ECC INTERNATIONAL CORP
10-K405, 1995-09-27
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: DEWEY ELECTRONICS CORP, 10-K, 1995-09-27
Next: ENDOWMENTS INC, NSAR-B, 1995-09-27



<PAGE>   1

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC  20549
                                   FORM 10-K
(Mark One)
/X/   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934

For the fiscal year ended                       June 30, 1995
                          ------------------------------------------------------

                                       OR

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

For the transition period from                        to
                              ------------------------  ------------------------

Commission file number                              1-8988
                      ----------------------------------------------------------

                            ECC INTERNATIONAL CORP.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                                                <C>
                           Delaware                                                 23-1714658
- ----------------------------------------------------------------------------------------------------------
(State of other jurisdiction of incorporation or organization)     (I.R.S. Employer Identification Number)

175 Strafford Avenue, Suite 116, Wayne, Pennsylvania                                   19087
- ----------------------------------------------------------------------------------------------------------
     (Address of principal executive offices)                                        (Zip Code)
</TABLE>

Registrant's telephone number, including area code          (610) 687-2600
                                                  ------------------------------

Securities registered pursuant to Section 12(b) of the Act:

Title of each class                    Name of each exchange on which registered
- -------------------                    -----------------------------------------
       None                                                 None
- -------------------                    -----------------------------------------


          Securities registered pursuant to Section 12(g) of the Act:

                    Common Stock, Par Value $0.10 Per Share
- --------------------------------------------------------------------------------
                                (Title of class)

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

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

As of August 9, 1995, the aggregate market value of the Registrant's Common
Stock held by non-affiliates of the Registrant was $78,346,205.  (This figure
was computed on the basis of the closing price for the Registrant's Common
Stock on August 9, 1995 using the number of shares held on August 9, 1995 by
stockholders who are not officers, directors or record holders of 10% or more
of the Registrant's outstanding Common Stock.  The characterization of such
officers, directors and 10% stockholders as affiliates is for purposes of the
computation only and should not be construed as an admission for any purpose
whatsoever that any of such persons are, in fact, affiliates of the
Registrant.)

As of August 9, 1995 there were 7,657,846 shares of the Registrant's Common
Stock, $0.10 par value per share, issued and outstanding.

Information with respect to directors in Item 10 and the information required
by Items 11-13 is incorporated by reference to the proxy material of the
Registrant in connection with its Annual Meeting of Shareholders scheduled for
the week of December 4, 1995.

The Exhibit Index is located on pages 40 through 43.
<PAGE>   2
                                     PART I

Item 1.  Business.

    (a)  General Development of Business.

         (1)     ECC International Corp., a Delaware corporation organized in
1969 (the "Company"), designs, manufactures, and markets computer-controlled
simulators used primarily for training personnel to perform maintenance and
operator procedures on military weapons systems. The Company's simulators
measure performance as a trainee operates the equipment, conducts equipment
tests, diagnoses programmed malfunctions, and takes corrective actions.  The
Company's equipment is used by all four branches of the U.S. Armed Services as
well as numerous foreign governments for familiarization, operator training and
maintenance training for aircraft, missiles, submarines, surface ships, tanks,
combat vehicles, and radar systems.

                 The Company's systems also have application in industrial and
vocational training programs, such as control room simulators for power plants.

                 The Company also offers training and educational products to
purchasers of its simulators and to others.  These products consist of the
development of training programs and curricula, development of multi media
programs and computer-based training, preparation of training handbooks, and
instruction on the use of the Company's simulators.

                 The Company designs and manufactures substantially all of the
components of its simulator systems, with the exception of certain equipment
such as commercially available computers, CRTs, disk drives and printers, which
it purchases.  The Company is not dependent on any one supplier for raw
materials or computer related equipment used in or sold as part of its systems.

                 The Company's systems are marketed through a direct sales
force located in Wayne, Pennsylvania, and Sussex, England and by independent
international sales representatives located in 17 foreign countries.

                 In fiscal year 1992, the Company began to manufacture, under
license from Deutsche Wurlitzer GmbH, a frozen food product vending machine,
during which time orders for a limited number of units were received.  First
deliveries of these units were made in December 1992 and a total of
approximately 500 machines were manufactured and sold during fiscal years 1993,
1994 and 1995.  In the fiscal year ended June 30, 1995, the Company designed a
new frozen food/refrigerated vending machine, which it  began manufacturing and
selling in June 1995.

                 The Company developed a glass front 54 selection bottle
vending machine and entered into a contract for 5,000 machines with Snapple
Beverage Corporation ("Snapple") in November, 1993.  The contract included an
option to purchase 5,000 additional machines which Snapple exercised in March,
1994, and provided for an exclusivity period through March 31, 1995.  Since
April 1, 1995, the Company has been marketing this machine to other beverage
companies and vending operators through its vending distributor network.

         (2)  Not applicable.
<PAGE>   3
    (b)  Financial Information about Industry Segments.

         The Company designs and manufactures training simulators and develops
training and curricula.  In addition, the Company manufactures frozen food and
bottle vending machines.  See Note 10 to the Consolidated Financial Statements
for information concerning operations by business segment and sales by
geographic area and major customers.

    (c)  Narrative Description of Business.

         (1)     (i)      Principal Products, Services and Revenue Sources.

                          See the information set forth above in Item 1(a) and
(b) and following in Item (c)(1)(iv).

                 (ii)     New Products.

                          Vending Machines - See the information set forth
above in Item 1(a) and (b) and following in Item (c)(1)(iv).

                 (iii)    Raw Materials.

                          The components being used in the assembly of vending
machines and training systems, as well as, the parts used to manufacture the
computers and devices used in the Company's systems are purchased from original
equipment manufacturers, electronics supply firms and others.  The Company has
no reason to believe that it cannot continue to obtain such components, or
suitable substitutes, as it may require.

                 (iv)     Patents, Trademarks, Licenses, Franchises and
Concessions.

                          On September 18, 1979, the Company received a patent
on the EC 3 system, a computer-controlled general purpose simulator developed
by the Company.  This patent expires on  September 18, 1996.  The Company does
not consider the patent to be crucial to its operations.  Competitors are using
general purpose computers in their simulation systems, although such computers
are not as efficient as the EC 3 in this specific application.

                          The Company has applied for a Design Patent and three
Utility Patents covering key elements of its bottle vending unit.

                 (v)      Seasonality of Business.

                          The Company's business is not seasonal.

                 (vi)     Working Capital Practices.

                          The Company's working capital practices are similar
to other government contractors.
<PAGE>   4
                 (vii)    Dependence on Customer.

                          A substantial portion of the Company's training
business is government-related and channeled to the Company through the
Department of Defense.  For the fiscal year ended June 30, 1995, 33.9% of sales
were made directly to the Department of Defense, while an additional 32.8% of
sales were made to various other contractors for ultimate use by the Department
of Defense.  Within the Department of Defense, there are various agencies which
are "customers" of the Company, with the largest being the U.S.  Air Force.
For the fiscal year ended June 30, 1995, several contracts with this "customer"
accounted for 21.4% of the Company's sales.  The development portion of that
contract was completed in the first quarter of fiscal year 1994.  Revenue
contributed by the Vending Division for the fiscal year ended June 30, 1995
accounted for 22.4% of the Company sales and was substantially all relating to
one customer.  (Also see Note 10 to the Consolidated Financial Statements.)

                 (viii)   Backlog.

                          At June 30, 1995, the Company's backlog (which
represents that portion of outstanding contracts not yet included in revenue)
was approximately $232,607,000, of which $6,021,000 related to the Company's
Vending Operation and $109,845,000 represented contract options, as compared to
approximately $213,593,000 (of which $28,213,000 related to the Company's
Vending Operation and $97,686,000 represented contract options) at June 30,
1994.  It is anticipated that over 75% of the backlog, exclusive of contract
options at June 30, 1995, will be delivered during the fiscal year ending June
30, 1996.

                 (ix)     Renegotiation or Termination of Contracts or
Subcontracts at Government's Election.

                          The Company's government contracts contain standard
terms permitting termination without cause at the option of the government.  In
the event of termination of such contracts, the Company is entitled to receive
reimbursement on the basis of work completed (cost incurred plus a reasonable
profit).

                 (x)      Competitive Conditions.

                          The Company is in competition with a large number of
firms.  Many of the Company's competitors are substantially larger and have
greater financial resources.  Competition is based upon both price and
performance considerations.  Positive factors pertaining to the Company's
competitive position are that the Company has a large base of installed systems
and substantially more experience than its competitors in the
computer-controlled maintenance simulation field.  Based upon the reduction in
the defense budget, the Company expects to see new competitors in its market,
which the Company believes is one of the defense segments which continues to
have growth potential.

                          ECC recently entered the vending machine
manufacturing business in two distinct areas.  The first is the frozen food
vending area, where the company introduced its frozen food machine
approximately two years ago and the second is the beverage vending area where
the company recently introduced its large glass front vending machine which
displays and vends up to fifty-four (54) different selections of glass bottles.
Although there are a number of major manufacturers in the vending business, the
Company does not currently have any major competition for its machines.
However, the Company believes that one or more of the major manufacturers will
introduce new products to compete with the Company's vending machines in the
near future.
<PAGE>   5
                 (xi)     Systems Development.

                          During the fiscal years ended June 30, 1995, 1994,
and 1993, approximately $1,239,000, $557,000 and $1,066,000, respectively, were
spent on Company-sponsored research activities, including manufacturing,
engineering and software development relating to the development of new
products and product enhancements.  There have been no customer-sponsored
research activities within the last three years.  During the fiscal year ended
June 30, 1995, the Company employed the equivalent of 20 full-time professional
employees whose prime responsibility is in research and development activities.
In addition to this full-time research and development staff, from time to time
the Company utilizes the specialized skills of many of its other employees and
contract personnel on a limited engagement basis.

                 (xii)    Environment.

                          The Company has nothing to report under this caption.

                 (xiii)   Number of Persons Employed.

                          As of June 30, 1995, the Company employed
approximately 951 persons.

    (d)  Financial Information about Foreign and Domestic Operations and Export
Sales.

         Export sales in the fiscal year ended June 30, 1995 were immaterial to
the Company's gross sales.  The amounts of export sales for the last three
fiscal years are shown in Note 10 to the Consolidated Financial Statements.

         Management does not believe there are substantial risks involved in
the Company's foreign operations at this time, nor does management believe that
any material part of the business is dependent on any one foreign contract, the
loss of which would have a material adverse effect on the business.

Item 2.  Properties.

         The Company owns its simulation development and manufacturing
facilities which are situated on 27 acres in Orlando, Florida.  The main plant
facility totals 398,086 square feet.  Also located on the property is a 19,360
square foot metal storage facility and a 66,100 square foot mini-warehouse
operation.  In March 1995, the entire vending operation was moved to a 72,500
square foot leased facility approximately five miles from the main plant.

         In addition, the Company leases approximately 10,000 square feet of
office space in Wayne, Pennsylvania under a lease that expires on March 31,
1996.  The Corporate Headquarters, the Company's Marketing Staff and the
Instructional Systems Design Group are resident at this location.

         The Company's wholly owned subsidiary, ECC Simulation Limited, has a
twenty-five year lease, of which twenty years remain, for a 25,000 square foot
facility in Shoreham-by-Sea, Sussex, England.  In addition, in July 1993 the
Company signed a 10 year lease for an additional 9,000 square feet of space in
a facility near its main location.  ECC Simulation Limited is expected to
re-locate to a 52,000 square foot facility during the second quarter of fiscal
year 1996, in order to accommodate both current and future growth in business.
<PAGE>   6
Item 3.  Legal Proceedings.

         Since 1989, ECC had been litigating certain claims, initially before
the Armed Services Board of Contract Appeals (the "Board"), relating to three
United States Army "build-to-print" contracts for Pop-Up Tank Target
Assemblies.  The claims sought to recover over $3 million in excess costs the
Company incurred as a result of defective Technical Data Packages provided by
the Army.  On January 11, 1994, the Board issued a decision awarding ECC only
minimal damages on its claims, notwithstanding repeated findings that the
defective Technical Data Packages had caused substantial delay and disruption
under the three contracts.  ECC management and counsel strongly believe that
the Board's decision to deny further damages was based on erroneous legal
conclusions and unsupported findings of fact.  Prior to the issuance of the
Board's decision, the Department of Defense Inspector General (DoD IG), at the
request of Congress, initiated an investigation of the entire history of the
Government procurement activity's contracting for Pop-Up Tank Target
Assemblies, including ECC's three contracts.  Official DoD IG findings to date
support ECC's claim as to the inadequacy of the Technical Data Packages and the
adverse performance consequences to contractors that resulted.  The Company
appealed the Board's decision to the United State Court of Appeals for the
Federal Circuit and believed that the Court of Appeals would remand the case to
the Board and direct the Board to make appropriate quantum (damages) rulings
consistent with the Board's liability findings.  The Court of Appeals denied
the Company's appeal during fiscal year 1995.  Accordingly, the Company
recorded a one-time write-off of costs, included in inventory, related to these
claims amounting to $994,000 during the second quarter of fiscal year 1995.

         As previously disclosed, the U.S. Army, under the auspices of the DoD
IG, investigated the Company's claims relative to the Pop-Up Tank Targets.  The
Company was subsequently informed by the Assistant United States Attorney, with
responsibility for the investigation, that the investigation was concluded and
that no legal action would be taken against the Company, having concluded that
the claim submissions merited no further investigatory attention.

Item 4.  Submissions of Matters to a Vote of Security Holders.

         There was no vote of security holders during the fourth quarter of the
last fiscal year.
<PAGE>   7
       Executive Officers and Key Management Employees of the Registrant


         Each of the following executive officers and key management employees
of the Company has been elected by the Board of Directors and serves at the
discretion of the Board.


<TABLE>
<CAPTION>
       Name                 Age            Position with the Registrant                               Officer Since
       ----                 ---            ----------------------------                               -------------
<S>                         <C>            <C>                                                        <C>
George W. Murphy            59             President, Chief Executive                                 1970
                                           Officer and Director

James B. Conyers, Jr. *     52             Vice President, Staff Operations                           1987

Patrick M. Donohue          59             Vice President, Marketing                                  1986

James M. Ferguson           59             Vice President, New Business Development,                  1980
                                           Vending Products Division

Ajit W. Hirani              48             Vice President, General Manager Training                   1986
                                           Systems Division and Director

Jerome Pogorzelski *        54             Vice President, Product Assurance                          1991

Jerry Robbins               45             Vice President, Manufacturing, Vending                     1987
                                           Products Division

Nicholas A. Siecko          57             Vice President, Instructional                              1969
                                           Systems Development

Richard F. Thompson         62             Vice President, Finance and                                1974
                                           Chief Financial Officer
                                           and Secretary/Treasurer

Spencer C. Whitehead *      55             Vice President, Manufacturing, Training                    1984
                                           Systems Division
</TABLE>


*         Key management employees who are not "officers" for purposes of
Section 16 of the Securities Exchange Act of 1934 and the rules and regulations
thereunder.

          Mr. Hirani assumed his current position in January 1995 and was
elected a Director in March 1995.  Messrs. Conyers, Ferguson, Pogorzelski and
Robbins assumed their current positions during 1994 and the remaining officers
have been in their positions for at least five years.
<PAGE>   8
                                    PART II


Item 5.  Market for the Registrant's Common Stock and Related Stockholder
         Matters.

    (a)  Market Information.

         The price range of the Company's Common Stock during the last two
fiscal years was as follows:

<TABLE>
<CAPTION>
         Quarter Ended                         High             Low
         -------------                         ----             ---
         <S>                                  <C>              <C>
         June 30, 1995                        $13.25           $10.25
         March 31, 1995                        12.25            10.00
         December 31, 1994                     12.75             8.75
         September 30, 1994                    16.00            10.50
         June 30, 1994                         17.50             9.625
         March 31, 1994                        14.875            4.625
         December 31, 1993                      4.875            2.625
         September 30, 1993                     3.25             2.375
</TABLE>

         Common Stock prices shown above are the last sales prices on the New
York Stock Exchange.

    (b)  Holders.

         As of August 9, 1995 the Company had approximately 1,158 shareholders
of record of its Common Stock based on the transfer agent's listings.  The
Company believes its shares are beneficially held by several thousand
additional shareholders based on broker dealer demand for proxy materials in
1994.

    (c)  Dividends.

         Under the Company's current credit agreement (described in Note 6 to
the Consolidated Financial Statements) the Company is permitted to pay cash
dividends subject to certain financial covenants of the agreement.  There were
no dividends declared or paid in fiscal year 1995.  Under the Company's former
credit agreement, the Company was prohibited from paying any cash dividends.
<PAGE>   9
Item 6.  Selected Financial Data.
         (In Thousands, Except Per Share Data)



<TABLE>
<CAPTION>
                                                                        Fiscal Year Ended June 30
                                                     ----------------------------------------------------------------------

Operating Data                                       1995              1994            1993             1992           1991
- --------------                                       ----              ----            ----             ----           ----
<S>                                                <C>               <C>             <C>              <C>            <C>
Net Sales...................................       $107,607          $63,301         $54,435          $58,777        $69,385
Operating Income/(Loss).....................       $ 11,734          $ 7,758         $ 1,298          $(2,608)       $ 9,852
Net Income/(Loss)...........................       $  7,318          $ 3,929         $(1,043)         $(2,979)       $ 3,899

Per Share Data
- --------------
Weighted Average Number
 of Common and Common Share
 Equivalents Outstanding ...................          7,894            6,891           6,136            5,985          5,819

Weighted Average Number
 of Common and Common Share
 Equivalents Outstanding, assuming
 full dilution *............................                                                                           6,017

Earnings Per Common Share and
 Common Share Equivalents:

Earnings/(Loss) Per Common Share
 and Common Share Equivalents...............       $   0.93          $  0.57         $ (0.17)         $ (0.50)       $  0.67
                                                   ========          =======         =======          =======        =======

Earnings Per Common Share and
 Common Share Equivalents,
 assuming full dilution *...................                                                                         $  0.65
                                                                                                                     =======

Cash Dividends Declared Per
 Common Share ..............................       $     --          $    --         $    --          $  0.20        $  0.20
</TABLE>


*        Earnings per common share and common share equivalents assuming full
         dilution was either anti-dilutive or not materially different from
         earnings per common share in 1995, 1994, 1993 and 1992.


<TABLE>
<CAPTION>
                                                                                   As At June 30
                                                     ----------------------------------------------------------------------
Balance Sheet Data                                   1995             1994             1993             1992           1991
- ------------------                                   ----             ----             ----             ----           ----
<S>                                                <C>              <C>               <C>             <C>            <C>
Total Assets................................       $89,739          $65,180           $58,433         $68,442        $84,325
Working Capital.............................       $40,983          $28,154           $13,871         $ 1,021        $37,858
Long-Term Debt..............................       $16,250          $16,818           $13,068         $    --        $32,629
Stockholders' Equity........................       $49,039          $34,603           $26,225         $27,248        $30,694
</TABLE>
<PAGE>   10
Item 7.  Management's Discussion and Analysis of Financial Conditions and
         Results of Operations

(a) (1) and (2) Liquidity and Capital Resources.

         During fiscal year 1995, the Company's principal sources of cash were
proceeds from its new loan facility and temporary credit facility, the exercise
of stock options, and the remaining proceeds from the private equity placement
on June 30, 1994.  The principal uses of these funds were to repay the
Company's previous bank debt and to finance the increases in accounts
receivable, costs and estimated earnings in excess of billings on uncompleted
contracts ("costs and estimated earnings") as well as additions to property,
plant and equipment.

         In fiscal year 1994, the Company's principal sources of cash were a
reduction in accounts receivable, increase in accrued expenses and proceeds
from the private equity placement.  In fiscal year 1993, a reduction of costs
and estimated earnings was the principal source of cash.  The primary uses of
these funds during both periods, were to reduce Company debt and finance
increases in inventories and property, plant and equipment.  In addition, in
fiscal year 1994, these funds were used to finance the substantial increase in
costs and estimated earnings.

         The increase in accounts receivable of approximately $5.6 million at
June 30, 1995 was primarily due to domestic operation progress payment and
delivery billings as well as vending operation billings in June for which
substantially all payments were received during the first quarter of fiscal
year 1996.  The increase in accounts receivable in fiscal year 1993 and the
off-setting reduction in fiscal year 1994 was the result of a large number of
deliveries and milestone payments billed in June 1993 for which payments were
received in early fiscal year 1994.

         Costs and estimated earnings increased during fiscal year 1995 and
1994 as a result of continued progress on major contracts and due to new
contracts for which work began in either late fiscal year 1993 or early 1994.
Costs and estimated earnings are expected to increase through the second
quarter of fiscal year 1996, although the increase will be partially offset by
deliveries on certain contracts during this time period.

         Costs and estimated earnings decreased during fiscal year 1993 as
deliveries of trainers were made under several contracts and due to revisions
to certain contracts discussed in Results of Operations.

         Raw material inventories increased during fiscal years 1995, 1994 and
1993 primarily due to progress in the Company's vending operation.  Raw
material levels have increased in order to support production capacity and
delivery requirements under a large bottle vending contract, as well as, other
bottle and frozen vending orders.  In addition, in fiscal year 1993, raw
material inventory increased to support manufacturing of trainers related to
the C-17A production contract.

         Work in process inventory decreased during fiscal year 1995 primarily
as a result of the write-off of the Company's Pop-Up-Target claim.  (See Note
3 to the Consolidated Financial Statements for further detail.)  In addition,
frozen vending units in process as of June 30, 1994 were completed and sold
during early fiscal year 1995.

         Prepaid expenses and other increased in fiscal year 1995 and 1994 due
to the recognition of additional deferred tax assets.  (See the components of
the deferred tax asset in Note 7 to the Consolidated Financial Statements.)
The decrease in prepaid expenses and other in fiscal year 1993 was the result
of a tax refund received in early 1993.
<PAGE>   11
         The increase in accounts payable of approximately $3.3 million at June
30, 1995 was primarily the result of increased material requirements in the
vending operation as well as raw material purchase requirements under one of
the Company's major contracts.

         The Company entered into a new loan facility ("Loan Facility") with a
bank on September 20, 1994 totaling $20.0 million.  The agreement consists of a
$9.0 million term loan and an $11.0 million revolving credit facility of which
the equivalent of $2.0 million is available to ECC Simulation Limited.  The
agreement was amended during the fourth quarter of fiscal year 1995 to provide
for a $2.0 million temporary increase (expiring September 30, 1995) in the
revolving credit facility.  In addition, during the fourth quarter of fiscal
year 1995, ECC Simulation Limited entered into a separate $4.0 million
Temporary Credit Facility expiring on September 30, 1995.  Proceeds from the
loan facility were used to pay-off the then existing credit agreement and for
working capital requirements.  Proceeds from the amendment and temporary credit
facility were used to fund working capital requirements.  The Company's current
debt agreements require principal payments of $6.1 million during fiscal year
1996.  (See Note 6 to the Consolidated Financial Statements for further
detail.)

         The Company is currently negotiating a permanent increase in the
revolving credit portion of its loan facility.  Negotiations are expected to be
completed during the second quarter of fiscal year 1996.

         The reduction in total debt of $5.0 million and $10.2 million in
fiscal year 1994 and 1993, respectively, was the result of payments under the
Company's Credit Agreement dated as of November 24, 1992.  The Credit Agreement
consisted of a bank note and a private placement note with interest payable
monthly.  As stated above, this Credit Agreement was paid off with proceeds
from the Company's loan facility entered into on September 20, 1994.  (See Note
6 to the Consolidated Financial Statements for further detail.)

         On June 30, 1994, the Company placed privately approximately $8.0
million of its $0.10 par value common stock through the sale of 687,000 shares
at $12.00 per share.  The placement included an option for each purchaser to
acquire an equivalent number of shares within the next twelve months at $16.00
per share.  No such options were exercised at June 30, 1995.  Net proceeds from
the offering were approximately $7.9 million of which $2.9 million was received
in June of fiscal year 1994.  The remaining $5.0 million proceeds were received
during fiscal year 1995.

         The increase in capital in excess of par at June 30, 1995 was
primarily the result of the purchases of stock under Employee Stock Purchase
Plans, the exercise of employee stock options, as well as a tax benefit
received from the exercise of employee stock options under one of the Company's
Stock Option Plans.  This increase was offset by the retirement of 50,000
shares of Treasury Stock during fiscal year 1995.

         The Company anticipates spending approximately $3.5 million for new
machinery and equipment and to continue refurbishment of the older areas of the
Orlando facility during fiscal year 1996.

         Other than as stated above, the Company has no other material
commitments for capital expenditures.  Management believes that with the funds
received from its new loan facility, the anticipated increase in the revolving
credit facility and its projected cash flow the Company will have sufficient
resources to meet current and future operating commitments.
<PAGE>   12
(3)      Results of Operations.
         1995 Compared with 1994.

         ECC had a net profit of $7.3 million in fiscal year 1995, an increase
of 86.3% versus fiscal year 1994 net profit of $3.9 million.  This increase in
profitability reflects a 70% increase in sales over the prior year.  The
increase in sales is primarily the result of increased volume Company wide.
Sales increased in fiscal year 1995 by $17.0 million, $21.8 million and $5.5
million in the domestic training, vending and U.K. training operations,
respectively.  The sales increase of $21.8 million in the vending operation was
primarily the result of continued production of bottle vending machines under a
contract procured during late fiscal year 1994.  The increase in U.K. operation
sales is the result of continued progress under an existing contract as well as
progress on a $19.5 million contract received in early fiscal year 1995.

         Gross margin decreased as a percent of sales in fiscal year 1995 as
compared to fiscal year 1994.  This decrease was due to gross margin
adjustments on certain contracts of the domestic training and U.K. training
operations as well as other factors.  An adjustment was taken to a cost plus
incentive fee contract of the domestic training operation in fiscal year 1995
due to higher than originally anticipated costs.  In addition, during fiscal
year 1995 there was an increase in volume on certain cost-type contracts which
typically yield lower gross margins than the Company's typical fixed price
contracts.  The write-off of costs associated with the Company's Pop-Up-Target
claim as disclosed in Note 3 to the Consolidated Financial Statements further
reduced gross margin in the domestic training operation during fiscal year
1995.

         Gross margin as a percent of sales of the U.K. training operation
decreased substantially in fiscal year 1995 versus fiscal year 1994.  This
decrease was the result of additional training requirements being identified on
an existing contract, resulting in a reduction of contract gross margin.  Also,
a contract received in fiscal year 1995 contains a substantial amount of
subcontract effort which results in a lower than normal gross margin.

         These decreases in gross margin were partially offset by the gross
margin of the vending operation which improved from a loss in fiscal year 1994
to a gross margin contribution in fiscal year 1995.  The Company  recorded a
charge to Vending Cost of Sales of $891,000 during the fourth quarter of fiscal
year 1995, primarily the result of a standard cost revision and an inventory
book to physical adjustment.  Vending operation margins are expected to
continue to improve as efficiencies are being gained and production costs come
further in line with management projections.  With the expiration of the
exclusivity period in the Snapple contract on March 31, 1995, the Company has
been marketing its bottle vending machine to several beverage companies and
vending operators through its vending distributor network.

         Selling, general and administrative costs of the Company increased
11.5% or $1.3 million in fiscal year 1995 as compared to fiscal year 1994.  The
increase was primarily the result of higher salaries, technical support costs,
marketing rep commissions, consulting fees and outbound freight costs related
to the vending operation as well as an increase in selling, general and
administrative costs in the U.K. operation.  These increases were partially
offset by a reduction in bid and proposal costs and legal expenses in the
domestic operation.

         Systems development expense increased in fiscal year 1995 as a result
of development costs primarily associated with the frozen vending machine which
began production in late fiscal year 1995.

         Interest income increased in fiscal year 1995 as a result of interest
due the Company based on the IRS look-back method of accounting for completed
contracts which was greater than the amount received in the previous year.

         Interest expense decreased in fiscal year 1995 as a result of the
Company's new loan facility which was negotiated under more favorable terms.
<PAGE>   13
         Other, net changed from an expense in fiscal year 1994 to income in
fiscal year 1995 primarily due to the absence, in fiscal year 1995, of IRS late
payment penalties relative to tax deposits as well as reduced bank fees.

         Effective July 1, 1994, the Company adopted Statement of Financial
Accounting Standards (SFAS) No. 112 "Employers' Accounting for Post Employment
Benefits."  SFAS No. 112 requires recognition of the cost of certain benefits
paid to former or inactive employees on an accrual basis and principally
affects the Company's accounting for disability benefits.  The impact of
adopting SFAS No. 112 was immaterial.


         1994 Compared with 1993.


         ECC had a net profit of $3.9 million in fiscal year 1994 versus a net
loss of $1.0 million in fiscal year 1993.  This return to profitability was due
to the increase in gross margin of the domestic operation partially offset by
the reduction of gross margin of the U.K. operation.

         The 11.6% increase in gross margin as a percent of sales of the
domestic operation in fiscal year 1994 was due to the substantial completion in
fiscal year 1993 of the C-17A development contract which due to higher than
projected costs in fiscal year 1993 had substantially reduced fiscal year 1993
gross margin.  However, fiscal year 1994 gross margin as a percent of sales was
not affected by the remaining effort required on the C-17A development contract
as the higher costs to complete this contract had been recognized in prior
fiscal years.  In addition, the Company received several new contracts during
fiscal year 1994 for copies of trainers and training systems previously built
by ECC and these contracts are yielding slightly higher gross margins than
originally projected.  Partially offsetting the increases in domestic gross
margins referred to above were higher completion costs and unanticipated late
charges on certain contracts which were substantially completed or completed in
fiscal year 1993.

         In addition, the Company suffered a loss of gross margin on the new
bottle vending operation.  This loss was the result of higher start-up costs
than had originally been projected.

         The gross margin as a percent of sales of the U.K. operation decreased
8.8% in fiscal year 1994 versus fiscal year 1993.  This decrease was the result
of the completion of a certain contract in fiscal year 1993 with an unusually
high gross margin.  The fiscal year 1994 gross margin returned to more normal
Company levels.

         The U.S. Army, under the auspices of the Department of Defense
Inspector General (DoD IG), investigated the Company's claims relative to the
Pop-Up Tank Targets.  The Company was subsequently informed by the Assistant
United States Attorney, with responsibility for the investigation, that the
investigation was concluded and that no legal action would be taken against the
Company, having concluded that the claim submissions merited no further
investigatory attention.
<PAGE>   14
         ECC filed claims for additional costs the Company incurred for work
performed on three "build-to-print" Pop-Up Target contracts for the U.S. Army.
ECC's claims sought over $3.0 million, based on deficient technical packages
provided to ECC as conceded by the Army.  (See Results of Operations 1995
compared with 1994.)

         Selling, general and administrative costs of the Company in fiscal
year 1994 increased by $1.5 million or 15% as compared to fiscal year 1993.
This increase was primarily the result of higher salaries, management
incentive, profit sharing and marketing rep fees.  The increase in management
incentive and profit sharing are due to the fact that these expenses were not
incurred in fiscal year 1993 due to the loss the Company sustained.  The
Company continued to expand its foreign marketing efforts which, therefore,
increased marketing rep fees.  These increases were partially offset by
reductions in bid and proposal costs and the selling, general and
administrative costs of the U.K. operation.

         Systems development expense decreased by $0.5 million or 48% from
fiscal year 1993.  This substantial decrease was the result of systems
development personnel being assigned to production and engineering requirements
in other areas.

         Interest payable to the Company in fiscal year 1994 on the IRS
look-back method of accounting for completed contracts was greater than the
amount payable in fiscal year 1993.  As a result, interest income in fiscal
year 1994 increased versus interest income in fiscal year 1993.

         Interest expense decreased by $0.7 million in fiscal year 1994 due
primarily to the reduction of the Company's overall debt, however, interest
rates did increase slightly offsetting a portion of the overall decrease in
interest expense.

         Other net, expense in fiscal year 1994 decreased $0.3 million versus
fiscal year 1993.  This reduction was due to fewer intercompany transactions
between the U.K. operation and the domestic operation and a more stable U.S.
dollar to pound sterling exchange rate during fiscal year 1994.  In addition,
in fiscal year 1993 the bank agreement required the elimination of the U.K.
pound denominated line of credit which subjected certain borrowings to the
exchange fluctuation which were very dramatic and costly during fiscal year
1993.  This reduction in cost was partially offset by IRS late payment
penalties relative to tax deposits.


         1993 Compared with 1992.

         ECC had a net loss of $1.0 million in fiscal year 1993 versus a net
loss of $3.0 million in fiscal year 1992.  The reduction of loss was primarily
due to an increase in the gross margin of both the domestic and the U.K.
operation as a percent of sales.  Although the C-17A development contract and
the C-17A production contract had a decrease in sales and gross margin, these
reductions were substantially less than the decrease in sales and gross margin
made in fiscal year 1992 on the C-17A development and two other domestic
contracts.  Therefore, gross margin as a percent of sales was higher than
fiscal year 1992.  Refer to discussion of the C-17A Development Contract below
for additional information.  Also, the gross margin of the U.K. operation was
higher in fiscal year 1993 versus fiscal year 1992 as a result of a certain
contract with an unusually high gross margin which was completed in fiscal year
1993.
<PAGE>   15
         Revisions were made to increase the estimated costs to complete in the
second, third and fourth quarters as a result of the periodic review of
estimated costs at completion (see Note 11 to the Consolidated Financial
Statements and discussion of C-17A contract below).  The C-17A development
contract was completed in the first quarter of fiscal year 1994.  The C-17A
production contract was completed in the third quarter of fiscal year 1994.

         As previously discussed, the U.S. Army was investigating the Company's
claims relative to the Pop-Up Targets.  The Company was subsequently informed
by the Assistant United States Attorney, with responsibility for the
investigation, that the investigation was concluded and that no action would be
taken against the Company.  (See Results of Operations 1994 compared with
1993).

         ECC has filed claims for additional costs the Company incurred for
work performed on three "build-to-print" Pop-Up Target contracts for the U.S.
Army.  ECC's claims seek over $3.0 million, based on deficient technical
packages provided to ECC as conceded by the Army.  (See Results of Operations
1995 Compared with 1994).

         Selling, general and administrative cost in fiscal year 1993 decreased
3.6% from fiscal year 1992.  This decrease was primarily the result of lower
travel, technical support and demonstration and bid and proposal costs.  These
reductions were partially offset by increases in salaries, legal fees and
selling, general and administrative costs of the U.K. operation.  The increase
in selling, general and administrative cost of the U.K. operation was the
result of increased bid & proposal costs incurred in order to meet increased
business opportunities.

         Systems development expense increased 22.5% as a result of systems
development personnel having returned to their regular duties as their
assignment to production and engineering requirements on certain contracts have
been completed.

         Interest income decreased in fiscal year 1993 versus fiscal year 1992.
This decrease is the result of interest paid to the Company in fiscal year 1993
on the IRS look-back method of accounting being substantially less than the
amount paid in fiscal year 1992.

         Interest expense decreased in fiscal year 1993 due to the reduction of
the Company's overall debt.

         Other net, expense in fiscal year 1993 versus income in fiscal year
1992 is the result of foreign exchange losses this year versus foreign exchange
gains the previous year.  The U.K. operation has repaid the dollar denominated
line of credit and has reduced intercompany transactions, both of which had
greatly reduced the risk of foreign exchange fluctuation.

         In February 1992, the Financial Accounting Standards Board (FASB)
issued Statement of Financial Accounting Standards (SFAS) 109,  Accounting for
Income Taxes, which utilizes the asset and liability method for computing
deferred income taxes.  The Company adopted SFAS 109 effective July 1, 1993.
The impact of adopting the new standard was immaterial to the Company's 1994
Results of Operations.  With respect to the new tax law, the increase in the
corporate income tax rate to 35% from 34% is expected to be immaterial.
<PAGE>   16
         C-17A Development Contract


         During fiscal year 1990 sales and gross margin related to this
contract were $16,706,000 and $5,857,000 respectively and the gross margin
percentage was 35.0%.  The sales and gross margin related to this contract
represented 29.9% and 34.3% of the Company's total sales and gross margins
respectively for fiscal year 1990.

         During fiscal year 1991 sales and gross margin related to this
contract were $28,838,000 and $9,934,000, respectively, which yielded a gross
margin percentage of 34.4%.  These sales and gross margin amounts represented
41.5% and 45.0%, respectively, of the total Company's sales and gross margin
for fiscal year 1991.

         1992 Compared with 1991.

         During fiscal year 1992 sales and gross margin related to this
contract were $23,818,000 and $826,000, respectively, which yielded a gross
margin percentage of 3.5%.  In this year, the sales and gross margin as a
percentage of the Company's total sales and gross margin were 40.5% and 9.8%,
respectively.  The decrease in the gross margin percentage in this contract
between fiscal year 1991 and fiscal year 1992 was 30.9%.  This contract was
received in May 1989 and the fiscal years 1990 and 1991 were primarily the
design phase of eleven three-dimensional replicas of the C-17A aircraft.
During this development phase, the C-17A Aircraft itself was the focus of
controversy with design problems and schedule delays which impacted
subcontractors such as ECC International Corp.  In both years, the Company
achieved contract milestones on/or ahead of schedule and below cost
projections.  In fiscal year 1992, the Company entered the manufacturing stage
of the contract.  Many of these simulators contain hundreds of sub-assemblies,
as well as, purchased and manufactured parts.  The assembly process began on
the first trainers (the simplest of the group) which went well and only the
normal problems that one could expect with such a development were anticipated.
However, when the more complex trainer assembly began it was discovered that
some of these sub-assemblies and/or parts did not fit and/or function properly
necessitating redesign and remanufacture.

         A portion of this rework was a result of the efforts of contract labor
and a limited number of new employees which the Company was obliged to hire in
order to meet contract delivery schedules.  The performance of some of these
individuals, it was found later, did not meet the Company's normal standards,
which caused a substantial portion of the problems referred to above.  This
problem was also increased due to limited C-17A experience on the part of the
U.S. Air Force C-17A contract team and mistakes and omissions in C-17A Aircraft
data provided to the Company.

         As the Company recognized these problems it revised its estimate to
complete for this contract.  The results of these adjustments to the estimate
to complete for fiscal year 1992 was to reduce gross margin by $8.1 million and
net income by $5.2 million.
<PAGE>   17
         1993 Compared with 1992.

         During fiscal year 1993 sales and a negative gross margin related to
this contract were $6,228,000 and ($4,430,000), respectively, and the gross
margin percentage was a negative 71.1%.  As a percentage of the Company's total
sales this contract represented 11.4% in fiscal year 1993.  The variance in
gross margin between fiscal years 1992 and 1993 was the result of additional
problems the Company encountered which had not been anticipated.  While changes
to the gross margin were made in June 1992 to cover the projected additional
costs of these trainers, these changes proved to be insufficient to cover the
additional problems encountered in 1993.

         The C-17A changes in Fiscal year 1993 related to the completion of the
remaining trainers. These trainers were the most complex and required the
redesign and remanufacture of the hydraulics systems used in several of these
simulators.  In addition, changes in Air Force Program Management, problems
with the C-17A Aircraft Program and the unrealistic and out-of-scope
requirements by the Air Force user all contributed to cost overruns.

         During fiscal year 1993 revisions to the estimate to complete totaled
$5.8 million which reduced the gross margin and resulted in a $3.7 million
negative effect on net income.

         The Company's cash flows were substantially impacted by the cost
overruns on this contract in both fiscal years 1992 and 1993 however, this
impact was partially offset by the following items; the use of a tax loss
carryback for fiscal year 1992 which yielded a $1.3 million cash influx in
fiscal year 1993 and a reduction in the estimated taxes paid in fiscal year
1993.  In addition, the Company negotiated with the Air Force to change the
acceptance of certain of the trainers from an "on-site acceptance" to an
"in-plant acceptance".  This permitted the Company to receive cash payments
sooner than would have been originally permitted under the contract.

         There was no material effect on capital expenditures during the life
of this contract.

         The C-17A contract was substantially completed during fiscal year
1993.  The remaining effort required to complete this project during fiscal
year 1994 did no affect the Company's overall gross margin as a percentage of
sales.
<PAGE>   18
Item 8.   Financial Statements and Supplementary Data.

<TABLE>
<CAPTION>
Index to Consolidated Financial Statements                          Page(s)
                                                                    -------    
<S>                                                                 <C>           
Report of Independent Accountants                                   19

Consolidated Statements of Operations for the Fiscal Years
  Ended June 30, 1995, 1994 and 1993                                20

Consolidated Balance Sheets, June 30, 1995 and 1994                 21

Consolidated Statements of Changes in Stockholders' Equity
  for the Fiscal Years Ended June 30, 1995, 1994 and 1993           22

Consolidated Statements of Cash Flows for the Fiscal Years
  Ended June 30, 1995, 1994 and 1993                                23-24

Notes to Consolidated Financial Statements                          25-39
</TABLE>
<PAGE>   19
                       REPORT OF INDEPENDENT ACCOUNTANTS





To the Shareholders and
the Board of Directors of
ECC International Corp.



We have audited the consolidated financial statements of ECC International
Corp. and Subsidiaries listed in the index on Page 18 of this Form 10-K.  These
consolidated financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of ECC International
Corp. and Subsidiaries as of June 30, 1995 and 1994, and the consolidated
results of their operations and their cash flows for each of the three years in
the period ended June 30, 1995 in conformity with generally accepted accounting
principles.




/s/ Coopers & Lybrand L.L.P.
COOPERS & LYBRAND L.L.P.





Philadelphia, Pennsylvania
August 9, 1995
<PAGE>   20
ECC International Corp. and Subsidiaries
CONSOLIDATED STATEMENTS OF OPERATIONS
For the Years Ended June 30, 1995, 1994 and 1993
- --------------------------------------------------------------------------------
(In Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                              1995            1994       1993
                                                              ----            ----       ----
<S>                                                         <C>              <C>          <C>
Net Sales...............................................    $107,607        $63,301    $54,435

Cost of Sales...........................................      82,060         43,711     42,265
                                                            --------        -------    -------

Gross Profit............................................      25,547         19,590     12,170
                                                            --------        -------    -------

Expenses:
    Selling, General & Administrative...................      12,574         11,275      9,806
    Systems Development.................................       1,239            557      1,066
                                                            --------        -------    -------

         Total Expenses.................................      13,813         11,832     10,872
                                                            --------        -------    -------

Operating Income........................................      11,734          7,758      1,298
                                                            --------        -------    -------

Other Income (Expense):
    Interest Income.....................................         877            346        197
    Interest Expense....................................      (1,487)        (1,720)    (2,417)
    Other - Net.........................................          47           (534)      (819)
                                                            --------        -------    -------

         Total Other (Expense)..........................        (563)        (1,908)    (3,039)
                                                            --------        -------    -------

Income/(Loss) Before Income Taxes.......................      11,171          5,850     (1,741)

Provision/(Benefit) for Income Taxes....................       3,853          1,921       (698)
                                                            --------        -------    -------

Net Income/(Loss).......................................    $  7,318        $ 3,929    $(1,043)
                                                            ========        =======    =======

Earnings/(Loss) Per Common Share and
 Common Share Equivalents...............................    $   0.93        $  0.57    $ (0.17)
                                                            ========        =======    =======
</TABLE>


See accompanying notes to consolidated financial statements.
<PAGE>   21
ECC International Corp. and Subsidiaries
CONSOLIDATED BALANCE SHEETS as of June 30, 1995 and 1994
- -------------------------------------------------------------------------------
(In Thousands, Except Share and Per Share Data)
<TABLE>
<CAPTION>
                                                                                       1995            1994
                                                                                       ----            ----
<S>                                                                                   <C>            <C>
ASSETS
    Current:
         Cash..................................................................       $ 3,535       $ 2,600
         Accounts Receivable, Net..............................................         8,778         3,185
         Costs and Estimated Earnings in Excess of Billings on
          Uncompleted Contracts................................................        39,752        22,921
         Inventories...........................................................        10,035         9,858
         Prepaid Expenses and Other............................................         1,764         1,714
                                                                                      -------       -------
             Total Current Assets..............................................        63,864        40,278

    Property, Plant and Equipment, Net.........................................        24,007        23,117
    Other Assets...............................................................         1,868         1,785
                                                                                      -------       -------

             Total Assets......................................................       $89,739       $65,180
                                                                                      =======       =======

LIABILITIES
    Current:
         Temporary Credit Facility.............................................       $ 2,534       $    --
         Current Portion of Long-Term Debt.....................................         3,600           750
         Accounts Payable......................................................         7,197         3,871
         Advances on Long-Term Contracts.......................................         1,395            85
         Accrued Expenses......................................................         8,155         7,418
                                                                                      -------       -------
             Total Current Liabilities.........................................        22,881        12,124
                                                                                      -------       -------

    Deferred Income Taxes......................................................         1,569         1,635
                                                                                      -------       -------

    Long-Term Debt.............................................................        16,250        16,818
                                                                                      -------       -------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
    Common Stock, $0.10 par; authorized, 20,000,000 shares;
      issued and outstanding, 1995 and 1994,
      7,657,846 and 7,537,385 shares, respectively.............................           766           754
    Preferred Stock, $0.10 par; authorized, 1,000,000
      shares; none issued and outstanding in 1995 and 1994.....................            --            --
    Stock Subscription Receivable..............................................            --        (5,012)
    Capital in Excess of Par...................................................        21,822        20,203
    Retained Earnings..........................................................        26,406        19,088
    Cumulative Translation Adjustment..........................................            45           (27)
                                                                                      -------       -------
                                                                                       49,039        35,006
    Treasury Stock, at cost, -0- and 50,000 shares in 1995 and 1994,
      respectively.............................................................            --          (403)
                                                                                      -------       -------
             Total Stockholders' Equity........................................        49,039        34,603
                                                                                      -------       -------

             Total Liabilities and Stockholders' Equity........................       $89,739       $65,180
                                                                                      =======       =======
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   22
ECC International Corp. and Subsidiaries
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
For the Fiscal Years Ended June 30, 1995, 1994 and 1993
- ------------------------------------------------------------------------------
(In Thousands, Except Share and Per Share Data)

<TABLE>
<CAPTION>
                                             Capital                  Stock          Cumulative                    Total
                                Common       In Excess   Retained     Subscription   Translation    Treasury       Stockholders'
                                Stock        of Par      Earnings     Receivable     Adjustment     Stock          Equity
- --------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>          <C>         <C>          <C>            <C>            <C>            <C>
Balance, June 30, 1992          $ 608        $10,628     $16,202      $    --        $ 213          $ (403)        $27,248

Net (Loss)                         --             --      (1,043)          --           --              --          (1,043)
Stock Issued:
  Employee Stock Purchase
   Plan - 151,546 Shares           15            307          --           --           --              --             322
Translation Adjustment             --             --          --           --         (302)             --            (302)
                                -----        -------     -------      -------        -----          ------         -------

Balance, June 30, 1993            623         10,935      15,159           --          (89)           (403)         26,225

Net Income                         --             --       3,929           --           --              --           3,929
Stock Issued:
  Employee Stock Purchase
   Plan - 107,587 Shares           11            316          --           --           --              --             327
  Exercise of Options -
   514,206 Shares                  51          1,085          --           --           --              --           1,136
  Private Placement
   687,000 shares                  69          7,867          --       (5,012)          --              --           2,924
Translation Adjustment             --             --          --           --           62              --              62
                                -----        -------     -------      -------        -----          ------         -------

Balance, June 30, 1994            754         20,203      19,088       (5,012)         (27)           (403)         34,603

Net Income                         --             --       7,318           --           --              --           7,318
Stock Issued:
  Employee Stock Purchase
   Plan - 53,713 Shares             6            505          --           --           --              --             511
  Exercise of Options -
  116,748 Shares                   11            256          --           --           --              --             267
  Private Placement
   687,000 shares                  --             --          --        5,012           --              --           5,012
Stock Retired:
  Treasury Stock
  50,000 Shares                    (5)          (398)         --           --           --             403              --
Income Tax Reduction
 Relating to Stock Options         --          1,256          --           --           --              --           1,256
Translation Adjustment             --             --          --           --           72              --              72
                                -----        -------     -------      -------        -----          ------         -------

Balance, June 30, 1995          $ 766        $21,822     $26,406      $    --        $  45          $   --         $49,039
                                =====        =======     =======      =======        =====          ======         =======
</TABLE>

Common shares issued and outstanding at June 30, 1992 and 1993 were 6,077,046
and 6,228,592 shares, respectively.

See accompanying notes to the consolidated financial statements.
<PAGE>   23
ECC International Corp. and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended June 30, 1995, 1994 and 1993
- -------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                           (In Thousands)
                                                                                     1995        1994        1993
                                                                                     ----        ----        ----
<S>                                                                               <C>         <C>          <C>
Cash Flows From Operating Activities:
Income/(Loss) .................................................................   $  7,318    $  3,929     $(1,043)
       Items Not Requiring Cash:
         Depreciation..........................................................      3,420       3,350       2,943
         Provision for Doubtful Accounts.......................................         51          --          --
         Deferred Income Taxes.................................................        (79)       (110)         90
       Changes in Certain Assets and Liabilities:
               Accounts Receivable.............................................     (5,644)      3,477      (3,798)
               Refundable Federal and State Income Taxes.......................         --          --       2,138
               Costs and Estimated Earnings in Excess of Billings on
                Uncompleted Contracts..........................................    (16,831)     (7,222)     12,765
               Inventories.....................................................       (164)     (1,877)     (1,525)
               Prepaid Expenses and Other......................................        (50)        214         156
               Accounts Payable................................................      3,326         750          80
               Advances on Long-Term Contracts.................................      1,310      (1,781)      1,275
               Accrued Expenses................................................        737       3,514        (256)
                                                                                  --------    --------     -------
       Net Cash (Used In)/Provided By Operating Activities.....................     (6,606)      4,244      12,825
                                                                                  --------    --------     -------

Cash Flows From Investing Activities:
       Additions to Property, Plant and Equipment .............................     (4,310)     (2,109)     (1,865)
       Other...................................................................        (11)         90        (704)
                                                                                  --------    --------     -------
       Net Cash Used In Investing Activities...................................     (4,321)     (2,019)     (2,569)
                                                                                  --------    --------     -------

Cash Flows From Financing Activities:
       Proceeds From Issuance of Common Stock, Options
         Exercised and Warrants, Including Related Tax Benefit.................      7,046       4,387         322
       New Borrowings Under Term Loan..........................................      9,000          --          --
       Repayments Under Term Loan..............................................       (750)         --          --
       New Borrowings Under Revolving Credit Facilities, Net...................     14,134          --          --
       Repayments Under Revolving Credit Agreement
         and Notes Payable.....................................................    (17,568)     (5,000)    (10,175)
                                                                                  --------    --------     -------

       Net Cash Provided By/(Used In) Financing Activities.....................     11,862        (613)     (9,853)
                                                                                  --------    --------     -------

Net Increase in Cash...........................................................        935       1,612         403

Cash at Beginning of the Period................................................      2,600         988         585
                                                                                  --------    --------     -------

Cash at End of the Period......................................................   $  3,535    $  2,600     $   988
                                                                                  ========    ========     =======
</TABLE>
<PAGE>   24
ECC International Corp. and Subsidiaries
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
For the Years Ended June 30, 1995, 1994 and 1993
- ------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                           (In Thousands)
                                                                                   1995        1994        1993
                                                                                   ----        ----        ----
<S>                                                                               <C>         <C>        <C>
Supplemental Disclosure of Cash Flow Information:
       Cash Paid During the Year For:
          Interest.............................................................   $ 1,189     $ 1,701    $ 2,728
          Income Taxes.........................................................   $ 2,839     $ 1,223    $   125

       Supplemental Schedule of Noncash Investing and Financing Activities:
         Retirement of Treasury Stock..........................................       403          --         --
         Common Stock issued in exchange for Stock
           Subscription Receivable.............................................        --       5,012         --
</TABLE>

See accompanying notes to consolidated financial statements.
<PAGE>   25
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

ECC International Corp. and Subsidiaries

1.  Significant Accounting Policies.

    Consolidation.

    The consolidated financial statements include the accounts of the Company
    and its wholly owned subsidiaries.  Intercompany transactions have been
    eliminated in consolidation.

    Revenue and Cost Recognition.

         Defense.

         Contract sales and costs are recognized using the percentage of
         completion method, measured by the ratio of costs incurred to date to
         estimated total costs.

         Contract costs include all direct labor and material costs and those
         indirect costs related to contract performance, such as indirect
         labor, supplies and depreciation.

         Costs incurred for specific anticipated contracts are deferred and
         included in contract sales and costs when the contract award is
         assured.  Provisions for estimated losses on uncompleted contracts are
         made in the period in which such losses are determined.  Claims are
         considered in the estimated contract performance at such time as the
         amount to be recognized is reasonably determinable and probable.

         The asset, costs and estimated earnings in excess of billings on
         uncompleted contracts, consists principally of contract revenue for
         which billings have not been presented, as such amounts were not
         billable at the balance sheet date.  Substantially all of these
         amounts will be billed in the following fiscal year.

         Vending.

         Sales and average cost of units produced under a contract are
         recognized as deliveries are made.

    Advertising.

    The costs of advertising, promotion and marketing programs are charged to
    operations in the year incurred.  Advertising expense was $51,000, $67,000
    and $31,000 for fiscal years 1995, 1994 and 1993, respectively.

    Inventories.

    Work in process and finished goods inventory are valued using the specific
    identification cost method, but not in excess of net realizable value.  Raw
    materials and vending division inventories are valued at lower of average
    cost or market.
<PAGE>   26
    Property and Depreciation.

    Property, plant and equipment is stated at cost.  Depreciation is provided
    on the straight-line method over the estimated useful lives of the
    respective assets as follows: buildings 15 to 30 years; machinery and
    equipment 3 to 10 years; and demonstration and test equipment 5 years.

    Applicable asset and accumulated depreciation accounts are reduced for the
    sale or other disposition of property and the resulting gain or loss is
    included in income.

    Income Taxes.

    The Company adopted Statement of Financial Accounting Standards (SFAS) No.
    109 "Accounting for Income Taxes," effective July 1, 1993.  Under SFAS No.
    109, deferred income taxes are recognized by applying enacted statutory tax
    rates, applicable to future years, to temporary differences between the tax
    bases and financial statement carrying values of the Company's assets and
    liabilities.  The impact of the adoption of SFAS No. 109 was immaterial to
    the Company's 1994 results of operations.  The Company had previously been
    accounting for income taxes under SFAS No. 96.

    Earnings Per Share.

    Earnings per common share is computed by dividing net income/(loss) by the
    weighted average number of common shares outstanding during the year.  The
    exercise of outstanding stock options has not been assumed for 1993 because
    the result is anti-dilutive.

    Earnings per common share assuming full dilution is determined by dividing
    net income/(loss) by the weighted average number of common shares
    outstanding during the year after giving effect to the exercise of
    outstanding stock options assumed converted to common stock.  The
    calculation of earnings per common share and common share equivalents
    assuming full dilution was either anti-dilutive or not materially different
    from earnings per common share in 1995, 1994 and 1993.  The weighted
    average number of common and common stock equivalents outstanding during
    1995, 1994 and 1993 were 7,894,181, 6,891,033 and 6,135,526, respectively.

    Employee Benefit Plans.

    The Company has a profit sharing plan which covers all employees who work
    in excess of 1,000 hours per year.  Minimum contributions are based on
    income before income taxes, subject to limitations based on employee
    compensation and certain other restrictions defined in the plan document.
    Contributions of $3,124,112 and $1,929,004 were accrued in the years ended
    June 30, 1995 and 1994, respectively of which $2,451,940 and $649,047 were
    paid during the respective fiscal year.  No employer contribution was
    accrued or paid for the year ended June 30, 1993.

    The Company also has a savings and investment plan which covers all
    employees.  Employer contributions are based on a percentage of employee
    contributions and certain other restrictions defined in the plan document.
    Employer contributions of $552,394, $514,101 and $506,956 were accrued and
    paid in the fiscal years ended June 30, 1995, 1994 and 1993, respectively.
    The Company's policy is to fund amounts accrued.
<PAGE>   27
    Post Employment Benefits.

    Effective July 1, 1994, the Company adopted Statement of Financial
    Accounting Standards (SFAS) No. 112 "Employers' Accounting for Post
    Employment Benefits."  SFAS 112 requires recognition of the cost of certain
    benefits paid to former or inactive employees on an accrual basis and
    principally affects the Company's accounting for disability benefits.  The
    impact of adopting SFAS No. 112 was immaterial.

2.  Accounts Receivable.
<TABLE>
<CAPTION>
                                                                                  (In Thousands)
                                                                                 1995         1994
                                                                                 ----         ----
    <S>                                                                        <C>          <C>
    Contract Receivables, Billed Amounts.....................................  $ 5,876      $ 1,872
    Commercial Vending Receivables...........................................  $ 2,211      $   960
    Other....................................................................      742          353
    Allowance for Doubtful Accounts..........................................      (51)          --
                                                                               -------      -------
         Total...............................................................  $ 8,778      $ 3,185
                                                                               =======      =======
</TABLE>

    Contract receivables include amounts under long-term contracts and
    subcontracts principally with the U.S. Government, or its' contractors, and
    the United Kingdom Ministry of Defense or its' contractors.  Commercial
    vending receivables consist, primarily of amounts due from a large vending
    customer.  The Company generally does not require collateral or other
    security to support these receivables.

    The provision for doubtful accounts, related to the vending operation,
    included in Selling, General and Administrative expense was $50,800 in
    fiscal year 1995.  There was no provision for doubtful accounts for fiscal
    years 1994 or 1993.

3.  Inventories.
<TABLE>
<CAPTION>
                                                                                  (In Thousands)
                                                                                 1995         1994
                                                                                 ----         ----
    <S>                                                                         <C>         <C>
    Finished Goods...........................................................   $ 1,140     $ 1,032
    Work in Process..........................................................     1,998       4,419
    Raw Materials............................................................     6,897       4,407
                                                                                -------     -------
         Total...............................................................   $10,035     $ 9,858
                                                                                =======     =======
</TABLE>

    The Company filed claims against the U.S. Government for additional costs
    incurred on three "build-to-print" Pop-Up Target contracts seeking over
    $3.0 million, of which $994,000 remained in inventory at June 30, 1994.
    The Company's initial claim was filed in June 1986 and had been in
    litigation before the Armed Services Board of Contract Appeals since June
    1989.  The claim was based on deficient technical packages provided to ECC
    as conceded by the U.S. Army.  During fiscal year 1994, the Board issued a
    decision awarding the Company minimal damages on its claim.  The Company
    appealed the Board's decision to the United States Court of Appeals for the
    Federal Circuit which denied the Company's appeal during fiscal year 1995.
    Accordingly, the Company recorded a one time write-off of costs included in
    inventory amounting to $994,000 in the second quarter of fiscal year 1995.
<PAGE>   28
    The Company had also submitted or intended to submit requests for equitable
    adjustments for additional costs incurred on various contracts seeking
    approximately $1.0 million, of which $0.7 million was deferred in inventory
    at June 30, 1993.  During fiscal year 1994 due to various facts and
    circumstances the Company elected not to pursue those equitable adjustments
    and accordingly wrote off the $0.7 million which was deferred in inventory
    as of June 30, 1993.

4.  Property, Plant and Equipment.
<TABLE>
<CAPTION>
                                                                                    (In Thousands)
                                                                                  1995           1994
                                                                                  ----           ----
    <S>                                                                         <C>            <C>
    Land...................................................................     $ 2,411        $ 2,411
    Buildings..............................................................      19,940         19,070
    Machinery and Equipment................................................      20,350         17,923
    Demonstration and Test Equipment.......................................       8,765          7,752
                                                                                -------        -------
         Total.............................................................      51,466         47,156
    Less Accumulated Depreciation..........................................      27,459         24,039
                                                                                -------        -------

         Total.............................................................     $24,007        $23,117
                                                                                =======        =======
</TABLE>

    Repairs and maintenance expense for the fiscal years ended June 30, 1995,
    1994 and 1993 were $760,000, $569,000 and $489,000, respectively.

5.  Accrued Expenses.
<TABLE>
<CAPTION>
                                                                                  (In Thousands)
                                                                                   1995      1994
                                                                                   ----      ----
    <S>                                                                          <C>       <C>
    Compensation...............................................................  $ 2,669   $ 2,047
    Accrued Vacation...........................................................    1,424     1,175
    Profit Sharing Contribution................................................      672     1,264
    Federal/State Income Tax Payable...........................................      930     1,087
    Other......................................................................    2,460     1,845
                                                                                 -------   -------

         Total.................................................................  $ 8,155   $ 7,418
                                                                                 =======   =======
</TABLE>

6.  Temporary Credit Facility and Long-Term Debt.
<TABLE>
<CAPTION>
                                                                                     (In Thousands)
                                                                                    1995       1994
                                                                                    ----       ----
    <S>                                                                           <C>        <C>
    Revolving Credit Facility (Bank)...........................................   $19,850    $17,568
    Less Current Portion.......................................................     3,600        750
                                                                                  -------    -------

         Total.................................................................   $16,250    $16,818
                                                                                  =======    =======
</TABLE>
<PAGE>   29
    During fiscal year 1993, the Company entered into a credit facility, with
    its primary lender, acting as agent, and five other financial institutions.
    The credit agreement consisted of a bank note and a private placement note
    with interest payable monthly at prime + 1 1/4 percentage points and 9.98%,
    respectively.

    The credit facility included certain covenants related to, among other
    things, minimum tangible net worth requirements, the prohibition on the
    payment of cash dividends, and various other financial ratios.  In
    addition, substantially all of the assets of the Company were pledged as
    collateral and all existing bank accounts were assigned to the agent until
    the revolver was paid in full.

    On September 20, 1994, the Company entered into a new loan facility ("Loan
    Facility") with a bank, expiring on October 1, 1997, totaling $20.0
    million.  The loan facility consists of a $9.0 million term loan, and an
    $11.0 million revolving credit facility which includes $2.0 million of
    revolving credit available in the British Sterling equivalent for the
    Company's wholly owned subsidiary, ECC Simulation Limited.  Proceeds from
    the loan facility were used to pay the outstanding balance under the
    Company's revolving credit facility with its primary lender at June 30,
    1994.  As a result of this agreement, the Company reclassified its debt at
    June 30, 1994.

    Interest is payable quarterly in arrears at a rate defined in the
    agreement.  The Company is required to pay certain fees on an annual basis
    as calculated by the bank.  The revolving credit commitment fee is equal to
    .25% per annum on the total outstanding balance.  A Standby Letter of
    Credit fee is equal to 1% per annum plus issuance costs.

    The loan facility includes certain covenants related to, among other
    things, maintaining a minimum fixed charge coverage ratio, debt to equity
    ratio and current ratio.  In addition, substantially all of the assets of
    the Company are pledged as collateral for the loan facility.

    On April 6, 1995, the Company executed an Amendment to its loan facility
    providing for a temporary increase in its line of credit.  The Amendment
    allows the Company to borrow up to $13 million under the revolving credit
    portion of the loan facility.  The terms of the amendment require that
    borrowings under the increased line ($2.0 million) be repaid on, the
    earlier of, the date of the Company's receipt of a certain contract
    delivery payment or September 30, 1995.  Thereafter, the original terms of
    the loan facility will be in effect.  Borrowings under the amended portion
    of the loan facility were $600,000 at June 30, 1995.

    Concurrent with the Amendment to the loan facility, the Company's wholly
    owned subsidiary, ECC Simulation Limited executed a separate Temporary
    Credit Facility ("Temporary Facility") totalling $4.0 million available in
    the British Sterling equivalent and expiring on September 30, 1995.
    Outstanding amounts under the Temporary Facility are due on demand.
    Interest is payable monthly at a rate defined in the agreement.  Total
    borrowings under the Temporary Facility were $2.5 million at June 30, 1995.
    All covenants of the Company's loan facility are applicable to the
    Temporary Facility.
<PAGE>   30
    Aggregate maturities under the Revolving Credit Facility and Term Loan are
    as follows:


<TABLE>
<CAPTION>
                                                        (In Thousands)
                 <S>                                        <C>
                 1996                                         3,600
                 1997                                        16,250
                                                            -------
                 Total                                      $19,850
</TABLE>                                                    =======


7.  Income Taxes.

    The domestic and foreign components of income/(loss) before income taxes
    are presented below:
<TABLE>
<CAPTION>
                                                   (In Thousands)
                                        1995             1994            1993
                                        ----             ----            ----
<S>                                   <C>              <C>             <C>
Domestic..........................    $10,761          $ 5,217         $(1,925)
Foreign...........................        410              633             184
                                      -------          -------         -------
    Total.........................    $11,171          $ 5,850         $(1,741)
                                      =======          =======         =======
</TABLE>

    The components of the provision/(benefit) for income taxes are as follows:

<TABLE>
<CAPTION>
                                                       (In Thousands)
                                            1995             1994            1993
                                            ----             ----            ----
<S>                                       <C>              <C>             <C>    
Current:
    Federal.............................  $ 3,641          $ 1,969         $   444
    State...............................      261               62               4
    Foreign.............................       30               --              --
                                          -------          -------         -------
         Subtotal.......................    3,932            2,031             448
                                          -------          -------         -------

Deferred:
    Federal.............................  $   (45)         $  (144)        $(1,087)
    State...............................      (34)              34             (59)
                                          -------          -------         -------
         Subtotal.......................      (79)            (110)         (1,146)
                                          -------          -------         -------

Provision/(Benefit) for Income Taxes....  $ 3,853          $ 1,921         $  (698)
                                          =======          =======         =======
</TABLE>

    The Company has utilized $951,000 and $1.9 million Florida net operating
    loss carryforwards to reduce fiscal year 1995 and fiscal year 1994 Florida
    income taxes payable, respectively.
<PAGE>   31
    The tax effects of the primary temporary differences giving rise to the
    Company's deferred tax assets and liabilities are as follows for the years
    ended June 30:

<TABLE>
<CAPTION>
                                                                         (In Thousands)
                                                             1995                              1994
                                                             ----                              ----
                                                    Asset          Liability          Asset            Liability
                                                    -----          ---------          -----            ---------
    <S>                                            <C>             <C>               <C>               <C>
    Revenue Recognized on Completed
      Contract for Tax Return and on
      Percentage of Completion for
      Financial Reporting.......................   $   436          $     -          $   574            $     -

    Foreign Net Operating Loss..................       116                -              252                  -

    Difference between Book and
      Tax Depreciation..........................         -            1,469                -              1,635

    Capitalized Bid and Proposal Expense .......       134                -              172                  -

    Accruals Not Currently Deductible...........       440              100              250                  -
                                                   -------          -------          -------            -------

         Subtotal...............................     1,126            1,569            1,248              1,635

    Valuation Allowance.........................      (116)               -             (252)                 -
                                                   -------          -------          -------            -------

         Total..................................   $ 1,010          $ 1,569          $   996            $ 1,635
                                                   =======          =======          =======            =======
</TABLE>

    These deferred tax assets and liabilities are included in/or classified as
    follows on the balance sheet at June 30:

<TABLE>
<CAPTION>
                                                                 1995         1994
                                                                 ----         ----
    <S>                                                        <C>          <C>
    Prepaid Expenses and Other...............................  $ 1,010      $   996
    Non-current deferred income tax liabilities..............    1,569        1,635
</TABLE>

    The provision for deferred taxes reflects temporary differences with
    respect to the following in fiscal year 1993:

<TABLE>
<CAPTION>
                                                           (In Thousands)
                                                                1993
                                                                ----
<S>                                                        <C>
Revenue Recognized on Completed Contract Basis
 for Tax Return and on Percentage of Completion
 for Financial Reporting................................      $(1,252)

Difference between Book and Tax Depreciation............          (29)

Capitalized Bid and Proposal Expense....................          221

Other...................................................          (86)
                                                             ---------

    Total...............................................      $(1,146)
                                                             =========   
</TABLE>
<PAGE>   32
    Differences between the statutory U.S. Federal Income Tax rate and the
    effective income tax rate reported in the financial statements are as
    follows at June 30:

<TABLE>
<CAPTION>
                                                                1995             1994        1993
                                                                ----             ----        ----
<S>                                                            <C>              <C>        <C>
Federal Statutory Rates............................            34.0 %           34.0 %     (34.0)%
Increase/(Decrease) in Taxes Resulting From:
    State Income Taxes (after deducting
     federal income tax benefit)...................             1.5 %            0.7 %      (2.1)%
    Foreign Net Operating Loss Carryforward........            (2.2)%           (3.7)%      (3.6)%
    Other..........................................             1.2 %            1.8 %      (0.4)%
                                                               ------           ------      ------

Total Provision/(Benefit) for Income Taxes.........            34.5 %           32.8 %     (40.1)%
                                                               ======           ======      ======
</TABLE>                                                                       

    The Company realized an income tax benefit of $1,256,000 during fiscal year
    1995 related to the exercise of certain employee stock options which are
    recognized as employee compensation for tax purposes, however, not for
    financial reporting purposes.  This tax benefit was credited to Capital in
    Excess of Par.

8.  Other Net

    Other income and expense includes $36,000, $(8,000) and $(596,000) in
    foreign currency transaction gain/(losses) for the fiscal years ended June
    30, 1995, 1994 and 1993, respectively.
<PAGE>   33
9.  Stockholders' Equity.

    Under the Company's Qualified Stock Option Plans, directors, officers and
    certain key employees may purchase the Company's Common Stock at 100% of
    the fair market value of the shares on the date of grant.  Options are
    exercisable up to 10 years from the date granted.

    A summary of transactions for the fiscal years ended June 30, 1995, 1994
    and 1993 are as follows:

<TABLE>
<CAPTION>
                                                             Shares            Shares           Average
                                                             Available         Under          Option Price
                                                            For Option         Option          Per Share
                                                            ----------         ------          ---------
    <S>                                                     <C>               <C>             <C>
    Balance at June 30, 1992...................               15,625           286,750          $ 6.92
    Expired....................................                2,500            (2,500)         $ 7.40
                                                             -------           -------          -------

    Balance at June 30, 1993...................               18,125           284,250          $ 6.91
    Terminated.................................                6,250            (6,250)         $ 7.24
    Exchange Program
         Terminated............................              278,024          (278,024)         $ 6.91
         Reissued..............................             (139,012)          139,012          $ 2.375
    Exercised..................................                   --          (110,178)         $ 2.375
                                                             -------           -------          -------

    Balance at June 30, 1994...................              163,387            28,810          $ 2.375
    Granted....................................              (10,000)           10,000          $11.50
    Exercised..................................                   --           (28,810)         $ 2.375
    Expired....................................             (105,572)               --          $   --
                                                             -------           -------          -------

    Balance at June 30, 1995...................               47,815            10,000          $11.50
                                                             =======           =======          =======
</TABLE>


    Under the Company's Non-Qualified Stock Option Plan, directors, officers,
    and key employees may purchase the Company's Common Stock at 100% of fair
    market value of the shares on the date of grant.  Except as otherwise
    determined by the Board of Directors, no options granted under the Plan
    will be immediately exercisable, but, rather, will be exercisable as to
    twenty percent of the shares covered thereby after one year from the date
    the option is granted and will be exercisable as to an additional twenty
    percent each year thereafter.  All options will expire upon the earlier of
    10 years and 30 days from date of grant or, with respect to shares covered
    by such options, five years from the date the option first became
    exercisable with respect to such shares.
<PAGE>   34
A summary of transactions for the fiscal years ended June 30, 1995, 1994 and
1993 are as follows:

<TABLE>
<CAPTION>
                                                              Shares           Shares            Average
                                                             Available         Under          Option Price
                                                            For Option         Option          Per Share
                                                            ----------       ---------        ------------ 
    <S>                                                     <C>              <C>              <C>
    Balance at June 30, 1992...........................        10,612        1,109,438           $ 5.03
    (Option Shares Exercisable 812,438)
    Expired............................................       146,430         (146,430)          $ 5.03
                                                              -------        ---------           -------

    Balance at June 30, 1993...........................       157,042          963,008           $ 5.03
    (Option Shares Exercisable 774,208)
    Terminated.........................................        20,500          (20,500)          $ 5.12
    Exchange Program
         Terminated....................................       942,508         (942,508)          $ 5.03
         Reissued......................................      (471,250)         471,250           $ 2.125
    Exercised..........................................            --         (248,938)          $ 2.125
    Granted............................................       (32,000)          32,000           $ 2.625
    Terminated.........................................         3,000           (3,000)          $ 2.125
    Expired............................................        58,579          (58,579)          $ 2.125
                                                              -------        ---------           -------

    Balance at June 30, 1994...........................       678,379          192,733           $ 2.21
    (Option Shares Exercisable 115,933)
    Terminated.........................................           600             (600)          $ 2.125
    Exercised..........................................            --          (70,313)          $ 2.156
    Granted............................................      (672,000)         672,000           $11.46
                                                              -------        ---------           -------

    Balance at June 30, 1995...........................         6,979          793,820           $10.014
    (Option Shares Exercisable 87,220)                        =======        =========           =======
</TABLE>

    On September 24, 1990, The Board of Directors authorized new stock options
    with an exercise price of $5.00 per share in substitution and replacement
    of unexercised portions of the Non-Statutory Stock Options granted on or
    before September 24, 1990.

    During fiscal year 1991, the Board of Directors adopted the 1991 Stock
    Option Plan.  Under the 1991 Stock Option Plan, directors other than
    committee members, officers and certain key employees are eligible to
    receive options to purchase the Company's Common Stock at 100% of fair
    market value of the shares on the date of grant.  Options expire up to 10
    years from date of grant and are all presently exercisable.  The shares
    reserved for issuance and covered by options granted under the 1991 Stock
    Option Plan are set forth in the following table.
<PAGE>   35
<TABLE>
<CAPTION>
                                                              Shares           Shares            Average
                                                             Available         Under          Option Price
                                                            For Option         Option          Per Share
                                                            ----------         ------          ---------
    <S>                                                     <C>               <C>             <C>
    Balance June 30, 1992.......................               53,000          197,000           $ 5.48
    Additional Authorized.......................               60,770               --               --
    Granted.....................................             (105,875)         105,875           $ 2.13
                                                              -------          -------           ------
    Balance June 30, 1993.......................                7,895          302,875           $ 4.30
    Additional Authorized.......................               62,286               --                --
    Terminated..................................               35,000          (35,000)          $ 5.39
    Exchange Program
         Terminated.............................              122,000         (122,000)          $ 5.50
         Reissue................................              (61,000)          61,000           $ 2.125
    Granted.....................................              (93,954)          93,954           $ 2.625
    Exercised...................................                   --         (155,090)          $ 2.34
                                                              -------          -------           --------

    Balance June 30, 1994.......................               72,227          145,739           $ 3.26
    Additional Authorized.......................               75,373               --               --
    Granted.....................................             (112,000)         112,000           $11.50
    Exercised...................................                   --          (17,625)          $ 2.533
                                                              -------          -------           -------

    Balance June 30, 1995.......................               35,600          240,114           $ 7.155
                                                              =======          =======           =======
</TABLE>

    On February 11, 1988, the Company granted each of its then four outside
    directors an option to purchase 12,500 shares of the Company's Common Stock
    at a price of $7.20 per share (the market value on that day) and reserved
    50,000 shares of its Treasury Stock to cover the exercise of these options.
    The Treasury Stock referred to above were retired in fiscal year 1995 at
    their aggregate cost and a like number of authorized but unissued shares
    were reserved to cover these options.  None of these options were exercised
    as of June 30, 1995.

    During fiscal year 1993, the Board of Directors approved a Stock Option
    Exchange Program.  This program permits all employees to cancel all (but
    only all) of their existing options which have an exercise price higher
    than $2.125 per share in return for a new option (for a number of shares
    equal to one-half of the number of shares as their existing options) which
    will have an exercise price equal to $2.125 per share (in the case of
    non-statutory options) and an exercise price equal to $2.375 per share (in
    the case of incentive stock options).  The Stock Option Exchange Program
    also covered the Director's options previously granted to Messrs. Jesse
    Krasnow and Herbert Krasnow.  Messrs. Martin Kaplan and Thomas McGrath, who
    comprise the Stock Option Committee, are not eligible to participate in the
    Stock Option Exchange Program.

    During fiscal year 1990, the shareholders approved the 1990 Employee Stock
    Purchase Plan.  The Plan was intended to provide eligible employees with an
    opportunity to purchase the Company's common stock through payroll
    deductions at eighty-five percent of the market price on specified dates.
    Common stock reserved for issuance under the Plan was 360,000 shares.  All
    shares were issued under the Plan as of June 30, 1993.

    During fiscal year 1994, the Shareholders approved the 1993 Employee Stock
    Purchase Plan.  The Plan is the same in all aspects as the 1990 Plan
    including the number of shares reserved, 360,000 shares.  There were 53,713
    and 107,587 shares issued under this Plan during the years ended June 30,
    1995 and 1994, respectively.
<PAGE>   36
    The Companys' Stock Option Plan Committee, which is comprised of Messrs.
    Kaplan and McGrath, administer all the stock option plans of the Company.

    The Company has available 1,000,000 authorized and unissued shares of $0.10
    par value Preferred Stock.  Shares may be issued from time to time in one
    or more series, each series having such special rights, privileges and
    preferences as may be determined by the Board of Directors at time of
    issuance.

    On June 30, 1994 the Company issued 687,000 shares of its $0.10 par value
    common stock in a private offering at a price of $12 per share.  The
    offering included an option for each purchaser to acquire an equivalent
    number of shares within the next 12 months at $16 per share.  No such
    options were exercised at June 30, 1995.

    Net proceeds from the private offering were $7,936,400 of which $5,011,400
    were not received as of June 30, 1994.  This amount was included as a
    separate component of Stockholders Equity in the Consolidated Balance Sheet
    under the caption "Stock Subscription Receivable" at June 30, 1994.  The
    $5,011,400 remaining proceeds were received during fiscal year 1995.

10. Business Segment Information.

    The Company designs and manufactures training simulators as well as, frozen
    food and bottle vending machines.

    The Company's operations by business segment, were as follows:

<TABLE>
<CAPTION>
                                                                 (In Thousands)
                                           Training         Vending
                                           Operation        Operation        Corporate        Consolidated
    <S>                                     <C>              <C>             <C>              <C>
    Revenues
    1995                                    $83,534          $24,073             --            $107,607
    1994                                     61,069            2,232             --              63,301
    1993                                     53,798              637             --              54,435

    Operating Income
    1995                                     11,741               (7)            --              11,734
    1994                                      9,671           (1,913)            --               7,758
    1993                                      2,273             (975)            --               1,298

    Identifiable Assets
    1995                                     77,798            8,585          3,356              89,739
    1994                                     56,622            6,290          2,268              65,180
    1993                                     56,752              842            839              58,433

    Depreciation
    1995                                      3,098              322             --               3,420
    1994                                      3,230              120             --               3,350
    1993                                      2,930               13             --               2,943

    Capital Expenditures
    1995                                      2,080            2,230             --               4,310
    1994                                      1,275              834             --               2,109
    1993                                      1,457              408             --               1,865
</TABLE>
<PAGE>   37
    Intersegment sales are not material.  Identifiable assets are those assets
    employed in each segment's operation.  Corporate assets consist primarily
    of cash.

    Sales by Class of Customer.
<TABLE>
<CAPTION>
                                                                           (In Thousands)
                                                                1995             1994         1993
                                                                ----             ----         ----
    <S>                                                       <C>              <C>          <C>
    U.S. Government
         Direct.........................................      $ 36,476         $40,125      $34,711
         Subcontract....................................        35,309          14,715        5,634
                                                              --------         -------      -------
                 Total U.S. Government..................        71,785          54,840       40,345
                                                              --------         -------      -------

    Foreign Governments.................................        11,697           5,203       12,645
    Foreign Commercial..................................            21           1,021          136
    Other...............................................            31               5          672
                                                              --------         -------      -------
                 Total Training.........................        83,534          61,069       53,798
                                                              --------         -------      -------

    Vending (substantially one customer)................        24,073           2,232          637
                                                              --------         -------      -------

                 Total Sales............................      $107,607         $63,301      $54,435
                                                              ========         =======      =======
</TABLE>


    Export Sales from the U.S. were $6,000, $4,000 and $5,100,000 in the fiscal
    years ended June 30, 1995, 1994 and 1993, respectively.  These amounts do
    not include Foreign Military Sales through U.S. Government agencies and
    prime contractors of $27,582,000, $27,797,000 and $2,800,000 in the fiscal
    years ended June 30, 1995, 1994, and 1993, respectively.

    Sales by Geographic Area.
<TABLE>
<CAPTION>
                                                            (In Thousands)
                                           United           Europe and
                                           States           Middle East       Other        Consolidated
    <S>                                    <C>                <C>             <C>          <C>
    Revenues
    1995                                   $95,883            $11,724            --          $107,607
    1994                                    57,077              6,224            --            63,301
    1993                                    41,654              7,695         5,086            54,435

    Operating Income
    1995                                    11,161                573            --            11,734
    1994                                     7,095                663            --             7,758
    1993                                       416                894           (12)            1,298

    Identifiable Assets
    1995                                    79,483             10,256            --            89,739
    1994                                    61,579              3,601            --            65,180
    1993                                    54,159              4,274            --            58,433
</TABLE>
<PAGE>   38

11. Summary of Quarterly Results (Unaudited).

<TABLE>
<CAPTION>
                                                            (In Thousands, Except Per Share Data)
                                                   September        December          March          June
         1995                                          30              31              31             30
                                                       --              --              --             --
    <S>                                             <C>             <C>              <C>            <C>
    Net Sales................................       $20,656          $22,676         $28,832        $35,443
    Gross Profit.............................       $ 5,733          $ 5,412         $ 6,024        $ 8,378
    Operating Income.........................       $ 2,341          $ 1,935         $ 2,819        $ 4,639
    Income Before Income Taxes...............       $ 1,996          $ 1,651         $ 3,131        $ 4,393
    Net Income...............................       $ 1,336          $ 1,189         $ 1,871        $ 2,922
    Earnings Per Common Share
     and Common Share Equivalent ............       $  0.17          $  0.15         $  0.24        $  0.37
</TABLE>


    As disclosed in Note 3, the Company recorded a one time write-off, during
    the second quarter of fiscal year 1995, of $994,000 (pre-tax) relating to
    the Pop-Up Target claim previously included in inventory.

    The Company recorded a charge to Vending Cost of Sales of $891,000 during
    the fourth quarter of fiscal year 1995, primarily the result of a standard
    cost revision and an inventory book to physical adjustment.

    For interim reporting purposes, the Company had previously allocated S,G&A
    costs to contracts utilizing an annualized estimated rate to absorb such
    costs.  Effective July 1, 1994, the Company conformed its method of
    accounting for S,G&A costs on an interim basis to the method used for
    annual reporting purposes, that is, charged to operations as incurred.

<TABLE>
<CAPTION>
                                                            (In Thousands, Except Per Share Data)
                                                   September        December          March          June
         1994                                          30              31              31             30
                                                       --              --              --             --
    <S>                                            <C>              <C>              <C>            <C>
    Net Sales................................      $15,407          $14,817          $15,767        $17,310
    Gross Profit.............................      $ 4,669          $ 3,939          $ 4,856        $ 6,126
    Operating Income.........................      $ 1,713          $   876          $ 1,984        $ 3,185
    Income Before Income Taxes...............      $ 1,181          $   404          $ 1,648        $ 2,617
    Net Income...............................      $   783          $   358          $ 1,104        $ 1,684
    Earnings Per Common Share
     and Common Share Equivalent.............      $  0.13          $  0.05          $  0.15        $  0.24
</TABLE>


    The periodic review of estimated cost at completion of the C-17A production
    contract in the second quarter resulted in a reduction in gross margin of
    approximately $0.4 million.  However, lower than anticipated costs in the
    fourth quarter resulted in the gross margin on this contract returning to
    its pre-adjusted level.
<PAGE>   39
    The increase in gross margin in the fourth quarter of fiscal year 1994 as
    compared to the prior quarters is primarily related to the fourth quarter
    review of estimated costs at completion reflecting among other items a
    reduction in manufacturing overhead. The reduction in overhead related
    primarily to the Company's profit sharing expense which during the first
    three quarters was accrued for in anticipation of a 100% contribution.
    However, due to the Company's profitability for the year, the actual profit
    sharing contribution was reduced to a 75% contribution.  Two factors
    partially offset the increase in gross margin in the fourth quarter.  The
    first relates to the loss of gross margin on the vending operation primarily
    the result of start-up costs incurred in connection with the glass bottle
    vending machine.  The second was associated with one contract on which the
    Company had costs deferred in inventory in anticipation of submitting a
    request for equitable adjustment.  However, due to various facts and
    circumstances, the Company elected not to pursue the request for equitable
    adjustment and charged these deferred costs to cost of sales in June 1994.

    The higher than anticipated start-up costs on the glass bottle vending
    machine and the write-off of deferred costs referred to above, both of
    which occurred in the fourth quarter, contributed to the reduction of the
    profit sharing from the anticipated 100% contribution to a 75%
    contribution.


12. Commitments and Contingencies.

    The Company and its subsidiaries lease certain office facilities and
    equipment under operating leases.  Future minimum lease payments under all
    noncancellable operating leases as of June 30, 1995 are as follows:

<TABLE>
<CAPTION>
                                                       (In Thousands)
                 <S>                                   <C>
                 1996 .............................    $  1,045
                 1997 .............................         812
                 1998 .............................         684
                 1999 .............................         551
                 Remaining Years ..................       3,770
                                                       --------
                 Total Minimum Lease Payments......    $  6,862
                                                       ========
</TABLE>

    Rent expense under all operating leases was approximately $1,024,540,
    $826,011 and $883,321 for the fiscal years ended June 30, 1995, 1994 and
    1993, respectively.

Item 9.  Disagreements on Accounting and Financial Disclosures

         The Company has nothing to report under this item.
<PAGE>   40
                                    PART III


    Pursuant to Instruction G(3) to Form 10-K, the information required in
Items 10 - 13 (except for the information set forth at the end of Part I with
respect to Executive Officers of the Company) is incorporated by reference from
the Company's definitive proxy statement which is expected to be filed pursuant
to Regulation 14A on or before October 16, 1995.

                                    PART IV


Item 14.           Exhibits, Financial Statement Schedules
                   and Reports on Form 8-K.

    (a)  (1) and (2)  Financial Statements

                   The financial statements filed as part of this Annual Report
are listed in the Index to Consolidated Financial Statements on page 18.
Schedules other than those so listed are omitted for the reason that they are
either not applicable or not required or because the information required is
contained in the consolidated financial statements or notes thereto.

    (3)  Exhibits
                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
Exhibit No.        Description                                             Page
- -----------        -----------                                             ----
<S>                <C>                                                     <C>
3.1                Certificate of Incorporation (5)

3.2                By-Laws (2)

4.1                Form of Common Stock Certificate (5)

10.1               Educational Computer Corporation
                   1981 Incentive Stock Option Plan (5)

10.2               Educational Computer Corporation
                   1986 Incentive Stock Option Plan (5)

10.3               Educational Computer Corporation
                   1986 Non-Qualified Stock Option Plan (5)

10.4               ECC International Corp. 1991 Option Plan (3)

10.5               Credit Agreement dated as of November 24, 1992 by and
                   among ECC International Corp. and ECC Simulation
                   Limited and the Financial Institutions listed
                   herein and Mellon Bank, N.A. as Agent and as
                   Issuing Bank. (5)
</TABLE>
<PAGE>   41
<TABLE>
<S>                <C>
10.6               First Amendment dated as of March 1, 1993 to the
                   Credit Agreement dated as of November 24, 1992 by and
                   among ECC International Corp. and ECC Simulation
                   Limited and the Financial Institutions listed
                   herein and Mellon Bank, N.A. as Agent and as
                   Issuing Bank. (5)

10.7               Second Amendment dated as of March 31, 1993 to the
                   Credit Agreement dated as of November 24, 1992 by and
                   among ECC International Corp. and ECC Simulation
                   Limited and the Financial Institutions listed
                   herein and Mellon Bank, N.A. as Agent and as
                   Issuing Bank as heretofore amended by amendment
                   dated March 1, 1993. (4)

10.8               Second Amendment dated as of December 31, 1993 to the
                   Credit Agreement dated as of November 24, 1992 by and
                   among ECC International Corp. and ECC Simulation
                   Limited and the Financial Institutions listed
                   herein and Mellon Bank, N.A. as Agent and as
                   Issuing Bank as heretofore amended by amendments
                   dated March 1, and March 31, 1993. (6)

10.9               Form of Stock Option Agreement for outside directors (7)

10.10              Rights Agreement dated July 28, 1986 between Educational
                   Computer Corporation and Mellon Bank (East), N.A. (7)

10.11              Amendment to Rights Agreement dated February 21, 1989
                   between ECC International Corp. and Mellon Bank
                   (East), N.A. (1)

10.12              Form of Subscription Agreement dated June 30, 1994 related
                   to Private Placement. (7)

10.13              Form of Option Agreement dated June 30, 1994 related
                   to Private Placement. (7)

10.14              Term Loan and Revolving Credit Agreement dated as of
                   September 20, 1994 by and among First Fidelity Bank,
                   National Association and ECC International Corp. (7)

10.15              Guaranty and Surety Agreement dated as of
                   September 20, 1994 to induce First Fidelity Bank,
                   N.A. to make loans or other financial accommodations
                   to ECC Simulation Limited. (7)
</TABLE>
<PAGE>   42

<TABLE>
<S>                <C>
10.16              First Amendment dated as of April 6, 1995 to the
                   Term and Revolving Credit Agreement dated
                   as of September 20, 1994 by and among
                   First Fidelity Bank, National Association and
                   ECC International Corp.

10.17              Overdraft Facility dated as of April 3, 1995 by and
                   among ECC Simulation Limited and First Fidelity Bank,
                   N.A. London Branch.


11                 Schedules of Computation of Earnings Per Share

21                 Subsidiaries of Registrant

23                 Consent of Coopers & Lybrand L.L.P.

27                 Financial Data Schedule
</TABLE>


1        Incorporated by reference to Exhibit 2 to the Registrant's Current
         Report on Form 8-K dated February 22, 1989.  (Commision File No.
         1-8988)


2        Incorporated by reference to the Registrant's Annual Report on Form
         10-K for the year ended June 30, 1989.  (Commision File No. 1-8988)


3        Incorporated by reference to the Registrant's Annual Report on Form
         10-K for the year ended June 30, 1991.  (Commision File No. 1-8988)


4        Incorporated by reference to Exhibit 10.1 to the Registrant's
         Quarterly Report on Form 10-Q for the quarter ended March 31, 1993.
         (Commision File No. 1-8988)


5        Incorporated by reference to the Registrant's Annual Report on Form
         10-K for the year ended June 30, 1993.  (Commision File No. 1-8988)


6        Incorporated by reference to Exhibit 10.1 to the Registrant's
         Quarterly Report on Form 10-Q for the quarter ended December 31, 1993.
         (Commision File No. 1-8988)


7        Incorporated by reference to the Registrant's Annual Report on Form
         10-K for the year ended June 30, 1994.  (Commision File No. 1-8988)
<PAGE>   43


    (b)  Reports on Form 8-K

         No reports on Form 8-K were filed during the quarter ended June 30,
1995.
<PAGE>   44
                                   SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                                 ECC INTERNATIONAL CORP.

                                                 By  /s/ Richard F. Thompson
                                                     ---------------------------
                                                     Richard F. Thompson
                                                     Vice President, Finance

Date:   September 19, 1995


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


/s/ George W. Murphy                            )
- ----------------------------------              )
George W. Murphy, Director                      )
  and Principal Executive Officer               )
                                                )
/s/ Richard F. Thompson                         )
- ----------------------------------              )
Richard F. Thompson, Principal                  )
  Financial and Accounting Officer              )
                                                )
/s/ Ajit W. Hirani                              )
- ----------------------------------              )
Ajit W. Hirani, Director                        )
                                                )
/s/ Julian Demora                               )       September 19, 1995
- ----------------------------------              )
Julian Demora, Director                         )
                                                )
/s/ Max M. Kampelman                            )
- ----------------------------------              )
Max M. Kampelman, Director                      )
                                                )
/s/ Martin S. Kaplan                            )
- ----------------------------------              )
Martin S. Kaplan, Director                      )
                                                )
/s/ Herbert S. Krasnow                          )
- ----------------------------------              )
Herbert S. Krasnow, Director                    )
                                                )
/s/ Jesse Krasnow                               )
- ----------------------------------              )
Jesse Krasnow, Director                         )
                                                )
/s/ Thomas E. McGrath                           )
- ----------------------------------              )
Thomas E. McGrath, Director                     )

<PAGE>   1

                                                            EXHIBIT 10.16




   FIRST AMENDMENT TO TERM LOAN AND REVOLVING CREDIT AGREEMENT


     THIS AMENDMENT ("Amendment") made as of April 6, 1995,
between ECC INTERNATIONAL CORP. ("Borrower") and FIRST FIDELITY
BANK, NATIONAL ASSOCIATION ("Bank").

                          Background
                          ----------

     Bank and Borrower entered into a certain Term Loan and
Revolving Credit Agreement dated as of September 20, 1994 (as
amended to date, the "Credit Agreement") relative to a Term Loan
and a Revolver, as more fully set forth therein, the terms of
which are incorporated herein by reference, and desire to amend
the same in the manner hereinafter provided.  Capitalized terms
used herein which are not defined hereby shall have the meaning
given thereto in the Credit Agreement.

     NOW, THEREFORE, the parties, INTENDING TO BE LEGALLY BOUND,
agree that the Credit Agreement be and is hereby amended as
follows:

     1.   MAXIMUM PRINCIPAL AMOUNT OF REVOLVER.  Notwithstanding
Section A.2.b. of the Credit Agreement to the contrary, the
maximum aggregate principal amount of advances, including the face
amount of Letters of Credit, to be outstanding at any time under
the Revolver shall be an amount which, when taken together with
the principal amount of cash advances outstanding under the
Simulation Credit, is not greater than:

          a.   for the period commencing on the date hereof
through but not including the earlier of September 30, 1995 or the
Contract Payment Date (hereinafter defined), the lesser of
$13,000,000 or the Borrowing Base (hereinafter defined), and

          b.   thereafter, the lesser of $11,000,000 or the
Borrowing Base.

     For purposes hereof, the following terms have the following
meanings:

          a.   "BORROWING BASE" means, as of any date, the sum of
80% of the net outstanding amount of Qualified Billed Receivables
(hereinafter defined) plus 40% of the net outstanding amount of
Qualified Unbilled Receivables (hereinafter defined), in each case
after deducting therefrom all payments, adjustments and credits
applicable thereto;

          b.   "CONTRACT PAYMENT DATE" means the date on which
payment in an amount not less than $6,000,000 is received by
<PAGE>   2

Borrower on account of amounts presently owing to Borrower
pursuant to the Saudi Contract (hereinafter defined);

          c.   "SAUDI CONTRACT" means Borrower's contract with
Naval Warfare Training Center, Contract No. N61339-94C0084;

          d.   "QUALIFIED BILLED RECEIVABLE" means amounts due to
and invoiced by Borrower or Simulation under and in accordance
with the payment and other terms of an enforceable contract for
goods sold or services performed entered into by Borrower or
Simulation in the ordinary course of business and with respect to
which all of the following requirements have been met:

               (1)  The amount shown on the invoice is owing to
Borrower or Simulation and no partial payment has been received
thereon;

               (2)  The amount invoiced is a valid and enforceable
account receivable, representing an undisputed indebtedness of an
account debtor to Borrower or Simulation, is not subject to any
claim or reduction, counterclaim, set-off, recoupment, or any
claim for credits, allowances or adjustments by the account debtor
because of returned, inferior or damaged goods or unsatisfactory
services, or for any other reason, except for discounts
customarily allowed by Borrower or Simulation in the ordinary
course of its business for prompt payment;

               (3)  The invoice has been outstanding not more than
90 days from the invoice date;

               (4)  Borrower or Simulation has received no notice
of the dissolution, termination of existence, insolvency, business
failure or cessation, appointment of a receiver for all or any
part of the property of, assignment for the benefit of creditors
by, or the filing of a petition in bankruptcy or the commencement
of any proceeding under any bankruptcy or insolvency laws, now or
hereafter enacted, by or against the account debtor; and

               (5)  The account debtor is not an affiliate of
Borrower or Simulation.

               Amounts invoiced which are at any time a Qualified
Billed Receivable, but which subsequently fail to meet any of the
foregoing requirements, shall forthwith cease to be a Qualified
Billed Receivable.

          e.   "QUALIFIED UNBILLED RECEIVABLE" means amounts
earned by and owing to Borrower or Simulation under an enforceable
contract for goods sold or services performed entered into by
Borrower or Simulation in the ordinary course of business but



                              -2-
<PAGE>   3

which under the payment and other terms of such contract are not
yet due or billable and which are carried on Borrower's or
Simulation's books consistent with past and present practice as
"costs and estimated earnings in excess of billings on uncompleted
contracts" and with respect to which all of the following
requirements have been met:

               (1)  Such amounts are not subject to any claim or
reduction, counterclaim, set-off, recoupment, or any claim for
credits, allowances or adjustments by the other party to the
contract because of returned, inferior or damaged goods or
unsatisfactory services, or for any other reason;

               (2)  Borrower or Simulation has received no notice
of the dissolution, termination of existence, insolvency, business
failure or cessation, appointment of a receiver for all or any
part of the property of, assignment for the benefit of creditors
by, or the filing of a petition in bankruptcy or the commencement
of any proceeding under any bankruptcy or insolvency laws, now or
hereafter enacted, by or against the other party to the contract;
and

               (3)  The other party to the contract is not an
affiliate of Borrower or Simulation.

     Amounts which are at any time a Qualified Unbilled
Receivable, but which subsequently fail to meet any of the
foregoing requirements, shall forthwith cease to be a Qualified
Unbilled Receivable.

     2.   REPRESENTATIONS RE:  SAUDI CONTRACT.  Borrower
represents to Bank with respect to the Saudi Contract that
Borrower has fully earned and reasonably expects to receive,
without set-off, counterclaim, defense or adjustment of any
nature, not less than $6,000,000 on account of the Saudi Contract,
and reasonably expects to receive the same on or before August 31,
1995.

     3.   ADDITIONAL COVENANTS.  In addition to the covenants set
forth in the Credit Agreement, Borrower covenants and agrees, so
long as there are any outstanding Liabilities or the Bank shall
have any obligation under the Credit Agreement, as amended hereby,
that Borrower will furnish to Bank, not later than 10 days after
the end of each calendar month, a Borrowing Base certificate with
respect to Qualified Billed Receivables, and not later than
25 days after the end of each calendar month, a Borrowing Base
certificate with respect to Qualified Unbilled Receivables, in
each case in form acceptable to the Bank, detailing all
information necessary to calculate the Borrowing Base as of the




                                -3-
<PAGE>   4

last day of the immediately preceding month, certified to be true,
correct and complete by Borrower's chief financial officer.

     4.   MORTGAGE.  Reference is hereby made to Section Q.2. of
the Credit Agreement.  Notwithstanding anything to the contrary
contained in said Section Q.2., Borrower and Bank have agreed to
presently record the Mortgage and, in connection with the
recordation thereof, Borrower shall pay to Bank, for use by Bank
for the payment of, all documentary stamp taxes and intangibles
taxes and filing fees.  Accordingly, said Section Q.2. is hereby
deleted in its entirety.

     5.   WAIVER.  Borrower has advised Bank that Borrower has
made loans to Simulation in excess of $1,500,000 and, accordingly,
is not in compliance with the terms of Section P.1. of the Credit
Agreement limiting loans from Borrower to Simulation to $1,500,000
in the aggregate.  At Borrower's request, Bank hereby waives
compliance with said intercompany loan limitation for the period
March 15, 1995 through and including September 30, 1995, as well
as any Event of Default occurring by reason of such noncompliance.
On October 1, 1995, Borrower shall be in compliance with the
intercompany loan limitation as presently set forth in said
Section P.1.

     6.   CONDITIONS.  The obligation of Bank to increase the
Maximum Principal Amount of the Revolver as set forth in Section 1
hereof is subject to the following conditions precedent:

          a.   Borrower shall, concurrently herewith, execute and
deliver to Bank an amended and restated Revolving Credit Note in
the face amount of $13,000,000, which amended and restated
Revolving Credit Note, together with any attachments thereto and
amendments, modifications or restatements thereof or thereto,
shall constitute the "Revolving Credit Note" for all purposes of
the Credit Agreement and other Loan Documents;

          b.   Borrower shall, concurrently herewith, execute and
deliver to Bank the Mortgage, and provide to Bank cash in the
amount of all documentary stamp taxes and intangibles taxes and
filing fees required to record the same;

          c.   Borrower shall, concurrently herewith, pay to Bank
an amendment fee in the amount of $32,500;

          d.   Borrower shall, concurrently herewith, deliver to
Bank certified resolutions of the Board of Directors of the
Borrower authorizing the Borrower to execute, deliver and perform
this Amendment and any documents required to be executed in
connection herewith;




                          -4-
<PAGE>   5


          e.   Borrower shall deliver to Bank such other
documents, instruments and agreements as Bank may reasonably
request.

     7.   REAFFIRMATION.  Except as specifically modified by this
Amendment, the Credit Agreement and all other Loan Documents shall
remain unchanged and in full force and effect, and this Amendment
shall be construed as supplemental thereto, and Borrower hereby
reaffirms all of its Liabilities thereunder and agrees that the
same are owing to Bank in accordance with the terms thereof
without off-set, counterclaim or defense of any nature.  Borrower
further reaffirms all liens and security interests heretofore
granted by Borrower to Bank pursuant to the Loan Documents,
including without limitation the liens and security interests
granted pursuant to the Security Agreement dated September 20,
1994 among Bank, Borrower, ECC International, Inc. and Educational
Computer Corporation International ("Security Agreement"), and
agrees that the Revolver, as the Maximum Principal Amount thereof
is amended pursuant to Section 1 hereof, constitutes a "Liability"
for all purposes thereof.

     8.   ADDITIONAL SIMULATION FACILITY.  Borrower acknowledges
that Bank has on or about the date hereof entered into a certain
Agreement with Simulation providing for a discretionary Facility
as referred to and defined therein, the terms of which are
incorporated herein by reference, and agrees that all amounts from
time to time owing by Simulation to Bank thereunder shall
constitute a "Liability" for all purposes of (i) that certain
Guaranty and Surety Agreement dated September 20, 1994 executed
and delivered by Borrower, Educational Computer Corporation
International and ECC International, Inc. to Bank, and (ii) the
Security Agreement.

     IN WITNESS WHEREOF, the parties have executed this Amendment
as of the date first above written.

                              ECC INTERNATIONAL CORP.


                              By: /s/ Richard F. Thompson
                                  -----------------------------
                                  Name:  Richard F. Thompson
                                  Title: Vice President/Finance





                            -5-
<PAGE>   6


                              FIRST FIDELITY BANK
                              NATIONAL ASSOCIATION


                              By: /s/ Edward J. Rodgers
                                  -------------------------------
                                  Name:  Edward J. Rodgers
                                  Title: Executive Vice President








                            -6-
<PAGE>   7

                           JOINDER
                           -------

     Each of the undersigned consents to the foregoing Amendment,
the terms of which are incorporated herein by reference, and
agrees with Bank as follows:

     1.   Each of the undersigned reaffirms all guaranties, liens
and security interests heretofore executed and delivered or
granted by the undersigned to Bank pursuant to the Loan Documents,
including without limitation the liens and security interests
granted pursuant to the Security Agreement, and agrees that the
Revolver, as the Maximum Principal Amount thereof is amended
pursuant to Section 1 of the within Amendment, constitutes (i) a
"Liability" for all purposes of (A) that certain Guaranty and
Surety Agreement dated September 20, 1994 executed and delivered
by Educational Computer Corporation International and ECC
International, Inc. to Bank, and (B) the Security Agreement, and
(ii) a "Secured Liability" for all purposes of that certain
Guarantee and Debenture dated September 20, 1994 executed and
delivered by ECC Simulation Limited to Bank.

     2.   Each of the undersigned acknowledges that Bank has on or
about the date hereof entered into a certain Agreement with ECC
Simulation Limited providing for a discretionary Facility as
referred to and defined therein, the terms of which are
incorporated herein by reference, and agrees that all amounts from
time to time owing by ECC Simulation Limited to Bank thereunder
shall constitute (i) a "Liability" for all purposes of (A) that
certain Guaranty and Surety Agreement dated September 20, 1994
executed and delivered by Borrower, Educational Computer
Corporation International and ECC International, Inc. to Bank, and
(B) the Security Agreement, and (ii) a "Secured Liability" for all
purposes of that certain Guarantee and Debenture dated
September 20, 1994 executed and delivered by ECC Simulation
Limited to Bank.

     IN WITNESS WHEREOF, the undersigned have executed this
Joinder this 6hth day of April 1995.

                              ECC SIMULATION LIMITED


                              By: /s/ Richard F. Thompson
                                  --------------------------
                                  Name:  Richard F. Thompson
                                  Title: Secretary





                            -7-
<PAGE>   8

                              ECC INTERNATIONAL, INC.


                              By: /s/ Richard F. Thompson
                                  -----------------------------
                                  Name:  Richard F. Thompson
                                  Title: Vice President/Finance


                              EDUCATIONAL COMPUTER CORPORATION
                              INTERNATIONAL


                              By: /s/ Richard F. Thompson
                                  -----------------------------
                                  Name:  Richard F. Thompson
                                  Title: Secretary/Treasurer





                            -8-
<PAGE>   9


                             REVOLVING CREDIT NOTE

                                        Obligation #______________

                                        April 6, 1995
                                        Philadelphia, Pennsylvania

$13,000,000


FOR VALUE RECEIVED, and intending to be legally bound hereby, the
undersigned Borrower, ECC International Corp., unconditionally
promises to pay to the order of FIRST FIDELITY BANK, NATIONAL
ASSOCIATION (the "Bank"), the principal amount of all advances
that are now or may hereafter be made hereunder and that are then
outstanding, together with accrued, unpaid interest thereon and
any unpaid costs and expenses payable hereunder, on September 19,
1997.

A.   Terms of Note.
     -------------

     1.   INTEREST PAYMENTS.  Interest on the principal balance
          hereof shall, except as provided in subpart A.8 below,
          accrue at such rates and be payable in accordance with
          Section A.2 of that certain Term Loan and Revolving
          Credit Agreement dated September 20, 1994 between the
          Bank and the Borrower, as amended by Amendment of even
          date herewith (together with any exhibits thereto and
          amendments and modifications thereto in effect from time
          to time, the "Loan Agreement").

     2.   COMPUTATION OF INTEREST.  Interest hereunder shall be
          computed daily on the basis of a year of 360 days for
          the actual number of days elapsed.  All payments
          hereunder shall be made in lawful currency of the United
          States of America and in immediately available funds at
          the Bank's address set forth in the Loan Agreement or at
          such other address as the Bank shall notify the Borrower
          of in writing.

     3.   INCORPORATION BY REFERENCE.  This Note is the Revolving
          Credit Note referred to in the Loan Agreement and is
          subject to the terms and conditions thereof, which terms
          and conditions are incorporated herein, including,
          without limitation, terms pertaining to definitions,
          representations, warranties, covenants, events of
          default and remedies.  Any capitalized term used herein
          without definition shall have the definition contained
          in the Loan Agreement.
<PAGE>   10


     4.   BORROWING REQUESTS; CREDITING OF ACCOUNT.  Any request
          for borrowing pursuant to this Note shall be made by the
          Borrower in writing in the form of a "Notice of
          Borrowing Under Revolving Credit" attached hereto as
          Exhibit A and in accordance with the terms of the Loan
          Agreement.  Unless otherwise requested by the Borrower
          in writing at least one (1) Business Day prior to the
          date of a requested advance, each advance hereunder
          shall be made by crediting the Account as defined in the
          Loan Agreement with the amount of the advance.  All
          advances made by crediting the Account or any other
          account of the Borrower at the Bank shall be
          conclusively presumed to have been properly authorized
          by the Borrower.

     5.   BANK RECORDS OF ADVANCE.  The Bank may enter in its
          business records the date and the amount of each
          advance, each conversion from one interest rate basis to
          another and each payment made pursuant to this Note and
          the Loan Agreement.  The Bank's records of such advance,
          conversion or payment shall, in the absence of manifest
          error, be conclusively binding upon the Borrower.  In
          the event the Bank gives notice or renders a statement
          by mailing such notice or statement to the Borrower,
          concerning any such advance, conversion or payment, or
          the amount of principal and interest due on this Note,
          the Borrower agrees that, unless the Bank receives a
          written notification of exceptions to this statement
          within forty-five (45) calendar days after such
          statement or notice is mailed, the statement or notice
          shall be an account stated, correct and acceptable and
          binding upon the Borrower.

     6.   ADVANCE REQUESTS EXCEEDING MAXIMUM PRINCIPAL AMOUNT.
          The Borrower shall not request the Bank to make any
          advances under this Note or the Loan Agreement which
          exceeds the Maximum Principal Amount set forth in
          Section A.2.b. of the Loan Agreement.  In the event that
          the principal balance outstanding under this Note
          exceeds at any time the Maximum Principal Amount, the
          Borrower shall immediately, and without demand from the
          Bank, pay to the Bank the amount in excess thereof, and
          the Borrower agrees that until such excess is paid to
          the Bank, this Note shall evidence and be enforceable
          with respect to any and all amounts outstanding
          hereunder including such excess.

     7.   APPLICATION OF PAYMENTS.  All payments received on this
          Note shall be applied first to the Bank's fees, costs
          and expenses which the Borrower is obligated to pay



                                      -2-
<PAGE>   11

          pursuant to the terms hereof and under any other Loan
          Document, then to accrued and unpaid interest and then
          to principal or such payments may be applied in such
          other order as the Bank in its sole discretion shall
          determine.

     8.   DEFAULT RATE.  At the Bank's option, interest will be
          assessed on any principal which remains unpaid at the
          maturity of this Note, whether by acceleration or
          otherwise, or upon and following any Event of Default,
          at a rate which is four percent (4%) higher than the
          rate otherwise charged hereunder (the "Default Rate")
          provided that at no time shall the Default Rate exceed
          the highest rate of interest allowed by law.  Such
          Default Rate of interest shall also be charged on the
          amounts owed by the Borrower to the Bank pursuant to any
          judgments entered in favor of Bank in respect of this
          Note or any other Loan Document.

     9.   PREPAYMENT.  Prepayment of principal may be made subject
          to payment of all amounts required to be paid in
          connection with such prepayment as provided in the Loan
          Agreement.

B.   Remedies.
     --------

     1.   GENERALLY.  Upon and following an Event of Default, the
          Bank, at its option, may exercise any and all rights and
          remedies it has under this Note, the Loan Agreement
          and/or the other Loan Documents and under applicable
          law, including, without limitation, the right to charge
          and collect interest on the principal portion of the
          amounts outstanding hereunder at the Default Rate.  Upon
          and following an Event of Default, the Bank may proceed
          to protect and enforce the Bank's rights under any Loan
          Document and/or under applicable law by action at law,
          in equity, or other appropriate proceeding, including,
          without limitation, an action for specific performance
          to enforce or aid in the enforcement of any provision
          contained herein or in any other Loan Document.

     2.   REMEDIES CUMULATIVE; NO WAIVER.  The remedies hereunder
          and under the other Loan Documents are cumulative and
          concurrent, and are not exclusive of any other remedies
          available to the Bank.  No failure or delay on the part
          of the Bank in the exercise of any right, power, remedy
          or privilege shall operate as a waiver thereof, nor
          shall any single or partial exercise of any right,
          power, remedy or privilege preclude any other or further




                                   -3-
<PAGE>   12


          exercise thereof, or the exercise of any other right,
          power, remedy or privilege.

C.   Miscellaneous.
     -------------

     1.   GOVERNING LAW.  This Note shall be construed in
          accordance with and governed by the substantive laws of
          the Commonwealth of Pennsylvania without reference to
          conflict of laws principles.

     2.   INTEGRATION.  This Note and the other Loan Documents
          constitute the sole agreement of the parties with
          respect to the subject matter hereof and thereof and
          supersede all oral negotiations and prior writings with
          respect to the subject matter hereof and thereof.

     3.   AMENDMENT; WAIVER.  No amendment of this Note, and no
          waiver of any one or more of the provisions hereof shall
          be effective unless set forth in writing and signed by
          the parties hereto.

     4.   SUCCESSORS AND ASSIGNS.  This Note (i) shall be binding
          upon the Borrower and the Bank and their respective
          successors and permitted assigns, and (ii) shall inure
          to the benefit of the Borrower and the Bank and their
          respective successors and permitted assigns; provided,
          however, that the Borrower may not assign its rights or
          obligations hereunder or any interest herein without the
          prior written consent of the Bank, and any such
          assignment or attempted assignment by the Borrower shall
          be void and of no effect with respect to the Bank.

     5.   SEVERABILITY.  The illegality or unenforceability of any
          provision of this Note or any instrument or agreement
          required hereunder shall not in any way affect or impair
          the legality or enforceability of the remaining
          provisions of this Note or any instrument or agreement
          required hereunder.  In lieu of any illegal or
          unenforceable provision in this Note, there shall be
          added automatically as part of this Note a legal and
          enforceable provision as similar in terms to such
          illegal or unenforceable provision as may be possible.

     6.   INCONSISTENCIES.  The Loan Documents are intended to be
          consistent.  However, in the event of any
          inconsistencies among any of the Loan Documents, such
          inconsistency shall not affect the validity or
          enforceability of each Loan Document.  The Borrower
          agrees that in the event of any inconsistency or
          ambiguity in any of the Loan Documents, the Loan



                                 -4-
<PAGE>   13


          Documents shall not be construed against any one party
          but shall be interpreted consistent with the Bank's
          policies and procedures.

     7.   HEADINGS.  The headings of sections and paragraphs have
          been included herein for convenience only and shall not
          be considered in interpreting this Note.

     8.   SCHEDULES.  If a Schedule and/or an Exhibit is attached
          hereto, the provisions thereof are incorporated herein.

     9.   JUDICIAL PROCEEDING; WAIVERS.

          a.   THE BORROWER AGREES THAT ANY SUIT, ACTION OR
               PROCEEDING, WHETHER CLAIM OR COUNTERCLAIM, BROUGHT
               OR INSTITUTED BY THE BANK OR THE BORROWER OR ANY
               SUCCESSOR OR ASSIGN OF THE BANK OR THE BORROWER, ON
               OR WITH RESPECT TO THIS NOTE OR ANY OTHER LOAN
               DOCUMENT OR THE DEALINGS OF THE PARTIES WITH
               RESPECT HERETO, OR THERETO, SHALL BE TRIED ONLY BY
               A COURT AND NOT BY A JURY.

          b.   THE BANK AND THE BORROWER EACH HEREBY KNOWINGLY,
               VOLUNTARILY AND INTENTIONALLY WAIVE ANY RIGHT TO A
               TRIAL BY JURY IN ANY SUCH SUIT, ACTION OR
               PROCEEDING.  FURTHER, THE BORROWER WAIVES ANY RIGHT
               IT MAY HAVE TO CLAIM OR RECOVER, IN ANY SUCH SUIT,
               ACTION OR PROCEEDING, ANY SPECIAL, EXEMPLARY,
               PUNITIVE OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES
               OTHER THAN, OR IN ADDITION TO, ACTUAL DAMAGES.

          c.   THE BORROWER ACKNOWLEDGES AND AGREES THAT THIS
               SECTION IS A SPECIFIC AND MATERIAL ASPECT OF THIS
               NOTE AND THAT THE BANK WOULD NOT EXTEND CREDIT TO
               THE BORROWER IF THE WAIVERS SET FORTH IN THIS
               SECTION WERE NOT A PART OF THIS NOTE.

IN WITNESS WHEREOF, the Borrower has duly executed and delivered
to the Bank this Note as of the date first above written.

ATTEST:                            ECC INTERNATIONAL CORP.


By: /s/ Relland Winand             /s/ Richard F. Thompson
    ---------------------------    ---------------------------
Name:  Relland Winand              Name:  Richard F. Thompson
Title: Corporate Controller        Title: Vice President/Finance

                                   Address:  175 Stafford Avenue
                                             Wayne, PA 19087
                                   Telecopier No. (610) 254-9268



                               -5-
<PAGE>   14

                                   EXHIBIT A


                   Notice of Borrowing Under Revolving Credit


Date of Borrowing:________________________

Date of Note:_____________________________

Amount Requested: $_______________________

Interest Rate Basis:______________________

Interet Period (if applicable):___________


     The Borrower hereby notifies the Bank that it requires a
borrowing ("Borrowing") under the Term Loan and Revolving Credit
Agreement, dated September 20, 1994, as amended by Amendment dated
__________, 1995 (together with any amendments or modifications
thereto in effect from time to time, the "Loan Agreement")
established for the Borrower in the amount set forth above.  The
Borrowing will be deposited in the Borrower's Account No.
__________________.  In order to induce the Bank to fund such
Borrowing, the Borrower hereby affirms the following:

     1.   The representations and warranties of the Borrower
          contained in the Loan Agreement are correct on and as of
          the date of this Notice of Borrowing Under Revolving
          Credit.

     2.   No Event of Default (as defined in the Loan Agreement)
          has occurred and is continuing.

     3.   There has been no change in the Borrower's or any
          Obligor's condition, financial or otherwise, since the
          date of the Loan Agreement, which would have a Material
          Adverse Effect (as defined in the Loan Agreement).

     4.   All of the Loan Documents (as defined in the Loan
          Agreement) remain in full force and effect, without
          modification.





                                  -6-
<PAGE>   15


     5.   Use of Borrowing will be to:  __________________________
          ___________________________.


Date:  ________________, 19__      ECC INTERNATIONAL CORP.


                                   By:____________________________
                                      Name:
                                      Title:







                               -7-
<PAGE>   16


      MORTGAGE, ASSIGNMENT OF RENTS AND SECURITY AGREEMENT
      ----------------------------------------------------

     THIS MORTGAGE, made as of the 6th day of April, 1995, by ECC
INTERNATIONAL CORP., a Delaware corporation (formerly known as
Educational Computer Corporation), having an address at 175
Strafford Avenue, Wayne, PA 19087 (hereinafter called
"Mortgagor"), to FIRST FIDELITY BANK, NATIONAL ASSOCIATION, a
national banking association (hereinafter called "Mortgagee").

                       W I T N E S S E T H:
                       - - - - - - - - - - 

     WHEREAS, Mortgagor is justly indebted to Mortgagee under and
as more fully set forth in (A) a certain Term Loan and Revolving
Credit Agreement dated September 20, 1994 among Mortgagor and
Mortgagee, as amended by First Amendment of even date herewith (as
amended, modified, restated or supplemented from time to time, the
"Credit Agreement") in connection with certain Revolving Credit
Loans, various Letters of Credit and Reimbursement Obligations and
a Term Loan in the aggregate principal amount of $22,000,000 as
evidenced in part by certain promissory notes delivered pursuant
thereto (such Credit Agreement and promissory notes being
hereinafter referred to as the "Credit Documents"), and (B) that
certain Guaranty and Suretyship Agreement dated September 20, 1994
among Mortgagor, Mortgagee and the other "Guarantors" as set forth
therein issued to Mortgagee as security for all present and future
indebtedness and obligations of ECC Simulation Limited
("Simulation") to Mortgagee, including indebtedness and
obligations of Simulation in connection with a revolving credit
facility established by Mortgagee for Simulation in the amount of
$2,000,000 and in connection with a line of credit facility
established by Mortgagee for Simulation in the amount of
$4,000,000 (such Guaranty and Surety Agreement, as amended,
modified, restated or Supplemented from time to time, the
"Guaranty," and, together with the Credit Documents, the "Loan
Documents").  All capitalized terms used herein and not otherwise
defined herein shall have the meaning assigned thereto in the
Credit Agreement.

THIS INSTRUMENT PREPARED BY:

Matthew J. Comisky, Esquire
Blank, Rome, Comisky & McCauley
1200 Four Penn Center Plaza
Philadelphia, Pennsylvania 19103

     THE ESTIMATED CURRENT VALUE OF THE LAND AND ALL BUILDINGS AND
IMPROVEMENTS THEREON IN FLORIDA WHICH IS SECURED BY THIS MORTGAGE
DOES NOT EXCEED THE SUM OF $9,700,000.  AS A RESULT, DOCUMENTARY
EXCISE TAXES OF $33,950 AND INTANGIBLE PERSONAL PROPERTY FEES OF

<PAGE>   17

$19,400 are due and are being paid with the recordation of this
document.


                   ARTICLE I -- GRANT CLAUSE
                   -------------------------

     NOW THIS INDENTURE WITNESSETH, that Mortgagor in
consideration of the indebtedness and to secure the payment to
Mortgagee of the principal with interest, and all other sums
provided for in the Loan Documents and in this Mortgage,
including, but not limited to, any future advances that may be
made by Mortgagee to Mortgagor in accordance with Article IV,
Section 21 hereof, and for performance of the agreements,
conditions, covenants, provisions and stipulations contained
herein and therein, has granted, bargained, sold and conveyed and
by these presents does grant, bargain, sell and convey unto
Mortgagee, those certain tracts or parcels of land lying and being
in the County of Orange and State of Florida, more particularly
described and set forth in Exhibit "A" attached hereto and made
part hereof (hereinafter the "Land").

     TOGETHER with all and singular the tenements, hereditaments,
easements, appurtenances, passages, waters, water courses,
riparian rights, other rights, liberties and privileges thereof or
in any way now or hereafter appertaining, including any other
claim at law or in equity as well as any after acquired title,
franchise or license and the reversion and reversions and
remainder and remainders thereof; and

     TOGETHER with all buildings and improvements of every kind
and description now or hereafter erected or placed thereon and all
materials intended for construction, reconstruction, alteration
and repairs of such improvements now or hereafter erected thereon,
all of which materials shall be deemed to be included within the
mortgaged premises immediately upon the delivery thereof to such
mortgaged premises, and all fixtures and articles of personal
property now or hereafter owned by Mortgagor and attached to or
contained in and used in connection with said premises, including
but not limited to all apparatus, machinery, motors, elevators,
fittings, radiators, gas ranges, ice boxes, mechanical
refrigerators, awnings, shades, screens, venetian blinds, office
equipment and other furnishings, all plumbing, heating, lighting,
cooking, laundry, ventilating, refrigerating, incinerating,
air-conditioning, hot water heating and sprinkler equipment and
fixtures and appurtenances thereto and all built-in equipment and
built-in furniture; and all renewals or replacements thereof or
articles in substitution therefor, whether or not the same are or
shall be attached to said land or building or buildings in any
manner; it being mutually agreed that all the aforesaid property
owned by Mortgagor and placed by it on said premises shall, so far



                              -2-
<PAGE>   18

as permitted by law, be deemed to be affixed to the realty and
covered by this Mortgage; and

     TOGETHER with all income, rents, issues, profits, revenues,
regulations and proceeds (including without limitation proceeds of
insurance and condemnation awards) arising out of or to the use
and operation of the mortgaged premises and other property covered
by this Mortgage; and

     TOGETHER with all rights, licenses, sewer and potable water
capacity and permits, relating to the development or use of the
premises, all deposits made with or other security given to
utility companies with respect to the mortgaged premises; all gas,
oil, water and mineral rights, now or hereafter derived from,
appurtenant to, or pertaining to the mortgaged premises.

     All of the foregoing shall be deemed to be and shall remain a
part of the property encumbered by this Mortgage and is
hereinafter sometimes referred to as "Mortgaged Property."

     TO HAVE AND TO HOLD the above-granted and described Mortgaged
Property unto Mortgagee, its successors and assigns, in fee
simple, forever.

     PROVIDED ALWAYS, and these presents are upon the express
condition that if Mortgagor or the successors or assigns of
Mortgagor shall pay unto Mortgagee, its successors or assigns, the
sums of money secured hereby, and any renewals or extensions
thereof in whatever form, and the interest thereon as it shall
become due, according to the true intent and meaning thereof,
together with all advances hereunder, costs, charges and expenses,
including reasonable attorneys' fees (whether or not suit is
brought and whether or not incurred at trial, upon rehearing or
retrial or in any bankruptcy or appellate proceeding) which
Mortgagee may incur or be put to in collecting the same by
foreclosure or otherwise; and shall duly, promptly and fully
perform, discharge, execute, effect, complete, comply with and
abide by each and every of the stipulations, agreements,
conditions and covenants of this Mortgage, and of the Loan
Documents and other documents or instruments given by Mortgagor to
Mortgagee in connection herewith, then this Mortgage and the
estate hereby created shall cease and be NULL AND VOID and this
instrument shall be released by Mortgagee, at the cost and expense
of Mortgagor.

                  ARTICLE II -- SECURITY CLAUSE
                  -----------------------------

     This Mortgage is given for the purpose of securing the
payment of indebtedness under the Loan Documents and due, prompt
and complete observance, performance and discharge of each and



                              -3-
<PAGE>   19


every condition, obligation, covenant and agreement contained in
each of the Loan Documents (the "Obligations").  This Mortgage (as
provided in Article IV, Section 9 below) also constitutes a
security agreement under the Uniform Commercial Code and creates a
security interest in the personal property included in the
Mortgaged Property.

      ARTICLE III -- ASSIGNMENT OF RENTS, LEASES AND PROFITS
      ------------------------------------------------------

     1.   The parties hereto acknowledge that this Agreement shall
also constitute an assignment of rents, leases and profits, and
Mortgagor, by execution of this Agreement, absolutely and
unconditionally hereby grants, assigns, bargains, sells, conveys
and sets over unto Mortgagee all of the existing and future leases
affecting the Mortgaged Property, including without limitation,
all the rights of occupancy, licenses or written or oral
agreements, pertaining to the Mortgaged Property now or hereafter
existing (the "Leases").  The foregoing assignment includes,
without limitation, all of the rents, royalties, issues, profits,
revenue, income and proceeds, and all benefits of the Mortgaged
Property arising from the Leases including any security deposits
of tenants or occupants thereunder, now due or to become due and
derived from such property (hereinafter collectively referred to
as the "Rents").

     2.   (a)  Until an Event of Default shall have occurred as
hereinafter provided in this Mortgage, Mortgagee hereby grants
Mortgagor a license permitting Mortgagor to continue to collect
the rents, issues, profits and proceeds from the operation of the
Mortgaged Property.  Upon occurrence of any such Event of Default,
Mortgagor shall deliver to Mortgagee all leases of the Mortgaged
Property, or any portion thereof, such license shall be null and
void, and Mortgagee may exercise all of its rights permitted by
law, including without limitation those rights Permitted under
Section 697.07, Florida Statutes.  This assignment shall be an
assignment of all such leases to Mortgagee and Mortgagor will
execute any further assignments necessary to perfect the transfer
of such leases to Mortgagee.

          (b)  Mortgagor hereby authorizes and directs the tenants
under the Leases to pay Rents to Mortgagee upon written demand by
Mortgagee made after the occurrence of an Event of Default without
further consent of Mortgagor, and the tenants may rely upon any
written statement delivered by Mortgagee to the tenants.  Any
payments by tenants to Mortgagee pursuant to such a notice from
Mortgagee shall constitute payment to Mortgagor under the leases
and, any such payment may be applied on account of the
indebtedness hereby secured.





                             -4-
<PAGE>   20


          (c)  The acceptance by Mortgagee of the assignment
granted herein, or the granting of any other right, power,
privilege or authority in this Mortgage, or the exercise of any of
the aforesaid, shall not be deemed to constitute Mortgagee as
"mortgagee in possession" prior to the actual taking of physical
possession, operation and control of the Mortgaged Property by
Mortgagee, and at any time after Mortgagee's possession, Mortgagee
shall not be obligated (i) to appear in or defend any action or
proceeding relating to the Leases, the Rents or the remainder of
the Mortgaged Property, or (ii) to perform any obligations of
Mortgagor under any of the Leases or to take any action under the
Leases; or (iii) to expend any money or incur any expense or
obligation with respect to any tenant or any Leases, or (iv) to
assume any obligation or responsibility for any security deposits
which are not actually delivered to Mortgagee, and Mortgagee shall
not be liable for any injury or damage to any person or property
in or about the Mortgaged Property.

     3.   Mortgagor covenants and agrees that Mortgagor has not
previously sold, assigned, transferred, mortgaged or pledged the
Leases or the Rents, and that no Lease and no Rents under any
Lease issuing from the Mortgaged Property shall hereafter be sold,
assigned, transferred, mortgaged, pledged or otherwise disposed of
or encumbered, and that any attempt to do so shall be null and
void.  Mortgagor represents and warrants that there are no
existing Leases and that there are no tenants presently in the
Mortgaged Property.

     4.   All sums collected and received by Mortgagee out of the
rents, issues, profits and proceeds of the Mortgaged Property
shall first be applied by it to the payment of:  the costs of
collection thereof; the costs of management, repairs and upkeep of
the Mortgaged Property, including the purchase of such additional
furniture, fixtures, and equipment as the Mortgagee in its sole
discretion deems necessary for the maintenance of the rental value
of the Mortgaged Property; all taxes, assessments, premiums for
public liability insurance and insurance premiums payable by
Mortgagor and any necessary for the maintenance of a proper rental
value of the Mortgaged Property; all taxes, assessments, premiums
for public liability insurance and insurance premiums payable by
Mortgagor and any taxes imposed upon or collectible by Mortgagee
under any Federal or State law or any law or ordinance enacted by
any political subdivision thereof, or any supplements or
amendments thereto; provided, however, that such tax shall be
based upon the employment by Mortgagee of persons necessary to the
operation of the property under this assignment.  Second, the
balance, if any, which shall be known as "the net income," shall
be applied toward the reduction of the Obligations and interest
accrued thereon; provided, however, that no credit shall be given
by Mortgagee for any sum or sums received from the rents, issues



                             -5-
<PAGE>   21

and profits of the property until the money collected is actually
received at Mortgagee's home office and no credits shall be given
for any uncollected rents or other uncollected amounts or bills,
nor shall credit on the mortgage indebtedness be given for any
rents, issues and profits derived from the Mortgaged Property
after Mortgagee shall obtain possession of the Mortgaged Property
under order of Court or by operation of law.

     5.   Mortgagee may, after occurrence of an Event of Default
as above provided, from time to time appoint and dismiss such
agents or employees as shall be necessary for the collection of
the rents, issues and profits and for the proper care and
operation of the property and Mortgagor hereby grants to such
agents or employees so appointed full and irrevocable authority
for Mortgagor's benefit to manage the Mortgaged Property and to do
all acts relating to such management, including among other
things, the making of new Leases in the name of the owner or
otherwise, the alteration or amendment of existing leases, the
authorization of repairs or replacements to maintain the building
or buildings and chattels situate upon the Mortgaged Property in
good and tenantable condition and the making of such alterations
or improvements as, in the judgment of the Mortgagee, may be
necessary to maintain or increase the income from the Mortgaged
Property.  Mortgagee shall have the sole control of such agents or
employees whose remuneration shall be paid out of the rents,
issues, profits and proceeds as hereinbefore provided at the rate
of compensation accepted in the community wherein the Mortgaged
Property is situated unless otherwise specified, and Mortgagor
hereby expressly releases Mortgagee of any liability to Mortgagor
for the acts of such agents and agrees that Mortgagee shall not be
liable for its neglect or for monies that may come into its hands
unless actually received by Mortgagee at its home office.

     6.   Mortgagor agrees that the collection and application of
the rents, issues, profits and proceeds to the Obligations or as
otherwise above provided shall not constitute waiver of any
default which might at the time of application or thereafter exist
under this Mortgage, and the payment of the indebtedness secured
hereby may be accelerated in accordance with its terms,
notwithstanding such application.

     7.   Mortgagor shall perform in all material respects the
landlord's covenants under any existing or future Leases affecting
the Mortgaged Property or any part thereof and Mortgagor shall not
do, neglect to do, or permit to be done or left undone, anything
which may cause the modification or termination (except as a
result of a default of any tenant thereunder) of any Lease or the
obligations of any tenant or any person claiming through such
tenant, or which may diminish or impair the value of any Lease, or
the Rents provided for therein, or the interest of the landlord or



                               -6-
<PAGE>   22


the Mortgagee in such Lease, Mortgagor will give Mortgagee prompt
notice of any notice of all monetary defaults and any material
non-monetary defaults by Mortgagor to any tenant or from any
tenant to Mortgagor, including without limitation (i) those the
nature of which would permit cancellation or termination of any
Lease, (ii) any notice or cancellation received from any tenant,
whether or not pursuant to an alleged default, and (iii) any
notice from a tenant to Mortgagor that the tenant intends to or is
entitled to cease, offset, or reduce payments of the rent required
to be paid under the Lease.

     8.   Mortgagor shall indemnify, defend and hold Mortgagee
harmless from and against any and all liability, loss, cost,
damage or expense which Mortgagee may incur under or by reason of
this assignment, or for any action taken by Mortgagee hereunder
(or by reason of or in defense of any and all claims and demands
whatsoever which may be asserted against Mortgagee arising out of
the Leases.  In the event Mortgagee incurs any such liability,
loss, cost, damage or expense, the amount thereof together with
attorneys' fees shall be payable by Mortgagor to Mortgagee within
five (5) days after written notice from Mortgagee to Mortgagor at
the Default Rate (as defined in the Loan Documents).

              ARTICLE IV -- COVENANTS AND WARRANTIES
              --------------------------------------

     MORTGAGOR COVENANTS AND AGREES to and with Mortgagee that
until the Obligations secured hereby are fully repaid and
performed:

     1.   TITLE AND WARRANTIES.  Mortgagor is and will be
indefeasibly seized of the Mortgaged Property in fee simple; that
Mortgagor has full power and lawful right to convey the same in
fee simple as aforesaid; that it shall be lawful for Mortgagee at
all times peaceably and quietly to enter upon, hold, occupy and
enjoy the Mortgaged Property and every part thereof; that the
Mortgaged Property is free from all liens and encumbrances, that
all property, fixtures and equipment described herein will be
fully paid for and free from all liens, encumbrances, title
retaining contracts and security interests when delivered and/or
installed upon the Mortgaged Property (except for real estate
taxes which are not yet due and payable); that such property,
fixtures and equipment shall be deemed to be realty and a part of
the freehold; that Mortgagor will make such further assurances to
prove the fee simple title to all and singular the Mortgaged
Property in Mortgagee and to prove the lien and priority of this
Mortgage, as may be reasonably required, and that Mortgagor does
hereby and will forever fully warrant and defend the lien and
priority of this Mortgage and the title to the Mortgaged Property
and every part thereof against the lawful claims and demands of
all persons whomsoever.



                              -7-
<PAGE>   23


     2.   PAYMENT AND PERFORMANCE:  Mortgagor shall pay to
Mortgagee, in accordance with the terms of this Mortgage and the
Loan Documents, the principal and interest, and other sums therein
set forth; and shall perform and comply with all the agreements,
conditions, covenants, provisions and stipulations of this
Mortgage and the Loan Documents, the terms of which are
incorporated herein by reference.

     3.   INTEREST RATE:  Notwithstanding any provision contained
in this Mortgage or in the Loan Documents, the total liability for
payment of interest, or in the nature of interest, shall not
exceed the limits now imposed by the applicable usury law,
including the applicable choice of law rules.  In the event of the
acceleration of the notes or any other Obligations hereby secured,
the total charges for interest and in the nature of interest shall
not exceed the maximum amount allowed by law, and any excess
portion of such charges that may have been prepaid shall be
refunded to the maker thereof.  Such refund may be made by
application of the amount involved against the sums then due
hereunder, but such crediting shall not cure or waive the default
occasioning acceleration.  Nothing herein contained nor in any
transaction related hereto shall be construed or shall so operate
either presently or prospectively to require Mortgagor to make any
payment or do any act contrary to law, but if any clause and
provision herein contained shall otherwise so operate to
invalidate this Mortgage, in whole or in part, then such clauses
and provisions only shall be held for naught as though not herein
contained and the remainder of this Mortgage shall remain
operative and in full force and effect.

     4.   MAINTENANCE OF MORTGAGED PROPERTY:  Mortgagor shall
abstain from and shall not permit the commission of waste,
impairment or deterioration in or about the Mortgaged Property;
and shall not remove or demolish, or alter the structural
character of, any building erected at any time on the Mortgaged
Property, without the prior written consent of Mortgagee; shall
not permit the Mortgaged Property to become vacant, deserted or
unguarded; and shall maintain the Mortgaged Property in good
condition and repair, reasonable wear and tear excepted.

     5.   INSURANCE:  Mortgagor shall keep the Mortgaged Property
continuously insured as set forth in the Credit Agreement.
Mortgagee shall have the right to retain and apply the proceeds of
any such insurance to reduction of the obligations secured hereby
in any order as Mortgagee may determine, unless Mortgagor requests
in writing to Mortgagee within 15 days of the receipt of the
insurance proceeds that it requests such proceeds to be applied to
restoration, repair or replacement of the damaged property, in
which case Mortgagee shall honor such request provided that no
Event of Default has occurred, and provided further that if the



                             -8-
<PAGE>   24


cost of restoration, repair or replacement is less than or equal
to $750,000 Bank shall turn over to Mortgagor any insurance
proceeds so received by Bank for use by Mortgagor in making such
repair, restoration or replacement, and if such cost is more than
$750,000 such proceeds shall be deposited with Mortgagee and
advanced for the payment of such repairing, restoring or replacing
of the damaged property upon fulfillment, to the sole satisfaction
of Mortgagee, of the following conditions:

               (i)  Mortgagee shall have first approved the final
          plans and specifications for the repair, restoration or
          replacement of the damaged property, the contract
          therefor and the contractor who will perform such
          repair, or restoration or replacement;

              (ii)  Mortgagor shall have executed and delivered to
          Mortgagee an assignment of the aforementioned contract,
          which assignment shall be in form and substance
          acceptable to Mortgagee;

             (iii)  Mortgagee shall be satisfied, in its
          reasonable discretion, that the insurance proceeds and
          such other funds to be made available by Mortgagor
          therefor are sufficient to repair, restore or replace
          the damaged property in accordance with the
          aforementioned final plans and specifications; and

              (iv)  Prior to any disbursement, Mortgagor shall
          have satisfied Mortgagee, in Mortgagee's reasonable
          discretion, that the contractor is entitled to such
          disbursement for completed work done in accordance with
          the aforementioned plans and specifications and such
          work was performed in a workmanlike manner under the
          terms of the Mortgagor's contract with the contractor
          (or that Mortgagor has paid such contractor for
          completed work done in accordance with the plans and
          specifications and in a workmanlike manner under the
          terms of the Mortgagor's contract with the contractor
          and is entitled to reimbursement therefor) and that all
          persons furnishing labor or materials for such work have
          been paid, and that arrangements satisfactory to
          Mortgagee, in its sole discretion, have been made for
          their payment.

     Notwithstanding anything contained herein to the contrary,
Mortgagee may require Mortgagor to enter into a separate written
agreement which shall include the aforementioned requirements and
such other provisions as shall be required by Mortgagee in its
sole discretion, before Mortgagee disburses any insurance proceeds
for repair, restoration or replacement.



                              -9-
<PAGE>   25


     6.   TAXES AND OTHER CHARGES:  Mortgagor shall pay when due
and payable and before interest or penalties are due thereon,
without any deduction, defalcation or abatement, all taxes,
assessments, levies, liabilities, obligations, encumbrances, water
and sewer rents and all other charges or claims of every nature
and kind which may be imposed, suffered, placed, assessed, levied,
or filed at any time against Mortgagor, the Mortgaged Property or
any part thereof or against the interest of Mortgagee therein, or
which by any present or future law may have priority over the
indebtedness secured hereby either in lien or in distribution out
of the proceeds of any judicial sale, without regard to any law
heretofore or hereafter to be enacted imposing payment of the
whole or of any part upon Mortgagee; and insofar as any such tax,
assessment, levy, liability, obligation or encumbrance is of
record, the same shall be promptly satisfied and discharged of
record and the original official document (such as, for instance,
the tax receipt or the satisfaction paper officially endorsed or
certified) shall be placed in the hands of Mortgagee not later
than such dates.  Provided, however, that if, pursuant to the Loan
Documents or otherwise, Mortgagor shall have deposited with
Mortgagee before the due date thereof sums sufficient to pay any
such taxes, assessments, levies, water and sewer rents, charges or
claims, and Mortgagor is not otherwise in default, they shall be
paid by Mortgagee; and provided further, that if Mortgagor in good
faith and by appropriate legal action shall contest the validity
of any such item or the amount thereof, and shall have established
on its books a reasonable reserve for the payment thereof, then
Mortgagor shall not be required to pay the item or to produce the
required receipts:  (a) while the reserve is maintained; and
(b) so long as the contest operates to prevent collection, is
maintained and prosecuted with diligence, and shall not have been
terminated or discontinued adversely to Mortgagor.

     7.   INTERNAL REVENUE STAMPS:  If at any time the United
States or any department or bureau thereof shall require Internal
Revenue stamps on the notes or other Loan Documents secured
hereby, Mortgagor on demand shall pay for them with any interest
or penalties payable thereon.

     8.   FUTURE TAXES:  If hereafter any law or ordinance shall
be adopted imposing a tax directly or indirectly on Mortgagee with
respect to the Mortgaged Property, the value of Mortgagor's equity
therein, or the indebtedness evidenced by the Loan Documents and
secured by this Mortgage (other than State or Federal income taxes
imposed on Mortgagee), Mortgagor shall, on Mortgagee's demand, pay
such tax to the extent reasonably determined by Mortgagee to be
attributable or allocable to the Mortgaged Property, the value of
Mortgagor's equity thereon or the indebtedness secured hereby, and
agrees to pay such tax to the foregoing extent whenever it becomes




                            -10-
<PAGE>   26

due and payable thereafter, which agreement shall then constitute
a part of this Mortgage.

     9.   SECURITY AGREEMENT:  This Mortgage constitutes a
security agreement under the Uniform Commercial Code and creates
for the benefit of Mortgagee, who is hereby granted by Mortgagor,
a security interest in the personal property included in the
Mortgaged Property.  Mortgagor shall execute, deliver, file and
refile any financing statements or other security agreements
Mortgagee may require from time to time to confirm the lien of
this Mortgage with respect to such property.  Without limiting the
foregoing, Mortgagor hereby irrevocably appoints Mortgagee
attorney-in-fact for Mortgagor to execute, deliver and file such
instruments for and on behalf of Mortgagor.

     10.  INSPECTION:  Mortgagee and any persons authorized by
Mortgagee shall have the right at any time, upon reasonable notice
to Mortgagor, to enter the Mortgaged Property at a reasonable hour
to inspect and photograph its condition and state of repair.

     11.  REQUIRED NOTICES:  Mortgagor shall notify Mortgagee
promptly of the occurrence of any of the following:

          (a)  a fire or other casualty causing damage to the
Mortgaged Property;

          (b)  receipt of notice of condemnation of the Mortgaged
Property;

          (c)  receipt of notice from any governmental authority
relating to the structure, use or occupancy of the Mortgaged
Property;

          (d)  substantial change in the occupancy of the
Mortgaged Property; or

          (e)  commencement of any litigation affecting the
Mortgaged Property.

     12.  Condemnation:
          ------------

          (a)  In the event of any condemnation or taking of any
part of the Mortgaged Property by eminent domain, alteration of
the grade of any street, or other injury to or decrease in the
value of the Mortgaged Property by any public or quasi-public
authority or corporation all proceeds (that is, the award or
agreed compensation for the damages sustained) allocable to
Mortgagor shall be applicable first to payment of the indebtedness
secured hereby.  No settlement for the damages sustained shall be
made by Mortgagor without Mortgagee's prior written approval which



                             -11-
<PAGE>   27


shall not be unreasonably withheld.  All the proceeds shall be
applied in the order and in the amounts that Mortgagee, in
Mortgagee's sole discretion, may elect, to the payment of
principal (whether or not then due and payable), interest or any
sums secured by this Mortgage, or toward payment to Mortgagor, on
such reasonable terms as Mortgagee may specify, to be used for the
sole purpose of altering, restoring or rebuilding any part of the
Mortgaged Property which may have been altered, damaged or
destroyed as a result of the taking, alteration of grade or other
injury to the Mortgaged Property.  If applied to principal of the
Revolving Credit Loans, the same will constitute a permanent
reduction of Mortgagee's Revolving Credit commitments.

          (b)  If prior to the receipt of the proceeds by
Mortgagee the Mortgaged Property shall have been sold on
foreclosure of this Mortgage, Mortgagee shall have the right to
receive the proceeds to the extent of:

               (i)  any deficiency found to be due to Mortgagee in
connection with the foreclosure sale, with legal interest thereon,
and

              (ii)  reasonable counsel fees, costs and
disbursements incurred by Mortgagee in connection with collection
of the proceeds and the proceedings to establish the deficiency.

          (c)  If the amount of the initial award of damages for
the condemnation is insufficient to pay in full the indebtedness
secured hereby with interest and other appropriate charges,
Mortgagee shall have the right to prosecute to final determination
or settlement an appeal or other appropriate proceedings in the
name of Mortgagee or Mortgagor, for which Mortgagee is hereby
appointed irrevocably as attorney-in-fact for Mortgagor, which
appointment, being for security, is irrevocable.  In that event,
the expenses of the proceedings, including reasonable counsel
fees, shall be paid first out of the proceeds, and only the
excess, if any, paid to the Mortgagee shall be credited against
the amounts due under this Mortgage.

          (d)  Nothing herein shall limit the rights otherwise
available to Mortgagee, at law or in equity, including the right
to intervene as a party to any condemnation proceeding.

     13.  NO LEASES OR PURCHASE AGREEMENTS:  Mortgagor hereby
represents that there are no leases, agreements to lease, purchase
agreements or agreements to sell all or any part of the Mortgaged
Property now in effect.

     14.  CONVEYANCE:  Without the prior written consent of
Mortgagee, Mortgagor will abstain from and will not cause or



                            -12-
<PAGE>   28

permit any sale, exchange, transfer or conveyance of the Mortgaged
Property or any part thereof, voluntarily or by operation of law
or any transfer of partnership interests in Mortgagor, whether by
sale, exchange, conveyance, merger, consolidation or otherwise,
except as may be specifically permitted by the Credit Agreement.
Any violation of the foregoing limitations, at the option of
Mortgagee, shall be deemed an Event of Default hereunder.

     15.  RIGHT TO REMEDY DEFAULTS:  If Mortgagor should fail to
pay when due and payable real estate or other taxes, assessments,
water and sewer rents, charges and claims, sums due under any
prior lien or insurance premiums, or fail to make necessary
repairs, or permit waste, Mortgagee, at its election and without
notice to Mortgagor, shall have the right to make any payment or
expenditure and to take any action which Mortgagor should have
made or taken, or which Mortgagee deems advisable to protect the
security of this Mortgage or the Mortgaged Property, without
prejudice to any of Mortgagee's rights or remedies available
hereunder or otherwise, at law or in equity.  All such sums, as
well as costs, advanced by Mortgagee pursuant to this Mortgage
shall be due immediately from Mortgagor to Mortgagee, shall bear
interest at the Default Rate as defined in the Loan Documents
until paid in full and shall be secured hereby.

     16.  EVENTS OF DEFAULT:  The occurrence of any Event of
Default under and as provided in the Credit Agreement shall
constitute an Event of Default hereunder.

     17.  Remedies:
          --------

          (a)  Upon the happening of any Event of Default, the
entire unpaid balance of the principal, the accrued interest and
all other sums secured by this Mortgage shall become immediately
due and payable in accordance with the provisions of the Credit
Agreement.

          (b)  When the entire indebtedness shall become due and
payable, either because of maturity or because of the occurrence
of any Event of Default, or otherwise, then forthwith:

               (i)  FORECLOSURE:  Mortgagee may institute an
action to foreclose this Mortgage against the Mortgaged Property,
or take such other action at law or in equity for the enforcement
of this Mortgage and realization on the mortgage security or any
other security herein or elsewhere provided for, as the law may
allow, and may proceed therein to final judgment and execution for
the entire unpaid balance of the principal debt, with interest at
the Default Rate stipulated in the Loan Documents to the date of
entry of said final judgment, together with all other sums due by
Mortgagor in accordance with the provisions of the Loan Documents



                              -13-
<PAGE>   29

and this Mortgage, including all sums which may have been loaned
by Mortgagee to Mortgagor after the date of this Mortgage, and all
sums which may have been advanced by Mortgagee for taxes, water or
sewer rents, charges or claims, payments on prior liens, insurance
or repairs to the Mortgaged Property, all costs of suit, together
with interest at such rate on any judgment obtained by Mortgagee
from and after the date of such judgment until actual payment is
made of the full amount due Mortgagee, and reasonable attorney and
paralegal fees through litigation and appeal thereof; and if
Mortgagee agrees to take the Mortgaged Property pursuant to a deed
in lieu of foreclosure, the Mortgagor will pay all fees in
connection therewith including but not limited to documentary
stamp and reasonable attorney's and paralegal's fees; or

              (ii)  POSSESSION:  Mortgagee may enter into
possession of the Mortgaged Property, with or without legal
action, and collect therefrom all rentals (which term shall also
include sums payable for use and occupation) and, after deducting
all costs of collection and administration expense, apply the net
rentals to any or all of the following in such order and amounts
as Mortgagee, in Mortgagee's sole discretion, may elect:  the
payment of taxes, water and sewer rents, charges and claims,
insurance premiums and all other carrying charges, and to the
maintenance, repair or restoration of the Mortgaged Property, and
on account and in reduction of the principal or interest, or both,
hereby secured; in and for that purpose Mortgagor hereby assigns
to Mortgagee all rentals due and to become due under any lease or
leases or rights to use and occupation of the Mortgaged Property
hereafter created, as well as all rights and remedies provided in
such lease or leases or at law or in equity for the collection of
the rentals.  Mortgagee shall be entitled to the appointment of a
receiver of all the rents, issues and profits, as a matter of
strict right, regardless of the value of the Mortgaged Property
and the solvency or insolvency of Mortgagor and other persons
liable to pay such indebtedness.  Mortgagor hereby specifically
waives the right to object to the appointment of a receiver as
aforesaid and hereby expressly consents that such appointment
shall be made as an admitted equity and that the same may be done
without notice to Mortgagor.

          (c)  Mortgagee shall have the right, from time to time,
to bring an appropriate action to recover any sums required to be
paid by Mortgagor under the terms of this Mortgage, as they become
due, without regard to whether or not the principal indebtedness
or any other sums evidenced by the Loan Documents and secured by
this Mortgage shall be due, and without prejudice to the right of
Mortgagee thereafter to bring an action to foreclose this
Mortgage, or any other action, for any default by Mortgagor
existing at the time the earlier action was commenced.




                           -14-
<PAGE>   30

          (d)  Any real estate sold pursuant to any action to
foreclose this Mortgage or pursuant to any other judicial
proceedings under this Mortgage or the Loan Documents, may be sold
in one parcel as an entirety or in such parcels or condominium
units, and in such manner or order as Mortgagee, in its sole
discretion, may elect.

     18.  Rights and Remedies Cumulative:
          ------------------------------

          (a)  The rights and remedies of Mortgagee as provided in
the Loan Documents and in this Mortgage, shall be cumulative and
concurrent; may be pursued separately, successively or together
against Mortgagor or against the Mortgaged Property, or both, at
the sole discretion of Mortgagee, and may be exercised as often as
occasion therefor shall arise.  The failure to exercise any such
right or remedy shall in no event be construed as a waiver or
release thereof.

          (b)  Any failure by Mortgagee to insist upon strict
performance by Mortgagor of any of the terms and provisions of
this Mortgage or the Loan Documents shall not be deemed to be a
waiver of any of the terms or provisions thereof, and Mortgagee
shall have the right thereafter to insist upon strict performance
by Mortgagor of any and all of them.

          (c)  Neither Mortgagor nor any other person now or
hereafter obligated for payment of all or any part of the sums now
or hereafter secured by this Mortgage shall be relieved of such
obligation by reason of the failure of Mortgagee to comply with
any request of Mortgagor or of any other person so obligated to
take action to foreclose on this Mortgage or otherwise enforce any
provisions of this Mortgage or the Loan Documents, or by reason of
the release, regardless of consideration, of all or any part of
the security held for the indebtedness secured by this Mortgage,
or by reason of any agreement or stipulation between any
subsequent owner of the Mortgaged Property and Mortgagee extending
the time of payment or modifying the terms of the Mortgage or the
Loan Documents without first having obtained the consent of
Mortgagor or such other person; and in the latter event Mortgagor
and all such other persons shall continue to be liable to make
payments according to the terms of any such extension or
modification agreement, unless expressly released and discharged
in writing by Mortgagee.

          (d)  Mortgagee may release, regardless of consideration,
any part of the security held for the indebtedness secured by this
Mortgage without, as to the remainder of the security, in any way
impairing or affecting the lien of this Mortgage or its priority
over any subordinate lien.




                              -15-
<PAGE>   31

          (e)  For payment of the indebtedness secured hereby
Mortgagee may resort to any other security therefor held by
Mortgagee in such order and manner as Mortgagee may elect.

     19.  MORTGAGOR'S WAIVERS:  Mortgagor hereby waives and
releases:

          (a)  all errors, defects and imperfections in any
proceeding instituted by Mortgagee under the Loan Documents or
this Mortgage or all of them;

          (b)  all benefit that might accrue to Mortgagor by
virtue of any present or future law exempting the Mortgaged
Property, or any part of the proceeds arising from any sale
thereof, from attachment, levy or sale on execution, or providing
for any stay of execution, exemption from civil process or
extension of time for payment; and

          (c)  unless specifically required herein or in the
Credit Agreement, all notices of Mortgagor's default or of
Mortgagee's election to exercise, or Mortgagee's actual exercise
of any option under the Loan Documents or this Mortgage.

     20.  COUNSEL FEES:  If Mortgagee becomes a party to any suit
or proceeding affecting the Mortgaged Property or title thereto,
the lien created by this Mortgage or Mortgagee's interest therein,
or if Mortgagee engages counsel to collect any of the indebtedness
or to enforce performance of the agreements, conditions,
covenants, provisions or stipulations of this Mortgage or the Loan
Documents, Mortgagee's costs, expenses and reasonable counsel
fees, whether or not suit is instituted and whether incurred at
trial, upon rehearing or retrial or in any bankruptcy or appellate
proceeding, shall be paid to Mortgagee by Mortgagor, on demand,
with interest at the Default Rate set forth in the Loan Documents,
and until paid they shall be deemed to be part of the indebtedness
evidenced by the Loan Documents and secured by this Mortgage.

     21.  ADDITIONAL ADVANCES; FUTURE INDEBTEDNESS.  Without
limiting any other provisions of this Mortgage, Mortgagee may make
future advances, and this Mortgage shall secure payment of such
advances and the interest thereon, for the payment of taxes,
assessments, maintenance charges, insurance premiums, or costs
similar or dissimilar incurred for the protection of the Mortgaged
Property or for the lien of this Mortgage.  This Mortgage shall
further constitute security for any and all present and future
loans and advances that may be made by Mortgagee to Mortgagor or
to Simulation at any time or times hereafter whether or not any
reference is made to this Mortgage at the time that such loans or
advances are made.


                             -16-
<PAGE>   32


     22.  AMENDMENT:  This Mortgage cannot be changed or amended
except by agreement in writing signed by the party against whom
enforcement of the change is sought.

     23.  CONSTRUCTION:  Whenever used in this Mortgage, unless
the context clearly indicates a contrary intent:

          (a)  The word "Mortgagor" shall mean the person who
executes this Mortgage and any subsequent owner of the Mortgaged
Property and its respective heirs, executors, administrators,
successors and assigns;

          (b)  The word "Mortgagee" shall mean the person
specifically named herein as "Mortgagee" or any subsequent holder
of this Mortgage;

          (c)  The word "person" shall mean individual,
corporation, partnership or unincorporated association;

          (d)  The use of any gender shall include all genders;

          (e)  The singular number shall include the plural and
the plural and the singular as the context may require;

          (f)  If the Mortgagor be more than one person, all
agreements, conditions, covenants, provisions, stipulations,
warrants of attorney, authorizations, waivers, releases, options,
undertakings, rights and benefits made or given by Mortgagor shall
be joint and several, and shall bind and affect all persons who
are defined as "Mortgagor" as fully as though all of them were
specifically named herein wherever the word "Mortgagor" is used.

     24.  CAPTIONS:  The captions preceding the text of the
paragraphs or subparagraphs of this Mortgage are inserted only for
convenience of reference and shall not constitute a part of this
Mortgage, nor shall they in any way affect its meaning,
construction or effect.

     25.  CHOICE OF LAW.  This Mortgage shall be governed by, and
construed and enforced in accordance with, the internal
substantive laws of the Commonwealth of Pennsylvania (without
reference to conflict of laws principles), except to the extent
that Florida and/or Federal laws preempt the laws of the
Commonwealth of Pennsylvania.  In addition, the parties hereto
acknowledge that all promissory notes evidencing the indebtedness
secured hereby are governed by, and construed and enforced in
accordance with, the internal substantive laws of the Commonwealth
of Pennsylvania (without reference to conflict of laws
principles), except to the extent that Federal laws preempt the
laws of the Commonwealth of Pennsylvania.


                            -17-
<PAGE>   33


     26.  PARTIAL INVALIDITY.  If any promise or covenant of this
Mortgage or the Note is void or ineffective under the law, this
Mortgage and the Note shall remain in force and effect as if such
promise or covenant had not been entered into.

     27.  LIMITATION OF LIABILITY.  NOTWITHSTANDING ANYTHING TO
THE CONTRARY CONTAINED IN THIS MORTGAGE, MORTGAGEE AGREES THAT
RECOURSE AGAINST THE LAND AND ALL BUILDINGS AND IMPROVEMENTS NOW
OR HEREAFTER ERECTED OR PLACED THEREON SHALL BE LIMITED TO
$9,700,000, PROVIDED, THAT NOTHING IN THIS SECTION 27 SHALL
OTHERWISE LIMIT MORTGAGEE'S RECOURSE AGAINST MORTGAGOR PERSONALLY
OR AGAINST ANY OTHER PERSON OR ENTITY OR ANY OTHER PROPERTY NOW OR
HEREAFTER OWNED BY IT OR THEM, INCLUDING WITHOUT LIMITATION, ANY
OTHER PROPERTY IN WHICH A SECURITY INTEREST IS GRANTED BY THE
TERMS HEREOF, FOR RECOVERY OF ALL INDEBTEDNESS UNDER THE LOAN
DOCUMENTS.  DOCUMENTARY STAMP TAX AND INTANGIBLE TAX PAYABLE UPON
RECORDATION OF THIS MORTGAGE HAS BEEN CALCULATED BASED UPON THE
FOREGOING LIMITATION.

     IN WITNESS WHEREOF, the Mortgagor has caused this Mortgage to
be duly executed as of the day and year first above written.

WITNESSES:                         ECC INTERNATIONAL CORP., a
                                   Delaware Corporation (formerly
                                   known as Educational Computer
                                   Corporation)


/s/ M. Salome Lanas                By: /s/ Richard F. Thompson
- ------------------------------         ------------------------------
                                       Name:
                                       (Vice) President


/s/ Melissa a. Stephens            Attest: /s/ Relland Winand
- ------------------------------             --------------------------

                                             [Corporate Seal]





                               -18-
<PAGE>   34


COMMONWEALTH OF PENNSYLVANIA  :
                              : ss
COUNTY OF DELAWARE            :


     I HEREBY CERTIFY that before me, a notary public, appeared
Richard F. Thompson, the (Vice) President of ECC INTERNATIONAL
CORP., a Delaware corporation, who is either personally known to
me or who produced ___________________ as identification, and who
acknowledged to me that he executed the foregoing instrument as an
officer of said corporation, for the uses and purposes therein
expressed, that he is authorized by said corporation to execute
said instrument, that the said instrument is the act and deed of
said corporation, and that he affixed the corporate seal of said
corporation to said instrument, on behalf of, and as the act and
deed of the corporation.

     WITNESS my hand and official seal at Wayne, in the County and
State last aforesaid this 5th day of April, 1995.

                                        /s/ Margery Green
                                        --------------------------
                                             Notary Public


My Commission Expires:  1/31/98              [Notary Seal]

Notary Commission No.:





                                 -19-
<PAGE>   35



                            EXHIBIT "A"


                         Legal Description
                         -----------------

PARCEL 1
- --------

The South one half (S 1/2) of Lots 35, and 36, (LESS the North 25
feet of the S 1/2 of Lots 35 and 36, and the East 50 Feet of Lot
36) Plan of Block One, Prosper Colony, being in Section 22,
Township 23 South, Range 29 East, according to the Plat thereof as
recorded in Plat Book "D," page 109, of the Public Records of
Orange County, Florida.

PARCEL 2
- --------

The North 1/2 of Lots 35 and 36, (LESS the East 50.00 feet of Lot
36), Plan of Block One, Prosper Colony, according to the Plat
thereof as recorded in Plat Book "D," page 109, of the Public
Records of Orange County, Florida.

PARCEL 3
- --------

The East 50.00 feet of Lots 61 and 36, (LESS the South 30.00 feet
of Lot 61 for road right-of-way purposes), AND the North 25.00
feet of the South 1/2 of Lots 35 and 36, Plan of Block One,
Prosper Colony, according to the Plat thereof as recorded in Plat
Book "D," page 109, of the Public Records of Orange County,
Florida.

PARCEL 4
- --------

Lot 60, Plan of Block One, Prosper Colony, according to the Plat
thereof as recorded in Plat Book "D," page 109, of the Public
Records of Orange County, Florida, LESS any part thereof lying
within Oak Ridge Road.

PARCEL 5
- --------

The South one half (S 1/2) of Lots 37 and 38, Plan of Block One,
Prosper Colony, according to the Plat thereof, as recorded in Plat
Book "D," page 109, of the Public Records of Orange County,
Florida.

PARCEL 6
- --------

The East 183.3 feet of Lots 52, Plan of Block One, Prosper Colony,
according to the Plat thereof, as recorded in Plat Book "D," page

<PAGE>   36

109, of the Public Records of Orange County, Florida, LESS AND
EXCEPT the East 62.0 feet thereof.

PARCEL 7
- --------

The North 1/2 of Lot 38, Plan of Block One, Prosper Colony,
according to the Plat thereof, as recorded in Plat Book "D," page
109, of the Public Records of Orange County, Florida.

PARCEL 8
- --------

The West 75 feet of the East 162.29 feet of the North 1/2 of Lot
37, Plan of Block One, Prosper Colony, according to the Plat
thereof, as recorded in Plat Book "D," page 109, of the Public
Records of Orange County, Florida.

PARCEL 9
- --------

Lot 61, (LESS the South 30 feet, and the East 50 feet), AND, Lot
62 (LESS the South 30 feet), Plan of Block One, Prosper Colony,
according to the Plat thereof, as recorded in Plat Book "D," page
109, of the Public Records of Orange County, Florida.

PARCEL 10
- --------

That certain 40.00 foot right-of-way, known as Tampa Avenue, as
shown on the Plat of "Plan of Block One, Prosper Colony" as
recorded in Plat Book "D," page 109, of the Public Records of
Orange County, Florida, lying adjacent to and continuous with the
south 1/2 of Lot 37, Block One and Lot 60, Block One, LESS the
right-of-way on the South for Oak Ridge Road.

<PAGE>   1


                                                    EXHIBIT 10.17



                                               ECC SIMULATION LTD
                                   Kingston Wharf, Brighton Road,
                                                  Shoreham-by-Sea
                                   West Sussex, BN43 6RN, England
                                 Tel:  (44) 273 870486
                                 Fax:  (44) 273 592122

Ref:  RAM/ALL/013/95

3 April 1995

To:  FIRST FIDELITY BANK NA
     London Branch
     1 Bishopsgate
     London    EC2N 3AB
     (thereinafter referred to as "the Bank")



I/WE

of ECC SIMULATION LIMITED

(hereinafter called "we") in consideration of your from time to
time granting or continuing to make available credit or other
banking facilities and accommodation to us (the "Facility") hereby
undertake and agree with you as follows:

Unless otherwise agreed in writing between us in respect of any
other specific facility:

1.   In respect of any overdraft or part thereof made available
     pursuant to the Facility, you shall be entitled in your sole
     discretion to call in amounts outstanding under the Facility
     and/or to cancel the Facility (or any part thereof) and/or to
     issue legal proceedings in respect of the Facility without
     first having made demand on us.

2.   You shall be entitled to your sole discretion and as
     conclusively determined by you at any time from time to time
     increase or decrease the Facility limit (including multiple
     currency facility limits).

3.   We will pay to you interest on the amount from time to time
     outstanding under the Facility for the relevant interest
     period as determined by you at the rate determined by you
     being the aggregate of:





Page 1
<PAGE>   2


     A margin of 1.5% per annum above the rate (as conclusively
     determined by you in accordance with your normal procedures)
     at which the Bank is offered deposits in currency of the
     Facility at or about 11.00am London time on the relevant
     dealing day on or before the commencement of the relevant
     interest period (as determined by you) by banks in the London
     interbank market for deposits in the currency of the Facility
     of similar amount and for a similar interest period as that
     of the Facility; or at your option

     AND
     the rate reflecting the cost to you (as determined by you) of
     complying with the existing requirements of the Bank of
     England or other regulatory authority affecting mandatory
     liquid assets, special deposits, reserve, capital adequacy or
     other requirements of whatever nature and attributable to the
     Facility including any reduction in the rate of return on
     your capital resources.  A certificate by you as to the
     amount of such costs shall be conclusive in the absence of
     manifest error.

     All interest payable shall accrue from day to day and shall
     be calculated on the basis of a 365 day year for the actual
     number of days elapsed and shall be paid in the currency of
     the Facility.  Interest shall be due and payable and debited
     to our account on a monthly basis.

4.   We will pay to you interest on any amount due hereunder which
     is not paid on the due date for payment therefore for the
     period from such due date up to the date of actual receipt by
     you (as well after judgment as before) on demand at the rate
     of 3% per annum above the aggregate interest rate and cost to
     you referred to in Clause 3 above (as conclusively determined
     by you) for such periods as you may select.  Upon expiry of
     each such period such rate shall be recalculated on the same
     basis save that unpaid interest accrued during the previous
     periods shall be added to the amount in respect of which we
     are in default.

5.   We agree to indemnify you upon demand for all costs, charges
     and expenses (including legal fees) incurred by you in
     connection with the drafting, preparation, negotiation and
     execution of this Agreement and any documents relative
     thereto and of any amendment, variation or extension thereof
     or the granting of any waiver or consent under this Agreement
     and the presentation and enforcement or attempted enforcement
     of your rights and powers under this Agreement.





Page 2
<PAGE>   3

6.   The terms and conditions of this Agreement are in addition to
     and not in substitution for any other agreements between us
     and you.

7.   All sums payable by us hereunder shall be paid in the
     currency of the Facility or such other currency as you may
     from time to time direct in immediately available funds to
     the account maintained in respect of the Facility or such
     other account at such bank as you may from time to time
     specify and without any set-off or counterclaim whatsoever
     and without any deduction of withholding for or on account of
     any present or future taxes, levies, imposts, duties, charges
     or withholdings of any nature whatsoever.  We shall pay all
     present or future taxes or similar charges due with respect
     to such payments which may be imposed by any competent fiscal
     authority, except taxes on your overall income.  If any such
     deduction or withholding has to be made by law from any such
     payment we will pay to you an increased amount so that after
     any deduction or withholding you receive and retain a net
     amount equal to the amount which you would have received and
     retained had no such deduction or withholding been made.

8.   We hereby irrevocably authorise (but without obligation on
     your part) in the event of non-payment of any amounts when
     due hereunder at any time without demand and without further
     notice to set off any credit balance in any currency standing
     upon any of our account with you or at any of your branches
     or any of your subsidiary, holding or associated companies or
     any of the subsidiaries of First Fidelity Bancorporation in
     or towards payment or any amount due to you hereunder and in
     our name to do all such acts and to sign all such documents
     as may be required to effect such application.  Where such
     set-off requires the conversion of one currency into another,
     such conversion shall be calculated at the spot rate as
     conclusively determined by your for purchasing one currency
     with the other.

9.   Statements of account shall be issued on written application
     or by arrangement with the Bank.  Failure by us to object to
     a statement of account within thirty days after receipt
     thereof shall be deemed approval of all entries contained
     therein and in the absence of any such objections the
     statement of account shall be final and binding on us.

10.  The certificate signed by one of your duly authorised
     officers as to any of the matters referred to in this
     Agreement including the balance of an account or the amount
     owing by us to you shall save for manifest arithmetical
     error, be conclusive and binding on us.




Page 3
<PAGE>   4

11.  We hereby irrevocably appoint the following as our agent to
     accept service of all legal process issued out of the High
     Court of Justice in London in any legal action or proceedings
     against us/our assets arising out of or in connection with
     any transaction or dealing between us and you:



     Name:          Thomas Eggar Verrall Bowles

     Address:       Arundel House, 1 Liverpool Gardens, WORTHING,
                    West Sussex
                    Attention of:  Mrs M Whitehurst

     Telex:  .............................  Fax:  01903 207566
     ("the Service Agent")



     We agree that any notice demand or other legal communication
     to be given hereunder and any legal process shall be
     sufficiently served if delivered to the Service Agent at its
     address stated in this Agreement or such other address in
     England as we may have notified to you for such purpose.



This Agreement is to be governed by and construed in accordance
with the laws of England and we hereby submit to the non-exclusive
jurisdiction of the English courts.


EXECUTION by Company
EXECUTED as a deed and delivered
by the Customer pursuant to a resolution
of its board of directors duly passed
dated 3 April 1995
by:                                Director  /s/ R. A. McIntosh
                                             .....................
                                                  (Signature)

                                   R.A. McIntosh
                                    (Print name of person signing)


                                   Director or
                                   Secretary /s/ G. W. Murphy
                                             .....................
                                                  (Signature)

                                   G.W. Murphy
                                   (Print name of person signing)



Page 4
<PAGE>   5

EXECUTION by individual
EXECUTED as a deed and delivered
by the Customer
in the presence of:-               ...............................
                                           (Signature of Customer)





Witness:       ................................


Address:       ................................

               ................................


Occupation:    ................................













Page 5
<PAGE>   6
                                                       
[LOGO]                                                [LONDON BRANCH LETTERHEAD]

FIRST FIDELITY BANK NA
- --------------------------------------------------------------------------------

RM/mo                                                              6 April, 1995

The Directors,
ECC Simulation Ltd.
Kingston Wharf,
Brighton Road,
Shoreham by Sea,
West Sussex BN43 6RN




Dear Sirs,

I am writing to confirm that First Fidelity Bank N.A. ("FFB") is willing to
provide ECC Simulation Ltd with an overdraft facility of US Dollars 4,000,000
(United States Dollars Four Million), or the [POUND] Sterling equivalent. The
terms and conditions thereof are contained in the Agreement dated 3 April 1995,
and this letter should be read in conjunction with that Agreement.

Notwithstanding the above, this Facility is subject to all existing terms and
conditions attached to all facilities provided to ECC Simulation Ltd by FFB.

This Facility expires on 30 September 1995 although I must remind you that the
Facility reamins repayable on demand at all times.

Please sign and return the attached copy as your acceptance of the contents of
this letter.

Yours faithfully,
                                            Accepted
                                            --------
/s/ R.N.H. Murphy
R.N.H. Murphy                               /s/ G.W. Murphy
Vice President                              ---------------
Deputy General Manager                      G.W. Murphy
                                            Director

                                            /s/ R.A. McIntosh
                                            -----------------
                                            R.A. McIntosh
                                            Director



<PAGE>   1
                                                                      Exhibit 11


                 SCHEDULE OF COMPUTATION OF EARNINGS PER SHARE
                     (In Thousands, Except Per Share Data)


<TABLE>
<CAPTION>
                                                              Fiscal Years Ended June 30
                                                      1995                1994              1993
                                                      ----                ----              ----
<S>                                                <C>                 <C>               <C>
Primary
- -------
Net Income/(Loss)..........................        $    7,318          $    3,929        $   (1,043)
                                                   ==========          ==========        ==========


Weighted Average Shares Outstanding........         7,616,437           6,387,763         6,135,526

Incremental Shares from Assumed
  Exercise of Stock Options................           277,744             503,270                 0
                                                   ----------          ----------        ----------

Total Shares...............................         7,894,181           6,891,033         6,135,526
                                                   ==========          ==========        ==========


Primary Per Share Amounts
- -------------------------
Net Income/(Loss)..........................              0.93                0.57             (0.17)
                                                   ==========          ==========        ==========


Fully Diluted *
- ---------------
Net Income/(Loss)..........................             7,318               3,929            (1,043)
                                                   ==========          ==========        ==========


Weighted Average Shares Outstanding........         7,616,437           6,387,763         6,135,526

Incremental Shares from Assumed
  Exercise of Stock Options................           277,744             634,580                 0
                                                   ----------          ----------        ----------

Total Shares...............................         7,894,181           7,022,343         6,135,526
                                                   ==========          ==========        ==========


Fully Diluted Per Share Amounts
- -------------------------------
Net Income/(Loss)..........................        $     0.93          $     0.56        $    (0.17)
                                                   ==========          ==========        ==========
</TABLE>

*   Fully diluted earnings per share calculation is presented in accordance
    with Regulation S-K item 601(b)(11) although not required by footnote 2 to
    paragraph 14 of Accounting Principles Board Opinion No. 15 because it
    results in dilution of less than 3%.

<PAGE>   1
                                                                      Exhibit 21





                           SUBSIDIARIES OF REGISTRANT




    The Company has three subsidiaries, Educational Computer International,
Inc., a Delaware corporation, ECC International Inc., a Virgin Islands
corporation, and ECC Simulation Limited, all of which are wholly owned.

<PAGE>   1
                                                                      Exhibit 23


                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the incorporation by reference in the following Registration
Statements of ECC International Corp. and subsidiaries of our report dated
August 9, 1995, on our audits of the consolidated financial statements of ECC
International Corp. and subsidiaries as of June 30, 1995 and 1994, and for the
fiscal years ended June 30, 1995, 1994 and 1993, which report is included in
this Annual Report on Form 10-K:


                 Form S-8 (File No. 2-85483)
                 Form S-8 (File No. 33-02768)
                 Form S-8 (File No. 33-11904)
                 Form S-8 (File No. 33-37224)
                 Form S-8 (File No. 33-46671)
                 Form S-8 (File No. 33-68550)


/S/ COOPERS & LYBRAND L.L.P.


Philadelphia, Pennsylvania
September 19, 1995

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1995
<PERIOD-START>                             JUL-01-1994
<PERIOD-END>                               JUN-30-1995
<CASH>                                           3,535
<SECURITIES>                                         0
<RECEIVABLES>                                    8,829
<ALLOWANCES>                                        51
<INVENTORY>                                     10,035
<CURRENT-ASSETS>                                63,864
<PP&E>                                          51,466
<DEPRECIATION>                                  27,459
<TOTAL-ASSETS>                                  89,739
<CURRENT-LIABILITIES>                           22,881
<BONDS>                                         16,250
<COMMON>                                           766
                                0
                                          0
<OTHER-SE>                                      48,273
<TOTAL-LIABILITY-AND-EQUITY>                    89,739
<SALES>                                        107,607
<TOTAL-REVENUES>                               107,607
<CGS>                                           82,060
<TOTAL-COSTS>                                   82,060
<OTHER-EXPENSES>                                13,813
<LOSS-PROVISION>                                    51
<INTEREST-EXPENSE>                               1,487
<INCOME-PRETAX>                                 11,171
<INCOME-TAX>                                     3,853
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     7,318
<EPS-PRIMARY>                                      .93
<EPS-DILUTED>                                      .93
        

</TABLE>


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