraordinary item                                5,274       (352)    (4,485)
  Loss from discontinued operations, net of
    income taxes                                      (20)   (12,479)    (8,929)
Earnings (loss) before extraordinary item           5,254    (12,831)   (13,414)
  Extraordinary loss from early extinguishment
    of debt                                        (2,886)         -          -
Net earnings (loss)                              $  2,368   $(12,831)  $(13,414)

  Preferred Class C dividends not declared
    or recorded                                    (1,915)    (1,606)    (1,347)

Common stockholders' share of earnings (loss)    $    453   $(14,437)  $(14,761)


(a) Restated for the discontinuance of the Commercial Aviation
    business.

    The "Notes to Consolidated Financial Statements" of DynCorp and
    Subsidiaries are an integral part of these statements.

    See accompanying "Notes to Condensed Financial Statements."


                               DynCorp (Parent Company)
              SCHEDULE I - Condensed Financial Information of Registrant
                               Statements of Cash Flows
                                (Dollars in Thousands)

                                                For the Years Ended December 31,
                                                        1995   1994(a)   1993(a)
Cash Flows from Operating Activities:
 Net loss                                           $  2,368 $(12,831) $(13,414)
 Adjustments to reconcile net loss from operations
 to net cash (used) provided by operating activities:
   Depreciation and amortization                       5,437    5,911     6,413
   Pay-in-kind interest on Junior Subordinated
    Debentures                                             -   15,329    13,142
   Loss, before tax, on purchase of Junior
    Subordinated Debentures                            4,786        -         -
   Loss from discontinued operations                      20   12,479     8,929
   Deferred income taxes                               2,707      (59)      521
   Accrued compensation under Restricted Stock Plan        -     (329)    2,047
   Noncash interest income                                 -   (1,375)   (1,158)
   Change in reserves of businesses divested in 1988   7,700    2,318     1,738
   Other                                              (2,021)    (923)   (1,692)
   Change in assets and liabilities, net of acquisitions
     and dispositions:
      (Increase) decrease in accounts receivable and
        contracts in process                           4,311  (11,758)   (2,570)
      Increase in inventories                           (445)    (209)      (93)
      (Increase) decrease in other current assets     (1,886)  (1,069)    1,992
      Decrease in current liabilities except notes
        payable and current portion of long-term debt (5,994) (10,003)   (7,609)
 Cash provided (used) by continuing operations        16,983   (2,519)    8,246
 Cash (used) provided by discontinued operations      (1,416)  (2,946)   (7,495)
   Cash provided (used) by operating activities       15,567   (5,465)      751

Cash Flows from Investing Activities:
 Sale of property and equipment                           27      660       829
 Purchase of property and equipment,
  net of capitalized leases                           (1,926)   1,734      (928)
 Proceeds received from notes receivable               8,943        -         -
 Proceeds from sale of discontinued operations       135,700        -         -
 Investing activities of discontinued operations     (41,669)       -         -
 Increase in investments in affiliates                     -    1,500         -
 Cash on deposit for letters of credit                (3,307)     (21)   (2,916)
 Other                                                  (229)    (617)      345
   Cash provided (used) from investing activities     97,539    3,256    (2,670)

Cash Flows from Financing Activities:
 Treasury stock purchased                            (12,267)  (3,182)   (1,979)
 Payment on indebtedness                              (6,659)  (3,349)   (4,219)
 Treasury stock sold                                       -      159        46
 Redemption of Junior Subordinated Debentures       (105,971)       -         -
 Stock released to Employee Stock Ownership Plan      17,497   17,100    16,116
 Financing activities of discontinued operations           -     (652)     (506)
 Other financing transactions                           (864)      49         -
 Change in intercompany balances, net                 19,152   (5,536)   (9,383)
   Cash (used) provided from financing activities    (89,112)   4,589        75

Net Increase (Decrease) in Cash and Short-term
 Investments                                          23,994    2,380    (1,844)
Cash and Short-term Investments at Beginning
 of the Year                                           6,358    3,978     5,822
Cash and Short-term Investments at End of
 the Year                                           $ 30,352 $  6,358  $  3,978

(a) Restated for the discontinuance of the Commercial Aviation business.

    The "Notes to Consolidated Financial Statements" of DynCorp and
    Subsidiaries are an integral part of these statements.

    See accompanying "Notes to Condensed Financial Statements."


                    DynCorp (Parent Company)
      SCHEDULE I - Notes to Condensed Financial Statements
                       December 31, 1995

1.  Basis of Presentation

    Pursuant to the rules and regulations of the Securities
and Exchange Commission, the Condensed Financial Statements of
the Registrant do not include all of the information and notes
normally included with financial statements prepared in
accordance with generally accepted accounting principles.  It
is, therefore, suggested that these Condensed Financial
Statements be read in conjunction with the Consolidated
Financial Statements and Notes included elsewhere in this
Annual Report on Form 10-K.

2.  Long-term Debt

At December 31, 1995 and 1994, long-term debt consisted of (in thousands):

                                                                 1995      1994
  Junior Subordinated Debentures, net of unamortized
    discount of $4,793 in 1994                               $      -  $102,658
  Notes payable, due in installments through 2002,
    9.88% weighted average interest rate                        1,564     6,968
  Capitalized equipment leases                                      -     1,512
                                                                1,564   111,138
  Less current portion                                            902     2,636
                                                              $   662  $108,502

  Maturities of long-term debt as of December 31, 1995, were as follows
  (in thousands):

                      1996                      $  902
                      1997                         203
                      1998                         126
                      1999                         143
                      2000                         161
                      Thereafter                    29
                                                $1,564

3.  Accounts Receivable

  At December 31, 1992, the Company had sold $63,682,000 of
its accounts receivable to Dyn Funding Corporation (DFC), a
wholly owned subsidiary of the Company.  DFC was established
in January, 1992 to issue $100,000,000 of Contract Receivable
Collateralized Notes (Notes) and to purchase eligible accounts
receivable from the Company and its subsidiaries.  On an
ongoing basis, the cash received by DFC from collection of the
receivables is used to make interest payments on the Notes,
pay a servicing fee to the Company and purchase additional
receivables from the Company (see Note 5 to Consolidated
Financial Statements included elsewhere in this Annual Report
on Form 10-K).

  The Company receives 97% of the face value of the accounts
receivable sold to DFC.  The 3% discount from the face value
of the accounts receivable is recorded as an expense by the
Company at the time of sale.  In 1995 and 1994, the Company
recorded as expense $16,406,000 and $16,032,000 which is
reflected in "Other" in the accompanying "Statements of
Operations" (in the "Consolidated Statements of Operations" of
DynCorp and Subsidiaries this expense is offset by the gain
recognized by DFC).



</TABLE>
<TABLE>
<CAPTION>

                                   DynCorp and Subsidiaries
                        SCHEDULE II - Valuation and Qualifying Accounts
                     For the Years Ended December 31, 1995, 1994 and 1993
                                    (Dollars in Thousands)

                                       Balance at Charged to  Charged           Balance
                                       Beginning  Costs and  to Other  Deduct- at End of
        Description                    of Period  Expenses   Accounts   ions    Period
<C>                                    <S>      <S>           <S>       <S>     <S>
 Year Ended December 31, 1995
   Allowance for doubtful accounts     $       9   $     -    $    -    $   -   $   9

 Year Ended December 31, 1994
   Allowance for doubtful accounts (1) $       9   $     -    $    -    $   -   $   9

 Year Ended December 31, 1993
   Allowance for doubtful accounts (1) $       9   $     -    $    -    $   -   $   9


 (1) Restated for discontinuance of the Commercial Aviation business (see Note 2).

</TABLE>









                                                                   Prospectus

No  dealer,  salesperson  or any other  person has been
authorized  to  give  any information  or to  make any
representations   other  than  those   contained  in  this
Prospectus in connection with the  offer  contained  herein,
and, if given or made,  information or representations  must   11,969,313 Shares
not  be  relied  upon  as  having  been  authorized  by  the
Company.  This  Prospectus  does not  constitute an offer of
any  securities  other  than those to which it relates or an
offer to sell, or a solicitation  of an offer to buy, to any
person  in  any   jurisdiction   in  which   such  offer  or
solicitation is not authorized,  or to any person to whom it
is not  lawful  to  make  such  an  offer  or  solicitation.
Neither  delivery  of  this  Prospectus  nor any  sale  made
hereunder  at any time implies  that  information  contained
herein  is  correct  as of any time  subsequent  to the date        DynCorp


                                                                Common Stock
                                                             par value $0.10 per

         TABLE OF CONTENTS

The Company
Risk Factors
Securities Offered by this Prospectus
Use of Proceeds
Selected Financial Data
Business
Legal Matters
Management's Discussion and Analysis of Financial
    Condition and Results of Operations
Management
   
Security Ownership of Certain Beneficial Owners                 May 10, 1996
    
    and Management
Certain Relationships and Related Transactions
Description of Capital Stock
Experts
Available Information
Index to Consolidated Financial Statements

                                     PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution.

         Estimated  expenses  payable by the Company in connection with the sale
of the Common Stock offered hereby are as follows:

Registration fee-Securities and Exchange Commission      $61,498
Printing and engraving expenses                           40,000
Blue sky registration and filing fees                     50,000
Accounting fees and expenses                              75,000
Legal Fees and expenses                                  250,000
Miscellaneous                                             50,000
      Total                                           $  526,498

Item 14.  Indemnification of Directors and Officers.

         Section  102 of the  General  Corporation  Law of the State of Delaware
("GCL") allows a corporation  to eliminate the personal  liability of a director
to the  corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary  duty as a director,  except in cases where the director  breached his
duty of loyalty,  failed to act in good faith, engaged in intentional misconduct
or a knowing violation of law,  authorized the unlawful payment of a dividend or
approved an unlawful  stock  redemption  or  repurchase  or obtained an improper
personal  benefit.   The  Registrant's   Amended  and  Restated  Certificate  of
Incorporation,  a copy of  which is filed  as an  exhibit  to this  Registration
Statement,  contains a provision which eliminates  directors' personal liability
as set forth above.

         The Amended and Restated Certificate of Incorporation of the Registrant
and the Bylaws of the  Registrant  provide in effect that the  Registrant  shall
indemnify  its  directors,  officers and  employees  to the extent  permitted by
Section  145 of  the  GCL.  Section  145 of the  GCL  provides  that a  Delaware
corporation  has the power to indemnify  its  officers and  directors in certain
circumstances.

         Subsection  (a) of Section  145 of the GCL  empowers a  corporation  to
indemnify any director or officer, or former director or officer,  who was or is
a party  or is  threatened  to be made a party  to any  threatened,  pending  or
completed action, suit or proceeding,  whether civil, criminal administrative or
investigative  (other  than an action  by or in the  right of the  corporation),
against expenses (including attorneys' fees), judgments,  fines and amounts paid
in settlement  actually and reasonably  incurred in connection with such action,
suit or proceeding provided that such director or officer acted in good faith in
a manner  reasonably  believed to be in or not opposed to the best  interests of
the  corporation,  and,  with  respect  to any  criminal  action or  proceeding,
provided  that such  director  or  officer  had no cause to  believe  his or her
conduct was unlawful.

         Subsection  (b) of Section 145 empowers a corporation  to indemnify any
director or officer, or former director or officer,  who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the corporation to procure a judgment in its favor by
reason of the fact that such  person  acted in any of the  capacities  set forth
above,  against expenses actually and reasonably incurred in connection with the
defense or  settlement  of such action or suit  provided  that such  director or
officer acted in good faith and in a manner reasonably  believed to be in or not
opposed to the best interests of the corporation, except that no indemnification
may be made in respect of any claim,  issue or matter as to which such  director
or officer shall have been adjudged to be liable for negligence or misconduct in
the  performance  of his or her duty to the  corporation  unless and only to the
extent  that the Court of Chancery or the court in which such action was brought
shall  determine  that despite the  adjudication  of liability  such director or
officer is fairly and  reasonably  entitled to indemnity for such expenses which
the court shall deem proper.

         Section 145 further  provides  that to the extent a director or officer
of a  corporation  has been  successful  in the defense of any  action,  suit or
proceeding  referred  to in  subsections  (a) and (b) or in the  defense  of any
claim, issue or matter therein,  he or she shall be indemnified against expenses
(including  attorneys'  fees) actually and reasonably  incurred by him or her in
connection therewith; that indemnification provided for by Section 145 shall not
be deemed  exclusive of any other rights to which the  indemnified  party may be
entitled;  and empowers the  corporation  to purchase and maintain  insurance on
behalf of a  director  or  officer  of the  corporation  against  any  liability
asserted  against him or her or  incurred by him or her in any such  capacity or
arising out of his or her status as such  whether or not the  corporation  would
have the power to indemnify  him or her against such  liabilities  under Section
145.

Item 15.  Recent Sales of Unregistered Securities.

         On November 12, 1993,  the Company sold 125,714  shares of Common Stock
to James I. Chatman,  as partial  purchase price for the acquisition of stock of
Technology  Applications,  Inc.  The price per share was  $17.50,  and the total
price for the Common  Stock sold to Mr.  Chatman  was  $2,199,995.  The sale was
exempt from  registration  by reason of Rule 505 of Regulation D, as promulgated
under the Securities Act of 1933, as amended.

Item 16.  Exhibits and Financial Statement Schedules.

(a)Exhibits. The following is a list of exhibits to this Registration Statement:

Exhibit No.  Description
     3.1     Certificate of Incorporation of the Registrant, as amended.**
     3.2     By-laws of the Registrant, as amended.**
     4.1     Employee Stock Ownership Plan, as amended.**
     4.2     Savings and Retirement Plan, as amended.**
     4.3     1995 Employee Stock Purchase Plan.**
     4.4     1995 Stock Option Plan.**
     4.5     Executive Incentive Plan, as amended.**
     4.6     Equity Target Ownership Policy.**
     5       Opinion of H. M. Hougen.+
     9       New Stockholders Agreement.**
     10.1    Form of Severance Agreement with Management Personnel.**
     10.2    Dyn Funding Corporation Note Purchase Agreement.**
     10.3    Indenture for 16% Junior Subordinated Debentures.**
     10.4    Credit Agreement with Citicorp North America, Inc.**
     11      Computations of Earnings per Common Share.**
     12      Computation of Ratios.**
     13      Annual Report on Form 10-K.***
     21      Subsidiaries of the Registrant.**
     23      Consent of Arthur Andersen LLP.+
     24      Powers of Attorney (included on signature page).**
     99.1    Internal Market Rules +


     **      Previously filed with the Securities and Exchange Commission
             (File no. 33-59279).
     ***     Previously filed with the Securities and Exchange Commission
             (File no. 1-3879).
     +       Previously  filed with the  Securities  and Exchange  Commission
             (File no.33-59279). However, a revised version is filed herewith.
     ++      Filed herewith.

(b)Financial Statement Schedules.

Item 17.  Undertakings.

     The undersigned registrant hereby undertakes:

     (1)   To file,  during any period in which offers or sales are being made,
a post-effective  amendment to this  registration statement;

     (i)   To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933, as amended;

     (ii)  To reflect in the prospectus any facts or events arising after the
effective date of the registration statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a
fundamental change in the information set forth in the registration statement;

     (iii) To include any material information with respect to the plan of
distribution not previously disclosed in the  registration  statement or any
material change to such information in the registration statement;

     (2)   That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof;

     (3)   To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.


                                   SIGNATURES
   
     Pursuant to the requirements of the Securities Act of 1933, as amended, the
Company has duly caused this  Pre-Effective  Amendment No. 3 to the Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized,  in the  Commonwealth of Virginia,  County of Fairfax,  on May 10,
1996.
    
                                 DynCorp

`
                                  /s/ David L. Reichardt
                                 By:  David L. Reichardt
                                 Its: Director, Senior Vice President
                                      and General Counsel

                                POWER OF ATTORNEY

   
     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this Pre-Effective  Amendment No. 4 to Registration Statement has been signed by

    
the following persons in the capacities and on the dates indicated.


Signature                    Title

Herbert S. Winokur, Jr.      Director and Chairman of the Board
Herbert S. Winokur, Jr.

Dan R. Bannister             Director, President and Chief Executive Officer
Dan R. Bannister             (Principal Executive Officer)

T. Eugene Blanchard          Director, Senior Vice President and Chief
T. Eugene Blanchard          Financial Officer (Principal Financial Officer)

Russell E. Dougherty         Director
Russell E. Dougherty

Gerald A. Dunn               Vice President and Controller
Gerald A. Dunn               (Principal Accounting Officer)

Paul V. Lombardi             Director, Executive Vice President
Paul V. Lombardi             and Chief Operating Officer

Dudley C. Mecum II           Director
Dudley C. Mecum II


*By: /s/ David L. Reichardt  Director, Senior Vice President and
         David L. Reichardt  (Attorney-in-Fact) General Counsel


                                   Exhibit 5

   

May 10, 1996

    

Board of Directors
DynCorp
2000 Edmund Halley Drive
Reston, Virginia  22091

Gentlemen:

   

         I am the Deputy General Counsel of DynCorp (the "Company").  As such, I
have acted as your  counsel in  connection  with the  Prospectus  of the Company
covering the  registration of offer and sale of 11,969,313  shares of its Common
Stock, par value $0.10 per share, (the "Common Stock"), which may be offered and
sold directly by the Company,  sold by affiliates and other stockholders through
the limited market (the "Internal Market")  maintained by DynEx, Inc., or issued
by the Company  pursuant to the Company's 1995 Stock Option Plan,  1995 Employee
Stock Purchase Plan,  1996 Executive  Incentive Plan, and Savings and Retirement
Plan (all such plans are  hereinafter  referred to collectively as the "Employee
Plans").  The Common  Stock is being  offered  pursuant  to a  Prospectus  which
constitutes  a part of the  Registration  Statement on Form S-1,  No.  33-59279,
filed with the Securities and Exchange  Commission (the "Commission") on May 12,
1995, amended by Pre-Effective Amendment No. 1 thereto filed with the Commission
on October 6, 1995,  by  Pre-Effective  Amendment  No. 2 thereto  filed with the
Commission  on March 25, 1996,  by  Pre-Effective  Amendment No. 3 thereto filed
with the Commission on May 6, 1996 and by Pre-Effective  Amendment No. 4 thereto
to be filed with the Commission on May 10, 1996 (the  "Registration  Statement")
under the Securities Act of 1933, as amended (the "Securities Act").

    

         I am generally familiar with the affairs of the Company. In addition, I
have examined and am familiar with  originals or copies,  certified or otherwise
identified  to my  satisfaction,  of (i) the  Registration  Statement,  (ii) the
Amended and Restated  Certificate of  Incorporation  and By-Laws of the Company,
(iii)  resolutions  adopted by the Board of Directors  relating to the filing of
the Registration Statement and the issuance of the Common Stock thereunder, (iv)
the Employee Plans,  and (v) such other documents as I have deemed  necessary or
appropriate as a basis for the opinions set forth below.  In my  examination,  I
have assumed the  genuineness of all  signatures,  the legal capacity of natural
persons,  the  authenticity of all documents  submitted to me as originals,  the
conformity to original  documents of all documents  submitted to me as certified
or photostatic copies, and the authenticity of the originals of such copies.

         Based upon and subject to the foregoing, I am of the opinion that:

         1. The shares of Common Stock that are being  offered and sold directly
         by the Company  through the  Internal  Market have been,  or shall have
         been, duly authorized for issuance and, when certificates therefor have
         been duly executed,  delivered,  and paid for, will be legally  issued,
         fully paid, and nonassessable.

         2. Any shares of Common Stock to be sold  through the  Internal  Market
         which are attributed to the Company have been, or shall have been, duly
         authorized  for  issuance  and are,  or when  issued  will be,  legally
         issued, fully paid, and nonassessable.

         3. The shares of Common  Stock that are being  issued  pursuant  to the
         Employee  Plans have been,  or shall have  been,  duly  authorized  for
         issuance  and,  when  certificates  therefor  have been duly  executed,
         delivered  and paid for in  accordance  with the terms of the  Employee
         Plans, will be legally issued, fully paid, and nonassessable.

         I hereby  consent to the use of my name in the  Registration  Statement
under the  caption  "Legal  Opinion"  and to the  filing of this  opinion  as an
exhibit to the Registration  Statement. In giving such consent, I do not thereby
admit that I come within the category of persons whose consent is required under
Section 7 of the Securities  Act or the rules and  regulations of the Commission
thereunder.


                                           H. Montgomery Hougen
                                           Vice President and Secretary
                                           Deputy General Counsel



                                             EXHIBIT 11

                                        DynCorp and Subsidiaries
                               Computations of Earnings Per Common Share
                              (Dollars in thousands except per share data)

     Primary and Fully Diluted                 1995          1994(a)     1993(a)

Earnings:
 Earnings (loss) from continuing operations
   before extraordinary item                 $  5,274     $    (352)   $ (4,485)
 Loss from discontinued operations                (20)      (12,479)     (8,929)
 Extraordinary loss                            (2,886)           -            -
 Net earnings (loss)                         $  2,368     $ (12,831)   $(13,414)
 Preferred stock Class C dividends
   not accrued or paid                         (1,915)       (1,606)     (1,347)
   Common stockholders' share of
    earnings (loss)                          $    453     $ (14,437)   $(14,761)

   

Shares:
 Weighted average common shares
   outstanding                              7,884,542     6,230,027   4,625,336
 Weighted average common shares
   issuable upon exercise of warrants       4,121,632             -           -
 Weighted average common shares
   deferred under Restricted Stock Plan       550,173       571,985     515,983
                                           12,556,347     6,802,012   5,141,319
    

Net earnings (loss) per common share:
 Earnings (loss) from continuing operations
   before extraordinary item                 $   0.27     $   (0.29)   $  (1.13)
 Earnings (loss) from discontinued operations       -         (1.83)      (1.74)
 Extraordinary loss                             (0.23)            -           -
 Common stockholders' share of
  earnings (loss)                            $   0.04     $   (2.12)   $  (2.87)

(a)  Restated for the discontinuance of the Commercial Aviation business.



                        Exhibit 23

          CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

      As independent public accountants, we hereby consent to
 the use of our report (and to all references to our Firm)
 included in or made a part of this
 registration statement.

 Washington, D.C.,                   ARTHUR ANDERSEN LLP
   
 May 10, 1996.
    





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