DYNCORP
POS AM, 1997-05-07
FACILITIES SUPPORT MANAGEMENT SERVICES
Previous: TRIARC COMPANIES INC, 4, 1997-05-07
Next: EAGLE FOOD CENTERS INC, DEF 14A, 1997-05-07



   
                                                              File No. 33-59279

           As filed with the Securities and Exchange Commission on May __, 1997
    

                       Securities and Exchange Commission
   
                             Washington, D.C. 20549

                   POST-EFFECTIVE AMENDMENT NO. 1 ON FORM S-2
                                       TO
    
                                    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 20191-3436
    
                                         (703) 264-0330
                    (Address, including zip code and telephone number,
   
        including area code, of registrant's principal executive offices)

                                 David L. Reichardt
                      Senior Vice President & General Counsel
                                      DynCorp
                              2000 Edmund Halley Drive
                                 Reston, Virginia 2
                                    200191-3436
                                   (703) 264-9106
    

                     (Name, address, including zip code and telephone
                                         number,
                        including area code, of agent for service)
1


   
                 Copies to:

               Robert B. Ott
              Arnold & Porter
          555 Twelfth Street, N.W.
        Washington, D.C. 20004-1202
               (202) 942-5008
    



<PAGE>



15

15

   
                     SUBJECT TO COMPLETION, DATED MAY , 1997

Information   contained  herein  is  subject  to  completion  or  amendment.   A
post-effective   amendment  to  a  registration   statement  relating  to  these
securities  has been filed with the Securities  and Exchange  Commission.  These
securities  may not be sold nor may offers to buy be accepted  prior to the time
the amendment to the registration  statement becomes effective.  This prospectus
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall  there be any sale of these  securities  in any State in which such offer,
solicitation or sale would be unlawful prior to  registration  or  qualification
under the securities laws of any such State.
    

PROSPECTUS
                                     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"),  originally  offered  hereby (the
"Offering"),  20,781  shares have been offered and sold by the  Company,  78,798
shares have been offered and sold by officers,  directors and  affiliates of the
Company,  and  252,285  shares have been  offered and sold by other  current and
former  employees  and other  stockholders  of the Company  through the Internal
Market described below.  This Prospectus,  as amended,  relates to the offer and
sale by the Company;  officers,  directors and  affiliates  of the Company;  and
other  current and former  employees  and other  stockholders  of the Company of
4,256,947  shares,  2,744,808  shares and 1,667,050  shares,  respectively.  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  4,256,947  shares of Common Stock offered by the Company (of which
approximately  1,500,000 are currently treasury shares that were acquired by the
Company  pursuant to the  Stockholders  Agreement (as defined  hereinafter)  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
1,193,800  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 288,364 shares may be issued and delivered to employees
under the DynCorp  Executive  Incentive Plan; and (v) up to 1,824,783 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 may 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 was established and is managed by
DynEx, Inc., in order to provide employees,  directors and other 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, as amended (the  "Securities  Act"),
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  stockholders  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 purchases and sales 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  maintaining  the  Internal  Market.  See
"Market Information -- The Internal Market."

         See  "Risk   Factors"  on  pages  5
through   9   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              date of this Prospectus is May ___, 1997.
    


<PAGE>


   
         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  stockholder,  and  the
stockholder  is  otherwise  unable to  locate a buyer  for his or her  shares of
Common Stock,  the stockholder  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."

         The purchase price of the shares of Common Stock offered hereby 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" or "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  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 is reviewed four times
each year, generally in conjunction with Board of Directors meetings,  which are
generally scheduled for February, May, August and November. The Market Factor is
reviewed by the Board in  conjunction  with an appraisal  that 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 that
reasonably  reflects the value of the Company on a per share basis.  See "Market
Information -- Determination of Offering Price."
    


<PAGE>


   
                              AVAILABLE INFORMATION

         The Company has filed with the Securities and Exchange  Commission (the
"Commission")  a  post-effective  amendment  on  Form  S-2 to  its  Registration
Statement on Form S-1 under the  Securities Act with respect to the Common Stock
offered  hereby.  As permitted by the rules and  regulations of the  Commission,
this Prospectus omits certain information,  exhibits and undertakings  contained
in the  Registration  Statement.  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, notes and schedules incorporated by reference thereto.

         The Company is subject to the information reporting requirements of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance  therewith files reports and other  information  with the Commission.
Such reports and other  information filed by the Company may be examined without
charge at, or copies  obtained upon payment of prescribed  fees from, the Public
Reference  Section of the  Commission at Judiciary  Plaza,  Room 1024, 450 Fifth
Street, N.W., Washington,  D.C. 20549, and are also available for inspection and
copying at the regional  offices of the Commission  located at Seven World Trade
Center,  Suite 1300, New York, New York 10048, and at Citicorp Center,  500 West
Madison Street,  Suite 1400, Chicago,  Illinois 60661.  Electronic filings filed
through the  Commission's  Electronic  Data  Gathering,  Analysis and  Retrieval
system ("EDGAR") are publicly  available  through the Commission's  home page on
the Internet at htpp://www.sec.gov.

                       CERTAIN INFORMATION INCORPORATED BY REFERENCE

         The  following  documents  filed  with the  Commission  by the  Company
pursuant to the Exchange Act are incorporated by reference into this Prospectus:

         1.  Annual Report of the Company on Form 10-K for the year ended
December 31, 1996.

         This Prospectus is accompanied by a copy of the Company's Annual Report
on Form 10-K for the fiscal  year ended  December  31,  1996,  without  exhibits
("Annual  Report").  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: H.  Montgomery  Hougen,  Vice
President and Secretary,  DynCorp,  2000 Edmund Halley Drive,  Reston,  Virginia
20191, (703) 264-9108.

         This Prospectus includes or incorporates by reference  "forward-looking
statements"  within the meaning of Section 27A of the Securities Act and Section
21E  of  the  Exchange  Act.  Such  statements  are  identified  by  the  use of
forward-looking  words or phrases  including,  but not limited  to,  "intended,"
"will be positioned,"  "expects," "expected,"  "anticipates," and "anticipated."
These   forward-looking   statements   are  based  on  the   Company's   current
expectations.  All statements other than statements of historical facts included
in this  Prospectus  or  incorporated  by  reference  therein,  including  those
regarding the Company's financial position,  business strategy,  projected costs
and  plans  and   objectives   of   management   for  future   operations,   are
forward-looking statements.  Although the Company believes that the expectations
reflected in such  forward-looking  statements are  reasonable,  there can be no
assurance  that  such  expectations  will  prove to have been  correct.  Because
forward-looking statements involve risks and uncertainties, the Company's actual
results  could  differ  materially.  Important  factors  that could cause actual
results  to  differ  materially  from the  Company's  expectations  ("Cautionary
Statements")   are  disclosed  under  "Risk  Factors,"  and  elsewhere  in  this
Prospectus or incorporated by reference therein including,  without  limitation,
in conjunction with the forward-looking  statements included in this Prospectus.
These forward-looking statements represent the Company's judgment as of the date
of this Prospectus.  All subsequent written and oral forward-looking  statements
attributable  to the  Company or  persons  acting on behalf of the  Company  are
expressly qualified in their entirety by the Cautionary Statements.  The Company
disclaims,  however,  any intent or  obligation  to update  its  forward-looking
statements.


                                   THE COMPANY


         DynCorp is a leading provider of diversified management,  technical and
professional  services to a wide range of  government  customers.  The Company's
principal markets are information management services,  software development and
system integration and analysis; facilities management; and aviation maintenance
and  specialized   support  services.   With  current  customers  including  the
Department of Defense,  the Department of Energy,  the National  Aeronautics and
Space  Administration,  the  Department of State,  the Department of Justice and
various  other U.S.  Government  agencies,  the  Company is one of the  foremost
providers of services to the U.S. Government. The Company has over 250 contracts
that employ  approximately  14,250 employees throughout the United States and in
numerous other countries.

         The Company was  incorporated  in Delaware in 1946.  The address of the
Company's  principal  executive  offices is 2000 Edmund  Halley  Drive,  Reston,
Virginia 20191-3436, telephone (703) 264-0330.


                                  RISK FACTORS


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


Substantial  Leverage and Ability to Service and Refinance Debt


         The Company is highly leveraged. As of March 27, 1997, after giving pro
forma  effect  to the  replacement  of the  accounts  receivable  securitization
facility  ("New  Securitization  Facility")  and the  reduction of the revolving
credit facility (the "Revolving Credit  Facility"),  the Company's  indebtedness
would have been approximately  $157.9 million,  net of discount of $0.5 million,
(including  issued but undrawn  letters of credit of $4.8 million and  excluding
unused   commitments   available  for  borrowing  of  $70.2   million)  and  its
Stockholders'  Equity was negative  $8.3  million.  Earnings for the years ended
December 31, 1995,  1994,  1993, 1992 and 1991 were  insufficient to cover fixed
charges by approximately $4.5 million, $3.1 million, $3.7 million, $13.9 million
and $11.8 million,  respectively.  Subject to the  restrictions  in its existing
financing agreements, the Company may incur additional indebtedness from time to
time to finance  acquisitions,  working capital, or capital  expenditures or for
other purposes.


         The  level  of  the  Company's   indebtedness   could  have   important
consequences,  including:  (i) a substantial  portion of the Company's cash flow
from  operations must be dedicated to debt service and will not be available for
other purposes;  (ii) the Company's  ability to obtain additional debt financing
in the future for working capital,  capital  expenditures or acquisitions may be
limited  and, if  additional  borrowings  can be made,  they may not be on terms
favorable to the Company;  and (iii) the Company's level of  indebtedness  could
limit its  flexibility  in  reacting  to changes in the  industry  and  economic
conditions generally.


         The Company's ability to satisfy its other debt obligations will depend
upon its future  operating  performance,  which will be affected  by  prevailing
economic conditions and financial,  business and other factors, certain of which
are beyond its control. If the Company is unable to service its indebtedness, it
will be forced to adopt an alternative strategy that may include actions such as
reducing or delaying  capital  expenditures,  selling assets,  restructuring  or
refinancing its indebtedness, or seeking additional equity capital. There can be
no  assurance  that any of these  strategies  could be effected on  satisfactory
terms,  if at all. If the Company is unable to repay its debt as it becomes due,
the stockholders could lose some or all of their investment.


Restrictions  Imposed  by  Terms  of  the Company's Indebtedness

         The terms of the Company's indebtedness  restrict,  among other things,
the  Company's  ability  to incur  additional  indebtedness,  incur  liens,  pay
dividends or make certain other restricted  payments,  consummate  certain asset
sales, enter into certain  transactions with affiliates,  impose restrictions on
the ability of a subsidiary  to pay  dividends  or make certain  payments to the
Company,  merge or consolidate with any other person or sell, assign,  transfer,
lease,  convey or otherwise dispose of all or substantially all of the assets of
the Company.


         In  addition,   the  agreements   relating  to  the  Company's   senior
subordinated  notes (the "Senior  Subordinated  Notes"),  the New Securitization
Facility and the Revolving Credit Facility contain other restrictive  covenants.
A breach of any of these  covenants  could result in a default  under the Senior
Subordinated  Notes,  the New  Securitization  Facility and the Revolving Credit
Facility.  Upon  the  occurrence  of  an  event  of  default  under  the  Senior
Subordinated  Notes,  the New  Securitization  Facility or the Revolving  Credit
Facility,  the lenders could elect to declare all amounts outstanding,  together
with accrued  interest,  to be immediately due and payable.  If the Company were
unable to repay those amounts, such lenders could proceed against the collateral
granted to them to secure that  indebtedness,  which  indebtedness  currently is
secured by substantially all of the assets of the Company.  If the lenders under
the Senior Subordinated Notes, the New Securitization  Facility or the Revolving
Credit  Facility  accelerate the payment of such  indebtedness,  there can be no
assurance  that the assets of the Company  would be  sufficient to repay in full
such indebtedness and other indebtedness of the Company.


         Under the terms of the New  Securitization  Facility,  if the  interest
coverage  ratio  (as  defined)  falls  below  certain  prescribed  levels  or if
scheduled   principal  payments  on  the  Company's  other  indebtedness  exceed
prescribed  levels  during  periods  preceding  the  scheduled  maturity  of the
facilities,  the Company's ability to obtain funding through the facilities will
be suspended.  Further, if the collateral value of the receivables and cash held
by Dyn  Funding  Corporation  ("DFC")  falls  below the  amount  of  outstanding
borrowings  under the  facilities,  and the Company fails to provide  sufficient
receivables  or cash to  increase  the  collateral  value  to such  amount,  the
Company's  ability to obtain funding through the facilities will be suspended or
terminated and  collections on receivables  will be used to repay all or part of
the amounts  outstanding under the facilities.  The suspension or termination of
the Company's  ability to obtain  funding  through the facilities and the use of
collections to repay  borrowings under the facilities would result in additional
demands on the Company's cash resources.


Past Net Losses


         The Company reported net earnings of $14.6 million and $2.4 million for
the years ended December 31, 1996 and 1995, respectively, and net losses for the
years ended December 31, 1994,  1993 and 1992, of $12.8  million,  $13.4 million
and $23.3 million,  respectively.  For the three months ended March 27, 1997 and
March  28,  1996,  the  Company   reporting  net  earnings  of  $2.3  and  $2.2,
respectively.  In  the  future,  there  can  be  no  assurance  that  profitable
operations will be sustained.


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

         The Company derived 97.1% and 94.6% of its revenues for the years ended
December  31, 1996 and 1995,  respectively,  and 96.0% and 96.7% of its revenues
for the three months ended March 27, 1997 and March 28, 1996, respectively, from
contracts and subcontracts with the U.S.  Government  ("Government  Contracts").
Contracts with the DoD represented 52.0% and 53.3% of the Company's revenues for
the years ended December 31, 1996 and 1995, respectively, and 46.9% and 54.0% of
the  Company's  revenues for the three months ended March 27, 1997 and March 28,
1996,   respectively.   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.  A further significant decline in
U.S.  military  expenditures,  particularly  in the operations  and  maintenance
portion of the defense budget, or a reapportioning of such expenditures reducing
operations and maintenance segment, might materially and adversely  affect  the
Company's  revenues and earnings.  The loss or significant curtailment of the
Company's material U.S. military contracts would materially and adversely affect
the Company's future revenues and earnings.

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  eligible  third-party
providers.  Contracts  between the Company and the U.S.  Government or its prime
contractors   usually  contain  standard   provisions  for  termination  at  the
convenience  of the  Government  or  such  prime  contractors.  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  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 and  time-and-materials
contracts, 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.   With  regard  to
cost-reimbursement  contracts,  to the extent that the actual costs incurred 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.

         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 for excess billings and contract losses in its
financial statements that 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.


         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. 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.
    


Potential  for Adverse Judgments in Legal Proceedings

   
         The Company and its  subsidiaries  are  involved in various  claims and
lawsuits,  including  contract  disputes  and  claims  based on  allegations  of
negligence and other tortious conduct. The Company and its subsidiaries are also
potentially  liable for certain  environmental,  personal injury,  tax and other
issues  related to prior  operations  of divested  businesses.  In addition,  an
inactive  subsidiary  of the Company  that was acquired in 1974 was, as of April
25, 1997,  named as one of many  defendants in 8,433 civil  lawsuits  which have
been filed and remain open in certain state courts (primarily Texas). The claims
arise  out of the  subsidiary's  installation  and  distribution  of  industrial
insulation products that allegedly contained asbestos.


Competition


         The markets which the Company services are highly competitive.  In each
of its businesses, 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,  nonprofit
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.


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 ESOP, or
the Company under certain  circumstances,  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. In addition, after ten years
of participation in the ESOP, a participant who is 55 years of age may receive a
distribution  of up to 25% of shares in the  aggregate  from his or her account,
increasing to 50% after age 60, for diversification  purposes.  These shares are
also  subject  to the  repurchase  obligation.  To the extent  that the  Company
repurchases  shares  as  described  above,  its  availability  of  cash  will be
adversely affected. DynCorp has the right under both the ESOP and applicable law
to  defer   indefinitely  the  repurchase  of  any  shares  if  payment  to  the
stockholders would impair the capital of the Company.


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.  Any proposed dividend payments may be subject to restrictions  imposed
by financing arrangements and by legal and regulatory restrictions.
    


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 stockholder, and the stockholder is otherwise unable to locate a buyer for
his or her shares,  the stockholder 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."
    


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 the  Formula  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."
    


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

   
         Certain  individuals in the management group of the Company,  Capricorn
Investors,  L.P.  ("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  34% 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.  Effective January 23, 1997, Capricorn
waived its prior right to nominate  members to the Board of  Directors,  but not
its obligations to vote in accordance with the Stockholders  Agreement.  Because
the  management  group  stockholders,  directly and through ESOP  holdings,  and
Capricorn represent approximately 34% 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."
    


Anti-Takeover Effects


   
         The  combined  effects  of  management's  and  Capricorn's   collective
ownership of a substantial  portion of the  outstanding  shares of Common Stock,
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."



Dilution


         Because  the net  tangible  book value of the Company on March 27, 1997
was a negative  $120,938,000 or ($18.69) per share,  which is substantially less
than the offering  price of $20.00,  purchasers  of Common Stock in the Offering
will realize  immediate and substantial  dilution of $38.69 per share, or $34.54
per share assuming conversion of all outstanding  warrants and options,  and the
issuance  of all  restricted  stock  shares.  The  amount of  dilution  may vary
depending on the Formula Price.
    



<PAGE>


                              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 or 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. Since 1988, the Company,  therefore, 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.  As an  additional  incentive to  compliance  with the
ETOP,  individuals who directly purchase 1,000 shares of Common Stock or more on
the  Internal  Market on a single  Trade  Date are paid a  special  bonus by the
Company equal to 7 1/2% of the purchase price.
    

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 (the
"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,  for example, upon an employee obtaining a certain level of contract
awards for the Company within a specified period, upon the satisfaction of other
performance  criteria or a  requirement  that such  individual  also  purchase a
specified number of shares of Common Stock on the Internal Market at the Formula
Price. As of April 25, 1997, 6,200 stock options have been exercised and 842,000
are outstanding. 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  and  provides  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 ESOP, which is a stock bonus plan intended to
be  qualified  under  Section  401(a)  of the  Code.  Generally,  all  employees
participate  in the ESOP,  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 fair market value of the Common Stock, as determined by the ESOP's
appraisers (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
   
         This  Prospectus  originally  related  to the  offer  and sale of up to
5,810,308 shares by certain  officers,  directors and affiliates of the Company.
As of April  25,  1997,  such  persons  may,  from  time to time,  sell up to an
aggregate of 2,744,808  shares of the Common Stock being  offered  hereby on the
Internal Market or otherwise.  2,744,808 shares is the total aggregate  holdings
of all officers, directors and affiliates remaining available for offer and sale
hereunder.  While the  Company  originally  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 1997 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 April 25, 1997 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 as a result of
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,  the number of shares  registered on behalf of each such person,
and the number of shares remaining for offer and sale as of April 25, 1997. 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 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 registered  shares owned by them
in this Offering.

<TABLE>
<CAPTION>


                                                                            Percent                                       Percent
                                                                          Ownership of     Number of                     Ownership
                                                           Number of     Fully Diluted       Shares                      After Sale
                                                            Shares         Equity(1)       Originally     Number of        of All
                                                         Beneficially   Before Offering     Covered         Shares        Covered
          Name and Title of Beneficial Owner               Owned (1)                         Hereby      Remaining(2)      Shares
    
- -------------------------------------------------------- -------------- ----------------- ------------- --------------- ------------
   
    
- ------------------------------------------------------ --------------- --------------- ------------- ---------------
   
<S>                                                         <C>             <C>             <C>          <C>                <C>

D. R. Bannister, Chairman of the Board                         549,198       4.74%             544,493     544,493           *
    & Director
T. E. Blanchard, Director                                      259,242       2.24%             297,864     259,242           *
R. E. Dougherty, Director                                        5,000         *                 4,000       4,000           *
P. V. Lombardi,                                                155,355       1.34%             150,697     150,697           *
Executive Vice President & President, Chief Executive
    Officer
D. C. Mecum II, Director                                         5,000         *                 4,000       4,000           *
D. L. Reichardt, Senior Vice President & Director              161,780       1.40%             199,754     161,780           *
 Capricorn/H. S. Winokur, Jr., Director                      1,231,952      10.66%           4,117,127   1,231,952           *
R. B. Alleger, Jr., Vice President                              31,157         *                 8,000       8,000
G. A. Dunn, Vice President & Controller                         64,028         *               112,560      64,028           *
M. C. Filteau, Vice President                                   74,297         *                52,858      52,858           *
H. M. Hougen, Vice President & Secretary                        33,806         *                32,684      32,684           *
M. J. Hyman, Vice President                                     32,696         *                32,092      31,692           *
J. A. Mackin, Vice President                                     5,934         *                 7,243       3,183           *
M. S. Mandell, Vice President                                   49,616         *                47,670      47,670           *
C. H. McNair, Jr., Vice President                               58,680         *                56,918      56,918           *
R. Morrel, Vice President                                       23,571         *                25,606      22,450           *
H. H. Philcox, Vice President                                   44,055         *                35,113      35,113           *
R. E. Stephenson, Vice President                                 7,248          *                7,535       5,485           *
R. G. Wilson, Vice President & General Auditor                  29,005          *               36,036      28,563           *
                                                                ------  ---     --              ------     ------     ----    -
                                    Total                    2,821,620        24.4           5,810,308   2,744,808           *

- -----------------------
<FN>

*      Indicates less than one percent

(1) Includes shares issuable upon the exercise of outstanding  warrants,  shares
issuable as a result of  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.

(2) Reflects number of shares remaining available for offer and sale as of April
25, 1997.  Certain shares  originally  offered hereby have been sold through the
Internal Market or otherwise.

     

</FN>
</TABLE>


<PAGE>



                               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
30,000  former and present  employees  are now  beneficial  owners of the Common
Stock through the ESOP, representing approximately 61.9% of the shares of Common
Stock outstanding on the date of this Prospectus and approximately  80.0% of the
Company's Common Stock on a fully diluted basis.
    

         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.
 On May 10, 1995,  the Board of  Directors  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 Trade Dates, 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 that an individual can purchase directly may
be imposed  where  there are more buy orders  than sell  orders on a  particular
Trade Date.

         The Internal  Market was  established  and is managed by the  Company's
wholly  owned  subsidiary,  DynEx,  Inc.  The purchase and sale of shares on the
Internal  Market are  carried  out by Buck,  a  registered  broker-dealer,  upon
instructions  from the  respective  buyers and  sellers,  and  individual  stock
ownership account records are 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.

         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

   
         There is no public  market  for the  Common  Stock.  While the  Company
established  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  stockholder  and  the
stockholder  is  otherwise  unable to locate a buyer for his or her shares,  the
stockholder  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 will be
determined  pursuant to 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 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
of Directors may feel it  appropriate  to make  adjustments so that the earnings
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,  DFC, 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 DFC at any particular
point in time to  utilize  the minium  $50  million  of  capital of DFC.  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 would
also look at any convertible  securities and  subjectively  decide whether it is
likely that such securities would 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, would be considered 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 and the  conversion  of any
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. 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 "Risk  Factors -- Offering  Price  Determined  by Formula Not Market
Forces."
    

         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.

Availability of Information

         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 May or  June of each  year.  The  Company  files  unaudited  quarterly
financial  information  with the 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).
    


                          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

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 and J. A. Mackin officers of the Company,  whose address is 2000
Edmund Halley Drive, Reston, VA 20191.
    

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, 1996,  there were  approximately
6,640 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
$13.5 million for the Plan Year ended December 31, 1996.  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 1997 (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 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 14 days of the first day of the  calendar  month  following  the
month in which the deferral  occured.  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,  since
December 31, 1993.  The summary is based on an initial  investment of $100.00 on
each investment alternative.
    

Merrill  Lynch  Corporate  Bond  Fund - High  Income Portfolio

                                                                  % Increase
                                                 Unit Value     From Prior Year
   
              12/31/93                            $100.00            --
              12/31/94                             $97.32         (2.68%)
              12/31/95                            $115.21         18.38%
              12/31/96                            $129.55         12.45%
    

Merrill Lynch Capital Fund
   
                                                Unit Value       % Increase
              12/31/93                            $100.00           --
              12/31/94                            $100.91          0.91%
              12/31/95                            $134.08         32.87%
              12/31/96                            $151.07         12.67%

Merrill Lynch Basic Value Fund
    
                                                 Unit Value      % Increase
   
              12/31/93                            $100.00           --
              12/31/94                            $101.97          1.97%
              12/31/95                            $135.52         32.90%
              12/31/96                            $159.66         17.81%

Merrill       Lynch       Retirement Preservation Trust

    
                                                 Unit Value     % Increase
   
              12/31/93                            $100.00           --
              12/31/94                            $106.19          6.19%
              12/31/95                            $113.08          6.49%
              12/31/96                            $120.32          6.40%

Merrill Lynch Equity Index Trust
    
                                                 Unit Value     % Increase
   
              12/31/93                            $100.00           --
              12/31/94                            $101.02          1.02%
              12/31/95                            $138.62         37.22%
              12/31/96                            $169.98         22.62%

Merrill Lynch Global Allocation Fund
    
                                                 Unit Value      % Increase
   
              12/31/93                            $100.00          --
              12/31/94                             $98.00         (2.00%)
              12/31/95                            $121.24         23.71%
              12/31/96                            $140.87         16.19%

Fidelity Advisor Equity Growth Fund
    
                                                 Unit Value      % Increase
   
              12/31/93                             $100.00           --
              12/31/94                             $97.31         (2.69%)
              12/31/95                             $115.20        18.38%
              12/31/96                             $129.54        12.45%

AIM Constellation Fund
    
                                                 Unit Value      % Increase
   
              12/31/93                             $100.00           --
              12/31/94                             $101.30         1.3%
              12/31/95                             $137.22       35.46%
              12/31/96                             $159.55       16.27%

Templeton Foreign Fund
    
                                                 Unit Value      % Increase
   
              12/31/93                             $100.00           --
              12/31/94                             $100.30          0.3%
              12/31/95                             $111.48        11.15%
              12/31/96                             $131.55        18.00%
    

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
   
         The average  price per share  figures shown below for December 31, 1993
through  December 31, 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. The price per share for
December 31, 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.

   
                                                         % Increase
                Average price                             (Decrease)
   Date            per share      Unit Value(1)           From Prior Period

 12/31/93           $9.35            $100.00                     --
 12/31/94          $11.86            $126.85                   26.85%
 12/31/95          $14.90            $159.36                   26.12%
 12/31/96          $19.00            $203.21                   27.64%
  2/16/97          $20.00            $213.90                    5.26%
    


    (1)  Based  upon  an  initial   investment

   
         of     $100.00  in DynCorp  Common Stock.
    

 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

   
     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.
    

Trustees and Administration

   
     The  ESOP  is  administered  by the  ESOP  Committee,  consisting  of T. E.
Blanchard,  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
20191. 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,  1996,  there  were
approximately  30,000  participants in the ESOP,  including  terminated,  vested
participants.
    

Contributions, Allocations, and Forfeitures

   
     For  the  Plan  Year  ended  December  31,  1996  the  Company  contributed
approximately  $13.7  million 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  purchase  all or a 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  ESOP  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 December 31, 1996, was determined by the  independent  appraisal firm for the
committee  administering the Company's  qualified  retirement plans to be $23.70
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 December 31,  1996,  was  determined  by such
appraisal firm to be $20.00 per share.  Each  participant'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.  The Company  estimates an aggregate  annual  commitment to repurchase
shares from the ESOP  participants as follows $4.8 million in 1997, $7.3 million
in 1998, $6.8 million in 1999,  $7.8 million in 2000,  $10.8 million in 2001 and
$98.9 million  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."
    


     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
Buck, pursuant to which Buck performs specified  administrative services for the
SARP, principally related to accounting and recordkeeping. Buck's fees for these
administrative services are borne by the SARP.
    

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 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.  However,  in no event may the amount
withheld exceed the amount of a participant's distribution, excluding any Common
Stock received by the participant in the distribution.  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, 1986,
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 $160,000/$800,000. The
excess  distribution excise tax has been suspended with respect to distributions
received  during the  period  from  January 1, 1997 to  December  31,  1999.  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
1997, the adjusted limit is $9,500.
    

     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., R. E. Dougherty, and D. C.
Mecum II. The address of each such person is 2000 Edmund Halley  Drive,  Reston,
Virginia 20191.
     

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.
When the shares are disposed of by a  participant  more than two years after 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 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 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.  As of April 25, 1997,  6,200 such options have been
exercised  and  842,000  are  outstanding.  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 were 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,  1996,  a total of 45  individuals  received an
aggregate of 11,636 shares of Common Stock as the stock portion of bonuses under
the EIP.
    

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.
    

                          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  8,987,054  are
outstanding, and 123,711 shares of Class C Preferred, par value $0.10 per share,
of which none are outstanding.  As of April 25, 1997,  there were  approximately
487 holders of record of Common Stock.

         As of April 25, 1997, there were also outstanding 1,447,876 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  3,618,127 or 71% have been  exercised or  surrendered
through April 25, 1997.

     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 incorporated by reference 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 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 stockholders.

         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 -- Right
of First Refusal."
    


Stockholders Agreement

   
         Substantially  all of the members of senior  management,  Capricorn and
other outside investors are parties to a Stockholders Agreement.  The parties to
the Stockholders Agreement, who control approximately 34% of the voting stock on
a fully diluted basis, have agreed,  among other things,  to certain  procedures
for  making  nominations  to and voting on the  election  of the  Directors  and
selling shares on the Internal Stock Market or otherwise selling or transferring
DynCorp securities. Effective January 23, 1997, Capricorn waived its prior right
to nominate members to the Board of Directors, but not its obligation to vote in
accordance with the terms of the Stockholders Agreement.
    

                            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 25, 1997, Mr. Hougen owned directly
and  indirectly  25,078  shares of Common  Stock and options to  purchase  5,000
shares of Common  Stock.  Mr.  Hougen is the  beneficial  owner of an additional
3,728 shares through the Company's benefit plans.
    

                                     EXPERTS

   
         The consolidated  financial  statements and schedules of the Company as
of and for the year ended December 31, 1996,  incorporated  by reference 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  incorporated  by  reference  herein in
reliance upon the authority of said firm as experts in giving said reports.
    



<PAGE>





                          41








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

                                   PROSPECTUS

                               11,969,313 Shares

                                    DynCorp

                                  Common Stock
                           par value $0.10 per share

                                 May ___, 1997

TABLE OF CONTENTS

                                                                 Page
   
Available Information                                               4
Certain Information Incorporated by Reference                       4
The Company                                                         5
Risk Factors                                                        5
Securities Offered by this Prospectus                              10
Market Information                                                 14
Use of Proceeds                                                    17
Employee Benefit Plan                                              17
Description of Capital Stock                                       35
Validity of Common Stock                                           36
Experts                                                            37




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






<PAGE>

                                     PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

   
Item 14.  Other Expenses of Issuance and Distribution.

         Not applicable.

Item 15.  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 16.  Exhibits.

         An index of  exhibits  appears  at page  II-4  through  II-5,  which is
incorporated herein by reference.

Item 17. Undertakings

         The undersigned Registrant hereby undertakes:

         1.       The file,  during any period in which offers or sales are
being made, a post-effective amendment to the Registration Statement:

                  (a) To include any  prospectus  required by Section  10(a)(3)
of the Securities Act.

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

         (c) 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;

Provided, however, that paragraphs 1(a) and 1(b) do not apply if the information
required to be included in a  post-effective  amendment by those  paragraphs  is
contained in periodic reports filed by the Registrant  pursuant to section 13 or
section  15(d) of the  Exchange  Act that are  incorporated  by reference in the
Registration Statement.

         2.  That,  for the  purpose  of  determining  any  liability  under the
Securities Act, 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.

         Insofar as indemnification for liabilities arising under the Act may be
permitted to  directors,  officers  and  controlling  persons of the  Registrant
pursuant to the foregoing  provisions,  or otherwise,  the  Registrant  has been
informed that in the opinion of the Commission such  indemnification  is against
public  policy  as  expressed  in  the   Securities   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 conjunction with the securities being
registered,  the  Registrant  will,  unless in the opinion of its counsel 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.
    



<PAGE>


                                      SIGNATURES

   
         Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant has duly caused this post-effective amendment to its Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the County of Fairfax, Commonwealth of Virginia, on May 7, 1997.

                                     DynCorp

                                     By: /s/ P.V. LOMBARDI

                                         P.V. Lombardi
                                         President and Chief Executive Officer

                                   POWER OF ATTORNEY

         KNOW ALL MEN BY THESE  PRESENTS,  that each person  whose  signature to
this  post-effective  amendment to Registration  Statement  appears below hereby
appoints Paul V. Lombardi, David L. Reichardt and H. Montgomery Hougen, and each
of them, any one of whom may act without the joiner of the others, as his or her
attorney in fact with full power of substitution and  resubstitution  to sign on
his or her behalf individually and in the capacity stated below, and to sign and
file  all  amendments  and  post-effective  amendments  to  this  post-effective
amendment to its Registration Statement and any and all other documents that may
be required in connection  with the filing of this  post-effective  amendment to
Registration Statement,  which amendments may make such changes and additions to
this post-effective amendment to Registration Statement as such attorney in fact
may deem necessary or appropriate.

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this  post-effective  amendment to its  Registration  Statement  has been signed
below by the following persons in the capacities and on the dates indicated:

      Signature                               Title                  Date

   /s/P.V. LOMBARDI
     P.V. Lombardi       President and Director (Principal        May 7, 1997
                                        Executive Officer)

  /s/ P.C. FITZPATRICK   Senior Vice President -- Chief            May 7, 1997
     P. C. FitzPatrick         Financial Officer
                        (Principal Financial Officer)

  /s/ D. L. REICHARDT    Senior Vice President -- General          May 7, 1997
       D.L. Reichardt     Counsel and Director

 /s/ J.J.FITZGERALD      Vice President and Controller             May 7, 1997
     J.J. Fitzgerald      (Principal Accounting Officer)
*  D. R. Bannister       Director                                  May 7, 1997

*  T. E. Blanchard       Director                                 May 7 , 1997

*  H. S. Winokur         Director                                 May 7, 1997

*  D. C. Mecum           Director                                 May 7, 1997

*  R. E. Doughery        Director                                 May 7, 1997

*
/s/ H. M. HOUGEN                                                  May 7, 1997

H. M.  Hougen
Attorney-in-Fact



                                INDEX OF EXHIBITS

Exhibit       Description


   4.1  ____  Indenture and  supplement,  dated April 18, 1997 between
              Dyn Funding  Corporation  (a wholly  owned  subsidiary  of the
              Registrant) and Bankers Trust Company relating to Contract
              Receivable Collateralized Notes (filed herewith).
   4.2 ____   Specimen Common Stock Certificate (incorporated by reference to
              Registrant's Form 10-K for 1988, File No. 1-3879)
   4.3 ____   Statement Respecting Warrants and Lapse of Certain Restrictions
              (incorporated by reference to Registrant's Form 10-K for 1988,
              File No. 1-3879)
   4.4  ____  Amendment (effective March 26, 1991) to Statement Respecting
              Warrants and Lapse of Certain Restrictions (incorporated by
              reference to Registrant's Form 10-K for 1990, File No. 1-3879)
   4.5 ____   Article Fourth of the Amended and Restated Certificate of
              Incorporation (incorporated by reference to Registrant's Form
              10-K/A for 1995, File No. 1-3879)
   4.6  ____  Stockholders Agreement (incorporated by reference to Registrant's
              Form S-1 for 1995, File No. 33-59279)
   4.7 ____   Amended and Restated Credit Agreement by and among Citicorp North
              America, Inc. and DynCorp dated March 14, 1996 (incorporated by
              reference to Registrant's Form 10-K/A for 1995, File No. 1-3879)
   4.8 ____   Registration Rights Agreement, dated as of March 17, 1997, among
              the Company, and BT Securities Corporation and Citicorp
              Securities, Inc. (incorporated by reference to the Registrant's
              Form  S-4, File No. 333-25355)
   4.9 ____   Indenture, dated March 17, 1997, among the Company and United
              States Trust Company of New York relating to the 9 1/2% Senior
              Subordinated Notes due 2007 (incorporated by reference to the
              Registrant's Form  S-4, File No. 333-25355)
   4.10 ____  Form of Exchange Notes (included in Exhibit 4.9)
   5.1  ____  Opinion of H. Montgomery Hougen.*
  10.1  ____   Deferred Compensation Plan (incorporated by reference to
               Registrant's Form 10-K for 1987, File No. 1-3879)
  10.2 ____    Management Incentive Plan (MIP) (incorporated by reference to
               Registrant's Form 10-K for 1996, File No. 1-3879)
  10.3  ____   DynCorp Executive Incentive Plan (EIP) (incorporated by reference
               to Registrant's Form 10-K for 1996, File No. 1-3879)
  10.4  ____   Management Severance Agreements (incorporated by reference to
               Exhibits (c)(4) through (c)(12) to Schedule 14D-9 filed by
               Registrant January 25, 1988)
  10.5  ____   Employment Agreement of Paul V. Lombardi, Vice President,
               Government Services Group (incorporated by reference to
               Registrant's Form 10-K for 1993, File No. 1-3879)
  10.6  ____   Restricted Stock Plan (incorporated by reference to Registrant's
               Form 10-K/A for 1995, File No. 1-3879)
  10.7  ____   1995 Stock Option Plan (incorporated by reference to Registrant's
               Form 10-K/A for 1995, File No. 1-3879)
    


<PAGE>



   
Exhibit       Description

  10.8     ____   Employment Agreement of Patrick C. FitzPatrick, Senior Vice
                  President and Chief Financial Officer (incorporated by
                  reference to Registrant's Form 10-K for 1996, File No. 1-3879)
  11.1     ____   Computations of Earnings Per Common Share for the Years Ended
                  December 31, 1996, 1995 and 1994 (incorporated by reference to
                  Registrant's Form 10-K for 1996, File No. 1-3879)
  21.1     ____   Subsidiaries of the Registrant (incorporated by reference to
                  Registrant's Form 10-K for 1996, File No. 1-3879)
  23.1     ____   Consent of Arthur Andersen LLP (filed herewith)
  24.1     ____   Powers of Attorney.(previously filed and filed herewith)
  ------
*Previously filed.
    






                                                            EXECUTION COPY


                         DYN FUNDING CORPORATION,

                                 Issuer


                                  and


                         BANKERS TRUST COMPANY,

                                Trustee


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



              DYNCORP TRADE RECEIVABLES MASTER INDENTURE

                         Dated April 18, 1997








<PAGE>


                                 Table of Contents



                                  ARTICLE ONE

                                 DEFINITIONS

Section 1.01.  Definitions................................................  2

                                  ARTICLE TWO

                                  THE NOTES

Section 2.01. Form Generally.............................................. 29
Section 2.02. Form of Notes............................................... 29
Section 2.03. Denominations............................................... 29
Section 2.04. Execution, Authentication, Delivery and
Dating.................................................................... 29
Section 2.05. Registration, Registration of Transfer
and Exchange............................................................... 30
Section 2.06. Mutilated, Destroyed, Lost or Stolen
Notes...................................................................... 31
Section 2.07. Payment of Principal and Interest;
Principal and Interest Rights
Preserved.................................................................. 32
Section 2.08. Pners........................................................ 33
Section 2.09. Cancellation................................................. 33
Section 2.10. Purchase of Notes by Issuer.................................. 33
Section 2.11. New Issuances................................................ 34

                                 ARTICLE THREE

                      AUTHENTICATION AND DELIVERY OF NOTES

Section 3.01. General Provisions.......................................... 36
Section 3.02. The Receivables............................................. 38

                                  ARTICLE FOUR

                           SATISFACTION AND DISCHARGE

Section 4.01. Satisfaction and Discharge of the Agreement..................39
Section 4.02. Application of Trust Money.................................. 39

                                  ARTICLE FIVE

                             DEFAULTS AND REMEDIES

Section 5.01. Events of Default........................................... 41
Section 5.02. Acceleration of Maturity.................................... 43



<PAGE>



Section 5.03. Collection of Indebtedness and Suits for Enforcement.........43
      by Trustee.
Section 5.04. Remedies.................................................... 45
Section 5.05. Trustee May Enforce Claims Without
Possession of Notes....................................................... 45
Section 5.06. Application of Proceeds..................................... 46
Section 5.07. Limitation on Suits......................................... 46
Section 5.08. Unconditional Rights of Noteholders to
Receive Principal and Interest............................................ 47
Section 5.09. Restoration of Rights and Remedies.......................... 47
Section 5.10. Rights and Remedies Cumulative.............................. 48
Section 5.11. Delay or Omission Not Waiver................................ 48
Section 5.12. Control by Noteholders...................................... 48
Section 5.13. Waiver of Past Defaults..................................... 49
Section 5.14. Undertaking for Costs....................................... 49
Section 5.15. Waiver of Stay or Extension Laws............................ 49
Section 5.16. Sale of Trust Estate........................................ 50
Section 5.17. Action on Notes............................................. 51

                                  ARTICLE SIX

                                  THE TRUSTEE

Section 6.01. Certain Duties and Responsibilities......................... 52
Section 6.02. Notice of Default. ......................................... 53
Section 6.03. Certain Rights of Trustee................................... 53
Section 6.04. Not Responsible for Recitals or Issuance
of Notes................................................................... 55
Section 6.05. May Hold Notes............................................... 55
Section 6.06. Money Held in Trust.......................................... 55
Section 6.07. Compensation and Reimbursement............................... 56
Section 6.08. Corporate Trustee Required; Eligibility ..................... 56
Section 6.09. Resignation and Removal; Appointment
of Successor............................................................... 57
Section 6.10. Acceptance of Appointment by Successor....................... 58
Section 6.11. Merger, Conversion, Consolidation or Succession to Business
of Trustee................................................................. 59
Section 6.12. Trustee as Successor Servicer................................ 59
Section 6.13. Co-trustees and Separate Trustees............................ 59
Section 6.14. Rights of Trustee Upon Appointment of
Successor Servicer......................................................... 61

                                 ARTICLE SEVEN

              NOTEHOLDERS' LIST AND REPORTS BY TRUSTEE AND ISSUER

Section 7.01. Issuer to Furnish Trustee Names and
Addresses of Noteholders.................................................... 62
Section 7.02. Preservation of Information;
Communications to Noteholders............................................... 62





<PAGE>



Section 7.03  Reports by and Inspections of Issuer......................... 62
Section 7.04. Annual and Quarterly Statements as to
Compliance................................................................. 64
Section 7.05. Contract Schedule............................................ 65
Section 7.06. Primary Contract List........................................ 65

                                 ARTICLE EIGHT

                    REPRESENTATIONS AND COVENANTS OF ISSUER


Section 8.01. Payment of Principal and Interest............................ 67
Section 8.02. Maintenance of Office or Agency.............................. 67
Section 8.03. Unclaimed Funds.............................................. 67
Section 8.04. Corporate Existence.......................................... 68
Section 8.05. Protection of Trust Estate................................... 68
Section 8.06. Representations and Covenants of Issuer...................... 69
Section 8.07. Negative Covenants. ......................................... 71
Section 8.08. Issuer May Consolidate, Etc., Only on Certain Terms.......... 72
Section 8.09. Successor Substituted........................................ 73
Section 8.10. Money for Note Payments to Be Held in Trust.................. 73
Section 8.11. Performance of Obligations; Servicing Agreement ............. 74
Section 8.12. Corporate Separateness of Issuer............................. 76

                                  ARTICLE NINE

                            ACCOUNTING AND RELEASES

Section 9.01. Collection of Money.......................................... 78
Section 9.02 Collection Account............................................ 78
Section 9.03. Reports by Trustee; Contract Schedule........................ 81
Section 9.04. Trust Estate; Contract Documents............................. 81
Section 9.05. Amendments to Servicing Agreement............................ 82
Section 9.06. Servicer as Custodian and Bailee of Trustee.................. 82

                                  ARTICLE TEN

                            SUPPLEMENTAL INDENTURES

Section 10.01. Supplemental Indentures..................................... 83
Section 10.02. Execution of Supplemental Indentures........................ 84
Section 10.03. Effect of Supplemental Indenture............................ 84
Section 10.04. Reference in Notes to Supplemental Indentures............... 85








<PAGE>






                                 ARTICLE ELEVEN

                                 MISCELLANEOUS


Section 11.01. Acts of Noteholders.......................................... 86
Section 11.02. Notices, Etc. to Trustee and Issuer.......................... 86
Section 11.03. Notices to Noteholders; Waiver............................... 87
Section 11.04. Effect of Headings and Table of Contents..................... 88
Section 11.05. Successors and Assigns....................................... 88
Section 11.06. Separability................................................. 88
Section 11.07. Benefits of Indenture........................................ 88
Section 11.08. Governing Law................................................ 88
Section 11.09. Counterparts................................................. 89
Section 11.10. Corporate Obligation......................................... 89

                             EXHIBITS AND SCHEDULES

Exhibit A                  Form of Credit and Collections Statement of Policy
Exhibit B                  Form of Opinion of Counsel to the Issuer
Exhibit C                  Form of Sale and Purchase Agreement
Exhibit D                  Form of Assignment of Claims Act Notice

Schedule A                 Contract Schedule
Schedule B                 Receivable Schedule
Schedule C                 List of Sellers
Schedule D                 Primary Contract List





<PAGE>



         DYNCORP  TRADE  RECEIVABLES  MASTER  INDENTURE,  dated  April 18,  1997
(herein,  as amended,  modified or  supplemented  from time to time as permitted
hereby, called this "Indenture"), between Dyn Funding Corporation, a corporation
organized and existing under the laws of the State of Delaware (herein, together
with its permitted  successors and assigns,  called the  "Issuer"),  and Bankers
Trust  Company,  a New York  State  banking  corporation,  as  trustee  (herein,
together with its  successors in the trusts  hereunder,  called the  "Trustee").
This  Indenture  may be  supplemented  at any time  and  from  time to time by a
supplement (a "Supplement",  and any Supplement together with this Indenture and
amendments hereof collectively  referred to as the "Agreement").  This Indenture
and any Supplement are separately and  consecutively  paginated,  and each is an
integral  part of the  Agreement.  If a conflict  exists  between  the terms and
provisions of this Indenture and any Supplement, the terms and provisions of the
Supplement shall be controlling with respect to the related Series.

                              PRELIMINARY STATEMENT

         The  Issuer has duly  authorized  the  execution  and  delivery  of the
Agreement  to provide  for an issue of its  Contract  Receivable  Collateralized
Notes (the "Notes") as provided in the Agreement.
 All covenants and agreements  made by the Issuer herein are for the benefit and
security of the holders of the Notes. The Issuer is entering into the Agreement,
and the Trustee is accepting the trusts  created  hereby,  for good and valuable
consideration, the receipt and sufficiency of which are hereby acknowledged.

         Simultaneously  with the delivery of this  Indenture  (a) the Issuer is
entering into Sale and Purchase Agreements with DynCorp, a corporation organized
and existing under the laws of the State of Delaware (the  "Company"),  and with
certain  other  subsidiaries  of the  Company  named in such  Sale and  Purchase
Agreements (each referred to herein as a "Seller" and, with the Company when the
Company is being referred to as a seller of Receivables,  collectively  referred
to as the "Sellers")  pursuant to which each of the Sellers will sell certain of
its receivables  specified therein to the Issuer and (b) the Issuer, the Company
and the Trustee are entering into the Servicing  Agreement pursuant to which the
Company will agree to service the  Receivables and make  collections  thereon on
behalf of the Holders from time to time of the Notes.

         Subsequent to the delivery of this Agreement, the Issuer may enter into
Sale and Purchase  Agreements with certain  subsidiaries of the Company named in
such Sale and Purchase Agreements (each
referred to herein as a "Seller")  pursuant  to which each of such  Sellers,  if
any, will sell certain of its receivables specified therein to the Issuer.



<PAGE>





                                GRANTING CLAUSES

         The Issuer hereby Grants to the Trustee,  for the exclusive  benefit of
the Holders of the Notes,  all of the Issuer's right,  title and interest in and
to (a) the Receivables and all proceeds received in respect of such Receivables,
(b) all of the Sale and Purchase  Agreements,  (c) the Servicing Agreement as it
relates to such Receivables,  (d) the Collection Account, including all Eligible
Investments therein and all income from the investment of funds therein, (e) any
Lockbox Account,  including all Eligible Investments therein and all income from
the investment of funds therein and (f) all proceeds in any way derived from any
of the  foregoing  items.  Such  Grants  are made in trust to  secure  the Notes
equally and  ratably  without  prejudice,  priority  or  distinction,  except as
expressly  provided in the Agreement,  between any Note and any other Notes, and
to secure (i) the  payment of all amounts  due on the Notes in  accordance  with
their terms,  (ii) the payment of all other sums payable under the Agreement and
(iii)  compliance  with the  provisions  of the Agreement all as provided in the
Agreement.

         The Trustee  acknowledges such Grants,  accepts the trusts hereunder in
accordance  with the  provisions  hereof and agrees to perform the duties herein
required to the end that the interests of the  Noteholders may be adequately and
effectively protected.

                                   ARTICLE ONE

                                   DEFINITIONS

Section 1.01.  Definitions.

         Except as otherwise  specified  herein or as the context may  otherwise
require,  the following  terms have the respective  meanings set forth below for
all purposes of the  Agreement,  and the  definitions  of such terms are equally
applicable  both to the  singular  and  plural  forms of such  terms  and to the
masculine, feminine and neuter genders of such terms.

         Accountants'  Certificate:  A  certificate  of a  firm  of  independent
certified public accountants of national reputation  appointed by the Issuer and
reasonably  acceptable  to the  Trustee,  which  may be the firm of  independent
accountants that audits the financial statements of the Issuer or the Company.



3/64971.8


<PAGE>



         Accounts:  The collective reference to the Collection Account, any
Lockbox Account and any other account so specified in the related Supplement.


         Act and Acts of Noteholders: The meanings specified in Section 12.01
hereof.

         Administrative  Expenses:  The sum of: (a) the  amounts due the Trustee
under  Section  6.07  hereof;  (b) federal and state taxes of the Issuer and the
cost of preparing tax returns;  (c) expenses  relating to the maintenance of the
Receivables;  (d)  expenses  incurred  for general  business  operations  of the
Issuer; and (e) all other expenses of the Issuer relating to the issuance of the
Notes (to the extent not paid out of the  proceeds of the  issuance of the Notes
or by the  Servicer),  including  but not limited to, legal fees and expenses of
counsel and accountants' fees; provided,  however, that Administrative  Expenses
shall not include (a) the release of Excess Cash, (b) the Servicing Fee, (c) any
Deferred Purchase Price or (d) any damages or indemnities  payable by the Issuer
to any Noteholder.

         Affiliate:  With respect to any Person, any other Person controlling or
controlled by or under common control with such Person. For the purposes of this
definition, "control", when used with respect to any specified Person, means the
power to  direct  the  management  and  policies  of such  Person,  directly  or
indirectly,  whether through the ownership of voting securities,  by contract or
otherwise,  the terms "controlling" and "controlled" having meanings correlative
to the foregoing.

         Aggregate Collateral Balance: As of any date of determination, the
sum of (a) the aggregate Stated Value of the Receivables Granted to the Trustee
and (b) all amounts on deposit in the Collection Account.

         Amortization Date: With respect to any Series, the date specified in
the related Supplement.

         Amortization  Period: With respect to any Series, the period commencing
with the day after the Payment Date next preceding the Amortization  Date to and
including the date on which the Notes of such Series are paid in full.

         Assignment of Claims Act Notice: Any Assignment of Claims Acts Notice
substantially in the form of Exhibit D hereto.

         Authorized Officer: With respect to the Company, the Issuer or any
Seller, the President or any Vice President, Secretary, Treasurer or Assistant
Treasurer of such entity.



<PAGE>



         Average Daily Revenue:  As of any  Determination  Date or Purchase Date
during the  Non-Amortization  Period and with respect to any Government Contract
or Government Subcontract (including any Qualified Joint Venture Contract),  (a)
the  aggregate  amount of revenue  recognized  by the  Company in its  unaudited
financial  statements and reports under such  Government  Contract or Government
Subcontract during the three immediately preceding Determination Periods divided
by (b)  the  number  of  Calendar  Days in such  three  preceding  Determination
Periods; provided that if the related Seller has performed under such Government
Contract or Government  Subcontract for a period of less than three months as of
such  Determination  Date or Purchase  Date,  the Average  Daily Revenue will be
calculated  on the basis of such  lesser  period;  provided,  further,  that the
Average  Daily  Revenue shall not be calculated on the basis of a period of less
than 28 Calendar  Days.  With respect to any  Government  Contract or Government
Subcontract  if the amount of Average Daily  Revenue is expected to  permanently
decrease by more than 10% from the  Average  Daily  Revenue for such  Government
Contract or Government  Subcontract  as of the preceding  Determination  Date or
Purchase Date for which Average Daily Revenue was  calculated,  then the Average
Daily Revenue will be adjusted  immediately to an amount equal to such decreased
level to the same extent as if such  decrease had been in effect since the first
day of the period over which the Average Daily Revenue is being calculated.

         Board  of  Directors:  The  Board of  Directors  of the  Issuer  or any
committee  of that  Board  duly  authorized  to act on behalf of that Board with
respect to any matters arising under the Agreement.

         Board Resolution: Any action by the Board of Directors, as evidenced
by a copy of a resolution certified by the Secretary or an Assistant Secretary
of the Issuer to have been duly adopted by the Board of Directors and to be in
full force and effect on the date of such certification and delivery to the
Trustee.

         Business Day: Any day that is not a Saturday, Sunday, holiday, or other
day on which  commercial  banking  institutions  in New York are  authorized  or
obligated by law or executive order to be closed.

         Calendar Day: Any day of a month.

         Called Principal:  With respect to any Note, the Note Principal Balance
that is declared to be due and payable  pursuant to (i) an Optional  Redemption,
Mandatory  Redemption  or Special  Redemption  pursuant  to the  related  Series
Supplement or (ii) an acceleration of maturity  pursuant to Section 5.02 of this
Indenture.




<PAGE>




         Class:  With respect to any Series, any one of the classes of Notes of
that Series as defined in the related Supplement.

         Closing Date: As specified in the Supplement related to any Series of
Notes, the date on which such Notes are first executed and delivered to the
Purchasers thereof.

         Code: The Internal Revenue Code of 1986, as amended, and the rules and
regulations promulgated thereunder.

         Collateral  Value  Percentage:  With  respect  to  (a)  any  Government
Receivable  (including  any Receivable  arising under a Qualified  Joint Venture
Contract),  92% of its Stated Value, (b) any Government Subcontract  Receivable,
80% of its Stated  Value and (c) any  Commercial  Receivable,  76% of its Stated
Value.

         Collateral  Value  Ratio:  As of any date of  determination,  the ratio
obtained  by  dividing  (a) the sum of (i) the  aggregate  Stated  Values of the
Receivables Granted to the Trustee, less the aggregate Stated Values of Excluded
Receivables,  all valued at the applicable Collateral Value Percentage, and (ii)
all amounts on deposit in the  Collection  Account by (b) the  Outstanding  Note
Principal Balance.

         Collection Account: The account so denominated and extablished
pursuant to Section 9.02 hereof.

         Collections:  With respect to any  Receivable,  to the extent that such
Receivable  has not  been  repurchased  by a  Seller  pursuant  to its  Sale and
Purchase  Agreement,  all cash  collections  and  other  cash  proceeds  of such
Receivable  that are collected in available  funds by the Issuer or the Servicer
for deposit into a Lockbox Account or a Seller's Lockbox.

         Commercial Contract: Any Contract other than a Government Contract or
a Government Subcontract.

         Commercial Receivable: Any Receivable under a Commercial Contract.

         Commission:  The  Securities and Exchange  Commission,  as from time to
time constituted, created under the Securities Exchange Act of 1934, as amended,
or any successor agency having similar power.

         Commitment Fee: Any fee so specified in the related Supplement.




<PAGE>



         Company: DynCorp, a Delaware corporation, and its successors and
assigns.

         Compliance Audit: The meaning specified in Section 7.04 hereof.

         Consolidated  EBDAIT:  For any  period,  (a) the sum of the amounts for
such period of (i)  Consolidated  Net Income,  (ii) provision for taxes based on
income,  (iii) Consolidated  Interest Expense,  (iv) depreciation  expense,  (v)
amortization  expense,  (vi)  Restricted  Stock Plan  expense and (vii) Net ESOP
Contributions,  less (b) the amount for such  period of  interest  income  (such
amount of interest income not to exceed $1,500,000 for any rolling  twelve-month
period), all as determined on a consolidated basis in accordance with GAAP.

         Consolidated  Interest  Expense:  For any  period,  the total  interest
expense of the Company and its subsidiaries on a consolidated basis with respect
to all outstanding indebtedness of the Company and its subsidiaries,  including,
without limitation, all commissions,  discounts, and other fees and charges owed
with respect to letters of credit and  bankers'  acceptance  financings  and net
costs under interest rate agreements, all as determined in accordance with GAAP.

         Consolidated   Net  Cash  Interest   Expense:   For  any  period,   (a)
Consolidated  Interest  Expense,  but excluding,  however,  interest expense not
payable in cash,  amortization  of debt discount and deferred  financing  costs,
less  (b)  interest  income  (such  amount  of  interest  income  not to  exceed
$1,500,000 for any rolling twelve-month period).

         Consolidated  Net Income:  For any period,  the net income (or loss) of
the  Company  and its  subsidiaries  on a  consolidated  basis for such  period,
excluding  the sum of (i)  extraordinary:  items,  net of taxes based on income,
(ii) dividends on preferred stock, and (iii)  amortization of issuance  discount
on preferred stock, all as determined in accordance with GAAP.

         Contract: An agreement between one of the Sellers and an Obligor, or
an open account of an Obligor evidenced by an invoice of a Seller, pursuant to
which such Obligor is obligated to pay for merchandise or services.
Receivables under GovernmentContracts or Government Subcontracts of a Seller
may be combined and aggregated in accordance with the following restrictions:
(i) the aggregate Stated Values of Receivables arising under each Government
Contract which is combined and aggregated must be less than $500,000; (ii) the
Stated Values of Receivables arising under each Government Subcontract, which is
combined and aggregated must be less than $250,000; (iii)




<PAGE>



Government  Contracts may only be combined with other Government  Contracts from
the same Seller and  Government  Subcontracts  may only be  combined  with other
Government  Subcontracts  of the same  Seller  and the  Contract  Schedule  must
separately  identify each Contract included within each aggregate;  and (iv) the
aggregate  Stated Values of all  Receivables  so combined and aggregated may not
exceed 5% of the Aggregate Collateral Balance.

         Contract  Schedule:  The list in the form attached hereto as Schedule A
identifying (a) each Government Contract and Government  Subcontract as to which
Receivables arising thereunder are initially Granted hereunder and subsequent to
the Closing Date, (b) each of those Contracts  provided in clause (a) above that
is a  Qualified  Joint  Venture  Contract  and  (c)  each  Obligor  as to  which
Commercial  Receivables  arising  thereunder are initially Granted hereunder and
subsequent to the Closing Date.

         Corporate Trust Office: The principal office of the Trustee at which at
any particular  time its corporate trust business shall be  administered,  which
office at the date of the execution of this  Agreement is located at Four Albany
Street,  New York, New York 10006 (Attention:  Corporate Trust and Agency Group,
Structured Finance Team).

         Credit and Collection Practices:  The Company's normal credit extension
practices and procedures and collection  practices relating to the Contracts and
the Receivables thereunder,  as amended from time to time, applied in accordance
with the statement of policy set forth in Exhibit A hereto.

         Cut-Off Date: As to any Series of Notes, the "Cut-off Date" defined in
the related Supplement.

         Date of  Execution:  The actual date of execution of this  Indenture by
the Issuer and the Trustee as  indicated  by their  respective  acknowledgements
hereto  annexed,  and if the Issuer and the  Trustee  shall have  executed  this
Indenture at different dates, the later date.

         Default: Any occurrence that is, or with notice or the lapse of time or
both  would  become,  an Event of  Default  or,  when used in  association  with
obligations  created by an  agreement  other  than the  Agreement,  the  meaning
specified in such agreement.

         Defaulted Receivable: Any Receivable that is not a Disputed Receivable
or an Ineligible Receivable and:

                  A. with respect to Government  Receivables,  that portion of a
         Receivable (i) as to which any payment, or part thereof, remains unpaid
         for 180 days from the  original  billing  date,  (ii) that  portion  of
         which,  consistent  with the Credit  and  Collection  Policy,  would be
         written off on the Company's  financial  statements or books of account
         as  uncollectible   (excluding,   however,  any  portion  as  to  which
         non-payment  is the result of a dispute  between the Government and the
         Company  regarding  amounts  payable by the  Government  to the Company
         under the related  Contract),  or (iii) as to which the  Government has
         given notice to the Company, or the Company has reason to believe, that
         such  Receivable  or  portion  thereof  will  not be  paid  (excluding,
         however, any portion as to which non-payment is the result of a dispute
         between the Government and the Company regarding amounts payable by the
         Government to the Company under the related Contract); and

                  B.  with  respect  to  Commercial  Receivables  or  Government
         Subcontract  Receivables,  that portion of a Receivable (i) as to which
         any  payment,  or part  thereof,  remains  unpaid for 180 days from the
         original  billing date,  (ii) as to which the related  Obligor or Prime
         Contractor  becomes  bankrupt,  unless such Obligor or Prime Contractor
         has the approval of a bankruptcy  court of  competent  jurisdiction  to
         make payments under the related  Contract and such payments are not the
         subject of any legal challenge, (iii) that portion of which, consistent
         with the  Credit and  Collection  Policy,  would be written  off on the
         Company's  financial  statements  or books of account as  uncollectible
         (excluding,  however, any portion as to which non-payment is the result
         of a dispute regarding amounts payable to the Company under the related
         Contract); provided that with respect to an Obligor or Prime Contractor
         that is not rated  Investment  Grade and the Commercial  Receivables or
         Government Subcontract Receivables of which are Defaulted




<PAGE>



         Receivables  pursuant  to any of  clauses  (i)  through  (iii)  of this
         paragraph  (b), all  remaining  Commercial  Receivables  or  Government
         Subcontract  Receivables  of such Obligor or Prime  Contractor  will be
         deemed Defaulted Receivables unless the Company delivers to the Trustee
         an Officer's  Certificate  to the effect  that:  (i) the Company has no
         reason  to  believe  that  the  remaining  Commercial   Receivables  or
         Government Subcontract  Receivables of such Obligor or Prime Contractor
         will not be paid or will  become  Defaulted  Receivables;  and (ii) the
         aggregate of the Stated  Values of all  Defaulted  Receivables  of such
         Obligor  (including  Defaulted  Receivables  which have previously been
         repurchased  or  substituted  for)  net  of  any  collections  on  such
         Defaulted Receivables, does not exceed the greater of $50,000 or 10% of
         the  total of the  Stated  Values  of all  Commercial  Receivables  and
         Government Subcontract  Receivables of such Obligor or Prime Contractor
         (including Defaulted Receivables which have previously been repurchased
         or  substituted   for)  net  of  any   collections  on  such  Defaulted
         Receivables.  If  all  of  the  Receivables  of  an  Obligor  or  Prime
         Contractor  become  Defaulted  Receivables,  the  receivables  of  such
         Obligor or Prime Contractor will subsequently be deemed to be Eligible
         Receivables upon consent of the Required Holders.

         Deferred Purchase Price: On any date of determination, any portion of
the Purchase Price of an Eligible Receivable that is unpaid on the Purchase
Date on which such Eligible Receivable was purchased and is still unpaid as of
such date of determination.

         Determination Date: With respect to any Payment Date, two Business
Days prior to such Payment Date.

         Determination Date Statement: The statement required to be delivered
by the Servicer, on or before the Determination Date, pursuant to Section 4.02
of the Servicing Agreement.

         Determination  Period:  With  respect to any  Determination  Date,  the
approximately  one-calendar  month  period,  as set forth in  Schedule  A to the
Servicing Agreement, most recently ended prior to such Determination Date.

         Disputed Receivable: As to any date of determination, that portion of a
Receivable (a) with respect to which the related Obligor has disputed the amount
billed by the Company,  whether such dispute arises over alleged  unsatisfactory
performance of work under the related  Contract or the  contractual  amount owed
the Company for services rendered,  costs incurred or work completed,  or (b) as
to which the  related  Obligor has  withheld  payment  because of a dispute,  or
settlement,  with respect to a debt of the Company due such  Obligor  including,
but not limited to, a  notification  from the  Government  of its  intention  to
offset  to  satisfy  any such  claim;  provided,  however,  that  all  remaining
Receivables  of (i) the  related  Commercial  Obligor or (ii) under the  related
Government   Contract  or  Government   Subcontract   will  be  deemed  Disputed
Receivables unless the Company delivers to the Trustee an Officer's  Certificate
to the effect that the Company has no reason to believe that all such  remaining
Receivables (A)




<PAGE>









<PAGE>



will become Defaulted Receivables or (B) will become Disputed Receivables.

         Distribution Account: With respect to any Series, any account so
denominated and established pursuant to the related Supplement.

         Duff & Phelps:  Duff & Phelps Credit Rating Co., and the successors
and assigns thereof.

         Eligible Account:  (a) A segregated account or accounts maintained with
a  depository  institution  or trust  company  whose  long-term  unsecured  debt
obligations  are  rated  by S&P and Duff &  Phelps  at the  time of any  deposit
therein in one of the three highest rating  categories (or, if such  obligations
are, at the time of such deposit,  not rated by S&P or Duff & Phelps,  then such
rating  shall  be  from  any of  S&P or  Duff &  Phelps  and  Moody's)  or (b) a
segregated  trust  account  or  accounts  maintained  with a  federal  or  state
chartered  depository  institution  subject to regulations  regarding  fiduciary
funds on deposit substantially similar to 12 C.F.R. Section 9.10(b).

         Eligible Investments: One or more of the following:

                  a   obligations of, or guaranteed as to principal and interest
         by, the United States or any agency or instrumentality thereof when
         such obligations are backed by the full faith and credit of the
         United States;

                 b.  repurchase  agreements on obligations  specified in clause
         (a)  maturing  not more  than one  month  from the date of  acquisition
         thereof; provided that the long-term unsecured obligations of the party
         agreeing to repurchase  such  obligations  are at the time rated by S&P
         and  Duff  &  Phelps  in one of the  three  highest  rating  categories
         (without regard to numerical  modifiers)  available from S&P and Duff &
         Phelps; and, provided, further, that the short-term debt obligations of
         the party  agreeing to  repurchase  shall be rated A-1 or higher by S&P
         and Duff & Phelps.

                  c. federal funds,  certificates of deposit,  time deposits and
         bankers' acceptances, each of which shall not have an original maturity
         of more than 90 days, of any  depository  institution  or trust company
         incorporated under the laws of the United States or any state; provided
         that  the  long-term  unsecured  debt  obligations  of such  depository
         institution  or trust company at the date of  acquisition  thereof have
         been rated by S&P and Duff & Phelps in one of the three highest  rating
         categories (without regard to numerical  modifiers)  available from S&P
         and  Duff  &  Phelps;  and,  provided,  further,  that  the  short-term
         obligations  of such  depository  institution or trust company shall be
         rated A-1 or higher by S&P and Duff & Phelps;

                  d. commercial paper or commercial paper funds (having original
         maturities  of not more than 90 days) of any  corporation  incorporated
         under the laws of the United States or any state thereof; provided that
         any such commercial paper or commercial paper funds shall be rated A-1+
         by S&P and Duff & Phelps; and

                  e.  any no-load money market fund rated Am or Am-G or higher
         by S&P, including but not limited to funds for which the Trustee is
         investment manager or adviser;

provided  that if  either  of S&P or Duff & Phelps  does not rate the  "Eligible
Investments"  as  described in clauses  (a),  (b), (c) or (d) of the  definition
hereof,  then  such  rating  shall be from  either  of S&P or Duff & Phelps  and
Moody's;  provided further that Eligible Investments purchased from funds in the
Collection Account,  any Distribution  Account or any Reserve Fund shall include
only such  obligations or securities that either may be redeemed daily or mature
no later than the  Business  Day next  preceding  the next  Payment  Date;  and,
provided,  further,  that no instrument shall be an Eligible  Investment if such
instrument  evidences a right to receive only interest  payments with respect to
the obligations underlying such instrument.

          Eligible Receivable:  (a) At any time, except as specified below, any
Government Receivable or Government Subcontract Receivable:

          1.    which is not a Defaulted Receivable;

          2.    which is not a Disputed Receivable;

          3.    which represents (A) amounts payable for services performed or
         costs incurred under a Contract which have been billed to the related
         Obligor,  (B) amounts payable for services performed or costs incurred
         under a Contract and which are unbilled but billable (pursuant to the
         Company's  policies)  within 60 days of the Purchase Date on which
         such  Receivable  is sold to the Issuer or (C) accrued fixed fees,
         award   fees,   general  and administrative expenses or overhead
         expenses  which  arose  under a Conbtract;

         4.      which is an "account" or a general intangible as defined in
         the UCC, but, except for Permitted Milestone Accruals, only to the
         extent that such Receivable constitutes rights fully earned by
         performance;

         5.      is denominated and payable only in United States dollars;

         6. which arose under a Contract  which has been duly  authorized and is
         in full  force and  effect  and  which,  together  with such  Contract,
         constitutes the legal, valid and binding obligation enforceable against
         such Obligor in accordance with its terms and is not the subject of, as
         of the Purchase  Date on which such  Receivable  is sold to the Issuer,
         any material dispute, asserted offset, counterclaim or defense;

         7.  which,  together  with  the  Contract  related  thereto,  does  not
         contravene  in any  material  respect  any laws,  rules or  regulations
         applicable  thereto and with  respect to which no party to the Contract
         related  thereto is in violation of any such law, rule or regulation in
         any material respect;

         8. which, with respect to accrued and unbilled Receivables described in
         clauses (iii)(B) and (C) above,  arose under a Contract as to which the
         related  Seller has been  performing  for at least thirty days prior to
         the Purchase Date on which such Receivable is sold to the Issuer; and

         9. as to which, with respect to any Government  Subcontract  Receivable
         arising  under such  Subcontract,  if it relates to an Obligor which is
         under the protection of a bankruptcy  court,  such bankruptcy court has
         approved  payment by such  Obligor  under the  related  Contract to the
         related Seller.

         (b)    At any time, any Commercial Receivable:

         1. which is not a Defaulted Receivable;

         2. which is not a Disputed Receivable;

         3. which represents amounts payable for services performed or costs
         incurred under a Contract which have been billed to the related
         Obligor;

         4. which is an "account" or a "general intangible" as defined in the
         UCC, but only to the extent that it constitutes rights fully earned
         by performance;

         5. is denominated and payable only in United States dollars;

         6. which arose under a Contract  which has been duly  authorized and is
         in full  force and  effect  and  which,  together  with such  Contract,
         constitutes the legal,  valid and binding  obligation of the Obligor of
         such Receivable enforceable against such Obligor in accordance with its
         terms and is not the subject of, as of the Purchase  Date on which such
         Receivable  is sold  to the  Issuer,  any  material  dispute,  asserted
         offset,  counterclaim  or defense  whatsoever  (except the discharge in
         bankruptcy of such Obligor);

         7.  which,  together  with  the  Contract  related  thereto,  does  not
         contravene  in any  material  respect  any laws,  rules or  regulations
         applicable  thereto and with  respect to which no party to the Contract
         related  thereto is in violation of any such law, rule or regulation in
         any material respect; and

         8.  as to which, if it relates to an Obligor which is under the
         protection of a bankruptcy court, such bankruptcy court has approved
         payment by such Obligor under the related Contract to the related
         Seller.

         (c)                As of the Closing Date, all Receivables that are
         "Eligible Receivables" (but not "Excluded Receivables")
         under that certain transaction relative to the issuance of
         the 8.54% Contract Receivable Collateralized Notes, Series
         1992-1.

         Enhancement: The rights and benefits provided to the Noteholders of any
Series or Class pursuant to any financial guaranty,  insurance policy, letter of
credit,  surety bond, cash collateral account,  spread account,  guaranteed rate
agreement, subordination agreement, maturity liquidity facility, tax




<PAGE>








<PAGE>



protection agreement,  interest rate swap agreement or other similar arrangement
as specified in the related Supplement. The subordination of any Series or Class
to any other Series or Class shall be deemed to be an Enhancement.

         Enhancement Agreement:  Any agreement, instrument or
document governing the terms of any Enhancement or pursuant to
which any Enhancement is issued or outstanding as specified in
the related Supplement.

         Enhancement Agreement Event of Default:  The "events of
default" specified in the related Enhancement Agreement.

         Enhancement  Provider:   The  Person  providing  any  Enhancement,   as
specified in a  Supplement,  other than any  Noteholders  the Notes of which are
subordinated to any Series or Class as specified in the related  Supplement.  As
used herein any time that a  provision  requires  the consent of an  Enhancement
Provider, such consent must be from the Enhancement Provider for each Series.

         ESOP: The Company's Employee Stock Ownership Plan, including
the trust fund established thereby.

         Event of Default: The meaning specified in Section 5.01
hereof.

         Excess Cash: With respect to each  Determination  Date, the amount,  if
any, by which the  Aggregate  Collateral  Balance,  less the Stated Value of any
Excluded  Receivables,  exceeds the level  required to maintain  the  Collateral
Value Ratio at 1.00 as of the last day of the preceding Determination Period.

         Excluded Receivables: As of any date of determination
(without duplication):

               (a)   all Receivables which are Defaulted Receivables;

               (b)   all Receivables which are Disputed Receivables;

               (c)   all Receivables which are Ineligible Receivables;

               (d)   the excess of (i) the  aggregate  Stated Value of all
         Receivables,  or  any  specified  portion  of  Receivables,  which  are
         outstanding  more  than  120 days and  less  than 180 days  from  their
         respective  billing  dates  over  (ii)  (A) in the  case of  Commercial
         Receivables,  7% of the  Aggregate  Collateral  Balance on such date of
         determination  and (B) in the case of Government  Receivables  together
         with  Government   Subcontract   Receivables,   3%,  of  the  Aggregate
         Collateral Balance as calculated on each Determination Date;

               (e)    all Commercial Receivables or Government
         Subcontract Receivables of an Obligor when the aggregate
         Stated Value of Disputed Receivables and Ineligible
         Receivables due from such Obligor exceeds 25% of the
         aggregate Stated Value of all Receivables due from such
         Obligor;

               (f)  (i) on each  Determination  Date only and with  respect  to
         each Government  Contract and Government  Subcontract,  the excess,  if
         any, of the aggregate  Stated Value of all Government  Receivables  and
         Government  Subcontract  Receivables  accrued and  unbilled  under such
         Contract as of the last day of the preceding Determination Period, less
         the aggregate  Stated Value of Government  Receivables  and  Government
         Subcontract  Receivables  billed under such Contract since the last day
         of such preceding  Determination  Period,  over the amount of Permitted
         Accrued  Receivables  for such Contract and (ii) if after giving effect
         to the limitation set forth in subclause (i) above, the total allowable
         accrued and unbilled Government  Receivables and Government Subcontract
         Receivables  exceeds 40% of the Aggregate  Collateral Balance as of the
         last day of the preceding  Determination  Period,  those Receivables in
         excess of 40%; and (iii) if after giving effect to the  limitations set
         forth in subclauses (i) and (ii) above, the total allowable accrued and
         unbilled Government Subcontract Receivables exceeds 5% of the Aggregate
         Collateral Balance




<PAGE>



         as of the last day of the preceding Determination Period,
         those Government Subcontract Receivables in excess of 5%;
         and

                  Q. with  respect  to  Permitted  Milestone  Accruals,  (i) the
         excess,  if any,  of the  aggregate  Stated  Value of such  Receivables
         arising  under  all Task  Orders  over 3% of the  Aggregate  Collateral
         Balance and (ii) such  Receivables  that have not been billed (pursuant
         to the Company's policies) within 60 days of the Purchase Date on which
         such Receivables were sold to the Issuer.

         GAAP: Generally Accepted Accounting Principles applied on a
basis consistent with the Company's financial statements as set
forth in its Form 10-K.

         Government: The federal government of the United States of
America or any department, division, agency or instrumentality
thereof.






<PAGE>



         Government Contract: Any Contract the Obligor on which is
the Government or any Qualified Joint Venture Contract.

         Government  Receivable:  (i) Any  Receivable the payment of which is an
obligation of or is funded by the Government or (ii) any Receivable  under (A) a
Government  Contract  or  (B) a  Qualified  Joint  Venture  Contract;  provided,
however,  that with respect to subclause  (ii)(B) above, (x) the Stated Value of
Receivables  arising  under any one such  Qualified  Joint  Venture  Contract in
excess  of 5% of the  Aggregate  Collateral  Balance  shall  not  be  Government
Receivables, and instead shall be Government Subcontract Receivables and (y) the
aggregate  Stated  Value  of  Receivables  thereunder  in  excess  of 20% of the
Aggregate  Collateral Balance shall not be Government  Receivables,  and instead
shall  be  Government  Subcontract   Receivables  for  purposes  of  calculating
"Collateral  Value  Percentage",  exclusive  of amounts  included  in clause (x)
above.

         Government  Subcontract:  A  Contract  between  a  Seller  and a  Prime
Contractor,  through  which  the  Seller is  acting  as a  subcontractor  to the
Government,  and where the Seller is not itself in privity of contract  with the
Government.

         Government  Subcontract  Receivable:  Any Receivable under a Government
Subcontract  or any portion of a Receivable  under a Joint  Venture  Contract so
described in the proviso to the definition of "Government Receivable".

         Grant: To grant,  bargain,  sell, warrant,  alienate,  remise,  demise,
release,  convey, assign, transfer,  mortgage,  pledge, create and grant a first
priority  security interest in and right of set-off against,  deposit,  set over
and confirm.  A Grant of the  Receivables  shall include all rights,  powers and
options  (but  none  of the  obligations)  of  the  granting  party  thereunder,
including  without  limitation,  the immediate  continuing  right to collect and
receive payments in respect of the Receivables;  provided, however, that a Grant
of  Government  Receivables  does not include the right of a Seller to enforce a
claim for payment of such Receivables under the related Contract.

         Holder or Noteholder: The Person in whose name a Note is
registered in the Note Register.

         Implied Rating:  An Obligor with respect to Commercial  Receivables and
Government Subcontract Receivables will have an "Implied Rating" if it meets one
of the following  conditions as so certified by the Servicer to the Trustee: (i)
if any debt  securities of such Obligor are rated by a Rating Agency the Implied
Rating will be equal to the senior  unsecured  debt rating of such Obligor or if
any such debt securities has a split





<PAGE>



rating,  the lower of such ratings then in effect,  (ii) if the debt obligations
of such  Obligor  are not rated by a Rating  Agency,  but such  obligations  are
guaranteed by a holding company, an Affiliate or other entity which has a senior
unsecured debt rating from a Rating Agency,  the Implied Rating will be equal to
such  senior  unsecured  rating or (iii) if such  Obligor is a Non-U.S.  Obligor
whose debt  obligations are not rated by a Rating Agency,  but such  obligations
are either  guaranteed by the related  national  government or a majority of its
stock is owned by such national  government  the Implied  Rating of such Obligor
will be equal to the Rating Agency's rating of such related national government.
For purposes of this  definition and Section 7.06 hereof,  Kaiser-Hill  Co., LLC
will be deemed to have an Implied  Rating of "BBB-" with respect to the Contract
listed  on the  Primary  Contract  List on the date  hereof,  as the  same  such
Contract may be amended or supplemented from time to time.

         Indenture:   This  instrument  as  amended.   All  references  in  this
instrument  to  designated  "Articles,"  "Sections,"   "Subsections"  and  other
subdivisions  are to the designated  Articles,  Sections,  Subsections and other
subdivisions  of this  instrument as originally  executed.  The words  "herein,"
"hereof,"  "hereunder" and other words of similar import refer to this Indenture
as a whole  and not to any  particular  Article,  Section,  Subsection  or other
subdivision.

         Independent:  When used with respect to any specified Person means such
a Person,  who (a) is in fact  independent  of the Issuer and any other  obligor
upon the Notes or a Related Person of the Issuer or such other obligor, (b) does
not have any  direct  financial  interest  or any  material  indirect  financial
interest  in the Issuer or in any such other  obligor or in a Related  Person of
the Issuer or such other  obligor,  and (c) is not connected  with the Issuer or
any such other obligor as an officer, employee, promoter, underwriter,  trustee,
partner,  director  or  person  performing  similar  functions.  Whenever  it is
provided herein that any Independent  Person's  opinion or certificate  shall be
furnished  to the  Trustee,  such Person  shall be appointed by Issuer Order and
approved by the Trustee and the Required  Holders in the exercise of  reasonable
care and such opinion or  certificate  shall state that the signer has read this
definition and that the signer is independent within the meaning thereof.

         Ineligible  Receivable:  Any  Receivable  as to which a breach,  on any
date, of any representation or warranty set forth in Section 4.02 of the related
Sale and Purchase Agreement has occurred and is continuing.

         Initial Closing Date: April 18, 1997.






<PAGE>



         Initial Cut-off Date: April 16, 1997.

         Interest Coverage Ratio: For any period, (a) Consolidated
EBDAIT, divided by (b) Consolidated Net Cash Interest Expense.

         Interest Period:  The interest period as specified in the
related Supplement.

         Investment Grade: A rating of at least "BBB-" or "Baa3"
assigned by a Rating Agency; provided if an entity has a split
rating, the lesser rating then in effect.

         Issuer:  Dyn  Funding  Corporation,  a Delaware  corporation,  unless a
successor  Person  shall  have  become  the Issuer  pursuant  to the  applicable
provisions of this Indenture,  and thereafter "Issuer" shall mean such successor
Person.

         Issuer Officer: The Chairman of the Board of Directors, the
President or any Vice President of the Issuer.

         Issuer Order and Issuer Request: A written order or request
signed in the name of the Issuer by an Issuer Officer or its
Treasurer, an Assistant Treasurer, Controller, an Assistant
Controller, Secretary, or an Assistant Secretary, and delivered
to the Trustee.

         Joint Venture Contract:  A Government  Subcontract the Obligor on which
is a joint venture between the Seller and other  Person(s),  which joint venture
has no direct-hire employees.

         Lien: Any lien, mortgage,  security interest,  pledge,  charge, equity,
encumbrance or right of any kind whatsoever (except any lien, mortgage, security
interest, pledge, charge, equity, encumbrance or right of any kind granted under
a Sale and Purchase Agreement) with respect to the Receivables.

         Lockbox Account: Each lockbox account established and
maintained by the Issuer with a depositary institution solely in
the name of the Trustee.

         Lockbox Bank: Each depositary institution with which a
Lockbox Account is maintained.

         Mandatory Redemption: A redemption by the Issuer of all of
the Notes of a Series pursuant to the related Supplement.

         Mandatory Redemption Level: A Collateral Value Ratio of
0.95.






<PAGE>



         Moody's:  Moody's Investors Service, Inc., and the
successors and assigns thereof.

         Net ESOP  Contributions:  For any period (a) cash  contributions to the
ESOP, but only to the extent that such  contributions  are repaid by the ESOP to
the  Company  in the form of either  (i) cash  payments  under  loan  agreements
between  the Company and the ESOP,  or (ii) cash  proceeds  from the sale of the
Company's  common stock to the ESOP, plus (b) to the extent  expensed,  the fair
market value of the Company's common stock contributed to the ESOP, less (c) the
amount of  principal  payments  pursuant to third party ESOP  related  financing
agreements, all determined on a consolidated basis in accordance with GAAP.

         Non-Amortization  Period:  With respect to any Series,  the period from
the Closing  Date to the close of business on the  Payment  Date  preceding  the
Amortization Date for such Series.

         Non-U.S. Obligor: An Obligor on a Contract relating to
Commercial Receivables or Government Subcontract  Receivables that maintains its
principal place of business outside the United States of America.

         Note Interest Payment: With respect to any Notes, the total
amount of interest payable on the Notes on any Payment Date, as
specified in the related Supplement.

         Note Interest Rate: With respect to any Note, the note
interest rate payable on such Note as specified in the related
Supplement.

         Note Payments: With respect to any Notes, the total amount
of principal and interest payable on the Notes on any Payment
Date, as specified in the related Supplement.

         Note  Principal  Balance:  With  respect  to any  Note  on any  date of
determination,  the principal  balance thereof on the date of initial  issuance,
plus amounts added to the principal  balance  thereof  subsequent to the date of
initial issuance,  minus all amounts  distributed to the Noteholder of such Note
as of such date in respect thereof on account of principal.

         Note Purchase  Agreement:  The Note Purchase  Agreement relating to any
Series or Class of Notes by and among the Issuer, the Company and the Purchasers
of such Notes, as it may be supplemented or amended.

         Note Register and Note Registrar: The respective meanings
specified in Section 2.05 hereof.





<PAGE>




         Noteholder or Holder: The Person in whose name a Note is
registered in the Note Register.

         Notes: Any notes authorized by, and authenticated and
delivered under the Agreement.

         Obligor:  Each  Person  who is  obligated  to pay  for  merchandise  or
services  pursuant to a Contract  (including any guarantor  thereof) and, in the
case of a Government Subcontract, the related Prime Contractor.

         Officer: With respect to any corporation, the Chairman of
the Board of Directors, the President, any Vice President, the
Secretary, any Assistant Secretary, the Treasurer or the
Assistant Treasurer of such corporation.

         Officer's  Certificate:  For any Person, a certificate delivered to the
Trustee  that has been signed on behalf of that Person by an  individual  who is
identified in that  certificate  as being an Officer of that Person or any other
individual authorized to execute the certificate.

         Opinion of Counsel: A written opinion of an attorney at law admitted to
practice  before  the  highest  court of any state of the  United  States or the
District  of  Columbia  or a law firm that may,  except as  otherwise  expressly
provided  in this  Indenture,  be  counsel  for the  Issuer  and  who  shall  be
satisfactory  to the Trustee and the  Required  Holders or, if  specified in the
related  Supplement  with respect to a related  Series of Notes,  to a specified
percentage of the Outstanding Note Principal  Balance relating to such Series of
Notes.  Whenever an Opinion of Counsel is required  hereunder,  such opinion may
rely on opinions of other  counsel who are so admitted;  provided  that any such
other opinion expressly permits such reliance.

         Optional Redemption: A redemption at the request of the
Issuer of Notes as specified in the related Supplement.

         Outstanding: As of any date of determination, "Outstanding"
refers to all Notes theretofore authenticated and delivered under
the Agreement except:

                  R.                Notes theretofore canceled by the Note
         Registrar or delivered to the Note Registrar for
         cancellation;

                           Notes  or  portions  thereof  for  which  payment  or
         redemption money in the necessary amount has been theretofore deposited
         pursuant to Section  4.01  hereof with the Trustee or any Paying  Agent
         (other than the Issuer) in trust or set aside and  segregated  in trust
         by the Issuer  for the  Holders of such  Notes;  provided  that if such
         Notes or portions thereof are to be redeemed, notice of such redemption
         has been duly given pursuant to the Agreement.

                  T.                Notes in exchange for or in lieu of which
         other Notes have been authenticated and delivered pursuant
         to this Indenture unless proof satisfactory to the Trustee
         is presented that any such Notes are held by a holder in due
         course; and

                  U.   Notes alleged to have been destroyed, lost or
         stolen and for which replacement Notes have been issued as
         provided in Section 2.06 hereof;

provided  that, in  determining  whether the Holders of the requisite  principal
amount of the Outstanding Notes have given any request,  demand,  authorization,
direction, notice, consent or waiver hereunder, Notes owned by the Issuer or any
other  obligor  upon the Notes or any  Related  Person of the  Issuer or of such
other  obligor shall be  disregarded  and deemed not to be  Outstanding,  except
that, in determining  whether the Trustee shall be protected in relying upon any
such request, demand, authorization,  direction, notice, consent or waiver, only
Notes that a Trustee Officer knows to be so owned shall be so disregarded. Notes
so owned which have been pledged in good faith may be regarded as Outstanding if
the pledgee  establishes to the  satisfaction of the Trustee the pledgee's right
so to act with  respect to such Notes and that the  pledgee is not the Issuer or
any other  obligor  upon the Notes or any  Related  Person of the Issuer or such
other obligor.





<PAGE>




         Outstanding Note Principal Balance: As of the time of
reference thereto, the unpaid principal amount of the Notes
Outstanding as of such time of reference.

         Parent Undertaking: The Parent Undertaking, dated the
Closing Date, by the Company in favor of the Issuer and the
Trustee.

         Paying Agent: Any Person authorized by the Issuer to pay the
principal of or interest on any Notes on behalf of the Issuer.

         Payment Date:  The 30th day of each month (except that Payment Dates in
the month of February  shall be the last day of such month),  or, if such day is
not a Business Day, the next succeeding Business Day.

         Permitted Accrued  Receivables:  As to any  Determination  Date and any
Government Contract or Government Subcontract, an amount equal to the product of
(A) 60 and (B) the  Average  Daily  Revenue  for  such  Government  Contract  or
Government Subcontract; provided that the related Seller has performed services,
incurred  costs or completed work under such  Government  Contract or Government
Subcontract  during  the  period  for  which  such  Average  Daily  Revenue  was
calculated.

         Permitted Milestone Accruals:  Any Government  Receivable or Government
Subcontract Receivable which represent amounts payable for services performed or
costs  incurred  under  Qualified  Task Orders  issued  pursuant  to  Government
Contracts or Government  Subcontracts  and which is unbilled but billable solely
upon the Obligor's  acceptance of the services performed or goods provided,  but
which is expected to be billed  (pursuant to the Company's  policies)  within 60
days of the Purchase Date on which such Receivable is sold to the Issuer.

         Person:  Any  individual,  corporation,   partnership,  joint  venture,
limited liability company,  association,  joint stock company,  trust (including
any  beneficiary  thereof),  unincorporated  organization  or  government or any
agency or political subdivision thereof.

         Primary  Contract List:  The list of Obligors on Contracts  relating to
Commercial Receivables and Government  Subcontract  Receivables delivered to the
Trustee by the Issuer on the Closing Date and held by the Trustee,  as such list
may be amended from time to time as provided in Section 7.06 hereof. The initial
Primary Contract List is attached hereto as Schedule D.






<PAGE>



         Prime Contractor: In the case of a Government Subcontract,
the Person other than a Seller, which is in privity of contract
with the Government.

         Principal Distribution Amount: With respect to each Payment
Date and any Series of Notes, the amount specified in the related
Supplement.

         Principal  Terms:  With  respect  to  any  Series:   (a)  the  name  or
designation;  (b) the initial  principal  amount (or method for calculating such
amount);  (c) the Note Interest Rate (or method for the determination  thereof);
(d) the Payment  Date or dates and the date or dates from which  interest  shall
accrue;  (e) the method  for  allocating  collections  to  Noteholders;  (f) the
designation  of any  accounts  and the terms  governing  the  operation  of such
accounts with respect to the Series;  (g) the Servicing Fee; (h) the Enhancement
Provider  and terms of any form of  Enhancement  with respect  thereto;  (i) the
terms of which the Notes of such  Series may be  exchanged  for Notes of another
Series,  repurchased  by the Issuer or  remarketed to other  investors;  (j) the
Stated Maturity;  (k) the number of Classes of Notes of such Series and, if more
than one Class,  the rights and  priorities of each such Class;  and (l) fees of
the Trustee and any other applicable terms.

         Proceeding: Any suit in equity, action at law or other
judicial or administrative proceeding.

         Purchase Date: Each date on which any Receivable is
purchased by the Issuer pursuant to the terms of any Sale and
Purchase Agreement.

         Purchase Price:  The Purchase Price for each Receivable being purchased
on any Purchase  Date,  determined as set forth in Section 2.01 of each Sale and
Purchase Agreement.

         Purchase Limit: With respect to any Class of Notes, the
Purchase Limit specified in the related Supplement.

         Purchasers: The purchasers of any Series or Class of Notes
pursuant to, and identified in, the Note Purchase Agreement for
such Series or Class.

         Qualified  Bank:  A bank having long term  unsecured  debt  obligations
rated by S&P and Duff & Phelps in one of the  three  highest  rating  categories
(or,  if such  obligations  are not  rated by S&P and Duff &  Phelps,  then such
rating shall be from either of S&P or Duff & Phelps and  Moody's).  For purposes
of the next  preceding  sentence,  a bank shall be deemed to have such rating if
such bank is the principal subsidiary of a bank holding company





<PAGE>



and the long term  unsecured debt  obligations of such bank holding  company are
currently  rated by S&P and Duff & Phelps  in one of the  three  highest  rating
categories (or, if such obligations are not rated by S&P and Duff & Phelps, then
such rating  shall be from either of S&P or Duff & Phelps and  Moody's).  A bank
shall be deemed the principal subsidiary of a bank holding company if the bank's
net worth  exceeds  66-2/3% of the  consolidated  net worth of such bank holding
company.

         Qualified Joint Venture Contract: A Joint Venture Contract with respect
to which (i) the Company or a wholly owned  subsidiary  thereof  possesses  both
voting  control  over the  Obligor  and  administrative  responsibility  for the
related Government  Contract between the joint venture and the Government,  (ii)
the Obligor has  executed  and issued to the  Trustee an undated  Assignment  of
Claims Notice for the related Government  Contract,  in favor of an escrow agent
acting on behalf of the Trustee and the partners in the joint venture other than
the Seller and (iii)  payments  under the related  Government  Contract  must be
directed to such escrow  agent  which,  in turn,  must direct to the Trustee the
portion  thereof  payable  to the  Seller  under  the  Joint  Venture  Contract;
provided,  however,  that no Joint Venture  Contract shall be a Qualified  Joint
Venture Contract if, as of any date of determination:

                  (a)      the aggregate Stated Value of Disputed
         Receivables under Qualified Joint Venture Contracts
         exceeds 25% of the aggregate Stated Value of all
         Receivables under Qualified Joint Venture Contracts; or

                  (b) the aggregate Stated Value of Defaulted  Receivables under
         Qualified Joint Venture  Contracts  exceeds 10% of the aggregate Stated
         Value of all Receivables under Qualified Joint Venture Contracts.

         Qualified  Task Order:  An order  issued  under a long-term  Government
Contract or Government  Subcontract for the performance of services or provision
of goods, which order is not expected to generate more than $250,000 in revenues
in the aggregate.

         Rating Agency: As applicable, S&P, Moody's and Duff &
Phelps.

         Rating  Agency  Condition:  With  respect to any action,  that a Rating
Agency  shall have  notified  the Issuer  and the  Trustee in writing  that such
action  will not  result  in a  reduction  or  withdrawal  of the  rating of any
outstanding Series or Class with respect to which it is a Rating Agency.






<PAGE>



         Receivable:  All rights to  payments  from an Obligor  under a Contract
listed on the Contract  Schedule for such amounts  which have been  purchased by
the Issuer from time to time pursuant to a Sale and Purchase Agreement,  whether
constituting an account or general intangible, including the right to payment of
any  interest or finance  charges and other  obligations  of such  Obligor  with
respect  thereto.   The  term  Receivables   includes  Commercial   Receivables,
Government Subcontract  Receivables and Government Receivables and excludes that
portion of any Receivable (i) that has been  repurchased or substituted for by a
Seller  pursuant  to  Section  4.04 or 4.05 of the  related  Sale  and  Purchase
Agreement  and (ii) as to which all amounts  payable have been  collected by the
Servicer.

         Receivables Information: Any information provided in
         writing by an Authorized Officer of the Sellers under the
Sale and Purchase Agreements to the Purchasers.

         Receivables Schedule: The schedule attached as Schedule B
hereto and setting forth the following information as of the
Initial Cut-off Date:

                  V.        With respect to Commercial Receivables:

                  1.         the name of each Obligor:

                  2.         the aggregate Stated Value of the Receivables
                  of each Obligor;

                  3.         the invoice number of each Commercial
                  Receivable;

                  4.         the aggregate amount of Disputed
                  Receivables, if any; and

                  5.         the aggregate amount of Defaulted
                  Receivables, if any.

                  W.     With respect to Government Receivables
         (including Receivables arising under Qualified Joint Venture
         Contracts):

                 1.        identification of each Government Contract;

                 2.        the aggregate amount of billed Receivables
                  for each Government Contract;

                 3.        the aggregate amount of accrued and unbilled
                  Receivables for each Government Contract;

                  4.       the Average Daily Revenue for each Government
                  Contract;

                  5.       the aggregate amount of Disputed
                  Receivables, if any;

                  6.       the aggregate amount of Defaulted
                  Receivables, if any;

                  7.        the partners in respect of a Qualified Joint
                  Venture Contract; and

                  8.        the escrow agent, if any, in respect of such
                  Qualified Joint Venture Contract.

                  X.   With respect to Government Subcontract Receivables:

                  1.   identification of each Government
                    Subcontract and the related Prime Contractor;



3/64971.8


<PAGE>



                 2.   the aggregate amount of billed Receivables
                  for each Government Subcontract;

                 3.  the aggregate amount of accrued and unbilled
                  Receivables for each Government Subcontract;

                  4. the Average Daily Revenue for each Government
                  Subcontract;

                  5.  the aggregate amount of Disputed Receivables, if any; and

                  6.  the aggregate amount of Defaulted Receivables, if any.

                  Y. A calculation  of the Collateral  Value Ratio,  including a
         statement  of the amount of cash to be  deposited  into the  Collection
         Account  pursuant  to  Section  3.01(k)  hereof  in order to  produce a
         Collateral Value Ratio of 1.00 as of the Initial Cut-off Date.

         Record Date:  With respect to the Notes,  the date on which the Holders
of Notes entitled to receive the payment due on the Notes on the next succeeding
Payment  Date  are  determined,  such  date as to any  Payment  Date  being  the
fifteenth day of the month in which such Payment Date occurs, or would occur but
for the thirtieth day of such month not being a Business Day.

         Redemption  Date: With respect to the Called Principal of any Note, the
date on which such Called  Principal is declared to be due and payable  pursuant
to a redemption or an acceleration  of maturity  pursuant to Section 5.02 hereof
or pursuant to the applicable  Supplement.  With respect to a Special Redemption
or  Mandatory  Redemption,  the  Redemption  Date shall be the Payment Date next
succeeding the Determination Date on which such Special


3/64971.8


<PAGE>



Redemption  or Mandatory  Redemption  is  determined to be required on any other
date specified in the Supplement.

         Registered Holder: The Person whose name appears on the Note
Register as the registered holder of a Note.

         Related  Person:  With  respect to any Person,  any trade or  business,
whether or not incorporated,  which,  together with such Person, is under common
control, as described in Section 414(b) or (c) of the Code.

         Repurchase Date: The date determined as described in Section
4.04 of the Sale and Purchase Agreement.

         Repurchase Price: The amount calculated as described in
Section 4.04 of the Sale and Purchase Agreement.

         Required  Holder(s):  As of any date of  determination,  the Registered
Holder  or  Registered  Holders  of at least  66-2/3%  of the  Outstanding  Note
Principal Balance in the aggregate,  unless otherwise  indicated,  of all Series
Outstanding  at  such  time;  provided,  however,  that,  for  purposes  of this
definition,  Outstanding  Note Principal  Balance shall be deemed to include the
Purchase Limit with respect to any applicable Class of Notes.

         Required Reserve Balance: With respect to any Series, the
balance required pursuant to the related Supplement.

         Reserve Fund: With respect to any Series, any reserve fund
so denominated and established pursuant to the related
Supplement.

         Responsible  Officer:  Any  officer of the  Issuer,  the  Servicer or a
Seller who is familiar with, and customarily performs functions relating to, the
Issuer's,  the Servicer's or a Seller's  obligations  under the  Indenture,  the
Servicing Agreement and the Sale and Purchase Agreements, as the case may be.

         Retainages: Amounts to be contractually withheld by an
Obligor pursuant to an underlying Contract.

         Sale: The meaning specified in Section 5.16 hereof.

         Sale  and  Purchase  Agreement:   Each  Sale  and  Purchase  Agreement,
substantially  in the form of Exhibit C hereto,  between the Issuer and a Seller
whereby  the  Receivables  securing  the  Notes  are sold by such  Seller to the
Issuer.



3/64971.8


<PAGE>



         S&P: Standard & Poor's Ratings Services,  a division of the McGraw-Hill
Companies, Inc., and the successors and assigns thereof.

         Scheduled  Principal Debt: The amount of principal  scheduled to be due
but not yet paid,  on  indebtedness  of the  Company and its  subsidiaries  on a
consolidated   basis,   including   amounts  due  by  reason  of   acceleration.
Indebtedness  shall include notes,  debentures,  capitalized lease  obligations,
mortgages  and  other  obligations  recorded  as  notes  payable  or debt in the
Company's  financial  statements,  all as determined  in  accordance  with GAAP;
provided, however, that all amounts due under (i) term loans, letters of credit,
revolving credit facilities, and lines of credit due to banking institutions and
(ii) all Series of Notes shall be excluded,  unless  payment of such amounts due
as to any Series has been  accelerated  as a result of a default by the  Company
under the related Supplement or under the Indenture.

         Seller: Each of the Company and any majority-owned  subsidiaries of the
Company that (a) enters into Sale and Purchase Agreements  following the Closing
Date, each being party to a Sale and Purchase  Agreement and (b) the obligations
of which, pursuant to the Parent Undertaking,  are guaranteed by DynCorp.  Major
divisions of a Seller will be deemed to be Sellers, provided that such divisions
will not enter into separate Sale and Purchase Agreements.

         Seller's Lockbox:  Each lockbox account established and
maintained by a Seller or the Servicer in its own name with a
depository institution.

         Series: Any series of Notes issued pursuant to a Supplement,  which may
include  within any such  Series,  a Class or Classes  of Notes  subordinate  to
another such Class or Classes of Notes.

         Series Issuance Date: With respect to any Series, the date on which the
Notes of such Series are to be originally issued in accordance with Section 2.11
hereof and the related Supplement.

         Servicer: DynCorp, or any successor thereto, in its capacity
as Servicer under the Servicing Agreement.

         Servicing Agreement: The Servicing Agreement dated the date
hereof by and among the Issuer, the Trustee and the Servicer, as
it may be supplemented or amended.

         Servicing Fee: With respect to each Payment Date with
respect to a Series of Notes, the servicing fee specified in the
related Supplement.


3/64971.8


<PAGE>




         Special Redemption: A redemption by the Issuer of Notes as
specified in the related Supplement.

         Stated Maturity:  With respect to any Notes, the date specified in such
Note and the related Supplement as the fixed date on which the final installment
of the principal of such Note is due and payable.

         Stated Value: (a) As to any Receivable that has been billed, the amount
billed (net of any Retainages under the related Contract) for services rendered,
cost incurred or work completed pursuant to the related Contract,  (b) as to any
Government  Receivable (including any Receivable under a Qualified Joint Venture
Contract) or  Government  Subcontract  Receivable  that is accrued and unbilled,
including any accrued fixed fee, award fee, general and  administrative  expense
and overhead  expense,  the amount which has been  determined  with respect to a
Determination  Period,  and without  regard to the 0.15  discount  under  clause
(c)(iii) below, and (c) as to that portion of a Government Receivable (including
any  Receivable  under  a  Qualified  Joint  Venture   Contract)  or  Government
Subcontract  Receivable  that is accrued and unbilled (other than amounts in (b)
above),  the product of (i) the Average Daily Revenue for the related  Contract,
(ii) the number of Calendar  Days since the Purchase  Date on which  accrued and
unbilled  Government  Receivables  (including any  Receivable  under a Qualified
Joint Venture Contract) arising under such Contract were last sold to the Issuer
(taking into account any adjustment to the related  Average Daily Revenue during
such  period) and (iii) 0.85;  provided  that on each  Determination  Date,  the
Stated  Value of accrued and  unbilled  Government  Receivables  (including  any
Receivable under a Qualified Joint Venture Contract) and Government Subcontract
Receivables,  as  determined  in clause (c) above shall be the actual  amount of
such  accrued  and  unbilled  Receivables  as of the last  day of the  preceding
Determination  Period as determined by the Seller on such current  Determination
Date, without regard to the 0.15 discount under clause (c)(iii) above.

         Successor Servicer: Any servicer appointed by the Issuer or
the Trustee pursuant to Section 5.03 of the Servicing Agreement.

         Supplement:  With respect to any Series, a supplement to this Indenture
complying with the terms of Section 2.11 hereof, executed in connection with any
issuance of any Series of Notes.

         Trustee: Bankers Trust Company, a New York State banking
corporation, or its agents, attorneys, custodians or nominees
unless a successor Person shall have become the Trustee pursuant


3/64971.8


<PAGE>



to the applicable  provisions of this Indenture,  and thereafter "Trustee" shall
mean such successor Person.

         Trustee Officer:  With respect to the Trustee,  any officer assigned to
the Corporate  Trust Office,  including any managing  director,  vice president,
assistant vice president,  assistant treasurer, assistant secretary or any other
officer  of the  Trustee  customarily  performing  functions  similar  to  those
performed  by  any  of  the  above   designated   officers  and  having   direct
responsibility for the administration of this Agreement,  and also, with respect
to a  particular  matter,  any other  officer,  to whom such  matter is referred
because of such  officer's  knowledge  of and  familiarity  with the  particular
subject.

         Trust Estate:  All money,  instruments  and other  property  subject or
intended to be subject to the lien of the  Agreement,  pursuant to the  Granting
Clauses of the Agreement,  for the benefit of the Holders of the Notes as of any
particular  time  (including,  without  limitation,  all property and  interests
Granted to the Trustee in the  Agreement)  and all right,  title and interest of
the Trustee in, to and under the  Servicing  Agreement,  each Sale and  Purchase
Agreement  and all money and  property  received  or  receivable  by the Trustee
pursuant  thereto  or  otherwise  in  respect of the  Receivables  and  Eligible
Investments, including all proceeds thereof.

         UCC: The Uniform Commercial Code as in effect in the
relevant jurisdiction.

         Vice President: Any vice president, irrespective of whether
such title is modified by any other forms preceding or following.

         Yield Maintenance Amount:  With respect to any Series or
Class of Notes, the amount specified in the related Supplement.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                    ARTICLE TWO

                                                     THE NOTES


  Form Generally.

         Any  Series  or  Class  of  Notes  and  the  Trustee's  certificate  of
authentication  related thereto shall be in substantially  the form set forth as
an  exhibit  to  the  related  Supplement  with  such  appropriate   insertions,
omissions,  substitutions  and other  variations as are required or permitted by
this Indenture or such Supplement,  and may have such letters,  numbers or other
marks of identification,  as may,  consistently  herewith,  be determined by the
Officers of the Issuer  executing such Notes, as evidenced by their execution of
such Notes.  Any portion of the text of any Note may be set forth on the reverse
thereof, with an appropriate reference thereto on the face of the Note.

         The definitive  Notes shall be  typewritten,  printed,  lithographed or
engraved or produced by any  combination of these methods,  all as determined by
the Officers of the Issuer executing such Notes, as evidenced by their execution
of such Notes.

  Form of Notes.

         The Notes of each Series shall be  substantially  in the form set forth
as an exhibit to the Supplement related to such Series.

  Denominations.

         Unless otherwise specified in the related Supplement and the Notes, the
Notes shall be  issuable  in fully  registered  form,  in the minimum  principal
amount of  $500,000  and  integral  multiples  of  $100,000  in excess  thereof;
provided that one Note may be issued in such denomination as may be necessary to
represent the remainder of the Note Principal Balance.

  Execution, Authentication, Delivery and Dating.

         The Notes shall be executed by manual signature on behalf of the Issuer
by its President or one of its Vice Presidents.

         Notes bearing the manual signature of an individual who was at any time
a proper Officer of the Issuer shall bind the Issuer,  notwithstanding  the fact
that such individual has ceased to hold such offices prior to the authentication
and delivery of such


3/64971.8


<PAGE>



Notes or did not hold such offices at the date of issuance of such Notes.

         At any time and from time to time after the  execution  and delivery of
this  Indenture,  the Issuer may  deliver  Notes  executed  by the Issuer to the
Trustee for authentication,  and the Trustee shall authenticate and deliver such
Notes as in this Indenture or the related Supplement provided and not otherwise.

         Notes which are  authenticated  and delivered by the Trustee to or upon
the order of the Issuer on the Closing Date shall be dated the Closing Date. All
other Notes which are authenticated after the Closing Date for any other purpose
hereunder shall be dated the date of their authentication.

         No Note shall be  entitled to any benefit  under this  Indenture  or be
valid or  obligatory  for any  purpose,  unless  there  appears  on such  Note a
certificate of  authentication  substantially in the form provided for herein or
in the related Supplement executed by the Trustee by manual signature,  and such
certificate upon any Note shall be conclusive  evidence,  and the only evidence,
that such Note has been duly authenticated and delivered hereunder.

  Registration, Registration of Transfer and
         Exchange.

         The Issuer shall cause to be kept a "Note  Register" in which,  subject
to such reasonable regulations as it may prescribe, the Issuer shall provide for
the  registration  of Notes and the  registration  of  transfers  of Notes.  The
Trustee  is hereby  initially  appointed  "Note  Registrar"  for the  purpose of
registering Notes and transfers of Notes as herein provided.

         If a Person  other than the Trustee is  appointed by the Issuer as Note
Registrar,  the  Issuer  will  give the  Trustee  prompt  written  notice of the
appointment  of a Note  Registrar  and of the  location,  and any  change in the
location, of the Note Register,  and the Trustee shall have the right to inspect
the Note Register at all  reasonable  times and to obtain copies thereof and the
Trustee  shall have the right to rely upon a  certificate  executed on behalf of
the Note  Registrar by an Officer  thereof as to the names and  addresses of the
Holders of the Notes and the principal amounts and numbers of such Notes.

         Upon surrender for registration of transfer of any Note in certificated
form at the  office or agency of the  Issuer to be  maintained  as  provided  in
Section 8.02 hereof,  the Issuer shall execute,  and, upon an Issuer Order,  the
Trustee shall


3/64971.8


<PAGE>



authenticate  and  deliver,  in  the  name  of  the  designated   transferee  or
transferees,  one or more new Notes of any  authorized  denominations  of a like
aggregate principal amount.

         At the option of the Holder,  Notes may be exchanged for other Notes in
any authorized  denominations and of the like aggregate  principal amount,  upon
surrender  of such Notes to be  exchanged at the office or agency of the Issuer.
Whenever any Notes are so  surrendered  for exchange,  the Issuer shall execute,
and upon an Issuer Order, the Trustee shall authenticate and deliver,  the Notes
that the Noteholder making the exchange is entitled to receive.

         All Notes issued upon any registration of transfer or exchange of Notes
shall be the valid  obligations  of the Issuer,  evidencing  the same debt,  and
entitled to the same benefits  under this  Indenture,  as the Notes  surrendered
upon such registration of transfer or exchange.

         Every such Note presented or surrendered  for  registration of transfer
or  exchange  shall  (if so  required  by the  Issuer  or the  Trustee)  be duly
endorsed,  or be  accompanied  by a  written  instrument  of  transfer  in  form
satisfactory  to the Issuer and the Trustee duly executed by the Holder  thereof
or his attorney duly  authorized in writing,  and by such other documents as the
Trustee may  reasonably  require,  provided  that the Trustee  shall not require
legal opinions in connection with any such transfer or exchange.

         No service  charge  shall be made to a Holder for any  registration  of
transfer  or  exchange  of Notes,  but the Issuer may  require  payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
connection with any registration of transfer or exchange of such Notes.

  Mutilated, Destroyed, Lost or Stolen Notes.

         If (a) any mutilated Note is surrendered to the Trustee,  or the Issuer
and the  Trustee  receive  evidence  to  their  reasonable  satisfaction  of the
destruction, loss or theft of any Note (the
         written  statement  of an  institutional  Noteholder  shall  be  deemed
satisfactory for such purpose), and (b) there is delivered to the Issuer and the
Trustee  such  security or  indemnity as may be required by them to save each of
them  harmless  (the  unsecured  agreement  of  indemnity  of  an  institutional
Noteholder shall be deemed satisfactory for such purpose),  then, in the absence
of notice to the Issuer or the Note  Registrar  that such Note has been acquired
by a bona fide purchaser,  the Issuer shall execute and upon an Issuer Order the
Trustee shall authenticate and


3/64971.8


<PAGE>



deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen Note, a new Note of the same tenor and principal amount, bearing a number
not  contemporaneously   outstanding;   provided,  however,  that  if  any  such
mutilated, destroyed, lost or stolen Note shall have become or shall be about to
become due and payable,  or shall have been  selected or called for  redemption,
instead of issuing a new Note,  the Issuer may pay such Note  without  surrender
thereof, except that any mutilated Note shall be surrendered.

         Upon the issuance of any new Note under this Section  2.06,  the Issuer
may  require  the  payment  of a sum  sufficient  to  cover  any  tax  or  other
governmental  charge  that may be  imposed  in  relation  thereto  and any other
reasonable  expenses  (including the fees and expenses of the Trustee) connected
therewith.

         Every  new  Note  issued  pursuant  to  this  Section  in  lieu  of any
mutilated,   destroyed,  lost  or  stolen  Note  shall  constitute  an  original
additional  contractual  obligation of the Issuer, whether or not the mutilated,
destroyed,  lost or stolen Note shall be at any time enforceable by anyone,  and
shall  be  entitled  to  all  the  benefits  of  this   Indenture   equally  and
proportionately with any and all other Notes duly issued hereunder.

         The  provisions of this Section 2.06 are  exclusive and shall  preclude
(to the  extent  lawful)  all other  rights  and  remedies  with  respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

Payment of Principal and Interest; Principal and Interest Rights
                           Preserved.

         A. Unless otherwise  specified in an applicable  Supplement,  the Notes
shall bear  interest  from the  applicable  Closing  Date until paid at the Note
Interest  Rate.  With respect to any Payment Date,  interest on the  Outstanding
Note Principal  Balance of the Notes will accrue and be payable for the Interest
Period as defined in the related Supplement.

         B.                The principal of the Notes shall be payable as
specified in the related Supplement.

         C.  Payments on the Notes shall be made by the Trustee by wire transfer
of immediately  available funds to the account of the Person entitled thereto at
a bank or other entity  having  appropriate  facilities  therefor if such Person
shall have so notified  the  Trustee in writing by the Record  Date  immediately
prior to such Payment Date and is the  registered  owner of Notes in the initial
aggregate  principal  amount  equal  to or in  excess  of  $500,000.  The  final
installment of principal of and interest on each Note (or the  Redemption  Price
thereof in the case of a Note called for Optional  Redemption)  shall be payable
on or after its Stated  Maturity.  The Trustee  shall notify the Person in whose
name a Note is  registered at the close of business on the  twenty-fifth  day of
the month  next  preceding  the month of the  Payment  Date on which the  Issuer
expects  that the final  installment  of  principal of and interest on such Note
will be paid.  Such notice shall be mailed no earlier than the sixtieth day, and
no later than the  thirty-fifth  day (or,  in the case of a final  Payment  Date
occurring in the month of February, the thirty-third day), prior to such Payment
Date. Within 30 days after the final installment of principal of and interest on
each Note (or the  Redemption  Price  thereof  in the case of a Note  called for
Optional Redemption), the Holders will return the Notes to the Trustee.



3/64971.8


<PAGE>



         D. The  Holders  of the Notes as of the  Record  Date in  respect  of a
Payment Date shall be entitled to the interest accrued and payable and principal
payable on such Payment  Date.  Payments of  principal to such Holders  shall be
made in the proportion that the unpaid principal balance of the Notes registered
in the name of each  such  Holder on such  Record  Date  bears to the  aggregate
unpaid  principal  balance of all the Notes on such  Record  Date.  All  payment
obligations  under a Note are discharged to the extent such payments are made to
the Holder of record.

         E. Each Note  delivered  under  this  Indenture  upon  registration  of
transfer  of or in  exchange  for or in lieu of any other Note  shall  carry the
rights to unpaid interest and principal that were carried by such other Note.

  Persons Deemed Owners.

         Prior to due presentment for  registration of transfer of any Note, the
Issuer,  the Trustee and any agent of the Issuer or of the Trustee may treat the
Person in whose  name any Note is  registered  as the owner of such Note for the
purpose of receiving payments of principal of, premium,  if any, and interest on
such Note and for all other  purposes  whatsoever,  (whether or not such Note is
overdue), and neither the Issuer, the Trustee nor any agent of the Issuer or the
Trustee shall be bound by notice to the contrary.

  Cancellation.

         All Notes surrendered for payment,  registration of transfer,  exchange
or redemption  shall,  if surrendered  to any Person other than the Trustee,  be
delivered to the Trustee and shall be promptly canceled by it. The Issuer may at
any  time  deliver  to  the  Trustee  for   cancellation  any  Notes  previously
authenticated and delivered hereunder which the Issuer may have acquired in any


3/64971.8


<PAGE>



lawful manner whatsoever,  and all Notes so delivered shall be promptly canceled
by the Trustee.  No Notes shall be  authenticated  in lieu of or in exchange for
any Notes canceled as provided in this Section, except as expressly permitted by
this Indenture. All canceled Notes held by the Trustee shall be destroyed unless
the Issuer shall direct by a timely Issuer Order that they be returned to it.

  Purchase of Notes by Issuer.

         If the Issuer or any Affiliate of the Issuer offers to purchase  Notes,
the Issuer must make such offer to all Noteholders pro rata in proportion to the
Note Principal Balance held by each Noteholder.

  New Issuances.

         A. The Issuer  may from time to time issue one or more  Series of Notes
pursuant to a Supplement.  The Notes of all outstanding  Series shall be equally
and  ratably  entitled  as provided  herein to the  benefits  of this  Indenture
without  preference,  priority or distinction,  all in accordance with the terms
and provisions of this Indenture except, with respect to any Series or Class, as
provided in the  related  Supplement.  Interest on the Notes of all  outstanding
Series shall be paid pro rata on each Payment Date unless otherwise indicated in
the Supplement  relating to such outstanding  Series.  Principal of the Notes of
each outstanding Series shall be paid as indicated in the Supplement relating to
such outstanding Series.

         B. On or before the Series  Issuance  Date  relating to any new Series,
the parties hereto will execute and deliver a Supplement  which will specify the
Principal  Terms of such new Series and of any Classes  within such Series.  The
terms of such Supplement may modify or amend the terms of this Indenture  solely
as applied to such new Series. The obligation of the Trustee to authenticate the
Notes of such new Series and to execute and deliver  the related  Supplement  is
subject to the satisfaction of the following conditions:

                         (i) on or before the fifteenth Business Day immediately
         preceding  the Series  Issuance  Date,  the Issuer shall have given the
         Trustee, the Servicer,  the Holders of each Series Outstanding and each
         Rating  Agency  then  rating any  Outstanding  Series of Notes  written
         notice of such issuance and the Series Issuance Date;

                        (ii) the Issuer shall have delivered to the
         Trustee the related Supplement, executed by each party
         hereto other than the Trustee;

                       (iii) the Issuer shall have  delivered to the Trustee any
         related Enhancement  Agreement executed by each of the parties thereto,
         other than the Trustee;

                                the Rating Agency Condition shall have been
         satisfied with respect to such issuance;

                         (v) such issuance will not result in the  occurrence of
         an Event of Default and the Issuer shall have  delivered to the Trustee
         and any  Paying  Agent  an  Officer's  Certificate,  dated  the  Series
         Issuance Date (upon which the Trustee may  conclusively  rely),  to the
         effect that such issuance will not result in the occurrence of an Event
         of Default at some time in the future;

                        (vi) the Issuer  shall have  delivered to the Trustee an
         Opinion of Counsel,  dated the Series Issuance Date, to the effect that
         the issuance of the Notes of such Series need not be  registered  under
         the  Securities  Act of 1933,  as  amended,  and will not result in the
         requirement  that any other  Series of Notes not  registered  under the
         Securities Act of 1933, as amended, be so registered (unless the Issuer
         has elected, in its sole discretion,  to register such Notes), and will
         not  result  in the Trust  Estate or the  Issuer  becoming  subject  to
         registration as an investment  company under the Investment Company Act
         of 1940,  as  amended,  and  will  not  require  this  Agreement  to be
         qualified under the Trust Indenture Act of 1939, as amended;
                       (vii) the Issuer  shall have  delivered to the Trustee an
         Opinion of Counsel,  dated the Series  Issuance  Date,  with respect to
         such  issuance  to the effect  that,  for federal  income and  Delaware
         income tax purposes,  (x) such new issuance  will not adversely  affect
         the  characterization of the Notes of any outstanding issuance or Class
         as debt of the Issuer,  (y) such new issuance  will not cause a taxable
         event  to  any   Noteholders   and  (z)  such  new  issuance   will  be
         characterized as debt of the Issuer; and

                  (viii)  the  Issuer  shall have  delivered  to the  Trustee an
         Officer's Certificate certifying for the period six months prior to the
         date of, and after giving  effect to, a new issuance  that (x) no Event
         of Default shall have occurred,  (y) the  Collateral  Value Ratio shall
         have been  maintained  at not less than 1.00 and (z) any  Reserve  Fund
         shall have been  maintained at the Required  Reserve  Balance,  each as
         specified in the related Supplement.

         C. Upon satisfaction of the above conditions,  pursuant to Section 3.01
hereof,  the Trustee shall execute the  Supplement  and the Issuer shall execute
and deliver the Notes of such Series for  authentication and delivery to or upon
the order of the Issuer.  The Trustee may, but shall not be obligated  to, enter
into any such  Supplement  which  affects the  Trustee's  own rights,  duties or
immunities under the Agreement.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                   ARTICLE THREE

                                       AUTHENTICATION AND DELIVERY OF NOTES


  General Provisions.

         Notes complying with the  requirements of the foregoing  Article may be
executed  by the Issuer and  delivered  to the Trustee  for  authentication  and
thereupon  the same shall be  authenticated  and  delivered  by the Trustee upon
Issuer  Request and upon  receipt by the Trustee on the Initial  Closing Date of
the following:

                  A. an Officer's  Certificate  from the Issuer:  (i) evidencing
         the authorization of the execution,  authentication and delivery of the
         Notes and specifying the Stated  Maturity,  aggregate  principal amount
         and Note Interest Rate of the Notes to be authenticated  and delivered;
         (ii)  certifying  the  Certificate of  Incorporation  and Bylaws of the
         Issuer (copies of which are attached);  (iii) stating that no approval,
         authorization, consent, order, registration,  qualification, license or
         permit of or with any court or governmental  agency or body (other than
         those that have already been obtained, copies of which are attached) is
         required for the execution and delivery of the Notes, or the execution,
         delivery and  performance  of the  Indenture,  by the Issuer;  and (iv)
         stating  that the  issuance of the Notes will not result in a breach of
         any of the terms,  conditions or provisions of, or constitute a default
         under,  the  Issuer's  articles  of  incorporation  or  bylaws  or  any
         indenture,  mortgage, deed of trust or other agreement or instrument to
         which the  Issuer  is a party or by which it is bound,  or any order of
         any court or  administrative  agency entered in any Proceeding to which
         the Issuer is a party or by which it may be bound or to which it may be
         subject;

                  B. a Board Resolution of the Issuer authorizing the execution,
         performance  and delivery of the Indenture  and any related  Supplement
         and the  execution,  authentication  by the Trustee and delivery of the
         Notes and specifying the Stated Maturity and principal amounts of Notes
         to be  authenticated  and  delivered,  certified  by the  secretary  or
         assistant  secretary of the Issuer,  which certificate shall state that
         such  Board  Resolution  has not been  amended,  modified,  revoked  or
         rescinded as of the date of such certification;

                  C.                evidence of the good standing of the Issuer;

                           an Opinion of Counsel to the Issuer dated not earlier
         than such Issuer Request, to the effect set forth in Exhibit B hereto;

                  E. an Accountant's  Certificate (1) confirming the information
         with respect to the Receivables set forth in Schedule B by reference to
         sources   provided  by  the  Company  and  (2)  specifying   procedures
         undertaken  by them to review  data and  computations  relating  to the
         following  statements and confirming that the following  statements are
         accurate:

                           1. as of the Cut-off Date the aggregate  Stated Value
                  of all Receivables included in the Trust Estate, valued at the
                  applicable  Collateral  Value  Percentage,  together  with any
                  amount  required to be  deposited  in the  Collection  Account
                  pursuant  to  Section  3.01(k)  is  sufficient  to  produce a
                  Collateral Value Ratio of not less than 1.00; and

                  2.         as of the Cut-off Date the composition of the
                  Receivables included in the Trust Estate satisfies the
                  requirements of Section 2.02(j)(i)-(vi), (k) and (l) of
                  the Sale and Purchase Agreement.

                  F. an Officer's  Certificate from the Issuer,  dated as of the
         date of such Issuer Request,  to the effect (which may be combined with
         the Officer's  Certificate required by Section 3.01(a) hereof) that, in
         the case of the Receivables included in the Trust Estate on the Closing
         Date or to be  included  in the  Trust  Estate  on the date of  closing
         specified in the related Supplement;

                           1.               the Issuer is the owner of such
                  Receivables arising under such Contract;

                  2.                the Issuer has not assigned any interest or
                  participation in such Receivable except pursuant to
                  this Indenture (or, if any, such interest or
                  participation has been assigned, it has been released);

                  3.              the Issuer has full right to Grant a security
                  interest in and assign and pledge the Trust Estate to
                  the Trustee; and

                  4.             UCC financing statements with respect to the
                  Trust Estate have been filed with the Secretary of
                  State of the State of Delaware;

                  G.      an executed copy of the Servicing Agreement;

                          an executed copy of each Sale and Purchase Agreement;

                  I.      such other documents as the Trustee may reasonably
                              require;

                  J.       an amount shall have been deposited in the
         Collection Account representing the amount of cash required
         to result in a Collateral Value Ratio of 1.00 as of the
         Initial Cut-off Date; and

                  K.                any required deposit to the Reserve Fund
         pursuant to the related Supplement, which deposit may be
         made out of the proceeds of the sale of the Notes; and



3/64971.8


<PAGE>



                  L.                an Officer's Certificate from the Issuer
         certifying as of the Initial Cut-off Date the information
         set forth in Sections 2.02(g), 2.02(j)(i)-(vi) and 2.02(k)
         and (1) of the Sale and Purchase Agreements.

  The Receivables.

         The Issuer  represents and warrants to the Trustee that the Receivables
listed on  Schedule B hereof  conform  as of the  Initial  Cut-off  Date for the
related  Series,  and  additional  Receivables  purchased  by the  Issuer on any
Purchase   Date  after  the  Closing  Date,   will  conform,   to  each  of  the
representations and warranties  contained in Section 4.02 of the applicable Sale
and Purchase Agreement.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                   ARTICLE FOUR

                                            SATISFACTION AND DISCHARGE


  Satisfaction and Discharge of the Agreement.

         The Agreement  shall cease to be of further  effect with respect to the
Notes  except as to (a) rights of  registration  of transfer and  exchange,  (b)
substitution of mutilated,  destroyed,  lost or stolen Notes,  (c) the rights of
Noteholders to receive payments of principal thereof and interest  thereon,  (d)
the rights,  obligations  and immunities of the Trustee  hereunder,  and (e) the
rights of  Noteholders as  beneficiaries  hereof with respect to the property so
deposited  with the Trustee and payable to all or any of them,  and the Trustee,
on demand of and at the expense of the Issuer,  shall execute proper instruments
acknowledging  satisfaction  and discharge of the Agreement  with respect to the
Notes when:

                  1. all Notes  theretofore  authenticated  and delivered (other
         than (1) Notes which have been destroyed, lost or stolen and which have
         been  replaced,  or paid as provided in Section 2.06, and (2) Notes for
         whose  payment  money  has  theretofore  been  deposited  in  trust  or
         segregated and held in trust by the Issuer and thereafter repaid to the
         Issuer or discharged from such trust, as provided in Section 8.03) have
         been  delivered  to  the  Trustee  for  cancellation  or  an  indemnity
         reasonably satisfactory to the Trustee on account thereof has otherwise
         been provided (the unsecured  agreement of indemnity of the Noteholders
         shall be deemed satisfactory for such purpose);

         2.                the Issuer has paid or caused to be paid all other
         sums payable hereunder by the Issuer with respect to the
         Notes; and

         3.                the Issuer has delivered to the Trustee an
         Officer's Certificate stating that all amounts payable
         hereunder to the Noteholders have been paid.

         Notwithstanding  the satisfaction  and discharge of the Agreement,  the
obligations  of the Issuer to the Trustee  under Section 6.07 and of the Trustee
to the Noteholders under Section 4.02 shall survive.

  Application of Trust Money.

         All monies  deposited with the Trustee  pursuant to Section 4.01 hereof
shall be held in trust and applied by it, in accordance  with the  provisions of
the Notes and the applicable  Supplement,  to make payments,  either directly or
through any Paying Agent,  as the Trustee may  determine to the Person  entitled
thereto of the principal  and interest  payable on the Notes in respect of which
such money has been deposited with the Trustee.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                   ARTICLE FIVE

                                               DEFAULTS AND REMEDIES


  Events of Default.

         "Event of Default" with respect to any Note of any  Outstanding  Series
wherever used herein, means any one of the following events (whatever the reason
for such Event of Default and whether it shall be voluntary or involuntary or be
effected by operation of law or pursuant to any judgment, decree or order of any
court or any order,  rule or regulation of any  administrative  or  governmental
body):

                  a.  Default  by the Issuer in the  payment  of any  principal,
         interest,  Commitment  Fees or  premium in respect of any Note when the
         same  becomes  due  and  payable  pursuant  to  the  Indenture  or  any
         Supplement,  which Default shall  continue for a period of one Business
         Day after the related Payment Date; or

                  b. Default in the performance,  or breach,  of any covenant or
         warranty  of the Issuer in the  Agreement  (other  than a  covenant  or
         warranty a Default in the performance, or breach, of which is elsewhere
         in this Section 5.01 or in Article Nine specifically  dealt with) or in
         the Servicing  Agreement or a Sale and Purchase  Agreement  (other than
         those  representations  in Section 4.02 thereof),  as applicable,  that
         would  have  a  material   adverse  effect  on  the  interests  of  the
         Noteholders, and the continuance of such Default or breach for a period
         of 30 days after the  earlier to occur of (a)  receipt by the Issuer of
         written notice thereof or (b) a Responsible Officer of the Issuer shall
         have had actual knowledge thereof; or

                  c.  the  entry  of  a  decree  or  order  by  a  court  having
         jurisdiction  in the  premises  adjudging  the  Issuer as  bankrupt  or
         insolvent,   or  approving  as  properly   filed  a  petition   seeking
         reorganization, arrangement, adjustment or composition of or in respect
         of the Issuer under the Federal Bankruptcy Code or any other applicable
         federal or state law, or appointing a receiver,  liquidator,  assignee,
         or  sequestrator  (or other  similar  official) of the Issuer or of any
         substantial  part  of its  property,  or  ordering  the  winding  up or
         liquidation of its affairs,  and the  continuance of any such decree or
         order unstayed and in effect for a period of 60 consecutive days; or

                  d.  the  institution  by  the  Issuer  of  Proceedings  to  be
         adjudicated  as  bankrupt or  insolvent  or for the  appointment  of or
         taking possession by, a trustee, a receiver,  custodian,  liquidator or
         similar  official of the Issuer,  or any such Proceedings are commenced
         against  the Issuer and the Issuer by any act  indicates  its  approval
         thereof,  consent thereto or acquiescence  therein, or the filing by it
         of a petition  or answer or consent  seeking  reorganization  or relief
         under  the  Federal  Bankruptcy  Code or any other  similar  applicable
         federal  or state law,  or the  consent by it to the filing of any such
         petition; or

                  e.                any order, judgment or decree is entered in
         any Proceeding decreeing the dissolution of the Issuer and
         such order, judgment or decree remains unstayed and in
         effect for more than 60 days; or

                  f. a final  judgment  is  rendered  against  the  Issuer in an
         amount  greater than $100,000 and,  within 60 days after entry thereof,
         such judgment is not  discharged or execution  thereof  stayed  pending
         appeal,  or within 60 days after the expiration of any such stay,  such
         judgment is not discharged; or

                  g.                the Issuer makes an assignment for the
         benefit of creditors or is generally not paying its debts as
         such debts become due; or

                  h.                any representation or warranty (other than
         those representations in Article IV of the Sale and Purchase
         Agreement for which the sole remedy is the obligation to
         repurchase such  Receivables  pursuant to Section 4.04 thereof) made in
         writing  by or on behalf  of the  Issuer  herein  or in any  instrument
         furnished in  compliance  herewith or in reference to the  Agreement or
         otherwise  in  connection  with the  transactions  contemplated  by the
         Agreement  shall  be false in any  material  respect  on the date as of
         which made, and such breach shall not have been remedied within 30 days
         after the  earlier  to occur of (a)  receipt  by the  Issuer of written
         notice  thereof or (b) a  Responsible  Officer of the Issuer shall have
         had actual knowledge thereof; or

                  i. the Issuer  fails to perform or observe,  or fails to cause
         to be  performed or observed,  any other  agreement,  term or condition
         contained  herein  that  would have a  material  adverse  effect on the
         interests  of the  Noteholders  and such  default  shall  not have been
         remedied  within 30 days after the  earlier to occur of (a)  receipt by
         the Issuer of written notice  thereof and (b) a Responsible  Officer of
         the Issuer shall have had actual knowledge thereof; or

                  j.                the occurrence of an event of default
         pursuant to Section 5.01 of the Servicing Agreement.



3/64971.8


<PAGE>



  Acceleration of Maturity.

         A. If an  Event of  Default  specified  in  clause  (3),  (4) or (5) of
Section 5.01 hereof occurs,  all of the Notes at the time  Outstanding  shall be
immediately  due and payable at par together with interest  accrued  thereon and
all other accrued amounts owing under the Agreement; and

         B. If any Event of Default other than that specified in Section 5.02(a)
hereof  occurs,  the Trustee,  if directed by an Act of the  Noteholders  of all
Series evidencing 51% of the Outstanding Note Principal Balance, shall by notice
in writing to the Issuer and the Noteholders, declare all of the Notes and other
accrued  amounts owing under the Agreement to be, and all of such Notes and such
other  amounts  owing  under  the  Agreement  shall  thereupon  be  and  become,
immediately due and payable together with interest accrued on such Notes.

Collection of Indebtedness and Suits for
                           Enforcement by Trustee.

         The Issuer  covenants that upon the acceleration of the maturity of the
Notes  pursuant to Section  5.02  hereof,  the Issuer  will,  upon demand of the
Trustee,  immediately  pay to the  Trustee for the benefit of the Holder of each
Note the  whole  amount  then due and  payable  on such Note for  principal  and
interest,  with  interest  upon the  overdue  principal  and, to the extent that
payments  of  such  interest   shall  be  legally   enforceable,   upon  overdue
installments of interest  pursuant to Section  2.07(a) hereof,  in the order set
forth in Section 5.06 hereof and, in addition  thereto,  such further  amount as
shall be sufficient to cover the costs and expenses of collection, including the
reasonable  compensation,  expenses,  disbursements and advances of the Trustee,
its agents and counsel.


3/64971.8


<PAGE>




         If the Issuer fails to pay such amounts forthwith upon such demand, the
Trustee,  in its own name and as Trustee of an express  trust,  may  institute a
Proceeding for the collection of the sums
so due and  unpaid,  and may  prosecute  such  Proceeding  to  judgment or final
decree,  and may  enforce  the same  against  the Issuer and  collect the monies
adjudged or decreed to be payable in the manner provided by law.

         If an Event of Default occurs and is continuing, the Trustee may in its
discretion  proceed  to  protect  and  enforce  its rights and the rights of the
Noteholders  by such  appropriate  proceedings  as the  Trustee  shall deem most
effectual  to protect  and  enforce any such  rights,  whether for the  specific
enforcement  of any  covenant or  agreement  in the  Agreement  or in aid of the
exercise of any power granted  herein,  or to enforce any other proper remedy or
legal or equitable right vested in the Trustee by the Agreement or by law.

         In case there shall be pending Proceedings relative to the Issuer under
Title 11 of the  United  States  Code or any other  applicable  federal or state
bankruptcy,  insolvency or other similar law, or in case a receiver, assignee or
trustee in bankruptcy or  reorganization,  liquidator,  sequestrator  or similar
official shall have been appointed for or taken  possession of the Issuer or its
property,  or in case of any other comparable judicial  Proceedings  relative to
the Issuer or the creditors or property of the Issuer,  the Trustee,  regardless
whether  the  principal  of any Notes  shall then be due and  payable as therein
expressed or by  declaration  or otherwise  and  regardless  whether the Trustee
shall have made any demand  pursuant to the  provisions  of this  Section  5.03,
shall  be  entitled  and  empowered,  by  intervention  in such  Proceedings  or
otherwise:

                  A. to file and prove a claim or claims for the whole amount of
         principal and interest owing and unpaid in respect of the Notes, and to
         file such other papers or documents as may be necessary or advisable in
         order to have the  claims  of the  Trustee  (including  any  claim  for
         reasonable  compensation to the Trustee and each  predecessor  Trustee,
         and  their   respective   agents,   attorneys  and  counsel,   and  for
         reimbursement  of  all  expenses  and  liabilities  incurred,  and  all
         advances made, by the Trustee and each predecessor Trustee, except as a
         result of  negligence or bad faith) and of the  Noteholders  allowed in
         any Proceedings relative to the Issuer or other obligor upon the Notes,
         or to the creditors or property of the Issuer or such other obligor,

                  B.                unless prohibited by applicable law and
         regulations, to vote on behalf of the Holders of the Notes
         in any election of a trustee or a standby trustee in
         arrangement, reorganization, liquidation or other bankruptcy
         or insolvency Proceedings or Person performing similar
         functions in comparable Proceedings, and

                  C. to collect and receive any monies or other property payable
         or  deliverable  on any such  claims,  and to  distribute  all  amounts
         received  with  respect  to the  claims of the  Noteholders  and of the
         Trustee on their  behalf;  and any  trustee,  receiver  or  liquidator,
         custodian or other similar official is hereby authorized by each of the
         Noteholders to make payments to the Trustee, and, in the event that the
         Trustee  shall  consent  to the  making  of  payments  directly  to the
         Noteholders,  to pay to the Trustee such amounts as shall be sufficient
         to cover  reasonable  compensation  to the  Trustee,  each  predecessor
         Trustee and their  respective  agents,  attorneys and counsel,  and all
         other expenses and liabilities incurred,  and all advances made, by the
         Trustee and each  predecessor  Trustee except as a result of negligence
         or bad faith.

         Amounts  payable to the  Trustee  under this  section  are  intended to
constitute Administrative Expenses.  Nothing herein contained shall be deemed to
authorize  the Trustee to authorize or consent to or vote for or accept or adopt
on behalf of any Noteholder any plan of reorganization,  arrangement, adjustment
or composition  affecting the Notes or the rights of any Holder  thereof,  or to
authorize  the Trustee to vote in respect of the claim of any  Noteholder in any
such Proceeding  except, as aforesaid,  to vote for the election of a trustee in
bankruptcy or similar person.

         In any  Proceedings  brought by the Trustee  (and also any  Proceedings
involving the  interpretation  of any  provision of this  Indenture to which the
Trustee shall be a party) the Trustee shall be held to represent all the Holders
of the Notes,  and it shall not be  necessary  to make any  Holders of the Notes
parties to any such Proceedings.

           Remedies.

         If an Event of  Default  shall have  occurred  and be  continuing,  the
Trustee shall, at the direction of the Required  Holders,  do one or more of the
following:

                  A.                institute Proceedings for the collection of
         all amounts then payable on the Notes or under the
         Agreement, whether by declaration or otherwise, enforce any
         judgment obtained, and collect from the Trust Estate
         securing the Notes monies adjudged due;

                  B. sell all or a  portion  of the Trust  Estate  securing  the
         Notes or rights of interest  therein,  at one or more public or private
         sales  called and  conducted in any manner  permitted by law;  provided
         that the Trustee must obtain the prior  consent of all  Noteholders  if
         the proceeds of such sale are expected to be less than the  Outstanding
         Note Principal Balance;

                  C.                institute Proceedings from time to time for
         the complete or partial foreclosure of the Agreement with
         respect to the Trust Estate securing the Notes; and

                  D.                exercise any remedies of a secured party
         under the UCC and take any other appropriate action to
         protect and enforce the rights and remedies of the Trustee
         or the Holders of the Notes hereunder.

Trustee May Enforce Claims Without Possession of Notes.

         All rights of action and claims under the Agreement or the Notes may be
prosecuted  and  enforced by the Trustee  without the  possession  of any of the
Notes or the production thereof in any Proceeding relating thereto, and any such
Proceeding instituted by the Trustee shall be brought in its own name as trustee
of an express trust, and any recovery of judgment shall, after provision for the
payment of the reasonable compensation,  expenses, disbursements and advances of
the Trustee,  its agents and counsel,  be for the ratable benefit of the Holders
of the Notes and any other parties  entitled  thereto pursuant to the applicable
Supplement.

         Application of Proceeds.

         Any money collected by the Trustee  pursuant to this Article Five shall
be applied in the  following  order,  at the date or dates  fixed by the Trustee
and,  in the case of the  distribution  of the  entire  amount due on account of
principal of and any interest on such Notes,  upon  presentation  and  surrender
thereof:

                  First:  To the payment of any amounts due the Trustee
         under Section 6.07 hereof;



3/64971.8


<PAGE>



                  Second:  To the payment of the amounts then due and owing upon
         the Notes,  first, for interest  including interest on any principal of
         or accrued  interest on such Notes  which was not paid when due,  which
         amounts shall bear interest as provided in the last sentence of Section
         2.07(a) hereof,  but only to the extent that the payment of interest on
         overdue interest shall be legally  enforceable;  second, for principal;
         and third, for any premium, including any Yield Maintenance Amount;

                  Third:  To the payment of any unpaid amount, known to
         the Trustee, due other Persons in respect of expenses of the
         Issuer; and

                  Fourth:  To the payment of any remaining balance to the
         Issuer.

  Limitation on Suits.

         No  Holder  of  any  Note  shall  have  any  right  to  institute   any
Proceedings,  judicial or otherwise,  with respect to this Indenture, or for the
appointment of a receiver or trustee, or for any other remedy hereunder, unless:

                           the Trustee has failed to declare all of the
         Outstanding Notes due and payable as required by Section
         5.02 hereof;

                  B.                such Holder has previously given written
         notice to the Trustee of a continuing Event of Default;

                  C.                such Holder shall have made written request
         to the Trustee to institute Proceedings in respect of such
         Event of Default in its own name as Trustee hereunder;

                  D.                such Holder has offered to the Trustee
         reasonable indemnity against the costs, expenses and
         liabilities to be incurred in compliance with such request;

                  E.                the Trustee for 60 days after its receipt of
         such notice, request and offer of indemnity has failed to
         institute any such Proceeding; and

                  F.                no direction inconsistent with such written
                  request has been given to the Trustee during such
         60-day period by the Required Holders;

it being understood and intended that no one or more Holders of Notes shall have
any right in any manner  whatever by virtue of, or by availing of, any provision
of the Agreement to affect, disturb or prejudice the rights of any other Holders
of Notes or to obtain or to seek to obtain priority or preference over any other
Holders or to enforce any right under the Agreement, except in the manner herein
provided and for the equal and ratable benefit of all the Holders of Notes.

         In the event the Trustee  shall  receive  conflicting  or  inconsistent
         requests and indemnity from two or more groups
of  Holders  of  Notes,  each  representing  less  than a  majority  of the then
aggregate  Outstanding  amount of the Outstanding Notes, the Trustee in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other provisions of this Indenture.

Unconditional Rights of Noteholders to Receive Principal and
                           Interest.

         Notwithstanding any other provision in the Agreement, the Holder of any
Note shall have the right which is absolute and unconditional to receive payment
of the  principal of and interest in respect of such Note as such  principal and
interest  becomes due and payable and to institute  suit for the  enforcement of
any such  payment,  and such right shall not be impaired  without the consent of
such Holder.

  Restoration of Rights and Remedies.



3/64971.8


<PAGE>



         If the Trustee or any  Noteholder  has  instituted  any  Proceeding  to
enforce any right or remedy under the  Agreement  and such  Proceeding  has been
discontinued or abandoned, or has been determined adversely to the Trustee or to
such  Noteholder,  then and in every such case the  Issuer,  the Trustee and the
Noteholder shall,  subject to any determination in such Proceeding,  be restored
severally and respectively to their former positions  hereunder,  and thereafter
all rights and  remedies of the Trustee and the  Noteholders  shall  continue as
though no such Proceeding had been instituted.

  Rights and Remedies Cumulative.

         No right or remedy herein  conferred upon or reserved to the Trustee or
to the Noteholder is intended to be exclusive of any other right or remedy,  and
every right and remedy shall, to the extent  permitted by law, be cumulative and
in addition to every other right and remedy given  hereunder or now or hereafter
existing at law or in equity or  otherwise.  The  assertion or employment of any
right or remedy  hereunder,  or  otherwise,  shall not  prevent  the  concurrent
assertion or employment of any other appropriate right or remedy.

  Delay or Omission Not Waiver.

         No delay or  omission  of the  Trustee  or of any Holder of any Note to
exercise any right or remedy  occurring  upon any Event of Default  shall impair
any such right or remedy or  constitute a waiver of any such Event of Default or
an acquiescence therein. Every right and remedy given by this Article Five or by
law to the Trustee or to the Noteholders may be exercised from time to time, and
as often as may be deemed  expedient,  by the Trustee or by the Noteholders,  as
the case may be.

  Control by Noteholders.

         So long as any Notes are  Outstanding,  the Required Holders shall have
the right to direct the time,  method and place of conducting any Proceeding for
any remedy  available to the Trustee with respect to the Notes or exercising any
trust or power  conferred  on the Trustee  with  respect to the Notes;  provided
that:

                  A.                the Trustee shall have the right to decline
         any such direction if the Trustee, being advised by counsel,
         determines that the action so directed is in conflict with
         any rule of law or with the Agreement, and

                           the Trustee may take any other action  deemed  proper
         by a Trustee  Officer  that is not  inconsistent  with such  direction;
         provided,  however,  that,  subject to Section 6.01 hereof, the Trustee
         need  not take any  action  that a  Trustee  Officer  determines  might
         involve the Trustee in  liability  or be  unjustly  prejudicial  to the
         Noteholders not consenting.

         Waiver of Past Defaults.

         The  Required  Holders  may on behalf of the  Holders  of all the Notes
waive  in  writing  any  past   Default  with  respect  to  the  Notes  and  its
consequences, except a Default:

                  A.                in the payment of the principal or interest
         in respect of any Note, or

                  B.                in respect of a covenant or provision hereof
         that under Section 10.01 hereof (except Subsection (b)(iii)
         thereof) cannot be modified or amended without the consent
         of the Holder of each Outstanding Note affected.

         Upon any such written  waiver,  such Default shall cease to exist,  and
any Event of Default arising  therefrom shall be deemed to have been cured,  for
every  purpose  of the  Agreement;  but  no  such  waiver  shall  extend  to any
subsequent or other Default or impair any right consequent thereon.

  Undertaking for Costs.



3/64971.8


<PAGE>



         All parties to the Agreement  agree, and each Holder of any Note by his
acceptance  thereof  shall be deemed to have  agreed,  that any court may in its
discretion require, in any suit for the enforcement of any right or remedy under
the Agreement, or in any suit against the Trustee for any action taken, suffered
or omitted by it as Trustee, the filing by any party litigant in such suit of an
undertaking  to pay the  costs of such  suit,  and that  such  court  may in its
discretion  assess  reasonable  costs,  including  reasonable  attorneys'  fees,
against  any party  litigant  in such suit,  having due regard to the merits and
good  faith of the  claims or  defenses  made by such  party  litigant;  but the
provisions  of this  Section  shall  not  apply  to any suit  instituted  by the
Trustee, to any suit instituted by any Noteholder, or group of Noteholders,  (in
compliance with Section 5.07 hereof),  holding in the aggregate more than 10% in
principal  amount of the  Outstanding  Notes,  or to any suit  instituted by any
Noteholder  for the  enforcement  of the payment of the principal or interest in
respect of any Note on or after the  Payment  Date on which any of such  amounts
was due (or, in the case of redemption,  on or after the  applicable  Redemption
Date).

  Waiver of Stay or Extension Laws.

         The Issuer covenants (to the extent that it may lawfully do so) that it
will not at any time insist upon, or plead, or in any manner whatsoever claim or
take the benefit or advantage of, any
stay or extension law wherever enacted, now or at any time here- after in force,
which may adversely  affect the covenants or the  performance  of the Agreement;
and the Issuer  (to the  extent  that it may  lawfully  do so) hereby  expressly
waives all benefit or advantage of any such law, and covenants  that it will not
hinder,  delay or impede  the  execution  of any  power  herein  granted  to the
Trustee,  but will suffer and permit the execution of every such power as though
no such law had been enacted.

         Sale of Trust Estate.

         A. The method,  manner, time, place and terms of any Sale of all or any
portion  of the Trust  Estate  pursuant  to Section  5.04 shall be  commercially
reasonable.  The  Trustee  may from  time to time  postpone  any Sale by  public
announcement  made at the  time and  place  of such  Sale.  The  Trustee  hereby
expressly  waives its right to any amount fixed by law as  compensation  for any
Sale.

         B. In connection  with a Sale of all or any portion of the Trust Estate
pursuant to Section 5.04  hereof,  any  Noteholder  may bid for and purchase the
property  offered for Sale, and upon  compliance with the terms of such Sale may
hold,  retain  and  possess  and  dispose  of  such  property,  without  further
accountability,  and may, in paying the  purchase  money  therefor,  deliver any
Outstanding  Notes or  claims  for  interest  thereon  in lieu of cash up to the
amount that  shall,  upon  distribution  of the net  proceeds  of such Sale,  be
payable thereon, and such Notes, in case the amounts so payable thereon shall be
less than the amount due thereon, shall be returned to the Holders thereof after
being appropriately stamped to show such partial payment.

         C. The Trustee may bid for and acquire any portion of the Trust  Estate
securing the Notes in connection with a public sale thereof,  and may pay all or
part of the purchase price by crediting against amounts owing on the Notes other
amounts  secured by the Agreement,  all or part of the net proceeds of such Sale
after  deducting  the costs,  charges  and  expenses  incurred by the Trustee in
connection with such Sale notwithstanding the provisions of Section 6.07 hereof.
The Notes need not be produced in order to complete  any such Sale,  or in order
for the net proceeds of such Sale to be credited  against  amounts  owing on the
Notes. The Trustee may hold, lease,  operate,  manage or otherwise deal with any
property so acquired in any manner permitted by law.

                  The  Trustee   shall   execute  and  deliver  an   appropriate
instrument of conveyance  transferring  its interest in any portion of the Trust
Estate in  connection  with a Sale thereof.  In addition,  the Trustee is hereby
irrevocably  appointed the agent and  attorney-in-fact of the Issuer to transfer
and convey its interest in any portion of the Trust Estate in connection  with a
Sale thereof, and to take all action necessary to effect such Sale. No purchaser
or  transferee  at  such a Sale  shall  be  bound  to  ascertain  the  Trustee's
authority,  inquire into the satisfaction of any conditions  precedent or see to
the application of any monies.

  Action on Notes.

         The Trustee's right to seek and recover  judgment on the Notes or under
the  Agreement  shall  not  be  affected  by  the  seeking  or  obtaining  of or
application for any other relief under or with respect to the Agreement. Neither
the lien of the  Agreement  nor any  rights or  remedies  of the  Trustee or the
Noteholders  shall be  impaired by the  recovery of any  judgment by the Trustee
against the Issuer or by the levy of any execution  under such judgment upon any
portion of the Trust Estate or upon any of the assets of the Issuer.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                    ARTICLE SIX

                                                    THE TRUSTEE


  Certain Duties and Responsibilities.

         A.      Except during the continuance of an Event of Default,

                  1.  the Trustee undertakes to perform such duties
         and only such duties as are specifically set forth in the
         Agreement, and no implied covenants or obligations shall be
         read into the Agreement against the Trustee; and

         2. in the  absence of bad faith or gross  negligence  on its part,  the
         Trustee may  conclusively  rely, as to the truth of the  statements and
         the correctness of the opinions expressed therein, upon certificates or
         opinions furnished to the Trustee and conforming to the requirements of
         the  Agreement;  but in the case of any such  certificates  or opinions
         which by any provision hereof are specifically required to be furnished
         to the Trustee,  the Trustee  shall be under a duty to examine the same
         to  determine  whether  or  not  they  substantially   conform  to  the
         requirements of the Agreement.

         B. In case an Event of Default has  occurred  and is  continuing  and a
Trustee  Officer shall have actual  knowledge or written notice of such Event of
Default,  the Trustee shall  exercise such of the rights and powers vested in it
by the Agreement,  and use the same degree of care and skill in their  exercise,
as a prudent man would exercise or use under the


3/64971.8


<PAGE>



circumstances  in the conduct of his own affairs.  Prior to the occurrence of an
Event of Default or after all Events of  Default  which may have  occurred  have
been cured or waived,  the Trustee shall  exercise such of the rights and powers
vested in it by the Agreement.

         C.                No provision of the Agreement shall be construed
to relieve the Trustee from liability for its own grossly
negligent action, its own grossly negligent failure to act, or
its own willful misconduct, except that:

                  1.       this Subsection (c) shall not be construed to
         limit the effect of Subsection (a) of this Section 6.01;

         2.                the Trustee shall not be liable for any error of
         judgment made reasonably and in good faith by a Trustee
         Officer, unless it shall be proved that the Trustee was
         grossly negligent in ascertaining the pertinent facts;

                  to the extent required by the terms hereof,  the Trustee shall
         act in accordance  with the directions of the Required  Holders and, to
         the extent not so provided  herein,  with respect to any act  requiring
         the Trustee to exercise its own  discretion,  the Trustee  shall act in
         accordance with the direction of the Required  Holders  relating to the
         time,  method and place of  conducting  any  Proceeding  for any remedy
         available to the Trustee,  or exercising  any trust or power  conferred
         upon the  Trustee,  under the  Agreement  and the Trustee  shall not be
         liable with respect to any action taken or omitted to be taken by it in
         good faith in accordance with any such instruction; and

         4. no provision of the Agreement shall require the Trustee to expend or
         risk its own funds or otherwise  incur any  financial  liability in the
         performance of any of its duties  hereunder,  or in the exercise of any
         of its  rights or  powers,  if it shall  have  reasonable  grounds  for
         believing  that repayment of such funds or adequate  indemnity  against
         such risk or liability is not reasonably assured to it unless such risk
         or liability relates to its ordinary services under the Agreement.

         D. Whether or not therein expressly so provided, every provision of the
Agreement  relating to the conduct or  affecting  the  liability of or affording
protection  to the Trustee  shall be subject to the  provisions  of this Section
6.01.

         E. The Trustee shall, at its own expense,  maintain at all times during
which any Notes are Outstanding and keep in full force and effect,  (i) fidelity
insurance,  (ii) theft of documents insurance,  (iii) forgery insurance and (iv)
errors and omissions insurance.

  Notice of Default.

         Upon the occurrence of any Event of Default of which a Trustee  Officer
has actual knowledge or has received notice thereof,  the Trustee shall transmit
by mail to all Holders of Notes and Duff & Phelps,  as their names and addresses
appear on the Note Register,  notice of such Event of Default hereunder known to
the Trustee.

  Certain Rights of Trustee.

         Except as otherwise provided in Section 6.01 hereof:

                  A.  the  Trustee  may  conclusively  rely and  shall  fully be
         protected  in acting or  refraining  from acting  upon any  resolution,
         certificate,  statement,  instrument, opinion, report, notice, request,
         direction,  consent,  order,  bond,  note or other  paper  or  document
         reasonably  believed  by it to be  genuine  and to have been  signed or
         presented by the proper party or parties;

                  B.                any request or direction of the Issuer
         mentioned herein shall be sufficiently evidenced by an
         Issuer Request or Issuer Order and any resolution of the
         Board of Directors may be sufficiently evidenced by a Board
         Resolution;

                  C.  whenever  in the  administration  of  this  Indenture  the
         Trustee shall deem it desirable  that a matter be proved or established
         prior to  taking,  suffering  or  omitting  any action  hereunder,  the
         Trustee (unless other evidence be herein specifically  prescribed) may,
         in the absence of bad faith on its part, rely upon an Officer's


3/64971.8


<PAGE>



         Certificate.  The Issuer shall provide a copy of such
         Officer's Certificate to the Noteholders at or prior to the
         time the Trustee receives such Officer's Certificate;

                  D. as a condition to the taking,  suffering or omitting of any
         action by it  hereunder,  the Trustee may consult  with counsel and the
         advice of such  counsel or any  Opinion  of  Counsel  shall be full and
         complete  authorization  and protection in respect of any action taken,
         suffered  or omitted  by it  hereunder  in good  faith and in  reliance
         thereon;

                  E. the Trustee shall be under no obligation to exercise any of
         the  rights or powers  vested in it by this  Indenture  or to honor the
         request  or  direction  of any  of the  Noteholders  pursuant  to  this
         Indenture,  unless such  Noteholders  shall have offered to the Trustee
         reasonable  security  or  indemnity  against  the costs,  expenses  and
         liabilities  which  might be  incurred  by it in  compliance  with such
         request or direction;

                  F. the  Trustee  shall not be bound to make any  investigation
         into the  facts  or  matters  stated  in any  resolution,  certificate,
         statement,  instrument,  opinion,  report, notice, request,  direction,
         consent, order, bond, note or other paper or document, but the Trustee,
         in its discretion, may make such further inquiry or investigation


3/64971.8


<PAGE>



         into such facts or matters as it may see fit, and, if the Trustee shall
         determine to make such further  inquiry or  investigation,  it shall be
         entitled  to examine  the books,  records  and  premises of the Issuer,
         personally or by agent or attorney;

                  G.  the  Trustee  may  execute  any of the  trusts  or  powers
         hereunder  or perform  any duties  hereunder  either  directly or by or
         through agents, attorneys, custodians or nominees and the Trustee shall
         not be responsible  for any (i) misconduct or negligence on the part of
         any agent, attorney,  custodians or nominees appointed with due care by
         it  hereunder  or  (ii)  the  supervision  of such  agents,  attorneys,
         custodians or nominees after such appointment with due care;

                  H.                the Trustee shall not be liable for any
         actions taken, suffered or omitted by it in good faith and
         believed by it to be authorized or within the discretion or
         rights conferred upon the Trustee by the Agreement;

                  I.            the Trustee shall not be required to make any
         initial or periodic examination of any documents or records
         related to the Receivables for the purpose of establishing
         the presence or absence of defects, the compliance by the
         Issuer with its representations and warranties or for any
         other purpose; and

                  J.                in the event that the Trustee is also acting
         as Paying Agent and Note Registrar, the rights and
         protections afforded to the Trustee pursuant to this Article
         Six shall also be afforded to such Paying Agent and Note Registrar.

  Not Responsible for Recitals or Issuance of Notes.

         The recitals contained herein and in the Notes,  except the certificate
of  authentication,  shall be taken as the  statements  of the  Issuer,  and the
Trustee assumes no responsibility  for their  correctness.  The Trustee makes no
representation  as to the validity or sufficiency  of the Agreement,  the Notes,
any Receivable or any related document. The Trustee shall not be accountable for
the use or application by the Issuer of Notes or the proceeds thereof, including
deposits,  or  withdrawals  from,  the  Collection  Account or any other account
established to effectuate  the  transactions  contemplated  hereby in accordance
herewith.

  May Hold Notes.

         The Trustee, any Paying Agent, Note Registrar or any other agent of the
Issuer, in its individual or any other capacity, may become the owner or pledgee
of Notes and may  otherwise  deal with the Issuer  with the same rights it would
have if it were not Trustee, Paying Agent, Note Registrar or such other agent.

  Money Held in Trust.

         Money held by the  Trustee in trust  hereunder  need not be  segregated
from other  funds held by the  Trustee in trust  hereunder  except to the extent
required  herein or required by law. The Trustee shall be under no liability for
interest on any money received by it hereunder  except as otherwise  agreed upon
by the Trustee and the Issuer.



3/64971.8


<PAGE>



  Compensation and Reimbursement.

         The Issuer agrees:

                  A.  to pay or cause the Servicer to pay the
         Trustee from time to time reasonable compensation for all
         services rendered by it hereunder (which compensation shall
         not be limited by any provision of law in regard to the compensation
         of a trustee of an express trust);

                  B. except as otherwise expressly provided herein, to reimburse
         or cause the Servicer to reimburse the Trustee upon its request for all
         reasonable expenses, disbursements and advances incurred or made by the
         Trustee in accordance with any provision of this Indenture  (including,
         without  limitation,  all costs and expenses incurred by the Trustee in
         connection  with the exercise by the Trustee of any remedies  under the
         Indenture  and  the  reasonable   compensation  and  the  expenses  and
         disbursements  of its agents  and  counsel,  except  any such  expense,
         disbursement or advance as may be attributable to its negligence or bad
         faith); and

                  C.  to  indemnify  the  Trustee,   its  officers,   directors,
         employees  and agents for, and to hold it harmless  against,  any loss,
         liability, expense, damage or injury suffered or sustained by reason of
         any acts or omissions,  or alleged acts or omissions without negligence
         or bad  faith on its part,  arising  out of or in  connection  with the
         acceptance  or  administration  of this trust,  including the costs and
         expenses  of  defending  itself  against  any  claim  or  liability  in
         connection  with the  exercise or  performance  of any of its powers or
         duties hereunder.

         The Trustee's  right to receive  amounts  pursuant to this Section 6.07
shall at all times be subordinate  to the lien of the Notes,  except as provided
in Section  5.06 hereof and  Section  4.02 of the  related  Supplement,  and the
Trustee shall receive  amounts  pursuant to Section 5.06 hereof and Section 4.02
of the related Supplement,  only to the extent that the payment thereof will not
result in an Event of Default and the failure to pay such amounts to the Trustee
will not constitute an Event of Default.  The Trustee hereby agrees not to cause
the filing of a petition in bankruptcy against the Issuer for the non-payment to
the Trustee of any amounts  provided by this Section 6.07 until at least 91 days
after the payment in full of all the Notes issued under this Indenture.

  Corporate Trustee Required; Eligibility

         There  shall  at all  times be a  Trustee  hereunder  which  shall be a
corporation  organized and doing business under the laws of the United States of
America or of any State,  authorized under such laws to exercise corporate trust
powers, having a combined capital and surplus of at least $100,000,000,  subject
to supervision or examination by federal or state authority and having an office
within  the  United  States of  America;  provided,  however,  that in the event
Bankers  Trust Company or its  corporate  successor is not Trustee,  the Trustee
must be a Qualified Bank. If such corporation  publishes reports of condition at
least  annually,  pursuant  to  law  or to the  requirements  of  the  aforesaid
supervising or examining  authority,  then for the purposes of this Section, the
combined  capital  and  surplus  of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  If at any  time  the  Trustee  shall  cease  to be  eligible  in
accordance with the provisions of this Section 6.08, it shall resign immediately
in the manner and with the effect hereinafter specified in this Article Six.



3/64971.8


<PAGE>



  Resignation and Removal; Appointment of Successor.

         A. No  resignation  or removal of the Trustee and no  appointment  of a
successor  Trustee pursuant to this Article Six shall become effective until the
acceptance of appointment by the successor Trustee under Section 6.10 hereof.

         B. The Trustee may resign at any time by giving  written notice thereof
to the Issuer.  If an instrument of acceptance by a successor  Trustee shall not
have been  delivered  to the  Trustee  within 30 days  after the  giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor Trustee.

         C.                The Trustee may be removed at any time by Act of
the Required Holders, delivered to the Trustee and to the Issuer.

         D.                If at any time:

                  1.                the Trustee shall cease to be eligible under
         Section 6.08 hereof and shall fail to resign after written
         request therefor by the Issuer or by any such Noteholder, or

         2. the Trustee shall become legally incapable of acting with respect to
         the Notes or shall be adjudged a bankrupt or insolvent or a receiver or
         liquidator of the Trustee or of its property  shall be appointed or any
         public  officer  shall take  charge or control of the Trustee or of its
         property or affairs for the purpose of rehabilitation,  conservation or
         liquidation,

then,  in any such  case,  (1) the Issuer by a Board  Resolution  may remove the
Trustee,  or (2) subject to Section 5.14 hereof,  any  Noteholder who has been a
bona fide Holder of a Note for at least
six months may, on behalf of himself and all others similarly situated, petition
any court of  competent  jurisdiction  for the  removal of the  Trustee  and the
appointment of a successor Trustee.

         E. If the  Trustee  shall  resign,  be removed or become  incapable  of
acting in accordance  with the  provisions of this Section 6.09, or if a vacancy
shall occur in the office of the Trustee for any cause,  the Issuer,  by a Board
Resolution,  shall promptly appoint a successor  Trustee subject to the approval
of the Required Holders.  If within 90 days after such  resignation,  removal or
incapability  or the occurrence of such vacancy,  a successor  Trustee shall not
have been appointed by the Issuer, a successor Trustee shall be appointed by Act
of the Required Holders  delivered to the Issuer and the retiring  Trustee.  The
successor  Trustee so appointed  shall,  forthwith  upon its  acceptance of such
appointment,  become  the  successor  Trustee.  To  qualify,  the  successor  so
appointed shall satisfy the requirements set forth in Section 6.08 hereof. If no
successor  Trustee shall have been so appointed by the Issuer or the Noteholders
and shall have accepted  appointment  in the manner  hereinafter  provided,  any
Noteholder  who has been a bona fide  Holder  of a Note for at least six  months
may, on behalf of himself and all others similarly situated,  petition any court
of competent jurisdiction for the appointment of a successor Trustee.

         F. The Issuer shall give notice of each resignation and each removal of
the  Trustee and each  appointment  of a  successor  Trustee by mailing  written
notice of such event by first-class mail, postage prepaid, to the Holders of the
Notes as their  names and  addresses  appear in the Note  Register.  Each notice
shall include the name of the successor Trustee and the address of its Corporate
Trust Office.

         G.                The obligations of the Issuer under this Indenture
 shall survive the resignation or removal of the Trustee.

         H.                No Trustee under this Indenture shall be
personally liable for any action or omission of any successor
Trustee.

  Acceptance of Appointment by Successor.

         Every successor Trustee appointed hereunder shall execute,  acknowledge
and  deliver  to the  Issuer,  the  Noteholders  and  the  retiring  Trustee  an
instrument accepting such appointment,  and thereupon the resignation or removal
of the retiring  Trustee  shall become  effective  and such  successor  Trustee,
without any further act,  deed or  conveyance,  shall become vested with all the
rights,  powers, trusts, duties and obligations of the retiring Trustee; but, on
request of the Issuer,  the  Required  Holders or the  successor  Trustee,  such
retiring  Trustee  shall,  upon payment of any amounts due it under Section 6.07
hereof  then  unpaid,  execute and deliver an  instrument  transferring  to such
successor Trustee all the rights, powers and trusts of the retiring


3/64971.8


<PAGE>



Trustee,  and shall duly assign,  transfer and deliver to such successor Trustee
all  property  and  money  held  by such  retiring  Trustee  hereunder,  subject
nevertheless  to its lien,  if any,  provided for in Section  6.07 hereof.  Upon
request of any such successor Trustee or the Required Holders,  the Issuer shall
execute  any and all  instruments  for more fully and  certainly  vesting in and
confirming to such successor Trustee all such rights, powers and trusts.

Merger, Conversion, Consolidation or Succession to Business of
                           Trustee.

         Any Person into which the Trustee  may be merged or  converted  or with
which  it  may be  consolidated,  or  any  Person  resulting  from  any  merger,
conversion or consolidation to which the Trustee shall be a party, or any Person
succeeding to all or  substantially  all of the corporate  trust business of the
Trustee,  shall be the successor of the Trustee hereunder,  provided such Person
shall be  otherwise  qualified  and  eligible  under this  Article,  without the
execution  or filing of any paper or any  further  act on the part of any of the
parties hereto. In case any Notes have been authenticated, but not delivered, by
the Trustee then in office, any successor by merger, conversion or consolidation
to such  authenticating  Trustee may adopt such  authentication  and deliver the
Notes so  authenticated  with the same effect as if such  successor  Trustee had
itself authenticated such Notes.

  Trustee as Successor Servicer.

         The Trustee hereby  expressly  agrees to assume the  obligations of the
successor to the Servicer  pursuant to and in accordance  with the provisions of
Section 5.03 of the Servicing Agreement,  subject to the right of the Trustee to
appoint a successor servicer contained in such Section 5.03.

         Co-trustees and Separate Trustees.

         At any time or times, for the purpose of meeting the legal requirements
of any jurisdiction in which any of the Trust Estate may at any time be located,
the Issuer and the Trustee  shall have power to appoint,  and,  upon the written
request of the Trustee or of the  Required  Holders,  the Issuer  shall for such
purpose join with the Trustee in the execution, delivery and performance of, all
instruments and agreements  necessary or proper to appoint,  one or more Persons
approved by the Trustee either to act as


3/64971.8


<PAGE>



co-trustee,  jointly with the Trustee,  of all or any part of such Trust Estate,
or to act as  separate  trustee of any such  property,  in either case with such
powers as may be provided in the instrument of appointment,  and to vest in such
Person or Persons in the capacity aforesaid, any property, title, right or power
deemed necessary or desirable,  subject to the other provisions of this Section.
If the Issuer does not join in such appointment within 15 days after the receipt
by it of a request so to do, or in case an Event of Default has  occurred and is
continuing, the Trustee alone shall have power to make such appointment.

         Should  any  written  instrument  from the  Issuer be  required  by any
co-trustee or separate  trustee so appointed  for more fully  confirming to such
co-trustee or separate trustee such property, title, right or power, any and all
such instruments shall, on request,  be executed,  acknowledged and delivered by
the Issuer.

         Every  co-trustee or separate trustee shall, to the extent permitted by
law,  but to such extent  only,  be appointed  subject to the  following  terms,
namely:

                  a. The Notes  shall be  authenticated  and  delivered  and all
         rights,  powers,  duties and  obligations  hereunder  in respect of the
         custody of  securities,  cash and other  personal  property held by, or
         required to be deposited or pledged with, the Trustee hereunder,  shall
         be exercised, solely by the Trustee.

                  b.                The rights, powers, duties and obligations
         hereby conferred or imposed upon the Trustee shall be
         conferred or imposed upon and exercised or performed by the
         Trustee or by the  Trustee  and such  co-trustee  or  separate  trustee
         jointly,  as  shall  be  provided  in the  instrument  appointing  such
         co-trustee or separate trustee, except to the extent that under any law
         of any jurisdiction in which any particular act is to be performed, the
         Trustee shall be  incompetent  or  unqualified  to perform such act, in
         which  event  such  rights,  powers,  duties and  obligations  shall be
         exercised and performed by such co-trustee or separate trustee.

                  c. The  Trustee  at any  time,  by an  instrument  in  writing
         executed by it, with the concurrence of the Issuer evidenced by a Board
         Resolution,  may accept the  resignation of or remove any co-trustee or
         separate  trustee  appointed  under this Section 6.13,  and, in case an
         Event of Default has occurred and is continuing, the Trustee shall have
         power to accept the resignation  of, or remove,  any such co-trustee or
         separate  trustee  without  the  concurrence  of the  Issuer.  Upon the
         written request of the Trustee,  the Issuer shall join with the Trustee
         in the  execution,  delivery and  performance  of all  instruments  and
         agreements  necessary  or  proper to  effectuate  such  resignation  or
         removal.  A successor to any co-trustee or separate trustee so resigned
         or removed may be  appointed  in the manner  provided  in this  Section
         6.13.

                  d.                No co-trustee or separate trustee hereunder
         shall be personally liable by reason of any act or omission
         of the Trustee, or any other such trustee hereunder.

                  e.                Any Act of Noteholders delivered to the
         Trustee shall be deemed to have delivered to each such
         co-trustee and separate trustee.

  Rights of Trustee Upon Appointment of
                           Successor Servicer.

         At  any  time  following  the  effective  date  of a  designation  of a
Successor  Servicer  pursuant to Section 5.03 of the  Servicing  Agreement,  the
Trustee  is  authorized  at any time to date and to  deliver  to the  Government
Contract  Obligors the Assignment of Claims Act Notices.  In case any authorized
signatory of a Seller whose  signature  appears on an  Assignment  of Claims Act
Notice shall cease to have such authority before the delivery of such Assignment
of Claims Act Notice,  such signature shall  nevertheless be valid following the
designation of a Successor  Servicer as if such authority had remained in force.
The Trustee may notify the Obligors, at any time following the effective date of
the designation of a Successor  Servicer,  of the ownership of the Company under
this  Agreement  and may also direct that  payments of all amounts  due, or that
become due, under any or all  Receivables be made directly to the Trustee or its
designee. In furtherance of the foregoing, the Trustee shall be entitled to take
all such actions as it deems  necessary  or  advisable to exercise  dominion and
control over the  collection  and servicing of the  Receivables,  including such
action as shall be necessary or desirable to cause all  Collections to come into
the possession of the Trustee rather than the Seller or the Company.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                   ARTICLE SEVEN

                  NOTEHOLDERS' LIST AND REPORTS BY TRUSTEE AND ISSUER


Section 7.01.              Issuer to Furnish Trustee Names and Addresses of
                           Noteholders.

         The Issuer  will  furnish or cause to be  furnished  to the Trustee (a)
upon each transfer of a Note, a list, in such form as the Trustee may reasonably
require,  of the names,  addresses  and taxpayer  identification  numbers of the
Holders of Notes as they appear on the Note Register as of such Record Date, and
(b) at such other times,  as the Trustee may request in writing,  within 30 days
after  receipt by the  Issuer of any such  request,  a list of similar  form and
content  as of a date not more  than 10 days  prior  to the  time  such  list is
furnished;  provided,  however,  that  for so long as the  Trustee  is the  Note
Registrar,  no such list shall be required to be furnished;  provided,  further,
that for so long as the Trustee is the Note Registrar, the Trustee shall furnish
to the Issuer such list in the same manner prescribed in clause (b) above.

Section 7.02.              Preservation of Information; Communications to
                           Noteholders.

         (a) The Trustee shall  preserve,  in as current a form as is reasonably
practicable,  the names and  addresses of the Holders of Notes  contained in the
most recent list furnished to the Trustee as provided in Section 7.01 hereof and
the names, addresses and taxpayer identification numbers of the Holders of Notes
received  by the  Trustee in its  capacity  as Note  Registrar.  The Trustee may
destroy any list furnished to it as provided in Section 7.01 hereof upon receipt
of a new list so furnished.

         (b) If any Holder of Notes  applies in writing to the  Trustee  stating
that it desires to  communicate  with other Holders of Notes or with the Holders
of all Notes  with  respect to their  rights  under the  Agreement  or under the
Notes,  then the Trustee  shall,  within five Business Days after the receipt of
such appli cation, afford such Holder access to the information preserved at the
time by the Trustee in accordance with Subsection (a) of this Section 7.02.

Section 7.03.              Reports by and Inspections of Issuer.

         (a)      Issuer will deliver or cause to be delivered, in
duplicate, to each Noteholder and the Trustee:



3/64971.8


<PAGE>



                  (i) as soon as  practicable  and in any  event  within 50 days
         after the end of each  quarterly  period (other than the last quarterly
         period) in each fiscal  year,  statements  of income and cash flows for
         the Issuer for the period from the beginning of the current fiscal year
         to the end of such quarterly period,  and a balance sheet of the Issuer
         as at the end of such  quarterly  period,  setting  forth in each  case
         figures for the corresponding  period in the preceding fiscal year, all
         in reasonable detail and certified by the authorized  financial officer
         of the  Issuer,  subject  to changes  resulting  from  normal  year-end
         adjustments;

             (ii) as soon as  practicable  and in any event within 95 days after
         the end of each  fiscal  year,  audited  statements  of income and cash
         flows for the Issuer for such year,  and a balance  sheet of the Issuer
         as at the end of such year,  setting  forth in each case  corresponding
         figures  from  the  preceding  annual  financial  statements,   all  in
         reasonable detail and certified by a firm of independent accountants;

            (iii) promptly upon receipt thereof,  a copy of any report submitted
         to the Issuer by independent accountants in connection with any annual,
         interim or special audit made by them of the  financial  records of the
         Issuer;

             (iv) together with each delivery of financial  statements  required
         by  clauses  (i) and  (ii)  above,  the  Issuer  will  deliver  to each
         Purchaser that is also a Noteholder and to any other  Noteholder who so
         requests  in  writing  and to the  Trustee,  an  Officer's  Certificate
         stating that the signer has reviewed  the terms of the  Agreement,  the
         Servicing Agreement, the Sale and Purchase Agreements and the Notes and
         has  made,  or caused to be made  under  his  supervision,  a review in
         reasonable  detail of the  transactions  and  condition  of the  Issuer
         during the fiscal period covered by such financial  statements and that
         (a) such review has not disclosed the existence during or at the end of
         such  fiscal  period,  and  that the  signer  has no  knowledge  of the
         existence,  as at  the  date  of  the  Officer's  Certificate,  of  any
         condition  or event  which  constitutes  a Default  or Event of Default
         under  any  of  the   aforementioned   agreements  or  Notes  or  which
         constitutes  a breach of a  representation,  warranty or covenant  with
         respect to any of the aforementioned agreements or Notes, or (b) if any
         such  condition or event existed or exists,  specifying  the nature and
         period of existence  thereof and what action the Issuer has taken or is
         taking or proposes to take with respect thereto;



3/64971.8


<PAGE>



                  (v) promptly upon an Officer of the Issuer obtaining knowledge
         (a) both that a condition  or event  exists and that such  condition or
         event  constitutes  an Event of Default,  (b) that any Holder of a Note
         has given  any  notice or taken any  other  action  with  respect  to a
         claimed  Default or Event of Default  under the  Agreement,  (c) of any
         condition or event which,  in the opinion of  management of the Issuer,
         would  have  a  material  adverse  effect  on the  business,  condition
         (financial or other),  assets,  properties or operations of the Issuer,
         or (d) of the  institution of any litigation  involving  claims against
         the Issuer equal to or greater than $100,000 with respect to any single
         cause of  action  or of any  adverse  determination  in any  litigation
         involving a potential  liability to the Issuer equal to or greater than
         $100,000 with respect to any single cause of action, or with respect to
         all related causes of action,  an aggregate  amount equal to or greater
         than  $200,000,  an  Officer's  Certificate  specifying  the nature and
         period of existence of any such  condition or event,  or specifying the
         notice given or action taken by such holder or Person and the nature of
         such claimed Default,  Event of Default,  event or condition,  and what
         action the Issuer has taken, is taking or proposes to take with respect
         thereto; and

             (vi) with reasonable  promptness,  such other  information and data
         with  respect  to the  Issuer  as from  time to time may be  reasonably
         requested by a Noteholder.

         (b) The Issuer will permit any authorized  representative designated by
the Trustee or any Noteholder, to visit and inspect any of the properties of the
Issuer, to examine the corporate books and financial records of the Issuer,  and
make copies thereof or extracts therefrom and to discuss the affairs,  finances,
and accounts of the Issuer with its principal officers,  as applicable,  and its
independent public accountants, all at such reasonable times and as often as the
Trustee or any holder of Notes may reasonably  request.  Any expense incident to
the  exercise by the Trustee or any  Noteholder  of any right under this Section
7.03 shall be borne by the Trustee,  subject to Section  6.01(c)(iv)  hereof, or
the  Noteholder,  as the case may be;  provided  that, if an inspection is begun
during  the  continuance  of an Event of  Default  hereunder  or under any other
indenture  of the Issuer,  the expense  incident to such audit shall be borne by
the Issuer.

Section 7.04.              Annual and Quarterly Statements as to Compliance.

         (a) The Issuer  shall cause a firm of  independent  public  accountants
which is a member of the American  Institute of Certified Public  Accountants to
deliver to the Trustee on or


3/64971.8


<PAGE>



before  April  15 of each  year,  beginning  April  15,  1998,  an  Accountants'
Certificate  stating whether,  based upon their audit of the Issuer's  financial
statements  for the  preceding  fiscal  year,  the  Issuer  has  maintained  the
Collateral  Value Ratio at not less than 1.00 as reported on each  Determination
Date, or, if such independent  public  accountants have knowledge of an Event of
Default in the  fulfillment of any such  obligations,  and such Event of Default
shall be continuing, specifying each such Event of Default known to such firm of
independent  public accountants and the nature and status thereof (a "Compliance
Audit").

         (b) The Issuer shall cause such firm of independent  public accountants
to deliver an Accountants'  Certificate containing a quarterly Compliance Audit,
within 50 days following the end of such calendar quarter, upon:

                  (i) a request by the Required  Holders,  provided such request
         covers  either the first,  second or third  quarter (but limited to not
         more than one such request per fiscal year) of the Issuer's fiscal year
         and is given with 90 days' notice; and

             (ii)  the  occurrence  of  a  Special  Redemption,  after  which  a
         Compliance  Audit shall be  delivered,  unless  waived by the  Required
         Holders,  for the  succeeding  four  quarters  following  such  Special
         Redemption,  excluding the fourth  quarter of any fiscal year following
         which an annual Compliance Audit shall be deemed to satisfy this clause
         (ii).

Section 7.05.              Contract Schedule.

         (a)      At any time during the respective Non-Amortization
Period, the Issuer may add, remove or replace Government
Contracts, Government Subcontracts or Commercial Obligors set
forth on the Contract Schedule.

         (b) Within 10 days of each  anniversary of the date of this  Indenture,
or upon the written request of a Noteholder at any other time, the Trustee shall
provide to such  Noteholder a Contract  Schedule,  as provided to the Trustee by
the Issuer, as of the most recent Determination Date.

Section 7.06.              Primary Contract List.

         (a)      On the Initial Closing Date the Issuer shall deliver to
the      Trustee the Primary Contract List.

         (b)      The Issuer may add Obligors to the Primary Contract
List:


3/64971.8


<PAGE>




                   (i)     without the consent of the Noteholders if the
         Obligor to be added has an Implied Rating of Investment
         Grade or higher by a Rating Agency; and

                  (ii) with the consent of the Required Holders,  provided, that
         the Issuer shall notify the Noteholders,  in writing,  of its desire to
         add such  Obligor  and,  if the  Required  Holders do not  reject  such
         Obligor  within 30 days after notice has been sent by the Issuer,  such
         consent  shall be  deemed  given  and the  Obligor  may be added to the
         Primary Contract List.

         (c)  The  Issuer  shall  review  the  Primary  Contract  List  on  each
Determination  Date and shall remove an Obligor from the Primary  Contract  List
if:

                   (i) all of the Receivables of such Obligor become
         Defaulted Receivables; or

                  (ii) the Implied Rating of such Obligor was  Investment  Grade
         or higher at the time such  Obligor was placed on the Primary  Contract
         List  and  the  Issuer  has  actual   knowledge   such  Implied  Rating
         subsequently falls below Investment Grade or is withdrawn,  by a Rating
         Agency; provided,  however, that such Obligor may be subsequently added
         to the Primary  Contract list pursuant to the  provisions of Subsection
         (b) above.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                   ARTICLE EIGHT

                                      REPRESENTATIONS AND COVENANTS OF ISSUER


Section 8.01.  Payment of Principal and Interest.

         The Issuer will duly and  punctually  pay the principal and interest in
respect of the Notes.

Section 8.02.  Maintenance of Office or Agency.

         The Issuer will  maintain an office or agency  within the United States
of America where Notes may be presented or surrendered for payment,  where Notes
may be surrendered  for  registration  of transfer or exchange and where notices
and demands to or upon the Issuer in respect of the Notes and the  Agreement may
be served.  The Issuer  hereby  initially  appoints  the Trustee  such office or
agency.  The Issuer  will give  prompt  written  notice to the  Trustee  and the
Noteholders  of the  location,  and of any change in the  location,  of any such
office or agency.  If at any time the Issuer  shall  fail to  maintain  any such
office or agency or shall fail to furnish the Trustee with the address  thereof,
such presentations, surrenders, notices and demands may be made or served at the
Corporate  Trust  Office,  and the Issuer  hereby  appoints  the  Trustee at its
Corporate  Trust  Office  as  its  agent  to  receive  all  such  presentations,
surrenders, notices and demands.

Section 8.03.  Unclaimed Funds.

         Any money  deposited with the Trustee or any Paying Agent, or then held
by the Issuer,  in trust for the payment of the  principal of or interest on any
Note and remaining  unclaimed  for three years after such  principal or interest
has become due and payable shall be paid to the Issuer on Issuer Request, or (if
then held by the Issuer) shall be discharged from such trust;  and the Holder of
such Note shall thereafter,  as an unsecured general creditor,  look only to the
Issuer for  payment  thereof,  and all  liability  of the Trustee or such Paying
Agent with respect to such trust money (but only to the extent of the amounts so
paid to the Issuer),  and all liability of the Issuer as trustee thereof,  shall
thereupon  cease;  provided,  however,  that the Trustee or such  Paying  Agent,
before being required to make any such release or payment, may at the expense of
the Issuer cause to be published  once, in a newspaper  published in the English
language,  customarily published on each Business Day and of general circulation
in New York,  New York and in the city in which the  Corporate  Trust  Office is
located,  notice  that such  money  remains  unclaimed  and  that,  after a date
specified therein,


3/64971.8


<PAGE>



which  shall be not less  than 30 days  from the date of such  publication,  any
unclaimed balance of such money then remaining will be repaid to the Issuer. The
Trustee  may also adopt and  employ,  at the  expense of the  Issuer,  any other
reasonable means of notification of such release of payment (including,  but not
limited  to,  mailing  notice of such  release to Holders  whose Notes have been
called  but  have not  been  surrendered  for  redemption  or whose  right to or
interest  in monies due and payable  but not  claimed is  determinable  from the
records of any Paying Agent, at the last address of record of each such Holder).

Section 8.04.  Corporate Existence.

         The  Issuer  will  keep  in  full  effect  its  existence,  rights  and
franchises  as a  corporation  under the laws of the State of Delaware  and will
obtain and preserve its qualification to do business as a foreign corporation in
each  jurisdiction  in which  such  qualification  is or shall be  necessary  to
protect the validity and  enforceability  of the  Agreement  and the Notes.  The
Issuer  shall  at all  times  operate  in  accordance  with its  Certificate  of
Incorporation and By-laws.

Section 8.05.  Protection of Trust Estate.

         The Issuer  will from time to time  prepare,  or cause to be  prepared,
execute and  deliver all such  supplements  and  amendments  hereto and all such
financing statements,  continuation statements, instruments of further assurance
and other  instruments,  and will take such other  action as the  Trustee or the
Required Holders deem necessary or advisable to:

         (a) grant more effectively all or any portion of the Trust
Estate for the Notes;

         (b) maintain or preserve the lien (and the priority thereof)
of the Agreement or to carry out more effectively the purposes
hereof;

         (c) perfect, publish notice of, or protect the validity of
any Grant made or to be made by the Agreement; or

         (d) preserve  and defend  title to the Trust Estate  securing the Notes
and the  rights  therein of the  Trustee  and the  Holders of the Notes  secured
thereby against the claims of all persons and parties.

         The Issuer hereby designates the Trustee its agent and attorney-in-fact
to execute any financing statement,  continuation  statement or other instrument
required by the Trustee pursuant to this Section 8.05.


3/64971.8


<PAGE>




         The  Issuer  shall  pay or  cause to be paid any  taxes  levied  on the
account of the beneficial  ownership by the Issuer of Contracts that secures the
Notes.

Section 8.06.  Representations and Covenants of Issuer.

         (a) As of each  Closing  Date,  the Issuer  will hereby  represent  and
warrant to the Trustee and the  Noteholders  of such Series being issued on such
date that as of such date:

                     (i) Organization and Good Standing;  Licensing.  The Issuer
         is a corporation duly organized,  validly existing and in good standing
         under the laws of the State of Delaware and has the corporate  power to
         own its assets and to transact  the  business in which it is  currently
         engaged.  The  Issuer is duly  qualified  to do  business  as a foreign
         corporation  and is in good standing in each  jurisdiction in which the
         character  of the  business  transacted  by it or  properties  owned or
         leased by it requires such qualification and in which the failure so to
         qualify  would  have  a  material   adverse  effect  on  the  business,
         properties, assets, or condition (financial or other) of the Issuer.

                    (ii) Authorization;  Binding Obligations. The Issuer has the
         power and authority to make, execute, deliver and perform the Agreement
         and all the  transactions  contemplated  under the  Agreement,  and has
         taken all  necessary  corporate  action  to  authorize  the  execution,
         delivery and performance of the Agreement. When executed and delivered,
         the Agreement will constitute the legal,  valid and binding  obligation
         of the Issuer  enforceable  in  accordance  with its  terms,  except as
         enforcement of such terms may be limited by  bankruptcy,  insolvency or
         similar laws affecting the enforcement of creditors'  rights  generally
         and by the availability of equitable remedies.

                   (iii) No  Consent  Required.  The Issuer is not  required  to
         obtain the consent of any other party or any consent, license, approval
         or  authorization  from,  or  registration  or  declaration  with,  any
         governmental  authority,  bureau  or  agency  in  connection  with  the
         execution,  delivery,  performance,  validity or  enforceability of the
         Agreement, except such as have been obtained.

                    (iv) No Violations.  The execution, delivery and
         performance of the Agreement by the Issuer will not violate
         any provision of any existing law or regulation or any order
         or decree of any court applicable to the Issuer or the
         charter or bylaws of the Issuer, or constitute a breach of


3/64971.8


<PAGE>



         any  mortgage,  indenture,  contract  or other  agreement  to which the
         Issuer is a party or by which the Issuer may be bound.

                     (v) Litigation.  No litigation or administrative proceeding
         of or before any court,  tribunal  or  governmental  body is  currently
         pending,  or to the  knowledge  of the Issuer  threatened,  against the
         Issuer or any of its properties or with respect to the Agreement or the
         Notes  which,  if  adversely  determined,  would in the  opinion of the
         Issuer have a material adverse effect on the transactions  contemplated
         by the Agreement.

                    (vi)  Offering  of Notes.  Neither  the Issuer nor any agent
         acting on its behalf has,  directly or indirectly,  offered any Note or
         any similar  security of the Issuer for sale to, or solicited any offer
         to buy  any  Note  or any  similar  security  of the  Issuer  from,  or
         otherwise  approached or  negotiated  with respect  thereto  with,  any
         Person which, and neither the Issuer nor any agent acting on its behalf
         has taken or will take any action which,  would subject the issuance or
         sale of any Note to the  provisions of Section 5 of the  Securities Act
         of 1933, as amended, or to the provisions of any securities or Blue Sky
         law of any applicable jurisdiction.

                   (vii)  Disclosure.   Neither  the  Agreement  nor  any  other
         document, certificate or statement in writing furnished by or on behalf
         of the  Issuer in  connection  with the  offering  of the Notes  issued
         hereunder  contains any untrue statement of a material fact or omits to
         state a fact  material to the issuance of the Notes  necessary in order
         to make the statements contained herein and therein not misleading.

                  (viii) Investment Company Act.  The Issuer is not an
         "investment company" within the meaning of the Investment
         Company Act of 1940, as amended.

                    (ix) Taxes.  The Issuer has no delinquent amounts
         owing to any governmental entity in respect of taxes.

                     (x) Use of Proceeds. The Issuer shall use the proceeds from
         the sale of the Notes issued hereunder,  simultaneously with such sale,
         to purchase the Receivables  securing the Notes from the Sellers,  make
         any required  deposit to the Reserve Fund and pay expenses  relating to
         the issuance of the Notes.

                    (xi) Regulation G.  The Issuer does not own and has
         no intention of acquiring any "margin stock" as defined in


3/64971.8


<PAGE>



         Regulation G (12 CFR Part 207) of the Board of Governors of the Federal
         Reserve System (herein called "margin stock").  None of the proceeds of
         sale of any Note issued hereunder will be used, directly or indirectly,
         for  the  purpose,  whether  immediate,   incidental  or  ultimate,  of
         purchasing  or  carrying  any  margin  stock  or  for  the  purpose  of
         maintaining, reducing or retiring any indebtedness which was originally
         incurred  to  purchase  or carry any stock that is  currently  a margin
         stock or for any other purpose which might  constitute this transaction
         a "purpose credit" within the meaning of such Regulation G. Neither the
         Issuer  nor any agent  acting on its  behalf has taken or will take any
         action  which  might  cause  the  Agreement  or the  Notes  to  violate
         Regulation  G,  Regulation  T or any other  regulation  of the Board of
         Governors of the Federal  Reserve  System or to violate the  Securities
         Exchange Act of 1934,  as amended,  in each case as in effect now or as
         the same may  hereafter  be in effect,  nor will the Issuer at any time
         acquire  or hold any  margin  stock at any time  during the term of the
         Agreement.  Notwithstanding the foregoing, nothing herein shall prevent
         the Issuer from repurchasing its own stock.

                   (xii)  Insolvency.  There is no  insolvency  of the Issuer or
         admission in writing by the Issuer of its inability to pay its debts as
         they come due, or the  commencement  by the Issuer of a voluntary  case
         under the  Bankruptcy  Code, or any other federal or state  bankruptcy,
         insolvency or similar law, or consent by the Issuer to the  appointment
         of, or taking possession by, a receiver, liquidator, assignee, trustee,
         custodian,  sequestrator or other similar  official of the Issuer or of
         any substantial part of its property, or the making by the Issuer of an
         assignment  for the benefit of creditors,  or the failure by the Issuer
         to pay its debts  generally  as such debts  become due or the taking of
         corporate action by the Issuer in furtherance of any of the foregoing.

                  (xiii)  Tax  Treatment.  The  Issuer,  by  entering  into this
         Indenture,  and each Noteholder,  by its acceptance of a Note, agree to
         treat the Notes for all  purposes  including  federal,  state and local
         income,  single  business and franchise tax purposes as indebtedness of
         the Issuer.

                   (xiv) Legal Name.  The Issuer is not doing business
         under any other name.

         (b) As of the Closing Date, the Issuer hereby covenants that
it will exercise all due diligence in order to assure that it
complies with the requirements of all applicable laws, rules,
regulations and orders of any governmental authority,


3/64971.8


<PAGE>



noncompliance  with  which  would  materially  adversely  affect  its  business,
condition (financial or other), prospects, assets, property or operations.

Section 8.07.  Negative Covenants.

         The Issuer will not:

         (a) sell, transfer, exchange, pledge or otherwise dispose of
any part of the Trust Estate except as expressly permitted by the
Agreement; or

         (b) claim any credit on, or make any deduction  from,  the principal or
interest  payable in respect of the Notes by reason of the  payment of any taxes
levied or assessed upon any part of the Trust Estate; or

         (c) incur any debt other than as permitted in its
Certificate of Incorporation;

         (d) relocate its chief executive office without providing
the Trustee with 90 days' notice thereof; or

         (e)  without  the  consent  of  the  Required  Holders  (i)  amend  its
Certificate  of  Incorporation,  (ii)  amend  or  waive  the  provisions  of the
Servicing  Agreement or any Sale and Purchase  Agreement or (iii) consent to the
assignment of the Seller's or the  Servicer's  rights or  obligations  under any
Sale and Purchase Agreement or the Servicing Agreement, respectively.

Section 8.08.              Issuer May Consolidate, Etc., Only on Certain
                           Terms.

         The Issuer shall not consolidate or merge with or into any other Person
         or convey or transfer its properties and assets
substantially as an entirety to any Person, unless:

         (a) such consolidation, merger, conveyance, or transfer is
permitted by the Issuer's Certificate of Incorporation;

         (b) the Person  (if other than the  Issuer)  formed or  surviving  such
consolidation  or  merger  or  that  acquires  by  conveyance  or  transfer  the
properties  and assets of the Issuer  substantially  as an  entirety  shall be a
Person (i) organized and existing under the laws of the United States of America
or any state or the  District  of  Columbia  and (ii)  which is  subject  to the
limitations on conduct contained in Articles 9 and 10 of the Amended Certificate
of  Incorporation  of the Issuer,  and shall expressly  assume,  by an indenture
supplemental hereto,  executed and delivered to the Trustee and the Noteholders,
in form


3/64971.8


<PAGE>



satisfactory to the Trustee and the Noteholders, the due and punctual payment of
the principal of and interest on all Notes and the performance of every covenant
of the Agreement on the part of the Issuer to be performed or observed;

         (c) immediately after giving effect to such transaction, no
Default or Event of Default shall have occurred and be
continuing; and

         (d) the Issuer shall have delivered to the Trustee and the  Noteholders
an  Officer's  Certificate  and an Opinion of Counsel each stating that (i) such
consolidation,  merger,  conveyance or transfer and such supplemental  indenture
comply with this Article,  (ii) all  conditions  precedent in this Article Eight
provided for relating to such  transaction  have been complied with,  (iii) such
supplemental indenture is duly authorized,  executed and delivered and is valid,
binding and enforceable against such person and (iv) such consolidation, merger,
conveyance or transfer shall not have a material adverse effect on the corporate
separateness of the Issuer from the Servicer.

Section 8.09.  Successor Substituted.

         Upon any  consolidation or merger, or any conveyance or transfer of the
properties and assets of the Issuer  substantially  as an entirety in accordance
with Section 8.08 hereof,  the Person formed by or surviving such  consolidation
or merger (if other than the Issuer) or the Person to which such  conveyance  or
transfer is made shall  succeed to, and be  substituted  for,  and may  exercise
every right and power of, the Issuer under the Agreement with the same effect as
if such  Person had been named as the  Issuer  herein.  In the event of any such
conveyance or transfer, the Person named as the Issuer in the first paragraph of
this instrument or any successor which shall theretofore have become such in the
manner  prescribed  in  this  Article  Eight  may  be  dissolved,  wound-up  and
liquidated at any time thereafter,  and such Person thereafter shall be released
from  its  liabilities  as  obligor  and  maker  on all the  Notes  and from its
obligations under the Agreement.

Section 8.10.  Money for Note Payments to Be Held in Trust.

         As provided in the related Supplement,  all payments of amounts due and
payable with  respect to the Notes which are to be made from  amounts  withdrawn
from the Collection Account shall be made on behalf of the Issuer by the Trustee
or by the Paying Agent, and no amounts so withdrawn from the Collection  Account
shall be paid over to or at the  direction  of the Issuer  except as provided in
this Section 8.10 and in the related Supplement.



3/64971.8


<PAGE>



         Whenever  the Issuer  shall have a Paying Agent other than the Trustee,
it will, on or before the Business Day next preceding each Payment Date,  direct
the Trustee to deposit  with such Paying Agent on or before such Payment Date an
aggregate  sum  sufficient  to pay the amounts then becoming due, such sum to be
(i) held in trust for the benefit of Persons entitled thereto and (ii) invested,
pursuant to an Issuer  Order,  by the Paying Agent in an Eligible  Investment in
accordance with the terms of the related  Supplement,  the earned income of such
investment to be remitted to the Issuer,  unless an Event of Default,  Mandatory
Redemption  or  Special  Redemption  has  occurred  and is  continuing.  For all
investments  made by a Paying Agent under this Section  8.10,  such Paying Agent
shall be entitled to all of the rights and  obligations of the Trustee under the
related  Supplement,  such rights and  obligations  being  incorporated  in this
Paragraph by this reference.

         The Issuer  will  cause each  Paying  Agent  other than the  Trustee to
execute  and  deliver to the Trustee an  instrument  in which such Paying  Agent
shall agree with the Trustee (and if the Trustee acts as Paying Agent, it hereby
so agrees),  subject to the  provisions of this Section  8.10,  that such Paying
Agent,  in acting as Paying  Agent,  is an  express  agent of the  Trustee  and,
further, that such Paying Agent will:

         (a)  hold all  sums  held by it for the  payment  of  amounts  due with
respect to the Notes in trust for the  benefit of the Persons  entitled  thereto
until such sums shall be paid to such Persons or otherwise disposed of as herein
provided and pay such sums to such Persons as herein provided;

         (b) give the Trustee  notice of any Default by the Issuer (or any other
obligor  upon the Notes) in the making of any  payment  required to be made with
respect to the Notes; and

         (c) at any time during the  continuance  of any such Default,  upon the
written request of the Trustee, forthwith pay to the Trustee all sums so held in
trust by such Paying Agent.

         The  Issuer  may  at  any  time,  for  the  purpose  of  obtaining  the
satisfaction and discharge of the Agreement or for any other purpose,  by Issuer
Order  direct any Paying  Agent to pay to the  Trustee all sums held in trust by
such Paying  Agent,  such sums to be held by the Trustee upon the same trusts as
those upon which such sums were held by such Paying Agent; and upon such payment
by any Paying Agent to the Trustee, such Paying Agent shall be released from all
further liability with respect to such money.

Section 8.11.              Performance of Obligations; Servicing Agreement.



3/64971.8


<PAGE>



         (a)  The  Issuer  will  punctually  perform  and  observe  all  of  its
obligations and agreements contained in the Servicing Agreement.

         (b) The  Issuer  will not take any  action or permit  any  action to be
taken by  others  which  would  release  any  Person  from any of such  Person's
covenants or obligations  under any instrument  included in the Trust Estate, or
which would result in the amendment, hypothecation,  subordination,  termination
or discharge of, or impair the validity or effectiveness of any such instrument,
except as expressly provided in the Agreement,  the Servicing  Agreement or such
other instrument.

         (c) If the Issuer shall have knowledge of the occurrence of an Event of
Default  under the Servicing  Agreement,  the Issuer shall  promptly  notify the
Trustee thereof, and shall specify in such notice the action, if any, the Issuer
is taking in respect of such Event of Default.  If such Event of Default  arises
from the failure of the  Servicer  to perform  any of its duties or  obligations
under the  Servicing  Agreement  with  respect to the  Receivables  securing the
Notes,  the Issuer  may  remedy  such  failure,  provided  that a failure by the
Servicer to pay the fees and expenses of the Trustee pursuant to Section 3.06 of
the Servicing  Agreement shall not release the Issuer from its obligation to pay
such fees and  expenses  pursuant to Section  6.07  hereof.  So long as any such
Event of Default under the Servicing Agreement shall be continuing,  the Trustee
may, and upon the  direction  of the Issuer or the Required  Holders the Trustee
shall,  terminate  all of the  rights  and  powers  of the  Servicer  under  the
Servicing Agreement pursuant to Section 5.02 of the Servicing Agreement.  Unless
directed or permitted by the Trustee and the  Required  Holders,  the Issuer may
not waive any such Event of Default under the  Servicing  Agreement or terminate
the rights and powers of the Servicer under the Servicing Agreement.

         (d) Upon any  termination of the Servicer's  rights and powers pursuant
to  Section  5.02  of the  Servicing  Agreement,  all  rights,  powers,  duties,
obligations and responsibilities of the Servicer
(other  than any  rights  of the  Servicer  as a  Seller)  with  respect  to the
Receivables (including, without limitation, the obligations set forth in Section
5.02 of the  Servicing  Agreement)  shall vest in and be assumed by the Trustee,
and the Trustee  shall be the  successor  in all respects to the Servicer in its
capacity  as  servicer  with  respect to such  Receivables  under the  Servicing
Agreement,  except for any obligations of the Servicer under Section 4.04 of the
Servicing  Agreement.  The Trustee may resign as the Servicer by giving  written
notice of such resignation to the Issuer and in such event will be released from
such duties and  obligations,  such release not to be effective until the date a
new servicer enters into a servicing agreement


3/64971.8


<PAGE>



with the Issuer as  provided  below.  Upon  delivery  of any such  notice to the
Issuer, the Issuer shall obtain a new servicer,  satisfactory in all respects to
the Trustee and the Required Holders,  which successor servicer shall enter into
a servicing  agreement  with the Issuer and the  Trustee,  such  agreement to be
substantially  similar to the Servicing Agreement.  If, within 30 days after the
delivery of the notice  referred to above,  the Issuer  shall not have  obtained
such a new  servicer,  the  Trustee  may  appoint,  or may  petition  a court of
competent   jurisdiction  to  appoint,  a  successor  servicer  to  service  the
Receivables. In connection with any such appointment,  the Trustee may make such
arrangements for the  compensation of such successor as it, such successor,  and
the Issuer shall agree and shall enter into an agreement with such successor for
the servicing of such  Receivables,  such  agreement to be in form and substance
satisfactory to the Trustee and the Required  Holders.  Any such compensation of
the  successor  servicer  shall not be in excess of that payable to the Servicer
under the Servicing  Agreement,  unless the Servicer or some other Person agrees
to pay  such  additional  compensation  or such  additional  compensation  as is
approved by the Required Holders. If the Trustee shall succeed to the Servicer's
duties as servicer of the  Contracts as provided  herein,  it shall do so in its
individual  capacity and not in its capacity as Trustee  and,  accordingly,  the
provisions of Article Six shall be  inapplicable to the Trustee in its duties as
the successor to the Servicer and the servicing of the Receivables.  Neither the
Trustee nor the Issuer shall appoint a successor
         servicer whose  appointment  would result in the rating assigned to the
Notes on the Closing Date by the Rating Agencies being reduced to a lower rating
so long as there is a Person who satisfies the  requirements of this Section for
a  successor  servicer  and is willing  to accept an  appointment  as  successor
servicer as provided in this Section and whose appointment as successor servicer
would not so lower such rating.


Section 8.12.  Corporate Separateness of Issuer.

         The Issuer shall at all times hold itself out to the public,  including
its parent,  under the Issuer's  own name and as a separate and distinct  entity
from its parent. At all times at least one director and one executive officer of
the Issuer (or one individual  serving in both capacities) shall be a Person who
is not a director, officer or employee of any Person owning of
         record more than 10% of the  outstanding  shares of common stock of the
Issuer or any Person which owns  beneficially  more than 10% of the  outstanding
common  stock of the  Issuer.  The  Issuer  shall  maintain  separate  corporate
records,  financial  statements  and books of account  from those of its parent,
shall not commingle its assets with any other Person (except to the


3/64971.8


<PAGE>



limited extent  permitted by Section 3.02 of the Servicing  Agreement) and shall
take appropriate  Board of Directors action to authorize its corporate  actions.
The  Issuer  shall  not  engage  in  business   transactions   (other  than  the
transactions contemplated in this Indenture) with any of its Affiliates on terms
and conditions  less favorable to the Issuer than those  available to the Issuer
for comparable  transactions  with Persons who are not Affiliates of the Issuer.
The Issuer shall  maintain its chief  executive  office and  principal  place of
business in the State of Delaware  and separate and apart from any office of the
Servicer.

         The Issuer will maintain the Issuer's  separate  existence and identity
and will take all steps  necessary to make it apparent to third parties that the
Issuer is an entity  with  assets and  liabilities  distinct  from those of each
Seller or any other  subsidiary  or  Affiliate  of any  Seller.  Such  steps and
indicia of the Issuer's separate identity will include the following:

         (a) The Issuer will  maintain  its own  stationery  and other  business
forms  that are  separate  and  distinct  from  those of any Seller or any other
subsidiary or Affiliate of any Seller.

         (b) The Issuer  will  strictly  observe  corporate  formalities  in its
dealings with its Affiliates.  Among other things,  the Issuer will maintain its
own books of account,  financial  reports and  corporate  records  separate  and
distinct  from those of any Seller or any other  subsidiary or Affiliates of any
Seller.

         (c) The Issuer will  conduct its business  solely in its own  corporate
name,  and in such a separate  manner so as not to mislead others with whom they
are dealing.


3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                   ARTICLE NINE

                                              ACCOUNTING AND RELEASES


Section 9.01.  Collection of Money.

         Except  as  otherwise  expressly  provided  herein  and in the  related
Supplement, the Trustee may demand payment or delivery of, and shall receive and
collect,  directly and without intervention or assistance of any fiscal agent or
other intermediary, all money and other property payable to or receivable by the
Trustee pursuant to the Agreement,  including all payments due on account of any
of the Receivables  pledged to secure the Notes. The Trustee shall hold all such
money and  property  received  by it in trust for the  Holders  of the Notes and
shall apply it as  provided  in the  Agreement.  Except as  otherwise  expressly
provided in the Agreement, if any Default occurs in the making of any payment or
performance under the Servicing Agreement, the Trustee may, and upon the request
of the Required  Holders (as evidenced by the Note  Register)  shall,  take such
action as may be appropriate to enforce such payment or  performance,  including
the  institution  and  prosecution of appropriate  Proceedings.  Any such action
shall be without  prejudice  to any right to claim a Default or Event of Default
under the Agreement and to proceed thereafter as provided in Article Six hereof.


Section 9.02 Collection  Account.  (a) Prior to the initial  authentication  and
delivery of Notes, the Issuer shall open, at a depository institution (which may
be the Trustee), an Eligible Account denominated  "Collection Account -- Bankers
Trust  Company,  as trustee in respect  of  Contract  Receivable  Collateralized
Notes".  The Collection Account shall be held, in the corporate trust department
of such  depositary  institution,  in trust and funds in the Collection  Account
shall be held as provided in Section  6.06 of this  Indenture.  The Issuer shall
give the Trustee at least five Business  Days'  written  notice of any change in
the location of the Collection  Account and any related  account  identification
information.  All payments to be made from time to time to the Holders of Notes,
out of funds in the Collection  Account  pursuant to the Agreement shall be made
by the Trustee as the Paying  Agent of the Issuer or,  pursuant to Section  8.10
hereof, by any other Paying Agent appointed by the Issuer.  All moneys deposited
from time to time in the Collection  Account,  including the deposits to be made
by the Servicer in the Collection  Account pursuant to the Servicing  Agreement,
and all investments made with such moneys,  shall be held by the Trustee as part
of the Trust Estate as herein provided. All funds


3/64971.8


<PAGE>



withdrawn from the Collection Account pursuant to Section 9.02(d) and (e) hereof
for the  purpose of making  payments to holders  shall be applied in  accordance
with Section 8.10 hereof.

         (b) So long as no Default or Event of Default  shall have  occurred and
be continuing,  all or a portion of the Collection Account shall be invested and
reinvested  by the  Trustee at the  Issuer's  written  direction  in one or more
Eligible  Investments bearing interest or sold at discount.  All income or other
gain from  investment  of moneys  deposited in the  Collection  Account shall be
deposited in such Account immediately upon receipt,  and any loss resulting from
such investment shall be charged to such Account. Notwithstanding the definition
of "Eligible Investments",  in the case of an Account maintained with the Paying
Agent,  Eligible Investments on which the Paying Agent is the obligor (including
repurchase  agreements on which the Paying Agent in its  commercial  capacity is
liable as principal), may mature on the Payment Date next succeeding the date of
investment.

         (c) So long  as the  Notes  have  not  been  declared  due and  payable
pursuant to Section 5.02 hereof, the Trustee shall take the following actions in
the following order of priority, as applicable:

                    (i) on any  Business  Day,  if the  amount on deposit in any
         Reserve Fund established on the related Closing Date for such Series is
         less than the Required  Reserve Balance for the Series related thereto,
         withdraw funds from the Collection  Account for deposit in such Reserve
         Fund until the amount on deposit  therein equals such Required  Reserve
         Balance;

                   (ii) on any Business  Day, upon receipt of a request from the
         Servicer pursuant to Section 3.04 of the Servicing Agreement,  withdraw
         funds from the  Collection  Account to repay the  Servicer  any amounts
         that  duplicate  other  payments in the account or that are not part of
         the Trust  Estate,  including,  but not limited to, funds  deposited in
         error into the Collection Account;

                  (iii) on any Business Day during the Non-Amortization  Period,
         upon receipt of an Issuer Request  including a  certification  that the
         Collateral Value Ratio,  taking into account the proposed withdrawal of
         funds,  is at least 1.00 on such Business Day,  withdraw funds from the
         Collection  Account in an amount equal to any Deferred  Purchase  Price
         and release such funds to the Issuer;



3/64971.8


<PAGE>



                   (iv) on any Business Day during the Non-Amortization  Period,
         upon receipt of an Issuer Request  including a  certification  that the
         Collateral Value Ratio,  taking into account the proposed withdrawal of
         funds,  is at least 1.00 on such Business Day,  withdraw funds from the
         Collection Account in an amount equal to the unpaid portion, if any, of
         Excess Cash that was payable to the Issuer on a prior  Payment Date and
         release such funds to the Issuer; and

                    (v) on any Business Day during the Non-Amortization  Period,
         upon receipt of an Issuer  Order,  withdraw  funds from the  Collection
         Account and apply such funds to the  purchase of Eligible  Receivables,
         subject to Section 2.02 of each Sale and Purchase Agreement;

provided, however, that the Trustee shall not withdraw funds from the Collection
Account or any Lock-box  Account  pursuant to clauses (iii) or (iv) above unless
on such Business Day (a) no Default or Event of Default  exists,  (b) no Special
Redemption amounts remain unpaid,  (c) no Mandatory  Redemption is in effect and
(d)  amounts on deposit in any Reserve  Fund are at least equal to the  Required
Reserve Balance.

         (d) So long  as the  Notes  have  not  been  declared  due and  payable
pursuant to Section 5.02 hereof,  no later than the Business Day preceding  each
Payment Date during the Non-Amortization  Period, the Trustee as directed in the
Determination  Date Statement shall withdraw funds from the Collection  Account,
in the amounts required, for application as follows:

                  first,  to any  Reserve  Fund,  until the  amount  on  deposit
         therein  equals the Required  Reserve  Balance;  provided  however that
         amounts required to be deposited in any Reserve Fund established  after
         the Initial Closing Date in excess of 3% of the principal amount of the
         related Note  Principal  Balance shall be subordinate in funding to the
         amounts  applied  hereunder in respect of the Required  Reserve Balance
         established on the Initial Closing Date;

                  second,  to the Distribution  Account the sum of (i) an amount
         equal to all  interest  due and payable on the Notes on the  succeeding
         Payment  Date,  (ii)  the  amount,  if  any,  required  for  a  Special
         Redemption, Mandatory Redemption or Optional Redemption on such Payment
         Date, (iii) the Commitment Fees, if any and (iv) any other principal to
         be paid as designated by the Issuer;

                  third, to the Servicer, all amounts owing to the
         Servicer on such Payment Date; and


3/64971.8


<PAGE>




                  fourth, to the payment of Administrative Expenses due
         and payable at the direction of the Issuer; and

                  fifth, to the Issuer all amounts that are determined to
         be Excess Cash.

         (e) So long  as the  Notes  have  not  been  declared  due and  payable
pursuant to Section 5.02 hereof, on the Business Day preceding each Payment Date
on and after the Amortization Date, the Trustee as directed in the Determination
Date  Statement  shall  withdraw  the  aggregate of the amount on deposit in the
Collection  Account as of that Business Day preceding the related  Determination
Date from the Collection  Account,  in the amounts required,  for application as
follows:

                  first,  to any  Reserve  Fund,  until the  amount  on  deposit
         therein  equals the Required  Reserve  Balance;  provided  however that
         amounts required to be deposited in any Reserve Fund established  after
         the Initial Closing Date in excess of 3% of the principal amount of the
         related Note  Principal  Balance shall be subordinate in funding to the
         amounts  applied  hereunder in respect of the Required  Reserve Balance
         established on the Initial Closing Date;

                  second,  to the Distribution  Account,  an amount equal to all
         interest  and  principal  due and  payable  on the  Notes,  either as a
         Principal   Distribution  Amount  or  to  redeem  such  Notes,  on  the
         succeeding Payment Date;

                  third, to the Servicer, an amount equal to all amounts
         owing to the Servicer on the succeeding Payment Date; and

                  fourth, to the payment of Administrative Expenses due
         and payable at the direction of the Issuer.

Section 9.03.  Reports by Trustee; Contract Schedule.

         (a) The  Trustee  shall  report to the  Issuer  and the  Servicer  with
respect to the amount of each  Account or any Reserve  Fund and the  identity of
the investments included therein, as the Issuer or the Servicer may from time to
time request and shall provide  accounting of deposits into and withdrawals from
the Accounts and any Reserve Fund, and of the investments made therein.

         (b) The Trustee  shall hold the Contract  Schedule  and the  Receivable
Schedule as provided to the Trustee by the Servicer.

Section 9.04.  Trust Estate; Contract Documents.


3/64971.8


<PAGE>




         (a) Subject to the payment of its fees and  expenses,  the Trustee may,
and when required by the provisions of the Agreement shall,  execute instruments
to release  property  from the lien of the  Agreement,  or convey the  Trustee's
interest  in the  same,  in a  manner  and  under  circumstances  which  are not
inconsistent  with the  provisions  of the  Agreement.  No party relying upon an
instrument  executed by the Trustee as  provided in this  Article  Nine shall be
bound to ascertain the Trustee's authority, inquire into the satisfaction of any
conditions precedent or see to the application of any moneys.

         (b) In order to  facilitate  the  servicing of the  Receivables  by the
Servicer,  the  Servicer is hereby  authorized  in the name and on behalf of the
Trustee and the Issuer, to execute  instruments of satisfaction or cancellation,
or of partial or full release or  discharge,  and other  comparable  instruments
with  respect  to the  Receivables  (and  the  Trustee  shall  execute  any such
documents  on  request  of the  Servicer),  subject  to the  obligations  of the
Servicer under the Servicing Agreement.

         (c) Upon Issuer Order,  the Trustee shall, at such time as there are no
Notes  Outstanding,  release and transfer,  without  recourse,  all of the Trust
Estate that  secured the Notes  (other than any cash held for the payment of the
Notes pursuant to Section 4.02 hereof).

Section 9.05.  Amendments to Servicing Agreement.

         The Trustee may,  without the consent of any Noteholder,  enter into or
consent to any  amendment  or  supplement  to the  Servicing  Agreement  for the
purpose of  increasing  the  obligations  or duties of any party  other than the
Trustee or the Noteholders.

         The Trustee may, in its discretion, decline to enter into or consent to
any such supplement or amendment if its own rights,  duties or immunities  shall
be adversely affected.

Section 9.06.  Servicer as Custodian and Bailee of Trustee.

         In order to facilitate the servicing of the Receivables by
the Servicer, the Servicer shall retain all proceeds of any
         Collections which it receives, prior to their deposit in the Collection
Account,  any Lock-box Account or the Distribution  Account, as the case may be,
in accordance  with the Servicing  Agreement,  solely as custodian and bailee of
the Trustee. Solely for purposes of perfection under Section 9-305 of the UCC of
the state in which such  property is held by the  Servicer,  the Trustee  hereby
acknowledges  that the Servicer is acting as custodian and bailee of the Trustee
in holding such property pursuant to the


3/64971.8


<PAGE>



Servicing Agreement, and any other items constituting a part of the Trust Estate
which from time to time come into the possession of the Servicer. It is intended
that, by the Servicer's  acceptance of such  custodianship and bailment pursuant
to the Servicing  Agreement,  the Trustee, as a secured party, will be deemed to
have  possession  of such  monies and such other  items for  purposes of Section
9-305 of the UCC of the state in which such property is held by the Servicer.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                    ARTICLE TEN

                                              SUPPLEMENTAL INDENTURES


Section 10.01.  Supplemental Indentures.

         (a) The Issuer and the Trustee,  at any time and from time to time, may
enter  into  one or more  indentures  supplemental  hereto  for the  purpose  of
modifying  this  Indenture  without  the  consent  of the  Noteholders  for  the
following purposes:

                  (i)      to add to the duties or obligations of the Issuer
         or the Trustee hereunder;

             (ii)          to maintain or improve the rating of the Notes
         then given by a Rating Agency; or

            (iii) to evidence and provide for the acceptance of appointment by a
         successor  Trustee and to add to or change any of the provisions of the
         Agreement as shall be necessary to facilitate the administration of the
         Trust Estate by more than one Trustee.

         (b) With the consent of the Required  Holders of the Notes,  the Issuer
and the Trustee,  at any time and from time to time,  may enter into one or more
indentures  supplemental  hereto for the  purpose of  modifying  the  Agreement;
provided,  however,  that no such  supplemental  indenture  shall,  without  the
consent of the Holder of each Outstanding Note affected thereby:

                  (i) change the Stated  Maturity  of the  principal  of, or any
         installment  of  principal  or  interest  on,  any Note,  or reduce the
         principal  amount  thereof  or the Note  Interest  Rate  thereon or the
         Redemption  Price with respect  thereto,  change the  provisions of the
         Agreement  relating to the  application of proceeds of the Trust Estate
         to the payment of principal of Notes or change any place where,  or the
         coin or currency in which, any Note or the interest thereon is payable,
         or impair the right to institute  suit for the  enforcement of any such
         payment on or after the Stated  Maturity  thereof  (or,  in the case of
         redemption, on or after the applicable Redemption Date);

             (ii) reduce the percentage in principal  amount of the  Outstanding
         Notes,  the  consent  of the  Holders  of  which  is  required  for the
         execution  of any such  supplemental  indenture,  or the consent of the
         Holders of which is required for any waiver of compliance with certain


3/64971.8


<PAGE>



         provisions of the Agreement or certain Defaults hereunder
         and their consequences provided for in the Agreement;

            (iii)          impair or adversely affect the Trust Estate except
         as otherwise permitted herein;

             (iv)  permit  the  creation  of any lien  ranking  prior to or on a
         parity  with the lien of the  Indenture  with  respect to any part of a
         Trust Estate or terminate  the lien of the Agreement on any property at
         any time  subject  hereto  or  deprive  the  Holder  of any Note of the
         security afforded by the lien of the Agreement;

                  (v)      change the percentage required to direct the
         Trustee to sell or liquidate the Trust Estate pursuant to
         Section 5.04 hereof; or

             (vi) modify any of the  provisions  of this Section or Section 5.13
         hereof,  except to  increase  any such  percentage  or to provide  that
         certain other provisions of the Agreement
                  cannot be modified or waived without the consent of the Holder
         of each  Outstanding  Note as evidenced by the Note  Register  affected
         thereby.

         (c) The Trustee is hereby  authorized  to join in the  execution of any
such supplemental  indenture and to make any further appropriate  agreements and
stipulations  that  may be  therein  contained,  but the  Trustee  shall  not be
obligated  to enter  into any  such  supplemental  indenture  that  affects  the
Trustee's own rights, duties,  liabilities or immunities under this Indenture or
otherwise except to the extent required by law.

         (d) Promptly  after the  execution by the Issuer and the Trustee of any
supplemental  indenture pursuant to this Section 10.01, the Issuer shall mail to
the  Holders of the Notes as their  names  appear on the Note  Register to which
such supplemental indenture relates, a copy of such supplemental indenture.  Any
failure of the Issuer to mail such  notice,  or any defect  therein,  shall not,
however,  in any way  impair or affect  the  validity  of any such  supplemental
indenture.

Section 10.02.  Execution of Supplemental Indentures.

         In  executing  or  accepting  the  additional  trusts  created  by  any
supplemental indenture permitted by this Article or the modifications thereby of
the trusts created by the  Agreement,  the Trustee shall be entitled to receive,
and  (subject to Section  6.01) shall be fully  protected  in relying  upon,  an
Opinion of Counsel stating that the execution of such supplemental  indenture is
authorized or permitted by this Indenture. The Trustee may,


3/64971.8


<PAGE>



but shall not be obligated to, enter into any such supplemental  indenture which
affects the  Trustee's own rights,  duties or immunities  under the Agreement or
otherwise.

Section 10.03.  Effect of Supplemental Indenture.

         Upon the  execution of any  supplemental  indenture  under this Article
Ten,  the  Agreement  shall  be  modified  in  accordance  therewith,  and  such
supplemental  indenture shall form a part of the Agreement for all purposes, and
every Holder of Notes  theretofore  or  thereafter  authenticated  and delivered
hereunder shall be bound thereby.

Section 10.04.  Reference in Notes to Supplemental Indentures.

         Notes   authenticated   and  delivered   after  the  execution  of  any
supplemental  indenture pursuant to this Article Ten may, and if required by the
Trustee shall,  bear a notation in form approved by the Trustee as to any matter
provided for in such supplemental  indenture.  If the Issuer shall so determine,
new Notes so  modified  as to  conform,  in the  opinion of the  Trustee and the
Issuer, to any such  supplemental  indenture may be prepared and executed by the
Issuer and  authenticated  and  delivered  by the  Trustee in  exchange  for the
Outstanding Notes.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



                                                  ARTICLE ELEVEN

                                                   MISCELLANEOUS


Section 11.01.  Acts of Noteholders.

         (a) Any request,  demand,  authorization,  direction,  notice, consent,
waiver  or  other  action  provided  by the  Agreement  to be  given or taken by
Noteholders  may be  embodied in and  evidenced  by one or more  instruments  of
substantially  similar  tenor signed by such  Noteholders  in person or by agent
duly appointed in writing and satisfying any requisite percentages as to minimum
number or dollar  value of  outstanding  principal  amount  represented  by such
Noteholders;  and, except as herein otherwise  expressly  provided,  such action
shall become  effective when such instrument or instruments are delivered to the
Trustee,  and,  where it is  hereby  expressly  required,  to the  Issuer.  Such
instrument  or  instruments  (and the  action  embodied  therein  and  evidenced
thereby)  are  herein  sometimes  referred  to as the  "Act" of the  Noteholders
signing  such  instrument  or  instruments.  Proof  of  execution  of  any  such
instrument or of a writing appointing any such agent shall be sufficient for any
purpose of this Indenture and conclusive in favor of the Trustee and the Issuer,
if made in the manner provided in this Section 11.01.

         (b) The  fact  and  date of the  execution  by any  Person  of any such
instrument  or  writing  may be proved in any  manner  which the  Trustee  deems
sufficient.

         (c) The ownership of Notes shall be proved by the Note
Register.

         (d) Any request,  demand,  authorization,  direction,  notice, consent,
waiver or other action by the Holder of any Notes shall bind the Holder (and any
transferee  thereof) of every Note issued  upon the  registration  thereof or in
exchange  therefor or in lieu thereof,  in respect of anything done,  omitted or
suffered to be done by the Trustee or the Issuer in reliance thereon, whether or
not notation of such action is made upon such Note.

Section 11.02.  Notices, Etc. to Trustee and Issuer.

         Any request, demand, authorization,  direction, notice, consent, waiver
or Act of Noteholders or other documents  provided or permitted by the Agreement
to be made upon, given or furnished to, or filed with:



3/64971.8


<PAGE>



         (a) the Trustee by any  Noteholder or by the Issuer shall be sufficient
for every purpose hereunder if made,  given,  furnished or filed in writing to a
Trustee Officer,  by facsimile  transmission or by other means acceptable to the
Trustee to or with the Trustee at its Corporate Trust Office; or

         (b) the Issuer by the Trustee or by any Noteholder  shall be sufficient
for every purpose hereunder (except as provided in Section 6.01(2) hereof) if in
writing and mailed,  first-class  postage prepaid, to the Issuer addressed to it
at 1105 North Market Street, Suite 1150, Wilmington,  Delaware 19899, Attention:
President,  or at any other  address  previously  furnished  in  writing  to the
Trustee by the  Issuer.  A copy of each  notice to the  Issuer  shall be sent in
writing and mailed,  first-class  postage prepaid, to the Company at 2000 Edmund
Halley Drive, Reston, Virginia 22091-3436,  Attention: Senior Vice President and
Chief-Financial Officer.

Section 11.03.  Notices to Noteholders; Waiver.

         With respect to any Series issued on the Initial  Closing Date,  unless
otherwise instructed by the Purchasers,  the Trustee and the Issuer shall send a
duplicate  copy to the  Purchasers of every notice sent by each  hereunder.  The
Issuer  shall send a copy of the  Officer's  Certificate  delivered  pursuant to
Section 6.03(2) hereof to the Purchaser.

         Where the Agreement  provides for notice to  Noteholders  of any event,
such notice shall be  sufficiently  given  (unless  otherwise  herein  expressly
provided)  if in writing and mailed by  registered  or  certified  mail or first
class postage prepaid or national  overnight  courier service to each Noteholder
affected by such event,  at his address as it appears on the Note Register,  not
later than the latest date, and not earlier than the earliest  date,  prescribed
for the giving of such notice.  In any case where notice to Noteholders is given
by mail,  neither the failure to mail such notice,  nor any defect in any notice
so mailed,  to any particular  Noteholder  shall affect the  sufficiency of such
notice with respect to other Noteholders,  and any notice which is mailed in the
manner herein  provided shall  conclusively be presumed to have been duly given.
Notwithstanding  the  foregoing,   notice  to  be  given  pursuant  to  Sections
7.06(b)(ii) and 11.02(c) hereof shall be sent in duplicate in such manner and to
such  officers  of each  Noteholder  as such  Noteholder  may from  time to time
specify.

         Where the Agreement provides for notice in any manner,  such notice may
be waived in writing by any Person  entitled  to  receive  such  notice,  either
before or after the  event,  and such  waiver  shall be the  equivalent  of such
notice. Waivers of notice by


3/64971.8


<PAGE>



Noteholders  shall be filed  with the  Trustee  but such  filing  shall not be a
condition  precedent to the  validity of any action taken in reliance  upon such
waiver.

         In the event that, by reason of the  suspension of regular mail service
as a  result  of a  strike,  work  stoppage  or  similar  activity,  it shall be
impractical  to mail  notice of any  event to  Noteholders  when such  notice is
required  to be given  pursuant to any  provision  of this  Indenture,  then any
manner of giving such notice as shall be  satisfactory  to the Trustee  shall be
deemed to be a sufficient giving of such notice.

         The Issuer shall give prompt written notice to Duff & Phelps, of any of
the following  occurrences:  (a) the appointment of a successor Trustee, (b) the
execution of a supplemental  indenture pursuant to Article Ten, (c) the adoption
of any amendment to the Servicing  Agreement,  and (d) the payment of the entire
principal of the Notes.  Such notice shall be sufficient if furnished in writing
to Duff & Phelps  Credit  Rating  Co.,  55 East  Monroe,  Suite  4000,  Chicago,
Illinois 60603, Attention: J.
Grant Jones.

Section 11.04.  Effect of Headings and Table of Contents.

         The Article and Section  headings  herein and the Table of Contents are
for convenience only and shall not affect the construction hereof.

Section 11.05.  Successors and Assigns.

         All covenants and  agreements in the Agreement by the Issuer shall bind
its successors and assigns, whether so expressed or not.

Section 11.06.  Separability.

         In case  any  provision  in the  Agreement  or in the  Notes  shall  be
invalid, illegal or unenforceable, the validity, legality, and enforceability of
the remaining provisions shall not in any way be affected or impaired thereby.

Section 11.07.  Benefits of Indenture.

         Nothing in the  Agreement  or in the Notes,  express or implied,  shall
give  to any  Person,  other  than  the  parties  hereto  and  their  successors
hereunder, and the Noteholders, any benefit.
Section 11.08.  Governing Law.



3/64971.8


<PAGE>



The Agreement  and each Note shall be construed in accordance  with and governed
by the laws of the State of New York  applicable  to  agreements  made and to be
performed therein.

Section 11.09.  Counterparts.

         This instrument may be executed in any number of counterparts,  each of
which so executed shall be deemed to be an original,  but all such  counterparts
shall together constitute but one and the same instrument.

Section 11.10.  Corporate Obligation.

         No  recourse  may  be  taken,  directly  or  indirectly,   against  any
incorporator, subscriber to the capital stock, stockholder, officer, director or
employee of the Issuer or of any  predecessor  or  successor  of the Issuer with
respect to the Issuer's obligations on the Notes or under the Agreement.

3/64971.8


<PAGE>





3/64971.8


<PAGE>



         IN WITNESS  WHEREOF,  the  Issuer  and the  Trustee  have  caused  this
Indenture  to be duly  executed  by their  respective  officers  thereunto  duly
authorized and attested, all as of the day and year first above written.


                                             DYN FUNDING CORPORATION


                                             By:  ________________________
                                                  Name:
                                                  Title:


                                             BANKERS TRUST COMPANY, not in
                                             its individual capacity, but
                                             solely as Trustee


                                             By:  _________________________
                                                  Name:
                                                  Title:

3/64971.8


<PAGE>





                                                              EXECUTION COPY






                                              DYN FUNDING CORPORATION
                                                      Issuer


                                                        and


                                               BANKERS TRUST COMPANY
                                                      Trustee


                                    on behalf of the Series 1997-1 Noteholders




                                             SERIES 1997-1 SUPPLEMENT
                                               Dated April 18, 1997

                                                        to

                                    DYNCORP TRADE RECEIVABLES MASTER INDENTURE
                                               Dated April 18, 1997




                                              $50,000,000
                    7.486% FIXED RATE CONTRACT RECEIVABLE COLLATERALIZED NOTES
                                       SERIES 1997-1, CLASS A


                                          Up to $90,000,000
                     FLOATING RATE CONTRACT RECEIVABLE COLLATERALIZED NOTES
                                       SERIES 1997-1, CLASS B



TABLE OF CONTENTS
Page

ARTICLE I

Creation of Series 1997-1 Notes

Section 1.01. Designation................................................... 2

ARTICLE II

Definitions

Section 2.01. Definitions.................................................. 3

ARTICLE III

Reserve Fund

Section 3.01. Reserve Fund................................................. 8

ARTICLE IV

Rights of Series 1997-1 Noteholders
and Distribution of Collections

Section 4.01. Collection and Distribution of Money........................ 10
Section 4.02. Distribution Account........................................ 11
Section 4.03. General Provisions Regarding
Distribution Account and Reserve Fund..................................... 13
Section 4.04. Determination of LIBOR...................................... 14

ARTICLE V

Redemption of Series 1997-1 Notes

Section 5.01. Optional Redemption......................................... 16
Section 5.02. Special and Mandatory Redemptions........................... 16
Section 5.03. Notice of Optional Redemption by Issuer..................... 18
Section 5.04. Deposit of Redemption Price for Optional, Special........... 18
 and Mandatory Redemptions
Section 5.05. Series 1997-1 Notes Payable on Redemption Date.............. 19
Section 5.06. Payments Upon Certain Events of Default and Triggers........ 20

ARTICLE VI

Transfer of Notes

Section 6.01. Exemption from Securities Act............................... 21
Section 6.02. Further Restrictions on Transfer............................ 21
Section 7.01. Amendment................................................... 22
Section 7.02. Governing Law............................................... 22
Section 7.03. Counterparts................................................ 22
Section 7.04. Ratification of Indenture................................... 22
Section 7.05. Cross-references............................................ 22
Section 7.06. Issuer Covenant............................................. 22
Section 7.07. Tax Treatment............................................... 22

Exhibits

         Exhibit A.  Form of Class A Note
         Exhibit B.  Form of Class B Note
         Exhibit C.  Form of Representation Letter




<PAGE>


         SERIES 1997-1 SUPPLEMENT dated April 18, 1997 (this "Series
1997-1 Supplement") between DYN FUNDING CORPORATION, a
corporation organized and existing under the laws of the State of
Delaware (herein, together with its permitted successors and
assigns, the "Issuer"), and BANKERS TRUST COMPANY, a New York
banking corporation, as trustee (herein, together with its
successors in the trusts thereunder as provided in the Indenture
referred to below, the "Trustee"), under the DynCorp Trade
Receivables Master Indenture, dated April 18, 1997 (the
"Indenture") between the Issuer and the Trustee (the Indenture
together with this Series 1997-1 Supplement, the "Agreement").

         Pursuant to Section 2.04 of the Indenture, the Issuer may
direct the Trustee to authenticate the initial Series of Notes.
The Principal Terms of this Series are set forth in this Series
1997-1 Supplement to the Indenture.

         Pursuant to this Series 1997-1 Supplement, the Issuer shall
create the initial Series of Notes and specify the Principal
Terms thereof.

         In addition to the Grant of the Indenture, the Issuer hereby
Grants to the Trustee, for the exclusive benefit of the Holders
of the Series 1997-1 Notes, all of the Issuer's right, title and
interest in and to the Distribution Account, including all
Eligible Investments therein and all income from the investment
of funds therein, and the Reserve Fund and all proceeds in any
way derived from any of the foregoing items.  Such Grants are
made in trust to secure the Series 1997-1 Notes equally and
ratably without prejudice, priority or distinction, except as
expressly provided in the Agreement, between any Series 1997-1
Notes, and to secure (i) the payment of all amounts due on the
Series 1997-1 Notes in accordance with their terms, (ii) the
payment of all other sums payable under the Agreement and (iii)
compliance with the provisions of the Agreement all as provided
in the Agreement.

         The Trustee acknowledges such Grant, accepts the trusts
hereunder in accordance with the provisions hereof and agrees to
perform the duties herein.


<PAGE>


                                                        I



<PAGE>


         Creation of Series 1997-1 Notes

           Designation.  (a)  There is hereby created a Series of
Notes to be issued pursuant to this Series 1997-1 Supplement.
The Class A Notes shall be designated generally as the "7.486%
Fixed Rate Contract Receivable Collateralized Notes, Series 1997-
1, Class A" or the "Class A Notes."  The Class B Notes shall be
designated generally as the "Floating Rate Contract Receivable
Collateralized Notes, Series 1997-1, Class B" or the "Class B
Notes".  The Class A Notes and the Class B Notes shall be
designated generally as the "Series 1997-1 Notes".  Such Notes
shall be issued in minimum principal amounts of $500,000 and any
amount in excess thereof.

         (a)        In the event that any term or provision contained
herein shall conflict with or be inconsistent with any term or
provision contained in the Indenture, the terms and provisions of
this Series 1997-1 Supplement shall be controlling.  All
capitalized terms not otherwise defined herein are defined in the
Indenture.  Each capitalized term defined herein shall relate
only to the Series 1997-1 Notes and no other Series of Notes
issued by the Issuer.


                                                    Definitions

           Definitions.  (a)  Whenever used in this Series 1997-1
Supplement, the following words and phrases shall have the
following meanings:

         Account:  The Collection Account, the Distribution Account
or any Lockbox Account.

         Amortization Date:  April 30, 2002.

         Called Principal:  With respect to any Series 1997-1 Note,
the Class A Note Principal Balance or the Class B Note Principal
Balance, as applicable, that is declared to be due and payable
pursuant to (i) an Optional Redemption, Mandatory Redemption or
Special Redemption pursuant to Article V hereof or (ii) an
acceleration of maturity pursuant to Section 5.02 of the
Indenture.

         Class A Initial Note Principal Balance:  $50,000,000.

         Class A Note:  The meaning specified in Section 1.01 hereof.





<PAGE>


         Class A Note Interest Rate:  With respect to any Class A
Note, a rate equal to 7.486% per annum.

         Class A Note Principal Balance:  As of any day, an amount
equal to (a) the Class A Initial Note Principal Balance, minus
(b) all amounts in respect of principal distributed to the Class
A Noteholders in reduction of the Class A Note Principal Balance
from time to time prior to such date.

         Class A Stated Maturity:  October 31, 2002.

         Class B Note:  The meaning specified in Section 1.01 hereof.

         Class B Note Interest Rate:  With respect to each Increase,
LIBOR plus 0.70% per annum.

         Class B Note Principal Balance:  As of any day, an amount
equal to (a) $0.00, plus (b) the aggregate amount of any Increase
in the Class B Note Principal Balance after the Closing Date,
minus (c) all amounts in respect of principal distributed to the
Class B Noteholders in reduction of the Class B Note Principal
Balance from time to time prior to such date.

         Class B Note Purchase Agreement:  The Class B Note Purchase
Agreement dated April 18, 1997 among the Purchaser, the Issuer
and any other purchaser specified therein from time to time.

         Class B Purchase Limit:  $90,000,000 on any day.

         Class B Stated Maturity:  October 31, 2002.

         Closing Date:  April 18, 1997.

         Commitment Fee:  For any Interest Period, an amount accruing
at a rate of 0.25% per annum on the average daily amount by which
the Class B Purchase Limit exceeds the Class B Note Principal
Balance.

         Cut-off Date:  April 16, 1997.

         Distribution Account:  The Eligible Account established and
maintained with the Trustee pursuant to Section 4.02 hereof.

         Discounted Value:  With respect to the Called Principal of
any Class A Note, the amount obtained by discounting all
Remaining Scheduled Payments with respect to such Called
Principal from their respective scheduled due date to the
Redemption Date with respect to such Called Principal, in
accordance with accepted financial practice and at a discount
factor (applied on a monthly basis) equal to the applicable
Reinvestment Yield with respect to such Called Principal.




<PAGE>



         Increase:  Any increase in the Class B Note Principal
Balance corresponding to the amount of each advance of funds by
the Purchaser to the Issuer under the Class B Note Purchase
Agreement.  Any such Increase shall not occur more frequently
than once per week.

         Interest Period:  With respect to the related Payment Date,
the period from and including the prior Payment Date to and
excluding such Payment Date; provided that the first Interest
Period shall begin on and include the Closing Date and end on and
include the day prior to the first Payment Date.

         LIBOR Rate:  The London interbank offered rate for one-month
Eurodollar deposits, calculated as provided in Section 4.04
hereof.

         LIBOR Determination Date:  With respect to any Payment Date,
the second Business Day immediately preceding such Payment Date.

         London Business Day:  Any Business Day on which dealings in
deposits in Eurodollars are transacted in the London interbank
market.

         Mandatory Redemption:  A redemption by the Issuer of all of
the Series 1997-1 Notes pursuant to Section 5.02(b) hereof.

         Mandatory Redemption Level:  A Collateral Value Ratio of
0.95.

         Non-Amortization Period:  The period beginning on the
Closing Date and ending on the close of business on the Payment
Date before the Amortization Date.

         Optional Redemption:  A redemption by the Issuer of all of
the Class A Notes pursuant to Section 5.01 hereof.

         Payment Date:  The 30th day of each month (except that
Payment Dates in the month of February shall be the last day of
such month), or, if such 30th day is not a Business Day, the next
succeeding Business Day commencing on April 30, 1997.

         Principal Distribution Amount:  With respect to each Payment
Date during the Amortization Period, the excess of (a) all
amounts on deposit in the Collection Account and the Distribution
Account representing Collections on the Receivables received from
and including the next preceding Determination Date (or, in the
case of the Amortization Date, from and including the first day
of the Amortization Period) through the day immediately preceding
such current Determination Date, including reinvestment income
thereon, and any other amounts on deposit in the Collection




<PAGE>


Account and the Distribution Account over (b) the sum of the
amounts payable on such Payment Date in respect of (i) amounts
payable in respect of Administrative Expenses, (ii) all interest
due on the Series 1997-1 Notes, (iii) the amount payable pursuant
to any Special Redemption or Mandatory Redemption, (iv) any
amounts to be deposited in the Reserve Fund pursuant to Section
9.02(c) of the Indenture and (v) the Series 1997-1 Pro Rata Share
of the Servicing Fee plus any previously unpaid Series 1997-1 Pro
Rata Share of the Servicing Fee.

         Purchasers:  With respect to the Class B Notes, the
Purchasers of Class B Notes under the Class B Note Purchase
Agreement and their successors and assigns.

         Redemption Date:  With respect to the Called Principal of
any Series 1997-1 Note, the date on which such Called Principal
is declared to be due and payable pursuant to a redemption or an
acceleration of maturity pursuant to Section 5.02 of the
Indenture or Article V hereof.  With respect to a Special
Redemption or Mandatory Redemption, the Redemption Date shall be
the Payment Date next succeeding the Determination Date on which
such Special Redemption or Mandatory Redemption is determined to
be required.

         Redemption Price:  With respect to any Series 1997-1 Note to
be redeemed by the Issuer pursuant to a Special Redemption,
Mandatory Redemption or Optional Redemption, the sum of (i) 100%
of the then Outstanding Note Principal Balance of the Series
1997-1 Notes to be redeemed, (ii) accrued and unpaid interest
thereon to the applicable Redemption Date and (iii) with respect
to the Class A Notes only, the applicable Yield Maintenance
Amount, if any.

         Reference Banks:  Barclays Bank PLC, Lloyds Bank PLC,
Citibank, N.A. and The Chase Manhattan Bank.

         Reinvestment Yield:  With respect to the Called Principal of
any Class A Note, the sum of (A) the yield to maturity implied by
(i) the yields reported, as of 10:00 a.m. (New York City time) on
(a) with respect to an Optional Redemption, the 16th Business Day
preceding the Redemption Date with respect to such Called
Principal and (b) with respect to a Special Redemption, Mandatory
Redemption or an acceleration pursuant to Section 5.02(c) of the
Indenture, the Business Day next preceding the Redemption Date
with respect to such Called Principal, on the display designated
as "Page 678" or "Page 3750" on the Dow Jones Telerate Service
(or such other displays as may replace Page 678 or Page 3750 on
the Dow Jones Telerate Service) for actively traded U.S. Treasury
securities having a maturity nearest to the Remaining Average
Life of such Called Principal as of such Redemption Date, or (ii)
if such yields shall not be reported as of such time or the




<PAGE>


yields reported as of such time shall not be ascertainable, the
Treasury Constant Maturity Series yields reported, for the latest
day for which such yields shall have been so reported as of (a)
with respect to an Optional Redemption, the 16th Business Day
preceding the Redemption Date with respect to such Called
Principal and (b) with respect to a Special Redemption, Mandatory
Redemption or an acceleration pursuant to Section 5.02(c) of the
Indenture, the Business Day next preceding the Redemption Date
with respect to  such Called Principal, in Federal Reserve
Statistical Release H.15 (519) (or any comparable successor
publication) for actively traded U.S.  Treasury securities having
a constant maturity equal to the Remaining Average Life of such
Called Principal as of such Redemption Date and (B) with respect
to an Optional Redemption, 0%, with respect to a Special
Redemption, a Mandatory Redemption pursuant to Section 5.02(b)
hereof and with respect to an acceleration pursuant to Section
5.02(c) of the Indenture, 0.50% and with respect to a Mandatory
Redemption pursuant to Section 5.02(c) hereof, 1.00%.  Such
implied yield in (A) above shall be determined, if necessary, by
(a) converting U.S. Treasury bill quotations to bond-equivalent
yields in accordance with accepted financial practice and (b)
interpolating linearly between reported yields.

         Remaining Average Life:  With respect to the Called
Principal of any Class A Note, the number of years (calculated to
the nearest one-twelfth year) obtained by dividing (i) such
Called Principal into (ii) the sum of the products obtained by
multiplying (a) each Remaining Scheduled Payment of such Called
Principal (but not of interest thereon) by (b) the number of
years (calculated to the nearest one-twelfth year) which will
elapse between (x) with respect to an Optional Redemption, the
15th Business Day prior to the Redemption Date with respect to
such Called Principal and (y) with respect to a Special
Redemption or Mandatory Redemption, the Redemption Date with
respect to such Called Principal and the Amortization Date.

         Remaining Scheduled Payments:  With respect to the Called
Principal of any Class A Note, all payments of such Called
Principal and interest thereon that would be due on or after the
Redemption Date with respect to such Called Principal if no
payment of such Called Principal were made prior to the
Amortization Date and assuming such Called Principal is paid in
full on the Amortization Date.

         Required Reserve Balance:  With respect to any Payment Date,
3% of the Class A Initial Note Principal Balance.

         Reserve Fund:  The Eligible Account established and
maintained with the Trustee pursuant to Section 3.01 hereof.



<PAGE>


         Series 1997-1 Noteholder:  Any Holder of a Series 1997-1
Note.

         Series 1997-1 Notes:  The Series of Class A Notes and Class
B Notes issued pursuant to this Series 1997-1 Supplement on the
Series Issuance Date and designated "Series 1997-1".

         Series 1997-1 Pro Rata Share:  With respect to any
Determination Date, a fraction expressed as a percentage, (i) the
numerator of which is the sum of the Class A Note Principal
Balance and the Class B Note Principal Balance and (ii) the
denominator of which is the Note Principal Balance of all Series
or Classes of Notes issued by the Issuer.

         Series Issuance Date:  April 18, 1997.

         Servicing Fee:  With respect to each Payment Date, for so
long as the Company is Servicer, an amount equal to one-twelfth
of one percent of the aggregate Stated Value of all Eligible
Receivables that are pledged to the Trustee, calculated as of the
end of the preceding Determination Period.

         Special Redemption:  A redemption by the Issuer of the
Series 1997-1 Notes pursuant to Section 5.02(a) hereof.

         Yield Maintenance Amount:  With respect to any Class A Note,
as of the related Redemption Date, a premium equal to the excess,
if any, of the Discounted Value of the Called Principal of such
Series 1997-1 Note over such Called Principal.  The Yield
Maintenance Amount shall in no event be less than zero.

                                                        Reserve Fund

           Reserve Fund.  (a) On or before the Closing Date the
Issuer shall establish with the Trustee, an Eligible Account in
the corporate trust department of the Trustee denominated
"Reserve Fund -- Bankers Trust Company, as Trustee in respect of
7.486% Fixed Rate Contract Receivable Collateralized Notes,
Series 1997-1, Class A, and Floating Rate Contract Receivable
Collateralized Notes, Series 1997-1, Class B".  The Issuer shall
deposit in such account on or before the Closing Date, and
maintain thereafter, an amount equal to the Required Reserve
Balance.  All moneys received by the Trustee pursuant to Sections
9.02(d) or (e) of the Indenture, or otherwise from the Issuer,
for deposit in the Reserve Fund, together with any Eligible
Investments in which such moneys are or will be invested or
reinvested during the term of the Indenture, shall be held by the
Trustee in the Reserve Fund as part of the Trust Estate granted
to secure the Notes, subject to disbursement and withdrawal as
herein provided.  Income earned on Eligible Investments held in
the Reserve Fund will not be a part of the Trust Estate and will
be released to the Issuer on any Business Day upon receipt by the
Trustee of an Issuer Request, so long as the amount on deposit in
the Reserve Fund is at least equal to the Required Reserve
Balance.

         (b)      So long as no Default or Event of Default shall have
occurred and be continuing, all or a portion of any moneys in the
Reserve Fund shall be invested and reinvested by the Trustee at
the Issuer's written direction in one or more Eligible
Investments bearing interest or sold at discount.
Notwithstanding the definition of "Eligible Investments",
investments on which the Paying Agent in its commercial capacity
is the obligor may mature on the Payment Date next succeeding the
date of investment.  All income or other gain from investments of
money held in the Reserve Fund shall be deposited by the Trustee
in the Reserve Fund promptly upon receipt, and any loss resulting
from such investments shall be charged to the Reserve Fund.

         (c)      Unless the Notes have been declared due and payable
pursuant to Section 5.02 of the Indenture, on each Payment Date
the Trustee shall withdraw from the Reserve Fund in accordance
with the Determination Date Statement, and deposit in the
Distribution Account an amount equal to the amount, if any, by
which the Note Interest Payment for such Payment Date exceeds the
amount on deposit in the Distribution Account on such Payment
Date that is available for such payment (before giving effect to
any withdrawal from the Reserve Fund on such date for deposit in
the Distribution Account).

         (d)      On any Redemption Date on which an Optional Redemption
has been declared by the Issuer, the Trustee shall upon receipt
of an Issuer Order withdraw from the Reserve Fund, to the extent
of funds on deposit therein, and deposit in the Distribution
Account the amount, if any, by which the Redemption Price exceeds
the amount on deposit in the Distribution Account on such
Redemption Date that is available for such payment (before giving
effect to any withdrawal from the Reserve Fund on such date for
deposit in the Distribution Account); provided that on such
Redemption Date the full Redemption Price is paid to the
Outstanding Noteholders.

         (e)      On the Stated Maturity of the Notes, a Mandatory
Redemption Date, a Special Redemption Date or an Optional
Redemption Date, the Trustee shall withdraw from the Reserve Fund
and deposit in the Distribution Account the amount, if any, by
which the Note Payment for such Payment Date exceeds the amount
on deposit in the Distribution Account on such Payment Date that




<PAGE>


is available for such payment (before giving effect to any
withdrawal from the Reserve Fund on such date for deposit in the
Distribution Account); provided, in the case of Mandatory
Redemption or an Optional Redemption, that on such Payment Date
the full Redemption Price is paid to the Outstanding Noteholders.

         Upon the satisfaction and discharge of the Agreement in
accordance with Article Four of the Indenture, upon receipt of an
Issuer Request, the Trustee shall pay or transfer to the Issuer
all money or Eligible Investments then in the Reserve Fund.



<PAGE>


                                                        IV



<PAGE>



                                        Rights of Series 1997-1 Noteholders
                                          and Distribution of Collections


           Collection and Distribution of Money.  (a) The Class A
Notes shall bear interest from the Closing Date until paid at the
Class A Note Interest Rate.  Thirty days of interest shall be due
and payable on each Payment Date (other than the first and, if
applicable, last Payment Date) on the Note Principal Balance of
the Class A Notes, determined as of the Closing Date with respect
to the first Payment Date, and thereafter, the preceding Payment
Date (after giving effect to any principal payment made on such
Notes on such date).  Interest will be calculated on the basis of
a 360-day year consisting of twelve 30-day months.  If the
amounts available in the Distribution Account and Reserve Fund
are insufficient to pay the amount of interest due and payable on
the Class A Notes on any Payment Date, such shortfall will be
carried forward and added to the amount due on such Class A Notes
on the next Payment Date.  Any such amount carried forward will
bear interest, to the extent legally permissible, at a rate per
annum which shall be equal to 200 basis points in excess of the
Class A Note Interest Rate.

         (a)               The principal of the Class A Notes shall be payable
commencing on the Amortization Date and on each Payment Date
thereafter, to the extent of the amount available after payment
of all interest payable on the Notes, to the extent that funds
remain in the Collection Account as provided in Section 4.02
hereof.

         (b)               The Class B Notes shall bear interest on the average
daily Class B Note Principal Balance for the related Interest
Period at the Class B Note Interest Rate.  Interest on the Class
B Notes shall be payable on each Payment Date for the related
Interest Period.  Interest will be calculated on the basis of the
actual number of days elapsed in the Interest Period and a 360-
day year.  If the amounts available in the Distribution Account
and the Reserve Fund are insufficient to pay the amount of
interest due and payable on the Class B Notes on any Payment
Date, such shortfall will be carried forward and added to the
amount due on such Class B Notes on the next Payment Date.  Any
such amount carried forward will bear interest, to the extent
legally permissible, at a rate per annum which shall be equal to
200 basis points in excess of the Class B Note Interest Rate.

         (c)               The principal of the Class B Notes shall be payable
commencing on the Amortization Date and on each Payment Date




<PAGE>


thereafter, to the extent of the amount available after payment
of all interest payable on the Notes, to the extent that funds
remain in the Collection Account as provided in Section 4.02
hereof.  On any Payment Date during the Non-Amortization Period,
the Issuer may designate amounts on deposit in the Collection
Account to pay principal in whole or in part of the Class B
Notes.

         (d)        Except as otherwise expressly provided herein or in the
Indenture, the Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or
assistance of any fiscal agent or other intermediary, all money
and other property payable to or receivable by the Trustee
pursuant to the Agreement, including all payments due on account
of any of the Receivables pledged to secure the Notes.  The
Trustee shall hold all such money and property received by it in
trust for the Holders of the Notes and shall apply it as provided
in the Agreement.  Except as otherwise expressly provided in the
Agreement, if any Default occurs in the making of any payment or
performance under the Servicing Agreement, the Trustee may, and
upon the written request of the Required Holders (as evidenced by
the Note Register) shall, take such action as may be appropriate
to enforce such payment or performance, including the institution
and prosecution of appropriate Proceedings.  Any such action
shall be without prejudice to any right to claim a Default or
Event of Default under the Agreement and to proceed thereafter as
provided in Article Six of the Indenture.

           Distribution Account.  (a) Prior to the initial
authentication and delivery of the Notes, the Issuer shall open,
at a depository institution (which may be the Trustee), an
Eligible Account denominated "Distribution Account -- Bankers
Trust Company, as trustee in respect of 7.486% Fixed Rate
Contract Receivable Collateralized Notes, Series 1997-1, Class A
and Floating Rate Contract Receivable Collateralized Notes,
Series 1997-1, Class B".  The Distribution Account shall be held
in the corporate trust department of such depositary institution,
in trust and shall relate solely to the Series 1997-1 Notes and
Eligible Investments securing the Series 1997-1 Notes.  Funds in
the Distribution Account shall be held as provided in Section
6.06 of the Indenture.  The Issuer shall give the Trustee at
least five Business Days' written notice of any change in the
location of the Distribution Account and any related account
identification information.  All payments to be made from time to
time to the Holders of Series 1997-1 Notes, out of funds in the
Distribution Account pursuant to this Series 1997-1 Supplement
shall be made by the Trustee as the Paying Agent of the Issuer
or, pursuant to Section 8.10 of the Indenture, by any other
Paying Agent appointed by the Issuer.  All moneys deposited from
time to time in the Distribution Account, including the deposits
to be made by the Servicer in the Distribution Account pursuant
to the Servicing Agreement, and all investments made with such
moneys, shall be held by the Trustee as part of the Trust Estate
as herein provided.

         (b)      So long as no Default or Event of Default shall have
occurred and be continuing, all or a portion of the Distribution
Account shall be invested and reinvested by the Trustee at the
Issuer's written direction in one or more Eligible Investments
bearing interest or sold at discount.  All income or other gain
from investment of moneys deposited in the Distribution Account
shall be deposited in the Distribution Account immediately upon
receipt, and any loss resulting from such investment shall be
charged to such Distribution Account.  Notwithstanding the
definition of "Eligible Investments", in the case of an Account
maintained with the Paying Agent, Eligible Investments on which
the Paying Agent is the obligor (including repurchase agreements
on which the Paying Agent in its commercial capacity is liable as
principal), may mature on the Payment Date next succeeding the
date of investment.

         (c)      On each Payment Date during the Non-Amortization
Period, amounts that have been deposited in the Distribution
Account pursuant to Section 9.02(d) of the Indenture will be
distributed as follows:

                  first, to the payment of all interest due on the Series
         1997-1 Notes and any Commitment Fee due to the Purchaser
         pursuant to the Class B Note Purchase Agreement;

                  second, to the payment of principal on any Class B
         Notes as is designated by the Issuer;

                  third, to the payment of all principal due on any Class
         A Notes that have been called for redemption; and

                  fourth, to the payment of any Yield Maintenance Amount
         due on any Class A Notes that have been called for
         redemption.

         (d)      On each Payment Date during the Amortization Period,
amounts that have been deposited in the Distribution Account
pursuant to Section 9.02(e) of the Indenture will be distributed
as follows:

                  first, to the payment of all interest due on the Series
         1997-1 Notes;

                  second, to the payment of all principal due on any
         Series 1997-1 Notes that have been called for redemption to


<PAGE>


         be distributed to the Holders thereof on a pro rata basis;
         and

                  third, to the payment (or distribution to the Issuer
         for payment) of the Principal Distribution Amount due on the
         Series 1997-1 Notes to be distributed to the Holders thereof
         on a pro rata basis.

         (e)      On any Payment Date if amounts on deposit in the
Distribution Account are not sufficient to make any portion of
the Note Interest Payment on such Payment Date, an amount equal
to the amount by which the amount available in the Distribution
Account is less than the Note Interest Payment will be withdrawn
from the Reserve Fund in accordance with the Determination Date
Statement, to pay, to the extent available, all interest payable
on the Series 1997-1 Notes on such Payment Date.

           General Provisions Regarding Distribution Account and
Reserve Fund.  (a) The Issuer shall not direct the Trustee to
make any investment of any funds in an Account or the Reserve
Fund or to sell any investment held in an Account or the Reserve
Fund except under the following terms and conditions: (i) (A)
each such investment shall be made in the name of the Trustee (in
its capacity as such) or its agents, custodians or nominees (or,
if, as indicated by an Opinion of Independent Counsel delivered
to the Trustee, applicable law provides for perfection of pledges
of an investment not evidenced by a certificate or other
instrument through registration of such pledge on books
maintained by or on behalf of the issuer of such investment, such
pledge may be so registered), (B) the Trustee shall have sole
investment control over such investment, the income thereon and
the proceeds thereof, and (C) any instrument evidencing such
investment shall be delivered directly to the Trustee or its
agent; and (ii) the proceeds of each such sale of an investment
shall be remitted by the purchaser thereof directly to the
Trustee for deposit in the Account or the Reserve Fund in which
such investment was held.

         (b)      If any amounts are needed for disbursement from an
Account or the Reserve Fund and sufficient uninvested funds are
not available to make such disbursement, in the absence of an
Issuer Order for the liquidation of investments in an amount
sufficient to provide the required funds, the Trustee shall cause
to be sold or otherwise converted to cash a sufficient amount of
the investments in such Account or the Reserve Fund; provided
that such investments shall be sold in arm's-length transactions
for not less than their fair market value; provided, further,
that the Trustee may rely upon the appraisal of an independent
appraiser in determining such fair market value.



<PAGE>


         (c)      The Trustee shall not in any way be held liable by
reason of any insufficiency in any Account or the Reserve Fund
resulting from any loss on any Eligible Investment included
therein except that the Trustee shall remain liable on Eligible
Investments which are obligations of the Trustee in its
commercial capacity.

         (d)      All investments of funds in an Account or the Reserve
Fund and all sales of Eligible Investments held in an Account or
the Reserve Fund shall, except as otherwise expressly provided in
the Agreement, be made by the Trustee in accordance with an
Issuer Order.  Such Issuer Order may prescribe specific actions
(including, without limitation, that such funds shall not be
invested, in which case such funds shall remain deposited in the
Distribution Account or Reserve Fund) or may be a general,
standing order authorizing the Trustee to act within certain
general parameters or to act on written, facsimile or telephonic
instructions (which telephonic instructions shall be confirmed in
writing) of specified personnel or agents of the Issuer.

         In the event that:

                  (i)      the Issuer shall have failed to give investment
         directions to the Trustee by 12:01 p.m. New York time on any
         Business Day authorizing the Trustee to invest the funds
         then in an Account or the Reserve Fund,

             (ii)          a Default or Event of Default shall have occurred
         and be continuing but the Series 1997-1 Notes shall not have
         been declared due and payable pursuant to Section 5.02 of
         the Indenture, or

            (iii)          an Event of Default shall have occurred and be
         continuing, the Series 1997-1 Notes shall have been declared
         due and payable pursuant to Section 5.02 of the Indenture,
         and amounts collected or receivable from the related Trust
         Estate are being applied in accordance with Section 5.06 of
         the Indenture, the Trustee shall invest and reinvest the
         funds then in each Account or the Reserve Fund to the
         fullest extent practicable, but only in one or more Eligible
         Investments bearing interest or sold at a discount, upon
         written direction by the Issuer.  All investments made
         pursuant to clause (i) above shall mature on the next
         Business Day following the date of such investment, all such
         investments made pursuant to clause (ii) above shall mature
         no later than the latest maturity date therefor permitted
         for Eligible Investments, and all investments made pursuant
         to clause (iii) above shall mature no later than the first
         date following the date of such investment on which the
         Trustee proposes to make a distribution to Series 1997-1
         Noteholders pursuant to Section 5.06 of the Indenture.


<PAGE>



           Determination of LIBOR.  (a) On each LIBOR Determination
Date, the Trustee will determine LIBOR on the basis of the rate
for deposits in Eurodollars for a one-month period which appears
on Telerate Page 3750 as of 11:00 a.m., London time, on such
date.  If such rate does not appear on Telerate Page 3750, the
rate for that LIBOR Determination Date will be determined on the
basis of the rates at which deposits in Eurodollars are offered
by the Reference Banks at approximately 11:00 a.m., London time,
on that day to prime banks in the London interbank market for a
one-month period.  The Trustee will request the principal London
office of each of the Reference Banks to provide a quotation of
its rate.  If at least two such quotations are provided, the rate
for that LIBOR Determination Date will be the arithmetic mean of
the quotations.  If fewer than two quotations are provided as
requested, the rate for that LIBOR Determination Date will be the
arithmetic mean of the rates quoted by major banks in New York
City, selected by the Issuer, at approximately 11:00 a.m., New
York City time, on that day for loans in Eurodollars to leading
European banks for a one-month period.

         (a)               On each LIBOR Determination Date, the Trustee shall
send to the Issuer, the Servicer and the Purchaser by facsimile,
notification of the LIBOR Rate for the following Interest Period.



<PAGE>


                                                        V

<PAGE>


         Redemption of Series 1997-1 Notes

           Optional Redemption.  The Class A Notes will be
redeemable in whole on any day on which the Class B Note
Principal Balance is equal to zero, at the option of the Issuer,
at the Redemption Price for an Optional Redemption; provided,
however, that if such day occurs on or after the Amortization
Date, the Redemption Price of such Notes shall not include any
Yield Maintenance Amount.

         Section 5.02.  Special and Mandatory Redemptions.

         (a)      Special Redemption.  If, on any Determination Date, (i)
the Collateral Value Ratio as set forth in the Determination Date
Statement prepared in accordance with Section 4.02 of the
Servicing Agreement is below 1.00 and the Issuer does not
substitute Receivables or deposit cash into the Collection
Account or reduce the Class B Note Principal Balance such that
the Collateral Value Ratio, as set forth in such Determination
Date Statement, is raised to 1.00 prior to the related Payment
Date and (ii) such ratio was below 1.00 on the previous
Determination Date and the Company did not substitute Receivables
or deposit cash into the Collection Account or reduce the Class B
Note Principal Balance such that the Collateral Value Ratio, as
set forth in the Determination Date Statement for such previous
Determination Date, was raised to 1.00 prior to the current
Determination Date, the Trustee shall promptly give notice that
it will redeem a portion of the Series 1997-1 Notes on the next
Payment Date.  The Trustee shall call for a Special Redemption of
the Series 1997-1 Notes in an amount equal to the lesser of
(i)(A) the Outstanding Note Principal Balance minus (B) the sum
of (1) the aggregate Stated Value of the Receivables, less the
aggregate Stated Value of any Excluded Receivables, in each case
valued at the applicable Collateral Value Percentage and (2) the
amount on deposit in the Collection Account and (ii) the
Outstanding Note Principal Balance.  The amounts in clauses (A)
and (B)(1) above shall be calculated by the Issuer as of the end
of the Determination Period preceding such Determination Date.
Such redemption will be at the Redemption Price for a Special
Redemption.

         During the period from the Determination Date on which the
Trustee gives notice of a Special Redemption until the succeeding
Payment Date, subject to Section 4.02(c) hereof and Section
9.02(c) of the Indenture, Collections will be retained in the


<PAGE>


Collection Account until the amount of funds on deposit therein
is equal to the Redemption Price for such Special Redemption.
If, after the Payment Date on which a Special Redemption is to be
made during the Non-Amortization Period, any portion of the
related Redemption Price has not been paid, funds may not be
withdrawn from the Collection Account to purchase Eligible
Receivables pursuant to Section 4.02(c) hereof until the amount
required for such Special Redemption is on deposit in the
Collection Account and transferred to the Distribution Account.

         Any Special Redemption will be paid, to the extent of funds
available in the Collection Account and the Distribution Account,
first to the payment of all amounts owing on the Class B Notes
until the Class B Note Principal Balance is reduced to zero and
second to the payment of all amounts owing on the Class A Notes.

         (b)      Mandatory Redemption.  The Trustee shall as soon as
practicable on any Determination Date promptly give notice of a
Mandatory Redemption of all the Outstanding Series 1997-1 Notes,
based on information contained in the Determination Date
Statement, if:

                  (i)      on the preceding Determination Date, the
         Collateral Value Ratio was determined to be less than or
         equal to the Mandatory Redemption Level as of the last day
         of the second preceding Determination Period and the Company
         has not caused the Collateral Value Ratio to be increased
         above the Mandatory Redemption Level by substitution of
         Receivables or depositing cash into the Collection Account
         or reduction of the Class B Note Principal Balance;

             (ii)          three Special Redemptions (including such current
         Determination Date) are required within any consecutive
         12-month period; or

            (iii)          on any Determination Date, (a) 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 (b) the Collateral
         Value Ratio is less than 1.00.

         In the case of clause (i) above, the payment of principal
pursuant to the Mandatory Redemption will be due on the Payment
Date immediately following the Determination Date next succeeding
such notice of a Mandatory Redemption, and in the case of clauses
(ii) or (iii) above, such payment will be due on the Payment Date
next succeeding such notice.  Such redemption will be at the
Redemption Price for a Mandatory Redemption.  Any Mandatory
Redemption will be paid, to the extent of funds available in the
Collection Account and the Distribution Account, to the Series
1997-1 Noteholders in the proportion that the Note Principal


<PAGE>


Balance of each Series 1997-1 Note to be redeemed bears to the
Outstanding Note Principal Balance; provided that if funds
available on such Payment Date in the Collection Account and the
Distribution Account are insufficient therefor, payment of a
Mandatory Redemption may include funds on deposit in the Reserve
Fund; provided, further, that the aggregate of funds available on
such Payment Date in the Collection Account, the Distribution
Account and the Reserve Fund are sufficient to pay in full the
Outstanding Note Principal Balance.

         (c)      Mandatory Redemption upon Direction of Noteholders.  If
on any date of determination the Issuer is prohibited from
purchasing additional Eligible Receivables pursuant to Section
3.03 of the Sale and Purchase Agreements, the Issuer shall give
notice thereof to the Series 1997-1 Noteholders, which notice
shall reference this Section 5.02(c) relating to Mandatory
Redemption.  If the Required Holders of the Series 1997-1 Notes
so direct the Trustee in writing, the Trustee shall give notice
of a Mandatory Redemption of all the Outstanding Series 1997-1
Notes.  Payment will be due on the Payment Date next succeeding
such direction from the Required Holders of the Series 1997-1
Notes at the Redemption Price for a Mandatory Redemption.

         Section 5.03.  Notice of Optional Redemption by Issuer.

         The Issuer shall give the Trustee and each Class A
Noteholder fifteen Business Days prior written notice of any
Optional Redemption.

         All notices of redemption shall state:

         (a)      the Redemption Date;

         (b)      the Redemption Price (including any Yield Maintenance
Amount, if applicable);

         (c)      that interest thereon shall cease to accrue on the date
specified on the notice;

         (d)      the place where such Series 1997-1 Notes are to be
surrendered (or an indemnity reasonably satisfactory to the
Trustee provided) for payment of the Redemption Price, which
shall be the office or agency of the Trustee to be maintained as
provided herein.

         Failure to give notice of redemption, or any defect therein,
to any Holder of any Series 1997-1 Note selected for redemption
shall not impair or affect the validity of the redemption of any
other Series 1997-1 Note.




<PAGE>



         Section 5.04.  Deposit of Redemption Price for Optional,
Special and Mandatory Redemptions.

         (a)      In the case of an Optional Redemption, on or before the
Payment Date on which such Optional Redemption is to be made, the
Issuer shall deposit in the Distribution Account cash in an
amount sufficient to provide for payment of the Redemption Price
of all of the Class A Notes (unless such payment is to be made
from funds on deposit in the Collection Account, any Lock-box
Account or the Reserve Fund).

         (b)      In the case of all Special Redemptions and any
Mandatory Redemption, on or before the Payment Date on which a
Special Redemption or Mandatory Redemption is to be made, the
Issuer shall deposit into the Distribution Account cash in an
amount sufficient to provide payment of the Redemption Price for
all of the Series 1997-1 Notes that are to be redeemed on such
Payment Date.  If during the Non-Amortization Period any portion
of the amount to be paid on a Payment Date as a Special
Redemption or Mandatory Redemption remains outstanding after such
Payment Date, cash will not be released from the Collection
Account for the purpose of acquiring additional Eligible
Receivables or for the payment of the Series 1997-1 Pro Rata
Share of the Servicing Fee until such unpaid Special Redemption
or Mandatory Redemption Amount is paid or cash therefor is on
deposit in the Distribution Account.  Any Special Redemption and
Mandatory Redemption will be paid to the Series 1997-1
Noteholders in the proportion that the Note Principal Balance of
each Series 1997-1 Note to be redeemed bears to the Outstanding
Note Principal Balance.

         Section 5.05.  Series 1997-1 Notes Payable on Redemption
Date.

         Notice of redemption having been given as provided in
Section 5.03 hereof, the Series 1997-1 Notes or portions thereof
so to be redeemed shall, on the applicable Redemption Date,
become due and payable at the Redemption Price and on such
Redemption Date (unless the Issuer shall Default in the payment
of the Redemption Price) such Series 1997-1 Notes (or portion
thereof) shall cease to bear interest as specified in the
Agreement.  On or after the Redemption Date, such Series 1997-1
Notes shall be paid by the Issuer at the Redemption Price;
provided, however, that payments due on a Redemption Date which
is also a Payment Date shall be payable to the Holders of such
Series 1997-1 Notes registered as such on the relevant Record
Dates according to their terms.


<PAGE>



         If any Outstanding Series 1997-1 Note called for Optional
Redemption pursuant to Section 5.01 hereof shall not be so paid
upon surrender thereof for redemption, the principal shall, until
paid, bear interest from the Redemption Date at a per annum rate
equal to 200 basis points in excess of the applicable Note
Interest Rate.




         Section 5.06.  Payments Upon Certain Events of Default and
Triggers.

         (a) If an Event of Default specified in clause (1), (2),
(8), (9), (10) (as to clause (10), with respect to Sections
5.01(c) and (d) only of the Servicing Agreement) or clauses (3)
or (4), to the extent permitted by law, of Section 5.01 of the
Indenture occurs, the amounts payable on the Class A Notes
pursuant to Section 5.02(b) of the Indenture shall include Yield
Maintenance Amount.

         (b) If (a) at the close of business on the date of any
Increase, after giving effect to the Increase and any withdrawals
from the Collection Account, the amount on deposit in the
Collection Account is in excess of $45,000,000, and (b) the
foregoing condition continues for the three Business Days
following such date of Increase, then, on the next following
Business Day (x) the amount by which the amount on deposit in the
Collection Account at the end of the preceding Business Day
exceeded the amount of $45,000,000 shall be paid as a reduction
in principal of the Class B Notes and (y) the Issuer shall pay a
fee of $2,000 to the Class B Noteholders.

<PAGE>


                                                        VI



<PAGE>


         Transfer of Notes

           Exemption from Securities Act.  No transfer of the
Series 1997-1 Notes may be made from the date of issuance of the
Series 1997-1 Notes (other than a transfer as to which the
proposed transferee has provided a representation letter
substantially in the form of Exhibit C hereto) unless the
transferee provides an opinion of counsel satisfactory to the
Trustee (which may be in-house counsel of the transferee) with
respect to the availability of an exemption from the registration
requirements of the Securities Act of 1933, as amended, pursuant
to Section 4(2) under the Securities Act of 1933, as amended.

           Further Restrictions on Transfer.  Without the consent
of the Company, transfer of the Series 1997-1 Notes may not be
made from the date of issuance of the Series 1997-1 Notes to any
Person domiciled in a country other than the United States of
America or a competitor of the Company or any of its Affiliates.

<PAGE>


                                                        VII

<PAGE>




                                             Miscellaneous Provisions

           Amendment.  No amendment may be made to this Series
1997-1 Supplement other than as provided in the Agreement.

           Governing Law.  THE AGREEMENT AND EACH SERIES 1997-1
NOTE SHALL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY THE
LAWS OF THE STATE OF NEW YORK APPLICABLE TO AGREEMENTS MADE AND
TO BE PERFORMED THEREIN.

           Counterparts.  This Series 1997-1 Supplement may be
executed in two or more counterparts (and by different parties on
separate counterparts), each of which shall be an original, but
all of which together shall constitute one and the same instru
ment.

           Ratification of Indenture.  As supplemented by this
Series 1997-1 Supplement, the Indenture is in all respects
ratified and confirmed and the Indenture as so supplemented by
this Series 1997-1 Supplement shall be read, taken, and construed
as one and the same instrument.

           Cross-references.  Cross-references to sections and
subsections correspond to sections and subsections of this Series
1997-1 Supplement except where otherwise indicated.

           Issuer Covenant.  The Issuer hereby covenants to deliver
all lien searches under the UCC dated a recent date as soon as
possible after the date hereof as required by the Sale and
Purchase Agreement .

           Tax Treatment.  The Issuer, by entering into this Series
1997-1 Supplement, and each Noteholder, by its acceptance of a
Series 1997-1 Note, agree to treat the Series 1997-1 Notes for
all purposes including federal, state and local income, single
business and franchise tax purposes as indebtedness of the
Issuer.




<PAGE>


         IN WITNESS WHEREOF, the Issuer and the Trustee have caused
this Series 1997-1 Supplement to be duly executed by their
respective officers as of the day and year first above written.


                                         DYN FUNDING CORPORATION,
                                         Issuer


                                         By:____________________________
                                            Name:
                                            Title:



                                         BANKERS TRUST COMPANY,
                                         Trustee


                                          By:____________________________
                                             Name:
                                             Title:



<PAGE>


                                                     EXHIBIT A

                                               FORM OF CLASS A NOTE

         THE CLASS A NOTES ARE BEING OFFERED AND SOLD IN RELIANCE ON
EXEMPTIONS FROM THE REGISTRATION REQUIREMENTS OF THE ACT, THE
INVESTMENT COMPANY ACT AND APPLICABLE STATE SECURITIES LAWS.  THE
CLASS A NOTES ARE SUBJECT TO RESTRICTIONS ON TRANSFERABILITY AND
RESALE AND MAY NOT BE TRANSFERRED OR RESOLD EXCEPT TO (A)
"QUALIFIED INSTITUTIONAL BUYERS" (AS DEFINED IN RULE 144A UNDER
THE ACT ("RULE 144A")) AS PERMITTED UNDER RULE 144A OR (B)
INSTITUTIONAL "ACCREDITED INVESTORS" (AS DEFINED IN RULE
501(A)(1), (2), (3) OR (7) UNDER THE ACT) AND AS PERMITTED UNDER
APPLICABLE STATE SECURITIES LAWS.

         THE PRINCIPAL OF THIS CLASS A NOTE IS SUBJECT TO PREPAYMENT
FROM TIME TO TIME WITHOUT SURRENDER OF OR NOTATION ON THIS CLASS
A NOTE.  ACCORDINGLY, THE UNPAID PRINCIPAL BALANCE OF THIS CLASS
A NOTE MAY BE LESS THAN THAT SET FORTH BELOW.  ANYONE ACQUIRING
THIS CLASS A NOTE MAY ASCERTAIN ITS CURRENT PRINCIPAL BALANCE BY
INQUIRY OF THE TRUSTEE.  THE RIGHTS OF A HOLDER OF THIS CLASS A
NOTE ARE SUBJECT TO THE PROVISIONS OF THE WITHIN-REFERENCED
AGREEMENT.

                                      DYN FUNDING CORPORATION
                    7.486% Fixed Rate Contract Receivable Collateralized Note
                                      Series 1997-1, Class A

7.486% Class A Note                              Class A Initial Note
Interest Rate                                Principal Amount:  $50,000,000

Note No. __                                  Stated Maturity:  October 31, 2002

CUSIP No. 267743 AA 0


         Dyn Funding Corporation, a corporation duly organized and
existing under the laws of the State of Delaware (herein referred
to as the "Issuer"), for value received, hereby promises to pay
to ____________________ or registered assigns, in accordance with
the terms of the DynCorp Trade Receivables Master Indenture,
dated April 18, 1997 (the "Indenture"), between the Issuer and
Bankers Trust Company, as trustee (the "Trustee", which term
includes any successor Trustee), as supplemented by the Series
1997-1 Supplement, dated April 18, 1997 (the "Series 1997-1
Supplement"), between the Issuer and the Trustee (the Series
1997-1 Supplement and the Indenture being collectively referred
to herein as the "Agreement"), the principal sum of
____________________ DOLLARS ($__________) as herein described,
and interest on the unpaid amount hereof in the manner




<PAGE>


hereinafter described until this Class A Note has been paid in
full.

         This Class A Note is one of a duly authorized issue of
Series 1997-1 Notes of the Issuer, designated as the 7.486% Fixed
Rate Contract Receivable Collateralized Notes, Series 1997-1,
Class A (herein referred to as the "Class A Notes"), limited in
aggregate principal amount to $50,000,000 under the Agreement,
subject to the terms, provisions and conditions of the Agreement,
to which Agreement reference is made for a statement of the
respective rights thereunder of the Issuer, the Trustee and the
Holders of the Series 1997-1 Notes, and the terms upon which the
Series 1997-1 Notes are, and are to be, authenticated and
delivered.  Also issued under the Agreement are the Floating Rate
Contract Receivable Collateralized Notes, Series 1997-1, Class B.
 A summary of certain of the pertinent provisions of the
Agreement is set forth hereinafter.  All terms used in this Class
A Note that are not otherwise defined herein shall have the
meanings assigned to them in the Agreement.

         Each payment of this Class A Note shall be applied first to
the payment of interest accrued and unpaid on this Class A Note
and then, if principal is then payable, to the payment of
principal of this Class A Note.

         The interest on this Class A Note and principal of this
Class A Note shall be distributable in lawful money of the United
States in the following manner:

                  (a)  Interest shall be payable on this Class A Note at
         the rate of 7.486% per annum (the "Class A Note Interest
         Rate").  Thirty days of interest shall be due and payable on
         the 30th day of each month or, if such day is not a Business
         Day, the next succeeding Business Day (each, a "Payment
         Date") commencing on April 30, 1997 on the Class A Note
         Principal Balance of the Class A Notes, determined as of the
         Closing Date with respect to the first Payment Date, and
         thereafter, the preceding Payment Date (after giving effect
         to any principal payment made on such Notes on such date).
         Interest will be calculated on the basis of a 360-day year
         consisting of twelve 30-day months.  If the amounts
         available in the Distribution Account and the Reserve Fund
         are insufficient to pay the amount of interest due and
         payable on the Class A Notes on any Payment Date, such
         shortfall will be carried forward and added to the amount
         due on such Class A Notes on the next Payment Date.  Any
         such amount carried forward will bear interest, to the
         extent legally permissible, at a rate per annum which shall
         be equal to 200 basis points in excess of the Class A Note
         Interest Rate.





<PAGE>


                  (b)  The principal of the Class A Notes shall be
         payable commencing on the Amortization Date and each Payment
         Date thereafter and otherwise in accordance with the
         Agreement, to the extent of the amount available after
         payment of all interest payable on the Notes, to the extent
         that funds remain in the Collection Account, as provided in
         the Agreement.  The Holders of the Class A Notes as of the
         Record Date in respect of a Payment Date shall be entitled
         to the interest accrued and payable and the principal
         payable on such Payment Date.  Payments of principal to such
         Holders shall be made in the proportion that the unpaid
         principal balance of the Class A Notes registered in the
         name of each such Holder on such Record Date bears to the
         aggregate unpaid principal balance of all the Class A Notes
         (the "Outstanding Class A Note Principal Balance") on such
         Record Date.  All payment obligations under a Class A Note
         are discharged to the extent such payments are made to the
         Holder of record.

         The principal and interest to be distributed on any Payment
Date will, as provided in the Agreement, be distributed to the
Person in whose name this Class A Note is registered on the
Record Date for such Payment Date.

         Payments on the Class A Notes shall be made by the Trustee
by wire transfer of immediately available funds to the account of
the Person entitled thereto at a bank or other entity having
appropriate facilities therefor if such Person shall have so
notified the Trustee in writing by the Record Date immediately
prior to such Payment Date and is the registered owner of Class A
Notes in the initial aggregate principal amount equal to or in
excess of $500,000.  The final installment of principal of and
interest on each Class A Note shall be payable on or before its
Class A Stated Maturity.  The Trustee shall notify the Person in
whose name a Class A Note is registered at the close of business
on the twenty-fifth day of the month next preceding the month of
the Payment Date on which the Issuer expects that the final
installment of principal of and interest on such Class A Note
will be paid.  Upon payment of the final installment of principal
of and interest on each Class A Note, the Holders will return the
Class A Notes to the Trustee for cancellation.

         The Class A Notes may be redeemed, at the option of the
Issuer, on notice as provided in the Agreement, in whole but not
in part, on any Payment Date at a price (the "Redemption Price")
equal to the sum of (i) 100% of the then Outstanding Class A Note
Principal Balance, (ii) accrued and unpaid interest to such
Payment Date and (iii) the applicable Yield Maintenance Amount,
if any.  The Class A Notes are additionally subject from time to
time to redemption (i) in part, pursuant to a Special Redemption
and (ii) in whole but not in part, pursuant to a Mandatory




<PAGE>


Redemption, respectively, under the limited circumstances set
forth in the Agreement.  The price to be paid for Class A Notes
so redeemed will be equal to the applicable Redemption Price.

         Upon surrender for registration of transfer of any Class A
Note in certificated form at the office or agency of the Issuer
to be maintained in the United States of America, the Issuer
shall execute, and, upon an Issuer Order, the Trustee shall
authenticate and deliver, in the name of the designated
transferee or transferees, one or more new Class A Notes of any
authorized denominations of a like aggregate principal amount.

         Prior to due presentment for registration of transfer of any
Class A Note, the Issuer, the Trustee and any agent of the Issuer
or of the Trustee may treat the Person in whose name any Class A
Note is registered as the owner of such Class A Note for the
purpose of receiving payments of principal and interest on such
Class A Note and for all other purposes whatsoever, (whether or
not such Class A Note is overdue), and neither the Issuer, the
Trustee nor any agent of the Issuer or the Trustee shall be bound
by notice to the contrary.

         If an Event of Default as defined in the Indenture shall
occur and be continuing, the principal of all of the Class A
Notes may, and in certain cases shall, become or be declared due
and payable in the manner and with the effect provided in the
Agreement.

         The Agreement permits, with certain exceptions as therein
provided, the amendment thereof and the modification of the
rights of the Holders of the Class A Notes under the Agreement at
any time by the Issuer and the Trustee with the consent of the
Registered Holders of all Series evidencing 66 2/3% of the
Outstanding Note Principal Balance as of any date of
determination.  Any such consent by the Holder of this Class A
Note shall be conclusive and binding upon such Holder and upon
all future Holders of this Class A Note and of any Class A Note
issued upon the registration of transfer hereof or in exchange
hereof or in lieu hereof whether or not notation of such consent
is made upon this Class A Note.

         The Class A Notes are issuable only in registered
certificated form in minimum denominations of $500,000 and
integral multiples of $100,000 in excess thereof, except that the
Issuer may issue one Class A Note in such denomination as it
deems necessary and appropriate to represent the remainder of the
Outstanding Class A Note Principal Balance as provided in the
Agreement.

         Unless the certificate of authentication hereon has been
executed by the Trustee by manual signature, this Class A Note




<PAGE>


shall not be entitled to any benefit under the Agreement, or be
valid or obligatory for any purpose.

                       THIS CLASS A NOTE AND THE AGREEMENT SHALL BE CONSTRUED
                                    IN ACCORDANCE WITH, AND GOVERNED BY,
                                     THE LAWS OF THE STATE OF NEW YORK.




<PAGE>


         IN WITNESS WHEREOF, Dyn Funding Corporation has caused this
Class A Note to be signed by an authorized officer.


                                            DYN FUNDING CORPORATION


                                            By:______________________________
                                               Name:
                                               Title:




<PAGE>






<PAGE>


                                      TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class A Notes referred to in the within
mentioned Agreement.


Date of Authentication:                          BANKERS TRUST COMPANY
                                                   as Trustee
__________

                                                By:  ________________________
                                                     Name:
                                                     Title:



<PAGE>






<PAGE>


                                                   ABBREVIATIONS


         The following abbreviations, when used in the inscription on
the face of this Class A Note, shall be construed as though they
were written out in full according to applicable laws or
regulations:

                         UNIF GIFT MIN ACT--..........Custodian................
                                                     (Cust)  (Minor)

COM -- as tenants in common                  Under Uniform Gifts to Minors
ENT -- as tenants by the                     Act..........................
           entireties                                  (State)
TEN -- as joint tenants with
           rights of survivorship
           and not as tenants in
           common

Additional abbreviations may also be used though not in the above
list.




<PAGE>






<PAGE>


                                                 FORM OF TRANSFER


         FOR VALUE RECEIVED, the undersigned hereby sells, assigns
and transfers unto ___________________________________________
______________________________________________________________
______________________________________________________________
         Please print or typewrite name and address of assignee

the within Class A Note and does hereby irrevocably constitute
and appoint ______________________________________________
Attorney in fact to transfer the said Class A Note on the books
thereof of the within named Corporation, with full power of
substitution in the premises.

Dated:  ___________________

                                             ______________________________*
                                             Signature Guaranteed:


                                             ______________________________




_______________________

NOTICE:  The signature to this assignment must correspond with
the name as written upon the face of this Class A Note in every
particular without alteration or enlargement or any change
whatever.  The signature must be guaranteed by an institution
which is a member of one of the following recognized Signature
Guaranty Program:  (i) The Securities Transfer Agent Medallion
Program (STAMP); (ii) The New York Stock Exchange Medallion
Program (MSP); (iii) The Stock Exchange Medallion Program (SEMP);
or (iv) in such other guarantee program acceptable to the
Trustee.



<PAGE>


                                                     EXHIBIT B

                                               FORM OF CLASS B NOTE

         THE CLASS B NOTES ARE BEING OFFERED AND SOLD IN RELIANCE ON
EXEMPTIONS FROM THE REGISTRATION REQUIREMENTS OF THE ACT, THE
INVESTMENT COMPANY ACT AND APPLICABLE STATE SECURITIES LAWS.  THE
CLASS B NOTES ARE SUBJECT TO RESTRICTIONS ON TRANSFERABILITY AND
RESALE AND MAY NOT BE TRANSFERRED OR RESOLD EXCEPT TO (A)
"QUALIFIED INSTITUTIONAL BUYERS" (AS DEFINED IN RULE 144A UNDER
THE ACT ("RULE 144A")) AS PERMITTED UNDER RULE 144A OR (B)
INSTITUTIONAL "ACCREDITED INVESTORS" (AS DEFINED IN RULE
501(A)(1), (2), (3) OR (7) UNDER THE ACT) AND AS PERMITTED UNDER
APPLICABLE STATE SECURITIES LAWS.

         THE UNPAID PRINCIPAL BALANCE OF THIS CLASS B NOTE WILL BE AS
SET FORTH ON ATTACHMENT A.  ANYONE ACQUIRING THIS CLASS B NOTE
MAY ASCERTAIN ITS CURRENT PRINCIPAL BALANCE BY INQUIRY OF THE
TRUSTEE.  THE RIGHTS OF A HOLDER OF THIS CLASS B NOTE ARE SUBJECT
TO THE PROVISIONS OF THE WITHIN-REFERENCED AGREEMENT.

                                     DYN FUNDING CORPORATION
                         Floating Rate Contract Receivable Collateralized Note
                                     Series 1997-1, Class B


Note No. __                              Stated Maturity:  October 31, 2002

CUSIP No. 267743 AB 8


         Dyn Funding Corporation, a corporation duly organized and
existing under the laws of the State of Delaware (herein referred
to as the "Issuer"), for value received, hereby promises to pay
to ____________________ or registered assigns, in accordance with
the terms of the DynCorp Trade Receivables Master Indenture,
dated April 18, 1997 (the "Indenture"), between the Issuer and
Bankers Trust Company, as trustee (the "Trustee", which term
includes any successor Trustee), as supplemented by the Series
1997-1 Supplement, dated April 18, 1997 (the "Series 1997-1
Supplement"), between the Issuer and the Trustee (the Series
1997-1 Supplement and the Indenture being collectively referred
to herein as the "Agreement"), the principal sum set forth on
Attachment A hereto, which shall not exceed ____________________
DOLLARS ($__________), as shall have been advanced and then be
outstanding hereunder as herein described, and interest on the
unpaid amount hereof in the manner hereinafter described until
this Class B Note has been paid in full.  However, principal with
respect to the Class B Notes may be paid earlier or later as
described in the Agreement, and the principal amount of the Class




<PAGE>


B Notes may be increased, but not in excess of the Class B
Purchase Limit, from time to time as provided in the Agreement.

         This Class B Note is one of a duly authorized issue of
Series 1997-1 Notes of the Issuer, designated as the Floating
Rate Contract Receivable Collateralized Notes, Series 1997-1,
Class B (herein referred to as the "Class B Notes"), limited in
aggregate principal amount to $90,000,000 under the Agreement,
subject to the terms, provisions and conditions of the Agreement,
to which Agreement reference is made for a statement of the
respective rights thereunder of the Issuer, the Trustee and the
Holders of the Series 1997-1 Notes, and the terms upon which the
Series 1997-1 Notes are, and are to be, authenticated and
delivered.  Also issued under the Agreement are the 7.486% Fixed
Rate Contract Receivable Collateralized Notes, Series 1997-1,
Class A.  A summary of certain of the pertinent provisions of the
Agreement is set forth hereinafter.  All terms used in this Class
B Note that are not otherwise defined herein shall have the
meanings assigned to them in the Agreement.

         Each payment of this Class B Note shall be applied first to
the payment of interest accrued and unpaid on this Class B Note
and any Commitment Fee due to the Purchaser pursuant to the
Class B Note Purchase Agreement and then, if principal is then
payable, to the payment of principal of this Class B Note.

         The interest on this Class B Note and principal of this
Class B Note shall be distributable in lawful money of the United
States in the following manner:

                  (a)  Interest will accrue on the average daily
         outstanding Class B Note Principal Balance, if any, from the
         Closing Date through April 29, 1997 and with respect to each
         Interest Period thereafter, at the rate of 0.70% per annum
         above LIBOR (the "Class B Note Interest Rate"), as more
         specifically set forth in the Agreement and will be due and
         payable on the 30th day of each month or, if such day is not
         a Business Day, the next succeeding Business Day commencing
         on April 30, 1997 (each, a "Payment Date").  Interest will
         be calculated on the basis of the actual number of days
         elapsed in a 360-day year.  If the amounts available in the
         Distribution Account and Reserve Fund are insufficient to
         pay the amount of interest due and payable on the Class B
         Notes on any Payment Date, such shortfall will be carried
         forward and added to the amount due on such Class B Notes on
         the next Payment Date.  Any such amount carried forward will
         bear interest, to the extent legally permissible, at a rate
         per annum which shall be equal to 200 basis points in excess
         of the Class B Note Interest Rate.



<PAGE>


                  (b)  The principal of the Class B Notes shall be
         payable commencing on the Amortization Date and each Payment
         Date thereafter and otherwise in accordance with the
         Agreement, to the extent of the amount available after
         payment of all interest payable on the Notes, to the extent
         that funds remain in the Collection Account, as provided in
         the Agreement.  On any Payment Date during the Non-
         Amortization Period, the Issuer may designate amounts on
         deposit in the Collection Account to pay principal in whole
         or in part of the Class B Notes.  The Holders of the Class B
         Notes as of the Record Date in respect of a Payment Date
         shall be entitled to the interest accrued and payable and
         the principal payable on such Payment Date.  Payments of
         principal to such Holders shall be made in the proportion
         that the unpaid principal balance of the Class B Notes
         registered in the name of each such Holder on such Record
         Date bears to the aggregate unpaid principal balance of all
         the Class B Notes (the "Outstanding Class B Note Principal
         Balance") on such Record Date.  All payment obligations
         under a Class B Note are discharged to the extent such
         payments are made to the Holder of record.

         The principal and interest to be distributed on any Payment
Date will, as provided in the Agreement, be distributed to the
Person in whose name this Class B Note is registered on the
Record Date for such Payment Date.

         Payments on the Class B Notes shall be made by the Trustee
by wire transfer of immediately available funds to the account of
the Person entitled thereto at a bank or other entity having
appropriate facilities therefor if such Person shall have so
notified the Trustee in writing by the Record Date immediately
prior to such Payment Date and is the registered owner of Class B
Notes in the initial aggregate principal amount equal to or in
excess of $500,000.  The final installment of principal of and
interest on each Class B Note shall be payable on or before its
Class B Stated Maturity.  The Trustee shall notify the Person in
whose name a Class B Note is registered at the close of business
on the twenty-fifth day of the month next preceding the month of
the Payment Date on which the Issuer expects that the final
installment of principal of and interest on such Class B Note
will be paid.  Upon payment of the final installment of principal
of and interest on each Class B Note, the Holders will return the
Class B Notes to the Trustee for cancellation.

         The Class B Notes may be paid, in whole or in part from time
to time, at the option of the Issuer, on any Payment Date.

         Upon surrender for registration of transfer of any Class B
Note in certificated form at the office or agency of the Issuer
to be maintained in the United States of America, the Issuer




<PAGE>


shall execute, and, upon an Issuer Order, the Trustee shall
authenticate and deliver, in the name of the designated
transferee or transferees, one or more new Class B Notes of any
authorized denominations of a like aggregate principal amount.

         Prior to due presentment for registration of transfer of any
Class B Note, the Issuer, the Trustee and any agent of the Issuer
or of the Trustee may treat the Person in whose name any Class B
Note is registered as the owner of such Class B Note for the
purpose of receiving payments of principal and interest on such
Class B Note and for all other purposes whatsoever, (whether or
not such Class B Note is overdue), and neither the Issuer, the
Trustee nor any agent of the Issuer or the Trustee shall be bound
by notice to the contrary.

         If an Event of Default as defined in the Indenture shall
occur and be continuing, the principal of all of the Class B
Notes may, and in certain cases shall, become or be declared due
and payable in the manner and with the effect provided in the
Agreement.

         The Agreement permits, with certain exceptions as therein
provided, the amendment thereof and the modification of the
rights of the Holders of the Class B Notes under the Agreement at
any time by the Issuer and the Trustee with the consent of the
Registered Holders of all Series evidencing 66 2/3% of the
Outstanding Note Principal Balance as of any date of
determination.  Any such consent by the Holder of this Class B
Note shall be conclusive and binding upon such Holder and upon
all future Holders of this Class B Note and of any Class B Note
issued upon the registration of transfer hereof or in exchange
hereof or in lieu hereof whether or not notation of such consent
is made upon this Class B Note.

         The Class B Notes are issuable only in registered
certificated form in minimum denominations of $500,000 and
integral multiples of $100,000 in excess thereof, except that the
Issuer may issue one Class B Note in such denomination as it
deems necessary and appropriate to represent the remainder of the
Outstanding Class B Note Principal Balance as provided in the
Agreement.

         Unless the certificate of authentication hereon has been
executed by the Trustee by manual signature, this Class B Note
shall not be entitled to any benefit under the Agreement, or be
valid or obligatory for any purpose.

                       THIS CLASS B NOTE AND THE AGREEMENT SHALL BE CONSTRUED
                                       IN ACCORDANCE WITH, AND GOVERNED BY,
                                         THE LAWS OF THE STATE OF NEW YORK.




<PAGE>


         IN WITNESS WHEREOF, Dyn Funding Corporation has caused this
Class B Note to be signed by an authorized officer.


                                            DYN FUNDING CORPORATION


                                            By:______________________________
                                               Name:
                                               Title:


<PAGE>






<PAGE>


                                      TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Class B Notes referred to in the within
mentioned Agreement.


Date of Authentication:                           BANKERS TRUST COMPANY
                                                    as Trustee
__________, 1997

                                                By:  ________________________
                                                     Name:
                                                     Title:

<PAGE>






<PAGE>


                                                   ABBREVIATIONS


         The following abbreviations, when used in the inscription on
the face of this Class B Note, shall be construed as though they
were written out in full according to applicable laws or
regulations:

                         UNIF GIFT MIN ACT--..........Custodian................
                                                     (Cust)      (Minor)

COM -- as tenants in common                    Under Uniform Gifts to Minors
ENT -- as tenants by the                       Act..........................
           entireties                                              (State)
TEN -- as joint tenants with
           rights of survivorship
           and not as tenants in
           common

Additional abbreviations may also be used though not in the above
list.




<PAGE>






<PAGE>


                                                 FORM OF TRANSFER


         FOR VALUE RECEIVED, the undersigned hereby sells, assigns
and transfers unto ___________________________________________
______________________________________________________________
______________________________________________________________
         Please print or typewrite name and address of assignee

the within Class B Note and does hereby irrevocably constitute
and appoint ___________________________________________________
Attorney in fact to transfer the said Class B Note on the books
thereof of the within named Corporation, with full power of
substitution in the premises.

Dated:  ___________________

                                              ______________________________*
                                              Signature Guaranteed:


                                              ______________________________




_______________________

NOTICE:  The signature to this assignment must correspond with
the name as written upon the face of this Class A Note in every
particular without alteration or enlargement or any change
whatever.  The signature must be guaranteed by an institution
which is a member of one of the following recognized Signature
Guaranty Program:  (i) The Securities Transfer Agent Medallion
Program (STAMP); (ii) The New York Stock Exchange Medallion
Program (MSP); (iii) The Stock Exchange Medallion Program (SEMP);
or (iv) in such other guarantee program acceptable to the
Trustee.



<PAGE>






<PAGE>


                                              Attachment A

Date of           Principal                Interest    Principal      Interest
Increase          Advanced                    Paid      Paid            Rate




<PAGE>


                                                EXHIBIT C


                  (1)  The Purchaser understands and acknowledges that
         the Notes have not been registered under the Act or any
         other applicable securities law, and may not be offered,
         sold or otherwise transferred except in compliance with the
         registration requirements of the Securities Act of 1933, as
         amended (the "Act"), or any other applicable law or pursuant
         to an exemption therefrom and the conditions for transfer
         set forth in paragraph (4) below.

                  (2)  The Purchaser is either:

                           (a)  an institutional "accredited investor" (as
                  defined in Rule 501(a)(1), (2), (3) or (7) promulgated
                  under the Act) ("Accredited Investors"); or

                           (b)  a "Qualified Institutional Buyer" as defined
                  in Rule 144A promulgated under the Act ("Rule 144A"),
                  and is aware that any sale of the Notes to it will be
                  made in reliance on Rule 144A.  Such acquisition will
                  be for its own account or for the account of another
                  Qualified Institutional Buyer.

                  (3)  Each purchaser of the Notes who is a Qualified
         Institutional Buyer or an Accredited Investor as described
         in Sections 2(a) and 2(b) above is purchasing the Notes for
         its own account, or for one or more investor accounts for
         which it is acting as a fiduciary or agent, in each case for
         investment, and not with a view to, or for offer or sale in
         connection with, any distribution thereof, subject to any
         requirement of law that the disposition of its property or
         the property of such investor account or accounts to be at
         all times within its or their control and subject to its or
         their ability to resell the Notes pursuant to Rule 144A, or
         other exemption from registration available under the Act.
         Such purchaser agrees, on its own behalf and on behalf of
         any investor account for which it is purchasing the Notes,
         and each subsequent holder of the Notes by its acceptance
         thereof will agree, to offer, sell or otherwise transfer
         such Notes only (a) pursuant to a registration statement
         which has been declared effective under the Act, (b) to a
         person it reasonably believes is a Qualified Institutional
         Buyer that purchases for its own account or for the account
         of a Qualified Institutional Buyer to whom notice is given
         that the transfer is being made in reliance on Rule 144A and
         with respect to which the purchaser will provide to the Note
         Registrar a signed letter containing certain representations
         and warranties relating to the proposed transferee and the
         restrictions on transfer of the Notes, (c) to an Accredited




<PAGE>

         Investor that, prior to such transfer, furnishes to the
         Registrar a signed letter containing certain representations
         and agreements relating to the restrictions on transfer of
         the Notes a signed letter containing certain representations
         and warranties relating to the proposed transferee and the
         restrictions on transfer of the Notes (the form of which
         letter may be obtained from the Registrar), (c) to an
         Accredited Investor that, prior to such transfer, furnishes
         to the Registrar a signed letter containing certain
         representations and agreements relating to the restrictions
         on transfer of the Notes or (d) pursuant to an exemption
         from such registration requirements as confirmed in an
         opinion of counsel satisfactory to the Issuer and the Note
         Registrar, subject in each of the foregoing cases to any
         requirement of law that the disposition of its property or
         the property of such investor account or accounts to be at
         all times within its or their control.

                  (4)  The Purchaser will be required to certify whether
         such purchaser is a "benefit plan investor" as defined in
         Section 2510.3-101(f)(2) of the Labor Regulations
         promulgated under ERISA, or if such purchaser is an
         insurance company licensed to issue contracts of insurance
         in any state, whether the source of funds from which its
         investment is to be made is the general account of such
         insurance company.

                  (5)  It acknowledges that the Issuer and others will
         rely upon the truth and accuracy of the foregoing
         acknowledgements, representations and agreements and agrees
         that, if any of the acknowledgements, representations or
         warranties deemed to have been made by its purchase of the
         Notes are no longer accurate, it shall promptly notify the
         Issuer.  If it is acquiring any Notes as a fiduciary or
         agent for one or more investor accounts, it represents that
         it has sole investment discretion with respect to each such
         account and that it has full power to make the foregoing
         acknowledgements, representations and agreements on behalf
         of each such account.



Exhibit 23.1


                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


         As   independent   public   accountants,   we  hereby  consent  to  the
incorporation  by reference in this  registration  statement of our report dated
March 21, 1997 included in DynCorp's  Form 10-K for the year ended  December 31,
1996 and to all references to our Firm included in this registration statement.



                            /s/ Arthur Andersen, LLP

                                                     ARTHUR ANDERSEN LLP


Washington, D. C.
May 7, 1997




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