ATC ENVIRONMENTAL INC
10-K, 1996-05-29
TESTING LABORATORIES
Previous: VARIABLE ACCOUNT D OF FORTIS BENEFITS INSURANCE CO, 497, 1996-05-29
Next: CLARK MELVIN SECURITIES CORP /DE/, 10KSB/A, 1996-05-29


<PAGE>
<PAGE>
                           UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C. 20549
                                   
                               FORM 10-K

   [X]      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934  [FEE REQUIRED]
    
               For The Fiscal Year Ended February 29, 1996
                                      OR
   [ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934  [FEE REQUIRED]
            For the transition period from___________ to ___________

                  Commission File Number:     1-10583

                        ATC ENVIRONMENTAL INC.
                        ----------------------
        (Exact name of Registrant as specified in its charter)

            Delaware                                         46-0399408
- -------------------------------                          ------------------
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                           Identification No.)

104 East 25th Street, 10th Floor
     New York, New York                                         10010
- -------------------------------                          ------------------
(Address of principal executive offices)                     (Zip Code)
                                   
   Registrant's telephone number, including area code:   (212)  353-8280
                                                         ---------------
      Securities registered pursuant to Section 12(b) of the Act:
                                 None
                                 ----
      Securities registered pursuant to Section 12(g) of the Act:
                     COMMON STOCK, $.01 PAR VALUE
                     ----------------------------
                           (Title of Class)

Indicate by check mark 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. Yes X  No  __

Indicate  by check mark if disclosure of delinquent filers pursuant  to
Item  405 of Regulation S-K ( 229.405 of this chapter) 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. [   ]

The  aggregate  market value of the voting stock held by non-affiliates
of  the  Registrant  as of May 28, 1996, was approximately  $94,688,000
representing approximately 6,060,000 shares of Common Stock at  $15.625
per  share,  the last reported sales price for the Registrant's  Common
Stock on such date.
                                   
The number of shares outstanding of the Registrant's Common Stock as of
May  28, 1996 was 7,784,269.

The definitive Proxy Statement for the Annual Meeting of Stockholders
to be held in 1996 to be filed with the Commission not later that June
28, 1996 (i.e. 120 days after the close of the Registrant's fiscal
year) has been incorporated by reference in whole or in part for Part
III, Item 11 of the  Form 10-K for the Fiscal Year Ended February 29,
1996.<PAGE>
<PAGE>
                                PART I
                                   

Item 1.    Business.

Overview

      ATC  Environmental Inc. ("ATC" or the "Company")  is  a  national
environmental consulting and engineering firm that provides specialized
technical  and  project management products and services  to  a  large,
diverse  client  base  of  businesses  and  federal,  state  and  local
governments.    Since   entering  the  environmental   consulting   and
engineering  business  in 1982, ATC has completed several  acquisitions
and  expanded  its  internal operations, enabling it  to  increase  its
market  penetration and the variety of products and services it offers.
The  Company  currently operates a network of over  35  branch  offices
located  throughout  the United States, supported by  in-house  testing
laboratories.

     The public's concern regarding exposure to contaminants stimulated
the  push  for  environmental regulations in  the  1970'a  and  1980's.
Today,  the public's continuing demand for responsible action regarding
human   health  and  safety  and  the  potential  adverse   impact   of
environmental liabilities drive the market for environmental consulting
and  engineering  services.   Independent  industry  estimates  of  the
consulting and engineering services sector of the environmental  market
for  1994  ranged from $13 to $15 billion, with annual growth projected
at 5% to 8% through the next three to four years.

      ATC  has  focused on five areas of specialization: (i) industrial
hygiene consulting, including asbestos management, classical industrial
hygiene   and   indoor  air  quality;  (ii)  environmental  management,
including  environmental  audits,  site  assessments,  remedial  action
planning  and design, and soil and groundwater remediation  management;
(iii)   lead-based  paint  risk  management;  (iv)  health  and  safety
consulting,  including health and safety training, hazardous  materials
site  safety  planning  and  industrial  safety  consulting;  and   (v)
management  information  systems for comprehensive  environmental  risk
assessment  and management.  These areas of specialization  contributed
approximately   59.1%,  27.2%,  7.9%,  5.7%   and   less   than   1.0%,
respectively, of the Company's revenues in fiscal 1996.

      The  Company  believes that certain sectors of the  environmental
consulting  and  engineering market will experience significant  growth
over  the  next  several  years with demand for products  and  services
growing  even  in  the  absence of increased governmental  regulations.
Independent industry sources project annual growth rates of  10%,  13%,
15%  and  20% for lead-based paint management, occupational safety  and
industrial   hygiene  services,  indoor  air  quality  consulting   and
environmental software, respectively.

      The Company has experienced substantial increases in revenues and
net  income  over  the  past three fiscal years.  ATC's  revenues  were
$26,664,385,  $36,271,557 and $44,964,897 respectively,  in  its  1994,
1995  and  1996  fiscal years, representing a compounded annual  growth
rate  of  29.9% over such periods.  Furthermore, ATC's net  income  was
$1,867,048,
$3,256,520  and  $3,865,998  ,  respectively,  in  such  fiscal  years,
representing  a  compounded  annual growth  rate  of  43.9%  over  such
periods.

      ATC attributes these positive operating results to its integrated
strategy   which   includes:  (i)  an  aggressive,   but   disciplined,
acquisition  program;  (ii) the enhancement of operations  through  the
integration   of  acquired  businesses  with  the  Company's   existing
operations;  (iii)  a  focus on certain higher growth  sectors  of  the
environmental consulting and engineering services market,  and  certain
higher margin services such as policy development and decision support;
(iv)  an emphasis on basic business management issues, such as employee
utilization,  credit  and collections management, and  regional  profit
center  accountability; and (v) the development of a national  presence
in  a  market typified by local and regional firms. The Company intends
to  employ  this strategy as it seeks to further penetrate the  markets
for  its  core  services and expand its range of products and  services
through strategic acquisitions and internal growth.

The Environmental Consulting and Engineering Services Industry

      During  the  1980's the market for environmental  consulting  and
engineering services grew significantly, due in part to a high level of
federal  expenditures  and stringent regulations mandating  actions  to
identify   and  mitigate  asbestos  hazards,  hazardous  waste   sites,
industrial  emissions  and  a host of other concerns.   The  industry's
growth  slowed  in  the  early  1990's as the  industry  was  adversely
effected by a downturn in the national economy.

      Presently,  the  industry is viewed as  having  stabilized,  with
declining  demand  in some sectors being offset by  growth  in  others.
According   to  two  independent  market  evaluations,   one   by   The
Environmental Business Journal ("EBJ") and the other by the independent
                                2<PAGE>
<PAGE>
marketing  firm of Richard K. Miller & Associates, Inc. ("RKM&A"),  the
size  of  the environmental consulting and engineering services  market
for  1994  was  estimated at between $13 and $15 billion,  with  annual
growth projected at 5% to 8% through the next three to four years.

     Although estimated growth rates for the industry over the next few
years  are  well below the growth rates experienced in the industry  in
the 1980's, the Company believes that for the next few years growth  in
demand  from private sector clients and in certain service  areas  will
exceed  the average growth rate of the overall industry.  These service
areas  include  lead-based  paint management  and  indoor  air  quality
consulting  services, which RKM&A estimates to increase  10%  and  15%,
respectively.   RKM&A  estimates  that  the  occupational  safety   and
industrial hygiene sectors of the market will grow at an average annual
rate of 13% and that environmental software services will increase  20%
annually.  The Company believes risk analysis services will also emerge
in  response to a desire for closer matching of limited clean up  funds
with the problems that are most serious.

      Industry  observers believe that the asbestos  market  will  show
little  growth and the hazardous waste services market will  experience
some  decline in the coming years.  The current sizes of these markets,
however,  are $3 billion and $6 billion, respectively, and the  Company
believes that based on the sizes of these markets and current clean  up
rates,  these  markets  will remain significant for  the  next  several
years.   Furthermore, while governmental expenditures are  expected  to
evidence  slower growth in the coming years as a result of  changes  in
political priorities, private sector spending on environmental services
is expected to increase, particularly in certain sectors.

     Notwithstanding the recent public disclosure concerning regulatory
reform,  new  regulations  have  been  promulgated  which  the  Company
believes  will create new business opportunities in certain sectors  of
the  environmental  consulting and engineering services  industry.   In
February  1994,  the United States Department of Labor promulgated  new
asbestos  regulations  for the construction  industry  which  are  more
stringent  than the previous regulations.  Lead-based paint is  another
area  of increasing regulatory activity, partially in response  to  the
provisions of Title X of the Housing and Community Development  Act  of
1992,  and  partially  as a result of increasing concern  arising  from
evidence of the severe health effects of childhood lead poisoning.

      While  the  historical  growth  in environmental  consulting  and
engineering  services  has  been stimulated  by  regulatory  compliance
concerns, the Company believes that future growth will, in large  part,
be  driven  by  private litigation, asset preservation and productivity
considerations.  As companies have become increasingly sensitive to the
potential  adverse  consequences  of  environmental  problems  and  the
potential  impact  of environmental liabilities,  they  have  taken  an
active  approach to managing environmental health and safety risks  and
liabilities, whether or not the subject of regulations.  This trend  is
currently  being  observed in such areas as steel structure  repainting
projects, real estate transactional assessments and indoor air  quality
initiatives.

      Bridge  and tunnel authorities undertaking the removal  of  lead-
based  paint  from  large  steel structures are  seeking  to  establish
monitoring  systems  to prevent the dispersion of lead  dust  into  the
environment.   The Company believes that such actions are motivated  in
large  part  by concerns regarding the potential liabilities associated
with  lead contamination.  Similarly, concerns over environmental risks
have  made environmental  assessments an integral component of the  due
diligence  process for commercial transactions.  Financial institutions
frequently require environmental assessments prior to loan originations
and  foreclosure  activities,  while insurance  companies  increasingly
require   environmental   assessments  before   issuing   environmental
insurance  liability  policies.   Another  industry  segment  that   is
experiencing  growth  even in the absence of  extensive  regulation  is
indoor  air  quality.   Indoor air quality is viewed  as  an  important
environmental   concern   which   may   significantly   impact   worker
productivity.  Published estimates of productivity losses as  a  result
of  poor  indoor air quality range from $40 to $50 billion per year  in
the United States.

      Many  governmental agencies and businesses are looking  at  risk-
based   analysis as the new model for decision-making instead  of  rote
application   of  rigid  rules.   This  trend  presents   new   service
opportunities for the environmental consulting and engineering services
industry  in  several  areas from which the Company  is  positioned  to
benefit.   The absence of adequate funding to immediately  address  the
full  cost of clean ups requires the employment of risk assessment  and
planning  techniques that direct funding toward the problems presenting
the  highest  levels of risk.  In addition, RKM&A sees a  trend  toward
"outsourcing"  of  environmental  functions  by  corporations.    Under
outsourcing contracts, environmental consulting firms function  as  the
environmental  departments of large corporations.   The  Company  views
outsourcing as a future growth opportunity.
                                3<PAGE>
<PAGE>
Strategy

      The  Company's integrated strategy focuses on increasing revenues
through acquisitions and internal growth by promoting its core services
and introducing new and innovative services while continuing to achieve
profitability   in  existing  and  acquired  operations   through   the
implementation of rigorous financial and operational controls.  Through
strategic  acquisitions,  the Company has been  able  to  increase  the
variety of services that it offers and develop a nationwide network  of
offices and facilities capable of servicing national accounts.

      ATC's  acquisition strategy includes identifying target companies
in  specific  geographical areas in which ATC does not  have  a  strong
presence  or  target companies with new, transferable  technologies  or
exploitable  areas  of  expertise.  The  environmental  consulting  and
engineering   services   market   is  fragmented,   with   over   3,600
environmental  consulting  and  engineering  companies  in  the  United
States, of which only 31 have over $100 million in annual sales.  There
are  many specific service specialties, many small-sized companies  and
thus, many potential acquisitions candidates.  Acquisitions can lead to
bi-directional   technology  transfers  with  the  acquired   company's
services  offered to ATC's existing client base and ATC's core services
offered  to  clients  of  the  acquired  company.   Furthermore,   when
acquisitions  are  located  close to existing  ATC  branches,  economic
consolidations are frequently possible.

      In  recent  years, the Company has, through the  acquisitions  of
Dennison  Environmental, Inc. ("Dennison") and  Con-Test,  Inc.  ("Con-
Test"), entered two of the fastest growing sectors of the environmental
consulting  and  engineering services industry, lead-based  paint  risk
management  and  management  information  systems  and  services.   The
Company  believes  that  in  many cases, like  Dennison  and  Con-Test,
opportunities  exist  to improve the historical  operating  results  of
acquired  companies  by: (i) reducing general and administrative  costs
through  consolidating  facilities, reducing  administrative  personnel
costs,  improving  purchasing  power  and  taking  advantage  of  other
economies of scale; (ii) reducing costs of sales by decreasing reliance
on  subcontractors;  and  (iii)  improving  financial  and  operational
control systems.

     The Company believes that its positive operating results in recent
years  are  due, at least in part, to its disciplined approach  to  the
management   of   basic  business  fundamentals.   ATC's   professional
administrative   staff  monitors  and  oversees   the   financial   and
administrative functions of the business.  ATC strives to manage profit
center accountability through a combination of goals and incentives and
performance monitoring.

Services and Products

       The  Company  provides  a  range  of  specialized  environmental
consulting  and  engineering services, including  asbestos  management,
classical industrial hygiene, lead-based paint risk management,  health
and  safety  training, environmental audits, remedial action  planning,
design  and management, and comprehensive environmental risk assessment
and  management.   The Company's services are offered  individually  or
together   as   part  of  the  Company's  full  service   approach   to
environmental consulting.  During fiscal 1996, ATC provided services to
over  3,900  clients  ranging from small site investigations  to  large
comprehensive assessment and remediation management projects.

Industrial Hygiene
      The Company offers a variety of industrial hygiene services which
include    asbestos    management,   classical    industrial    hygiene
investigations and analyses, indoor air quality services and laboratory
services.

      Asbestos Management.  ATC provides comprehensive asbestos testing
and  consulting services.  These services may begin with  a  survey  of
facilities  to determine the condition, type, quantity and location  of
asbestos.    After  gathering  field  samples,  the  Company   utilizes
polarized  light microscopy, phase contrast microscopy and transmission
electron microscopy to analyze asbestos fibers.  Other services include
risk  assessment, remediation design for asbestos abatement, industrial
hygiene services before, during and after the asbestos removal process,
development  of  operations  and  maintenance  training  programs   for
facilities   personnel,  development  of  operations  and   maintenance
programs   for  custodial  and  maintenance  personnel,  and  providing
asbestos awareness seminars for client personnel.

      ATC's  services  are  designed  to  enable  building  owners  and
operators  to  comply  with federal, state and  local  regulations  for
asbestos control, by providing a comprehensive approach for controlling
or  removing  asbestos.  ATC's technical personnel  include  registered
architects,  professional engineers, certified  industrial  hygienists,
certified safety professionals and asbestos specialists, with extensive
experience  managing hazardous material.  Such personnel  are  licensed
and certified by federal, state and local agencies.
                                4<PAGE>
<PAGE>
      Classical  Industrial  Hygiene.  ATC evaluates  potential  health
hazards  in  occupational  settings,  including  physical  hazards  and
hazards  arising  from  exposure to chemical or biological  substances.
Potential  hazards include solvents, corrosive chemicals, gases,  toxic
dusts,  radiation, lasers, noise, lighting, heat, bacteria  and  molds.
Evaluations  determine the extent of exposure to potentially  hazardous
substances and methods to control and minimize associated risks.  Field
measurements  are  evaluated to determine compliance with  governmental
regulations  and  other  standards.   After  corrective  measures   are
designed and implemented, ATC provides follow-up monitoring designed to
ensure that workplace exposures have been minimized.

      Indoor Air Quality.  Healthy indoor air quality is recognized  as
an  essential  factor in promoting comfort and welfare.   ATC  provides
investigations  designed  to  identify:  (i)  sources  of  indoor   air
pollution; (ii) route of exposure to individuals; (iii) route of  entry
into   the   body;  and  (iv)  possible  effects  on  occupants.    The
investigatory  process typically includes interviews of  occupants  and
air  monitoring of indoor and outdoor ambient environments to  evaluate
exposures,   symptoms  and  concerns.   A  thorough   building   system
investigation  evaluates mechanical and ventilation systems  which  may
impact  habitable space.  An inventory of chemicals, air  contaminants,
office  equipment, plants, water sources and other potentially  harmful
sub-chemicals,  air  contaminants,  office  equipment,  plants,   water
sources and other potentially harmful substances, process equipment and
maintenance  practices  may  also be part  of  the  evaluation.   After
completing  a  facility evaluation, ATC recommends solutions  that  are
customized to the specific facility and problem.

       Laboratory   Services.    ATC   maintains   analytical   testing
laboratories  which provide analyses of a wide spectrum  of  materials,
including suspected asbestos-containing materials, suspected lead-based
paint substances, industrial and municipal waste water, air and certain
hazardous  wastes.   These laboratories support  ATC's  consulting  and
remediation management services, and also operate independently.  ATC's
operations   incorporate   chain-of-custody   and   quality   assurance
procedures and professionally recognized laboratory practices.

Environmental Management
      ATC's  environmental management services range from real property
investigations   for   environmental   contamination,    to    turn-key
remediation.   These  services  can  include  soil  and  ground   water
analysis,  installation  of monitoring wells, recovery  system  design,
regulatory  permitting, contractor selection and remediation oversight.
Financial institutions, as well as certain states, mandate pre-purchase
or  pre-loan real property environmental assessments prior to  property
transfer, closure or sale.  An environmental audit by ATC can  help  to
detect  the  presence  of pollutants and, in some cases,  to  determine
costs for clean up.

       Groundwater  Assessments.   At  sites  where  the   quality   of
groundwater  is in question, due to a confirmed or suspected  spill  or
release  of hazardous substances, ATC performs assessments to  identify
the   depth  to  static  water,  define  pressure  zones  or  confining
conditions, determine gradient and sample groundwater.  Once analytical
results  are  known  and  soil and groundwater conditions  established,
ATC's  hydrologists, geologists and engineers analyze the data  through
the use of predictive tools such as groundwater models to determine the
movement and ultimate destination of the contaminants.

      Site  Assessments  and Characterizations.   Site  assessment  and
characterization investigations involve defining the important physical
and  chemical  parameters of a contaminated site.   A  site  assessment
provides  a  baseline for understanding subsurface  conditions  and  is
necessary before any clean up can be designed or implemented.

      Groundwater  and  Soil  Remediation Management.   ATC's  services
include  the management and oversight of clean up projects through  the
use  of  a  variety of diverse traditional and innovative  technologies
including  bioremediation, land farming, soil  venting,  air  sparging,
pump  and  treat,  and  thermal oxidation  systems.   ATC's  management
services  can  include testing, scheduling, coordination, documentation
and  approval  of  progress payments, and interaction  with  regulatory
agencies throughout the life of the project.

Lead Risk Management
      Lead  in  paint, drinking water and soil is a major environmental
problem facing the United States.  Lead has no known useful function in
the  human body and is known to be toxic to virtually all organs in the
body, even at relatively low doses.  In children, excessive exposure to
lead  can result in brain damage leading to learning disabilities  and,
in  some  cases, retardation.  Adult exposures to excessive amounts  of
lead   can   cause  reproductive,  hematological  and  nervous   system
disorders.

      As  the  first  state-accredited lead  risk  management  training
institute in the nation, ATC was one of the first companies to  provide
national  lead risk management services.  Furthermore, ATC  co-authored
and  edited  the first comprehensive textbook on lead risk  management.
ATC  is a co-founder of the National Lead Abatement Council, the  first
trade   organization  representing  contractors,  inspectors,  vendors,
attorneys  and  public officials engaged in managing lead  risks.   ATC
maintains  a  high  degree of visibility and credibility  in  the  lead
services  arena  through  participation in professional  and  consensus
standard setting organizations and through publishing articles in trade
publications.
                                5<PAGE>
<PAGE>

       Until  recently,  lead  risk  management  services  were  sought
primarily  to  establish  compliance  with  lead  poisoning  prevention
regulations.   However,  the  market  is  now  expanding   as   clients
increasingly seek voluntary risk reduction programs and defend  against
a proliferation of lead poisoning lawsuits.

      Federal law requires lead paint testing of all federally assisted
public  housing authority projects nationwide, and the full lead  paint
abatement  of these projects.  ATC has provided lead paint testing  and
abatement  project  management  services  to  numerous  public  housing
authorities  throughout the United States.  As this work proceeds,  ATC
is  also  pursuing  opportunities created by two new  federally  funded
programs.   The first program authorized approximately $25  million  of
federal  grants  to  public housing authorities to conduct  specialized
lead  hazard risk assessments and develop property management  programs
to  maintain "lead-safe" dwellings until such time that lead paint  can
be abated.  The second program authorized approximately $279 million of
federal  grants  to  state  and local regulatory  agencies  to  conduct
innovative lead paint inspection and abatement.  ATC has identified and
is aggressively marketing the grantee agencies.

      Additional  opportunities are presented  by  federal  regulations
under  Title  X of the Housing and Community Development  Act  of  1992
which, among other things:  (i) established a national requirement  for
training   and  certification  of  all  lead  contractor  workers   and
supervisors,  inspectors, risk assessors, project designers  and  other
individuals involved in lead paint activities; and (ii) established new
disclosure   requirements  applicable  to  all  property   transactions
affecting residential properties built prior to 1978.

      ATC's  lead management services are broadly categorized as:   (i)
corporate  lead  risk  management services; (ii)  steel  structure  and
industrial  compliance  services;  and  (iii)  residential  lead  paint
testing and project management services.

      Corporate Lead Risk Management Services.  ATC  provides corporate
lead  risk  management  programs,  primarily  to  insurance  companies, 
lending  institutions,  law  firms  and  large  real  estate  managers.
ATC's services enable corporations to effectively  address lead-related
liabilities by advising these  institutions  in  their development  and
implementation of lead risk management  policies  and  procedures.

      Policy development typically entails an examination of a client's
real  estate  with  respect  to potential  lead  liabilities.   Working
closely  with  corporate legal and technical divisions, ATC  recommends
policies  and  procedures to ensure lead-safe management of  properties
and  compliance with applicable lead poisoning prevention  regulations.
ATC  also  designs  and  implements special  studies  or  demonstration
programs  to  provide  empirical data for validating  the  efficacy  of
property  management guidelines.  ATC's policy recommendations  include
provisions  for  clients to anticipate, guard against, and  effectively
respond  to  lead  poisoning  complaints,  regulatory  violations   and
lawsuits.

      The  Company's  corporate lead risk management  services  include
designing  and implementing compliance training seminars and  workshops
tailored  to  the  needs of the different program participants.   ATC's
corporate training programs are periodically revised to reflect changes
in accepted work practices.

      ATC offers lead paint litigation support services exclusively  in
support   of  property  owners,  managers,  lending  institutions   and
insurers.    These  services  include  case  consultation,   regulatory
analysis, document and deposition review, expert testimony, as well  as
site investigation and testing services.

      Steel  Structure and Industrial Compliance Services.  Nationwide,
hundreds  of  thousands  of  petroleum  storage  tanks,  water   tanks,
transportation bridges and other major structures are made of steel and
painted  with  coats  of lead-based paints and leaded  primers.   These
structures require periodic maintenance, including full removal of  the
leaded paints and primers followed by re-painting to prevent them  from
corroding.

      ATC  provides comprehensive environmental monitoring  of  surface
preparation activities that include the removal of lead and  associated
coatings from steel structures.  ATC employs trained engineers and  has
the  expertise to prepare abatement specifications and guide  agencies,
engineers and contractors through lead removal activities in accordance
with  all federal, state and local regulations.  ATC prepares  and  has
submitted  numerous environmental monitoring and sampling protocols  to
assist  in protecting the public community, workers and the environment
from potential contamination resulting from lead removal activities.

      Residential  Services.  ATC provides residential property  owners
and managers with services for the analysis of lead in paint, soil, air
and  drinking water.  Consultation services include surveys to identify
lead  problems,  to  design  safe and responsible  procedures  for  the
removal of lead paint and to control lead dust and contaminated  debris
while  reducing  clean up costs.  ATC provides the  necessary  detailed
specifications  where exterior and internal surfaces coated  with  lead
paint must be
                                6<PAGE>
<PAGE>
abated.   ATC  also  designs worker health and safety  plans  for  lead
removal  activities,  and  provides  construction  monitoring  of  lead
projects to prevent occupant, worker and third-party exposure  to  lead
dust.

Health and Safety
     The Company has established several health and safety training and
advisory programs.

      Education and Training.  ATC operates training schools under  the
name  The  Environmental Institute, as well as under ATC  Environmental
Inc.   The  Company  develops and presents public and private  training
courses each year for those involved in environmental, asbestos,  lead,
hazardous  materials  and  safety and health  issues.   "Right-to-Know"
programs in accordance with mandates by the federal Occupational Safety
and   Health   Administration  ("OSHA"),  the   federal   Environmental
Protection  Agency ("EPA") and some state regulations are  designed  to
communicate information regarding the hazards of chemicals  to  workers
and communities.  Instructors present practical, comprehensive courses,
many  of  which feature "hands-on" training.  ATC routinely  customizes
courses to meet specific client needs.

      Health and Safety Consulting.  ATC occupational health and safety
programs  enable employers and property owners to meet  or  exceed  the
requirements  established  by  federal,  state  or  local  regulations,
particularly OSHA regulations.  A review of work practices  can  result
in  the recognition, evaluation and design of proper safe work policies
and  procedures  to  minimize or eliminate  work-related  injuries  and
illnesses.

      Site  Safety, Health and Emergency Response Plan.  ATC  offers  a
full  range of technical support services for site-specific safety  and
health  programs  required for hazardous waste  operations.   Employers
that  are  subject  to  OSHA standards for hazardous  waste  operations
utilize ATC to provide assistance in many areas.

Management Information Systems and Risk Management
       The   assessment   of  environmental  liability   involves   the
identification of the liability, the development of an optimal response
and  the  qualification of the cost of the response.  An  environmental
hazard  situation  usually  does not have only  one  possible  response
alternative,  but  rather  a  variety of alternatives.   ATC  offers  a
variety of products and services to assist in the performance of  these
functions.

      Comprehensive Environmental Management System. ATC has  developed
various  environmental facilities management software  modules.   These
modules  are marketed to current and prospective clients and  are  also
used  in  ATC's branch locations.  The modules are designed to function
as  the prime environmental database for a company's facilities.   This
software can be used to keep track of scheduled environmental responses
and to maintain training for personnel whose jobs involve environmental
response or exposure to environmental hazards.  The modules can also be
used   to   establish  audit  trails  of  environmental  responses   to
emergencies   for   regulatory  agencies  and  ease   the   burden   of
environmental compliance reporting and manage the client's exposure  to
liabilities.

      There  are  seven different modules that are currently available:
asbestos,  lead  paint, storage tanks, hazardous  materials,  hazardous
waste,  training/certification and environmental compliance.   Each  of
these modules is presently available for MS DOS" operating systems  and
several are currently available for use under MS Windows" or MS Windows
95" environments.

      Risk Modeling/Risk Assessment.  ATC provides decision support  by
quantitatively  analyzing  the risk associated  with  the  outcomes  of
differing  environmental responses.  ATC can also provide  computerized
modeling to simulate complex, uncertain decision scenarios by combining
experience  in  proven risk and economic risk analysis  with  its  core
expertise in a wide range of environmental hazard areas.

      Custom  System  Design and Implementation. ATC offers  customized
design  and  implementation services in conjunction with  object  based
development  tools  in a client/server architecture to  develop  custom
computer systems.

Clients and Marketing

      The Company provides its services to Fortune 500 companies, small
companies, real estate property managers and federal, state  and  local
governments.  The Company relies on referrals from existing and  former
clients,  architects and engineers for a large portion of its  contract
leads.  The Company's contracts are obtained by its sales force through
a bidding process and other forms of engagement.
                                7<PAGE>
<PAGE>
      Consistent with trends towards focusing on litigation,  liability
and  cost  control  management, there is  an  increasing  tendency  for
companies  to obtain a greater share of their environmental  consulting
and  engineering  services from a smaller number of  larger  providers.
This  trend is evidenced by findings reported in EBJ that revenues  for
the  largest  environmental consulting firms grew at almost  twice  the
industry  average  during 1994.  RKM&A attributes this  trend  to  such
issues as the greater insurance protection and indemnity coverage  that
larger  firms  can  provide.   The Company  believes  that  this  trend
presents  a significant opportunity for firms, such as ATC,  that  have
the  technical and financial resources to both perform the services and
provide  the  insurance  and  indemnity protection  demanded  by  large
corporate and government clients.

      To take advantage of this trend, ATC's overall marketing strategy
is  a  combined national and regional approach.  National  efforts  are
directed by senior professionals of the Company, while regional efforts
are typically directed either by a regional or branch manager, or by  a
sales  and  marketing professional.  ATC currently has many individuals
devoted  exclusively to sales and marketing activities in  its  offices
across  the United States.  The Company's regional sales and  marketing
departments  generate  leads, act as proposal  administrators,  perform
technical writing and generally support the Company's sales efforts.

     ATC presently markets its environmental consulting and engineering
services  through its network of branch offices located in  twenty-four
states.  The Company intends to establish additional offices within the
continental  United  States.   Direct  marketing  is  accomplished   by
technical sales representatives, technical and management personnel who
call  on prospective clients.  ATC also relies on telemarketing, direct
mail  solicitation,  national  trade  advertising  and  submission   of
competitive bids for potential governmental projects listed in industry
publications.   In  addition,  ATC markets  its  services  through  its
environmental seminars and training courses for existing and  potential
clients.

Competition

      The environmental consulting and engineering services industry is
subject to intense competition.  In addition to the thousands of  small
consulting  and testing firms operating nationally, ATC  competes  with
several national environmental engineering and consulting firms such as
Law Engineering, Inc., The Earth Technology Corporation (USA), Dames  &
Moore,  Inc. and Professional Service Industries, Inc.  Many  of  ATC's
present  and  future competitors may have greater financial,  technical
and  personnel resources than ATC.  It is not possible to  predict  the
extent  of  competition which ATC will encounter in the near future  as
the   environmental   consulting  and  engineering  services   industry
continues  to  mature and consolidate.  Historically,  competition  has
been  based primarily on the quality, timeliness and costs of services.
The  ability  of  ATC  to compete successfully  will  depend  upon  its
marketing  efforts,  its  ability  to accurately  estimate  costs,  the
quality  of  the  work  it  performs, its ability  to  hire  and  train
qualified personnel and the availability of insurance.

Environmental Regulation

      Most  environmental  laws  and  regulations  are  promulgated  by
Congress and departments and agencies of the federal government.   Many
of  the  federal regulations contemplate enforcement by state  agencies
and  adoption by the states of similar regulations which must meet  the
minimum  federal  requirements.  In areas of  environmental  law  where
federal   regulation  is  silent,  the  states  may  adopt  their   own
environmental   laws.   Local  governments  such   as   countries   and
municipalities  may  also  enact and enforce  environmental  laws  that
address local concerns.

     Additionally, in its operations, ATC and its employees are subject
to various regulatory, certification and licensing requirements.

      Those federal agencies whose regulations, guidelines or standards
have the greatest potential impact on ATC are:

      The  United States Department of Labor - Occupational Safety  and
Health  Administration, which requires particular work practices,  sets
limits  for  worker exposure on the job, requires employers to  provide
employees  with  personal protective devices such as  respirators,  and
requires employers to maintain records for periods of up to 30 years;

      The United States Environmental Protection Agency, which, through
its National Emissions Standards for Hazardous Air Pollutants, requires
that   it  be  notified  of  asbestos  removal  or  disturbance  during
renovation and demolition projects and requires specific work practices
at  such  projects,  and which through other statutes  and  regulations
regulates   a   very  broad  spectrum  of  industrial  and   commercial
activities, including the disposal of hazardous waste;

      The  United  States Department of Housing and  Urban  Development
("HUD"),  which  sets the standards for the testing and remediation  of
lead-based paint in publicly funded housing, and which provides funding
for housing rehabilitation including lead-based paint remediation; and
                                8<PAGE>
<PAGE>
      The  United States Department of Transportation, which  regulates
packaging and transportation of hazardous waste by all who transport or
cause the transport of hazardous waste.

      The  EPA,  OSHA  and  HUD  have each  published  regulations  and
guidelines  to  safeguard employees and public occupants  from  certain
environmental  exposures.  Federal regulations specify  work  practices
for  removal of asbestos and lead containing materials from  buildings.
Federal law also presently requires employers to inform workers, and in
some places the general public, of the dangers connected with hazardous
chemicals in the workplace.  These "Right-to Know" laws usually require
employers to list all hazardous chemicals in the workplace, to instruct
workers  about  safe work practices, and to train  workers  on  how  to
respond  in  the  case  of  exposure to or  release  of  the  hazardous
chemical.    OSHA's  Hazardous  Communication  Standard  requires   all
employers  to  provide  information and  training  regarding  hazardous
chemicals in the workplace.

      Most  states  and  local governments have adopted  licensing  and
certification  requirements for workers engaged  in  the  environmental
industry,  which  require workers to attend training classes.   ATC  is
currently  accredited by the National Voluntary Laboratory Program  and
expects to continue to participate in all future National Institute  of
Standards and Technology programs.  In addition, ATC maintains  various
licenses and certifications pertaining to its laboratories and  certain
field  testing  equipment.   ATC  has not  experienced,  and  does  not
contemplate, any material difficulties in complying with regulatory and
licensing  provisions  applicable to its business.   ATC  has  received
citations  from  governmental authorities, none  of which  have  had  a
material adverse effect on the Company's business operations.

Insurance

      ATC  has  secured a "claim made" professional liability insurance
policy, including contractor's pollution liability coverage, for claims
with a per claim and aggregate limit of $5,000,000 and a deductible  of
$250,000,  although increased limits have been obtained on  a  specific
endorsement basis to meet the needs of particular clients or contracts.
A  "claims  made" policy only insures against claims filed  during  the
period  in  which  the policy is in effect.  This  policy  covers  both
errors and omissions.  ATC also carries general liability insurance  in
the amount of $2,000,000, with a $4,000,000 umbrella.  ATC's policy has
been renewed in each of the last several years that the policy has been
in  effect.   The  relatively low dollar amount  of  the  policy  limit
currently  offered, the possible future unavailability or  modification
of  this insurance or any significant increase in insurance rates could
have a materially adverse effect on ATC's operations.  Further, because
customers  may  require  that  ATC maintain  liability  insurance,  the
possible future unavailability of such insurance could adversely affect
ATC's ability to compete effectively.

      ATC  has  in the past filed two notices of claims which,  in  the
aggregate,  amounted  to $5,540,000 claimed.  Although  both  of  these
matters were dismissed in the Company's favor, in each case without the
payment  of any damages, no assurances can be given that future  claims
will not be filed against the Company or that the Company will continue
to  be  able to obtain insurance coverage on terms satisfactory to  the
Company.

Personnel

     As of May 1, 1996, ATC employed 787 employees, including 543 full-
time  employees. The Company's employees consist of 598  technical  and
professional  personnel,  31  sales  and  marketing  persons  and   147
administrative   employees  inclusive  of  executive   officers.    The
backgrounds  of  ATC's technical and professional staff include,  among
other  disciplines, environmental engineering, industrial  hygiene  and
hydrogeology, chemistry, biology and geology.  ATC from  time  to  time
hires additional personnel on a temporary basis.

      ATC  believes that it has been able to establish and  maintain  a
stable work force of experienced personnel by paying competitive  wages
and  by  providing standard benefits.  ATC also pays the costs as  they
arise  to have its workers certified for its asbestos and environmental
requirements,  including tuition at a certified  training  program  and
fees  for certification, testing and licensing.  ATC believes that  its
own  training school has helped to ensure the availability of a trained
work force.

Facilities

      ATC leases office space, laboratory facilities, temporary housing
facilities and storage space under 30 operating lease agreements, which
expire  at  varying dates.  Although ATC's utilization of these  leased
facilities  is  near  maximum capacity at all locations,  there  is  no
location  at  which  ATC  foresees any material difficulty  in  leasing
adequate  supplementary  sites, if necessary, under  terms  similar  to
those enjoyed under current leases.
                                9<PAGE>
<PAGE>
      In  its  business,  ATC  utilizes various laboratory,  field  and
computer equipment which are owned or leased.  ATC also rents equipment
on a project-by-project basis.

Item 2.    Properties.

      ATC leases office space, laboratory facilities, temporary housing
facilities  and  storage space under operating lease agreements,  which
expire  at  varying dates.  Although ATC's utilization of these  leased
facilities  is  near  maximum capacity at all locations,  there  is  no
location  at  which  ATC  foresees any material difficulty  in  leasing
adequate supplementary facilities, if necessary, under terms similar to
those  enjoyed  under current leases.  The following  described  leases
could be considered material leases to ATC.  ATC's principal executive,
administrative,   operations  and  laboratory  facilities   aggregating
approximately 40,000 square feet of space at 104 East 25th Street,  New
York,  NY 10010 at a base rate of $340,000 per annum with a term ending
on  September 30, 2001. On September 30, 1994, in conjunction with  its
purchase  of the assets of Con-Test, Inc., ATC entered in to a ten-year
lease for office and laboratory premises aggregating 15,100 square feet
at  39  Spruce Street, East Longmeadow, Massachusetts 01028 at  a  base
rate   of  approximately  $160,000  per  annum.   ATC  and  its  Hygeia
subsidiary   have   three  separate  lease  and   sublease   agreements
(aggregated  for  the purpose of determining material leases)  covering
the  premises housing its consulting and laboratory operations  at  600
West  Cummings  Park,  Woburn, Massachusetts, comprising  approximately
13,400  square  feet  combined  at an annual  aggregate  base  rent  of
approximately $140,000.  Although each separate lease of this group has
a  different term, the terms generally run through the summer of  1997.
The  final material lease covers ATC's approximate 9700 square feet  of
office  space at 50 East Foothill Boulevard, Arcadia, California 91006.
This  lease  runs  through March, 1997, at an  annual  base  rental  of
$105,600.

Item 3.    Legal Proceedings.

      First  Fidelity Bank, N.A., et al v. Hill International, Inc.  et
al,  Superior  Court  of New Jersey, Law Division,  Burlington  County,
Docket  No.  Bur-L-03400-95, filed December 19, 1995. On  December  19,
1995, a second amended complaint was filed in the above-entitled action
which  joined  the Company as a defendant and included a count  against
the  Company  seeking  recovery of certain assets purchased  from  Hill
International, Inc. ("Hill") on the grounds that plaintiff  banks  hold
security interests in the assets and that Hill is in default under  the
security  agreement  creating  such  alleged  security  interests.  The
plaintiffs  in  this action are First Fidelity Bank,  N.A.  and  United
Jersey  Bank, N.A. The primary defendants are Hill International,  Inc.
and  certain  of  its subsidiaries, and Irvin Richter,  David  Richter,
Janice  Richter and William Doyle. Irvin Richter and David Richter  are
officers  and  stockholders of Hill.  The case is in its  early  stages
with  discovery  yet to take place, however, in the Company's  opinion,
the  outcome  of this suit will not have a significant  effect  on  the
Company's financial position or future results of operations.

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

      Not applicable.

                                10<PAGE>
<PAGE>
                                PART II
                                   
Item 5.   Market for Registrant's Common Equity and Related Stockholder
Matters.

      The  Company's  Common  Stock and Class C Common  Stock  Purchase
Warrants ("Class C Warrants") are listed on the NASDAQ National  Market
under  the  symbols "ATCE" and "ATCEL," respectively.  Prior to  August
23,  1995, the Company's Common Stock and Class C Warrants were  listed
on  the  NASDAQ Small Cap Market under the same symbols.  The  Class  C
Warrants  are exercisable at $10.00 per share and expire September  30,
1996,  subject to the Company's right to call such warrants on 30 day's
prior  notice.   The  following  table sets  forth,  for  the  quarters
indicated,  the high and low bid prices of the Company's Stock  on  the
NASDAQ Small Cap Market and the high and low sales prices on the NASDAQ
National Market, as applicable.

<TABLE>
<CAPTION>

                             Common Stock

<S>                                                      <C>       <C>
  Fiscal Year Ended February 28, 1995:                   HIGH      LOW
     First Quarter.....................................  $12       $ 6-5/8
     Second Quarter....................................   11-1/2     9-1/4
     Third Quarter.....................................   17-3/4     9-1/8
     Fourth Quarter....................................   17-5/8    13-1/4

  Fiscal Year Ended February 29, 1996:
     First Quarter.....................................  $18-3/8   $ 8-7/8
     Second Quarter (through August 22, 1995)..........   15-3/4    13-1/4
     Second Quarter (August 23 through August 31, 1995)   15-1/8    13-3/4
     Third Quarter.....................................   17        12
     Fourth Quarter....................................   13-1/2    10-1/2
</TABLE>
<TABLE>
<CAPTION>
                           Class C Warrants

<S>                                                      <C>       <C>
  Fiscal Year Ended February 28, 1995:                   HIGH      LOW
     First Quarter.....................................  $ 2-1/8   $   -11/32
     Second Quarter....................................    2-1/4       -7/8
     Third Quarter.....................................    7-3/4      1-5/16
     Fourth Quarter....................................    8          5-5/8

  Fiscal Year Ended February 29, 1996:
     First Quarter.....................................  $ 8-1/2   $  3
     Second Quarter....................................    7-5/8      5-1/2
     Third Quarter.....................................    9-1/8      5-1/2
     Fourth Quarter....................................    6-1/8      3 
</TABLE>

      The  quotations  in the tables above reflect inter-dealer  prices
without retail markups, markdowns or commissions.  In addition, for all
periods  prior  to  August  23,  1995, they  do  not  represent  actual
transactions.

      The Company had 757 record holders as of May 28, 1996 as reported
by  its  transfer  agent  (American Stock  Transfer  &  Trust  Company)
representing  approximately 7,300 beneficial holders  of  ATC's  Common
Stock.

     No cash dividends have been paid by ATC on its Common Stock and no
such payment is anticipated in the foreseeable future.

      On  May 28, 1996, the last reported sales price for the Company's
Common  Stock and Class C Warrants on the NASDAQ National  Market  were
$15.625 and $5.375, respectively.

     The Company is in the process of completing a registration
statement to be filed with the Securities and Exchange Commission with
regards to its Class C Warrants.  Until such registration statement is
effective, the Class C Warrants cannot be exercised by the holders.
                                11<PAGE>
<PAGE>
Item 6.     Selected Financial Data.

      The  following table sets forth, for the periods and at the dates
indicated,  selected  historical consolidated  financial  data  of  the
Company.  The selected consolidated historical financial data has  been
derived  from the audited historical consolidated financial  statements
of  the  Company and should be read in conjunction with such  financial
statements  and  the notes thereto included elsewhere  in  this  Annual
Report.
<TABLE>
<CAPTION>

                                Years Ended February 28 (29),
<S>                <C>         <C>         <C>         <C>         <C>
                   1992        1993        1994        1995        1996
Statement of       (1)         (2)         (2)(3)      (4)         (5)(6)
Operations Data:                                                   

Revenues           $10,578,187 $16,539,254 $26,664,385 $36,271,557 $44,964,897
                                              
Income (loss) 
before income            
taxes                (375,397)     653,144   3,077,048    5,300,520  5,670,998

Net income (loss)    (236,003)     353,144   1,867,048    3,256,520  3,865,998
                                                 
Earnings (loss) per                                                    
 common and 
 dilutive common         
 equivalent share:       
     Primary             (.05)         .07         .35          .57        .54
     Fully diluted       (.05)         .07         .35          .56        .54
                                                                       
Cash dividends per         -0-         -0-         -0-          -0-        -0-
share
</TABLE>
<TABLE>
                                       February 28 (29),
<S>               <C>         <C>         <C>         <C>         <C>
                  1992        1993        1994        1995        1996
Balance Sheet 
Data:             (1)         (2)         (2)(3)      (4)         (5)(6)(7)
                                                                   (8)
Working capital   $ 3,469,569 $ 3,342,527 $ 6,049,013 $ 8,113,738 $24,977,316

Long-term debt, 
less current      
aturities             508,606   1,114,489   2,182,119   3,892,766     361,944
                                                                       
Total assets        6,991,403   9,335,227  14,156,887  25,009,222  46,684,600

Stockholders' 
equity              5,091,777   5,812,901   7,659,485  13,813,194  39,192,414

</TABLE>
____________
<TABLE>
<S>   <C>
(1)   ATC  acquired  certain  assets of  Dennison  Environmental,  Inc.
      effective July 23, 1991.

(2)   ATC  entered  into an agreement to acquire  Bio-West,  Inc.,
      effective    June   10,   1992.    This   transaction   was   rescinded
      effective May 31, 1993.

(3)   ATC  acquired certain assets of BSE Management,  Inc.,  effective
      April 30, 1993.

(4)   ATC  acquired certain assets of Con-Test, Inc., effective October 1, 
      1994.

(5)   ATC  and  its  parent,  Aurora Environmental  Inc.,  were  merged
      effective  June  29, 1995 with ATC as the surviving  corporation.
      Net  income  includes a one-time tax benefit of  $350,000  ($0.05
      per  share)  from the utilization of Aurora's net operating  loss
      carryforward.

(6)   ATC acquired certain assets of the environmental subsidiaries  of
      Hill International Inc., effective November 10, 1995.

(7)  ATC acquired certain assets of Applied Geosciences Inc., effective
     February 29, 1996.

(8)  Working capital and stockholders' equity increased from net
     proceeds of the Common Stock Offering of 21,554,461.
</TABLE>
                                12<PAGE>
<PAGE>
Item  7.    Management's Discussion and Analysis of Financial Condition
and Results of Operations.
          
          Recent Developments
          
     American Testing and Engineering Corporation - Effective  May  24,
1996, ATC purchased certain assets and assumed  certain liabilities  of
American  Testing  and  Engineering Corporation  ("ATEC"),  a  national
environmental consulting firm.  ATEC provides environmental  consulting
and   engineering  services  including  risk  assessments,   compliance
audits,  environmental remediation consulting, geotechnical,  materials
testing,  industrial hygiene and analytical services  through  a  large
network  of  branch and regional offices.  For its year ended  December
31,  1995,  ATEC  had  revenues  of  $85,020,000  and  a  net  loss  of
($1,820,000).   However, the acquisition is expected to be  immediately
accretive  to  earnings  due  to cost savings  and  expense  reductions
principally  resulting  from the integration of branches  operating  in
similar locations and reduced corporate administration costs.
                    
      The  acquisition will be accounted for as a purchase.  The assets
acquired  include  customer  contract  rights,  customer  lists,  order
backlog,  customer records, and certain tangible assets  consisting  of
accounts  receivable, work in process and customer  and  certain  other
deposits.    Additionally,  ATC  executed   an   agreement   to   lease
substantially  all  of  the  sellers  equipment  and  executed  several
sublease agreements for premises leased by ATEC.  ATC also obtained non-
competition  agreements with ATEC, a non-acquired subsidiary,  and  the
majority shareholder of ATEC.
          
      The  purchase price consideration consisted of $9,000,000 of cash
paid  at  closing  and property and facility lease  payments  and  non-
compete  obligations  of  $6,000,000  payable  during  the  first  year
following the purchase.  The Company also assumed liability for  ATEC's
bank debt, approximately $11,025,000, its accounts payable, and certain
other recorded liabilities.  The Company may offset up to $2,000,000 of
the cash consideration paid at close against future payment obligations
if  certain minimum net revenues are not achieved during the first year
following the purchase.  The Company is contingently liable to ATEC for
additional  purchase  consideration up to $10,750,000  if  certain  net
revenue  levels  are  achieved and certain other  conditions  are  met.
Amounts,  if  fully  earned, would be paid as  follows;  $3,883,333  in
fiscal  1998, $3,873,333 in fiscal 1999, $1,293,334 in fiscal 2000  and
$1,700,000 in fiscal 2002.
          
      The  Company paid ATEC's bank debt and a portion of the cash paid
at closing from proceeds from a $20,000,000 bridge credit facility with
Chemical  Bank and Atlantic Bank of New York.  Under the terms  of  the
credit  agreement,  the Company may borrow up  to  the  amount  of  the
facility,  with  interest payable monthly at 1.75% above  the  adjusted
Eurodollar  rate (7.18% at May 24, 1996).  Amounts borrowed under  this
facility  are due September 20, 1996.  The Company anticipates entering
into  a longer term agreement with the banks prior to the maturity date
of the credit agreement.

      3D  Information  Services, Inc. - Effective  May  28,  1996,  ATC
purchased  certain assets and assumed certain specified liabilities  of
3D  Information  Services, Inc. ("3D"), a New Jersey based  information
services  company  providing  technical information  system  consulting
services  in  all  phases  of information system  design,  development,
maintenance  and  management  in  client  server  and  mainframe  based
environments.    3D provides analysis and design  services  and  system
programming services to  help clients  in building new computer systems  
and  modifying  existing computer systems.  3D also provides support to 
clients in  maintaining computer systems and in areas such as help desk  
management and other system support services. Employees of 3D typically 
work full-time at a client's work  site.  Its   clients  include  major 
companies   in   the   telecommunications,   financial   services   and 
pharmaceutical  industries. 3D   reported   revenues  and net income of 
approximately $10,360,000  and $135,000,  respectively,  for  its  year 
ended December 31, 1995.

      The  acquisition  will be accounted for as  a  purchase.   Assets
purchased  include  customer  contract rights,  customer  lists,  order
backlog,  customer  records,  employee contracts  and  tangible  assets
including  accounts  receivable, unbilled work in  process,  field  and
office  supplies,  and  equipment.   Consideration  paid  consisted  of
$3,000,000 of cash at closing and a note payable for $2,500,000 payable
in  three  annual  payments plus interest.  In  addition,  ATC  assumed
certain liabilities of approximately $490,000.  ATC also entered into a
three year non-compete agreement with the majority stockholder.

      As  a  result  of these acquisitions, the Company's revenues  and
expenses will increase substantially as the Company believes it will be
able  to  retain  substantially  all of ATEC's  current  customer  base
(ATEC's  revenues  for  the  four months  ended  April  30,  1996  were
$24,174,000)  and  expects 3D to continue its rapid  growth  trend  (3D
revenues  increased over 20% from 1994 to 1995), although no assurances
can be given.
                                13<PAGE>
<PAGE>
Acquisitions

Fiscal 1996
       Hill   International  Inc.  Environmental  Subsidiaries   -   On
November  10,  1995, ATC purchased certain assets and  assumed  certain
liabilities  of  the  subsidiary companies at Hill International,  Inc.
that   provided  environmental  consulting  and  engineering   services
(collectively  the "Hill Businesses"). These services include  asbestos
management,  industrial  hygiene  and indoor  air  quality  consulting,
environmental   auditing   and  permitting,  environmental   regulatory
compliance, water and wastewater engineering, solid waste and  landfill
management,  hazardous  waste  management  and  analytical   laboratory
services. The Hill Businesses operated from facilities located  in  New
York  City, Boston and Willingboro, New Jersey. The Boston and New York
offices  have been integrated with ATC's existing operations,  and  ATC
will  benefit  from  other cost-saving measures  taken,  including  the
elimination of certain employees previously with the Hill Businesses.

      Applied  Geosciences,  Inc. - Effective February  29,  1996,  ATC
purchased  certain  assets and assumed certain liabilities  of  Applied
Geosciences,  Inc.  ("AGI").  AGI services included  environmental  and
hazardous  waste  site  assessments, remediation  design,  air  quality
management,  asbestos  services,  litigation  support  and  engineering
geology through its offices located in San Diego, Tustin, and San Jose,
California.
     
Fiscal  1995
            Con-Test,  Inc. - Effective October 1, 1994, ATC  purchased
certain  assets  and  assumed  certain liabilities  of  Con-Test,  Inc.
("Con-Test")   a   Massachusetts-based  environmental  consulting   and
engineering  company with branch offices in Massachusetts, Connecticut,
Vermont,  Rhode  Island, New York and Pennsylvania. Con-Test's  primary
services  included  industrial  hygiene, environmental  and  industrial
health  and safety, and lead-based paint management. It also maintained
an  analytical  laboratory and had developed a  line  of  environmental
facilities  management software used by several  industrial  firms  and
federal  government agencies. Immediately upon acquiring the assets  of
Con-Test,   the   Company  instituted  several  cost-saving   measures,
including  the  elimination  of certain employees  and  facilities,  to
improve  Con-Test's  operations  and integrate  it  with  the  existing
operations of the Company.

     Microbial  Environment Services, Inc. - On January  4,  1995,  ATC
agreed  to  assume  the service performance obligations  under  certain
contracts  of Microbial Environmental Services, Inc. ("MES").  MES  was
engaged in the business of remediation of contaminated soils and  water
utilizing  enhanced  naturally  occurring  biological  processes.   The
services  provided  by  MES  also included assessment  of  contaminated
properties,   design   of   bio-remediation  systems,   management   of
bio-remediation  projects and monitoring of compliance  with  clean  up
standards.

     R.E.  Blattert and Associates - On January 13, 1995, ATC  acquired
certain   assets   and   assumed  certain  specified   liabilities   of
R.E.  Blattert  and Associates ("R.E. Blattert"). R.E. Blattert's  main
area of expertise was in groundwater resource management.

Common Stock Offering

Effective  October 1995, the Company sold 1,970,000  shares  of  common
stock at an offering price of $12.00 per share and received $21,554,461
net  of  underwriting  and  other related expenses.  The  Company  used
$5,500,000 to repay bank debt and will use the remainder to expand  the
Company's operations through acquisitions and internal growth  and  for
general working capital purposes.

Merger of Aurora into ATC

     Effective  June 29, 1995, ATC Environmental Inc. ("ATC")  and  its
parent,  Aurora Environmental Inc. ("Aurora"), were merged pursuant  to
an  agreement approved by the majority of shareholders of each company,
with  ATC as the surviving corporation (the "Aurora Merger"). Prior  to
the   Aurora   Merger,  Aurora  was  a  holding  company  which   owned
approximately   57%  of  ATC's  outstanding  Common   Stock   and   had
substantially  no  other assets. Under the terms of  the  merger,  each
outstanding share of Aurora Common stock was exchanged for .545  shares
of ATC Common Stock. ATC issued 3,341,356 shares of ATC Common Stock in
exchange  for  6,131,104 shares of Aurora's common  stock,  and  issued
options  and warrants entitling the holders thereof to purchase  up  to
604,950  shares  of  ATC Common Stock upon exercise in  replacement  of
previously outstanding options and warrants to purchase Aurora's common
stock.  ATC  common shares held by Aurora of 3,258,000  were  canceled.
Actual  common  shares outstanding increased by  83,356  shares.  As  a
result  of the Aurora Merger, ATC utilized Aurora's net operating  loss
carryforward  to reduce its taxable income and accordingly  recorded  a
one-time  reduction  in  income tax expense of  approximately  $350,000
($.05 per share) in fiscal 1996.
                                14<PAGE>
<PAGE>
Results of Operations

Fiscal  Year  Ended February 29, 1996 Compared with Fiscal  Year  Ended
February 28, 1995
     Revenues in fiscal 1996 increased 24% to $44,964,897 compared with
$36,271,557 in fiscal 1995. This increase was primarily attributable to
the positive effect of acquisitions completed during the second half of
fiscal 1995 and from the acquisition of the Hill Businesses in November
1995.   Revenues  attributable  to  operations  resulting  from   these
acquisitions  totaled  $12,034,346, or 26.8% of  revenues,  for  fiscal
1996.   During  fiscal 1996, increased revenues from  certain  existing
operations  were  offset by lower revenues from a significant  customer
due  to  delays  in funding for certain projects and the completion  of
certain  work for another significant customer.  In addition,  revenues
of  ATC's  largest offices located in the Mid-Atlantic and New  England
regions  were  negatively impacted for the three months ended  February
29,   1996,  due  to  severe  winter  weather  conditions  experienced.
Revenues  in  these  regions, excluding revenues of the  acquired  Hill
Businesses,  declined $1,751,618 or 27.5% in the fourth  quarter  ended
February  29, 1996 compared to the third quarter period ended  November
30,   1995.   In  fiscal  1995,  where  normal  seasonal  changes  were
experienced, the decrease for the comparable period was less  than  3%.
The  Hill Businesses were acquired just prior to the fourth quarter and
were also adversely affected by these weather conditions.

     In  fiscal 1996, ATC continued to penetrate its existing  markets.
Revenues  in  fiscal 1996 from ATC's branch offices  having  comparable
operations in fiscal 1995, increased 2.6% to $32,930,551, compared with
$32,095,387 in fiscal 1995. If revenues from certain large projects for
two  significant  customers  discussed below  are  eliminated  in  each
period,  ATC's revenues from existing branch offices having  comparable
operations  would have increased 16.2% to $29,069,202 in  fiscal  1996,
compared with $25,022,792 in fiscal 1995.

     Revenues  in  fiscal 1996 earned directly from the New  York  City
School Construction Authority ("NYCSCA") decreased 30.2% to $2,693,169,
compared  with $3,859,595 in fiscal 1995. As a percentage of  revenues,
revenues  from  the NYCSCA decreased to 6.0% in fiscal  1996,  compared
with  10.6%  in fiscal 1995. During the first quarter of  fiscal  1996,
delays  in  the  approval of the NYCSCA's program  budget  and  funding
requests  for  the  New York City school construction  and  maintenance
program  resulted  in diminished service levels in asbestos  management
consulting  and testing services and, consequently, lower  revenues  to
ATC  under  this  program.  The NYCSCA's construction  and  maintenance
program is ongoing and is expected to continue over a period of  years.
ATC  believes it has established a strong relationship with the  NYCSCA
and  expects  to  continue  to provide asbestos  and  other  industrial
hygiene services to the NYCSCA over the next several years; however, no
assurance  can be made regarding the amount of revenues, if  any,  that
ATC  will  receive from the NYCSCA in the future once current  projects
are  completed. ATC's revenues under programs such as this one are  not
predictable and will be dependent upon many factors such as  the  scope
of  work  necessary at particular sites, budgeting constraints and  the
timing of projects.

     Revenues  in  fiscal 1996 from the Army Corps  of  Engineers  (the
"Corps")  decreased  63.6% to $1,168,180, compared with  $3,213,000  in
fiscal  1995.  As  a percentage of revenues, revenues  from  the  Corps
decreased  to  2.6% in fiscal 1996, compared with 8.9% in fiscal  1995.
The  Company's  revenues  from the Corps relates  to  certain  asbestos
management  services and decreased due to the completion of the  larger
phases  of the project during fiscal 1995. Revenues from the Corps  are
expected  to  continue  through  1999  as  part  of  the  federal  Base
Realignment and Closure project. However, no assurance can be  made  as
to the amount of revenues, if any, that ATC will receive from the Corps
in the future once current projects are completed.

     Gross  profit  in  fiscal  1996 increased  14.1%  to  $20,449,723,
compared  with  $17,916,064 in fiscal 1995. Gross margin  decreased  to
45.5%  in fiscal 1996, compared with 49.4% in fiscal 1995. ATC's  gross
margin decreased due to higher subcontract and project costs and  gross
profits  were  adversely  impacted by  the  severe  weather  conditions
experienced  during the three months ended February  29,  1996.   Gross
profit  as a percentage of revenues for the nine months ended  November
30,  1995  was 47.9%.  For the fourth quarter ended February 29,  1996,
the gross profit decreased to $4,308,142 on revenues of $11,277,327  or
38.2%.   Cost of revenues includes the Company's full-time professional
field  staff  costs,  depreciation of field and  laboratory  equipment,
contract  maintenance costs and other costs which are generally  fixed.
These  costs  did  not decrease proportionately with  the  decrease  in
revenues.  Additionally, gross margin for fiscal 1995 was higher due to
the profitability level of several high margin projects.
     
     Operating  expenses in fiscal 1996 increased 19.2% to  $14,654,261
compared  with $12,291,465 in fiscal 1995. Operating expenses decreased
as  a  percentage  of revenues to 32.6% in fiscal 1996,  compared  with
33.9%  in  fiscal  1995.  The  decrease  in  operating  expenses  as  a
percentage of revenue is the result of ATC's ability to service greater
revenue   levels   without  corresponding  increases   in   fixed   and
administrative costs. Employee costs increased 18.0% to $7,413,551,  or
16.5% of revenues, in fiscal 1996 compared with $6,284,726, or 17.3% of
revenues, in fiscal 1995. These increases in employee costs were due to
                                15<PAGE>
<PAGE>
employees  hired in connection with the expansion of ATC's  operations.
Other  increases  in operating expenses resulted from  higher  facility
costs, travel and administrative expenses resulting from the growth  in
operations and increased employee levels. Additionally, in fiscal 1996,
amortization  of  goodwill  and  intangibles  increased  to   $437,254,
compared  with  $212,320  in  fiscal 1995,  reflecting  the  additional
goodwill amortization resulting from acquisitions.

     Operating  income  in fiscal 1996 increased  3.0%  to  $5,795,462,
compared  with  $5,624,599  in  fiscal  1995.  Operating  income  as  a
percentage of revenues was 12.9% in fiscal 1996 and 15.5% in 1995.

      Non-operating expenses in fiscal 1996 decreased 61.6% to $124,464
compared  with  $324,079 in fiscal 1995. The decrease in  non-operating
expenses is primarily attributable to higher interest income earned  on
the  net  proceeds of the Common Stock Offering invested in short  term
investments.

     Income  tax  expense in fiscal 1996 was $1,805,000, compared  with
$2,044,000  in fiscal 1995. The income tax expense reflects a  one-time
benefit of $350,000 resulting from the merger of Aurora into ATC  which
allowed  ATC  to  utilize Aurora's net operating loss carryforwards  as
offsets to its future taxable income. During fiscal 1996, excluding for
the  one-time tax benefit, and fiscal 1995, the Company's effective tax
rates were 38.0% and 38.6%, respectively.

     As a result of the foregoing, net income in  fiscal 1996 increased
18.7%  to  $3,865,998,  or $.54 per share on  a  fully  diluted  basis,
compared with $3,256,520 or $.56 per share on a fully diluted basis, in
fiscal  1995.  Excluding  the impact of the  one-time  tax  benefit  of
$350,000,  net income and fully diluted earnings per share  would  have
been  $3,515,998  and $.49, respectively, for fiscal  1996.  The  fully
diluted   weighted  average  number  of  shares  outstanding  increased
1,331,183  shares to 7,181,416 shares primarily due to an  increase  in
shares  issued  from  the  Common Stock  Offering,  additional  shares,
options  and  warrants  outstanding as a result of  the  Aurora  Merger
effective  June  29,  1995, the exercise of Class B  warrants  and  the
issuance of shares in connection with the acquisition of Con-Test.  Net
income  as  a percentage of revenues was 8.6% in fiscal 1996,  compared
with 9.0% in fiscal 1995.

Fiscal  Year  Ended February 28, 1995 Compared with Fiscal  Year  Ended
February 28, 1994
      Revenues in fiscal 1995 increased 36.0% to $36,271,557,  compared
with  $26,664,385  in fiscal 1994.  This increase was  attributable  to
increased  revenues in ATC's existing branches and the positive  effect
of acquisitions.

       Revenues  in  fiscal  1995  from  ATC's  branch  offices  having
comparable  operations in fiscal 1994 increased 13.2%  to  $20,340,764,
compared with $17,965,654 in fiscal 1994.

      Revenues  in  fiscal  1995  from operations  resulting  from  the
acquisition of assets of BSE Management, Inc. ("BSE") effective  as  of
April 30, 1993 increased 42.8% to $11,754,623, compared with $8,230,000
in  fiscal  1994.  Of these revenue amounts, $3,213,000 and  $1,560,000
for  fiscal 1995 and fiscal 1994, respectively, were from the Corps for
asbestos management services.  The fiscal 1995 data reflects 12  months
of  operations  from BSE while the fiscal 1994 data  reflects  only  10
months of such operations.

     Revenues from operations resulting from the acquisitions of assets
of  Con-Test, MES, and R. E. Blattert, contributed $4,176,170 in fiscal
1995.   In  fiscal  1994,  revenues of  $468,731  and  a  net  loss  of
($109,846) were contributed by former branch offices of Bio/West,  Inc.
("Bio/West").   The  Company  entered  into  an  agreement  to  acquire
Bio/West  on  June 10, 1992; however, the acquisition  transaction  was
rescinded effective as of May 31, 1993.

      During  fiscal  1995,  ATC's  revenues  benefited  from  asbestos
management  consulting and testing services provided to the  NYCSCA  as
part  of its New York City school construction and maintenance program.
Revenues  in fiscal 1995 from the NYCSCA increased 14.2% to $3,859,595,
compared  with $3,379,100 in fiscal 1994.  As a percentage of revenues,
revenues  from  the NYSCA decreased to 10.6% in fiscal  1995,  compared
with 12.7% in fiscal 1994.

      Gross  profit  in  fiscal 1995 increased  45.7%  to  $17,916,064,
compared  with  $12,294,424 in fiscal 1994.   Similarly,  gross  margin
increased to 49.4% in fiscal 1995, compared with 46.1% in fiscal  1994.
During  fiscal  1995,  ATC's  margins  improved  due  to  labor   force
efficiencies  which were due in part to the Con-Test  acquisition,  the
acquisition  of  certain assets of BSE and the integration  of  certain
operations with ATC's existing operations.

      Operating expenses in fiscal 1995 increased 35.5% to $12,291,465,
compared  with $9,067,881 in fiscal 1994.  Operating expenses  remained
almost  constant as a percentage of revenues at 33.9% and 34.0%  during
fiscal  1995  and fiscal 1994, respectively.  Employee costs  increased
36.6%  to  $6,284,627, or 17.3% of revenues, in fiscal  1995,  compared
with $4,559,951, or 17.3% of revenues, in fiscal 1994.  Other increases
in  operating expenses resulted from higher depreciation, equipment and
                                16<PAGE>
<PAGE>
supply  costs  and  travel  expenses  resulting  from  the  growth   in
operations and increased employee levels. Additionally, amortization of
goodwill  and  intangibles increased to $212,320 in  fiscal  1995  from
$37,716 in fiscal 1994, reflecting the additional goodwill amortization
resulting  from  acquisitions.   Facility  costs  as  a  percentage  of
revenues in fiscal 1995 were 5.0%, compared with 6.0% in fiscal 1994.

      Operating  income in fiscal 1995 increased 74.3%  to  $5,624,599,
compared with $3,226,543 in fiscal 1994.  Operating income increased as
a  percentage of revenues to 15.5% in fiscal 1995, compared with  12.1%
in fiscal 1994.

       Non-operating  expenses  in  fiscal  1995  increased  116.8%  to
$324,079, compared with $149,495 in fiscal 1994.  The increase in  non-
operating  expenses  is  primarily  attributable  to  higher   interest
expenses  due  to  increased borrowings and expenses  of  approximately
$83,000 related to the Aurora Merger.

      Income  tax expense in fiscal 1995 was $2,044,000, compared  with
$1,210,000 in fiscal 1994.  The Company's effective tax rates in fiscal
1995 and fiscal 1994 were 38.6% and 39.3% respectively.

      As  a  result  of  the foregoing, net income in fiscal  1995  was
$3,256,520,  or $.56 per share on a fully diluted basis, compared  with
$1,867,048, or $.35 per share on a fully diluted basis, in fiscal 1994.
The  fully  diluted  weighted  average  number  of  shares  outstanding
increased  453,860  shares to 5,850,233 shares  primarily  due  to  the
exercise  of the Class B Warrants.  Net income in fiscal 1995 increased
as a percentage of revenues to 9.0% compared with 7.0% in fiscal 1994.

Liquidity and Capital Resources
     
      At February 29, 1996, working capital was $24,977,316 compared to
$8,113,738  at  February  28, 1995, an increase  of  $16,863,578.  This
increase  in working capital is primarily a result of the net  proceeds
of  the Common Stock Offering after repayment of outstanding bank  debt
and  ATC's  acquisitions of current assets and operations of  the  Hill
Businesses  and  AGI, increases in billed and unbilled receivables,  an
increase  in  prepaid expenses and the reduction of current liabilities
using  long-term  borrowings under the Company's prior credit  facility
with the Atlantic Bank of New York ("Atlantic").

     During  fiscal  1996, net cash flows used in operating  activities
were $842,642, primarily due to income generated from operations offset
by  an increase in billed and unbilled receivables. Net cash flows used
in   investing   activities  were  $4,586,939,   resulting   from   the
acquisitions  of the Hill Businesses, AGI, Con-Test and R.E.  Blattert,
additional contingent purchase obligations in connection with  the  BSE
and R.E. Blattert acquisitions and purchases of property and equipment.
Net  cash  flows  provided  by financing activities  were  $17,521,162,
primarily  representing the net offering proceeds of the  Common  Stock
Offering  plus  the  proceeds  from  a  $2,585,125  increase  in  debt,
primarily  bank debt under the Company's prior credit facilities,  less
payments made on long-term debt and notes payable of $6,663,581.

     During   fiscal  1995,  net  cash  flows  provided  by   operating
activities   were  $3,030,703.   Net  cash  flows  used  in   investing
activities  were  $4,099,812, consisting primarily of the  purchase  of
certain  assets  of BSE, Con-Test and MES, and property and  equipment.
Also   during  this  period,  net  cash  flows  provided  by  financing
activities were $1,052,082, primarily from the exercise of ATC's  Class
B  Warrants  and  borrowing under the Company's prior revolving  credit
facility  with  Atlantic.   These  sources  of  cash  were  reduced  by
principal  debt  repayments,  including  payments  of  $1,961,000  with
respect  to bank debt assumed in connection with the Con-Test and  R.E.
Blattert acquisitions.

      During  fiscal 1994, net cash flows used in operating  activities
were  $28,653.   Net  cash  flows  used in  investing  activities  were
$1,476,300,  primarily to purchase certain assets of BSE  and  property
and  equipment.   These  uses of cash were  partially  offset  by  cash
received  related to the rescission of the Bio/West purchase agreement.
Net  cash  flows  provided  by  financing activities  were  $1,835,002,
resulting  from  the  proceeds  of notes payable  and  long-term  debt,
partially offset by the principal payments on long-term debt, including
capital lease obligations of $1,174,756.

      In  May  1996, the Company entered into a bridge credit  facility
with  Chemical Bank and Atlantic providing up to $20,000,000 to provide
funds necessary for the ATEC and 3D acquisitions and short-term working
capital  requirements.  The Company borrowed approximately  $14,025,000
in connection with the ATEC and 3D  acquisitions. The  Company  expects 
to complete a  longer  term agreement   with   the   banks prior to the 
maturity date of  the  bridge facility in September 1996.  Prior to the 
bridge facility, the  Company had  a  revolving  credit facility for up 
to $5,500,000  with  Atlantic which  was  repaid   using  proceeds from  
the  Common   Stock  Offering. Management of the Company  believes  the 
credit facility and its  working capital  are  adequate to fund current 
operations  including   the   recent   acquisitions  and   its  payment 
obligations thereunder.
                                17<PAGE>
<PAGE>
      The  Company  may  seek to obtain additional  public  or  private
equity  financing  in  the  future  in order to reduce debt and provide 
funds  for future  acquisitions,  however no assurance can be  given as  
to  the  Company's  ability to  obtain  funds  on  acceptable terms and 
conditions.

Item 8.  Financial Statements and Supplementary Data.

      The  information required by Item 8 and an index thereto, appears
on page F-1 of this Annual Report, which follows this page.


Item  9.   Changes in and Disagreements With Accountants on  Accounting
and Financial Disclosure.

     Not applicable


                                18<PAGE>
<PAGE>
ATC ENVIRONMENTAL INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED FEBRUARY 29, 1996

<S>                                                            <C>
                                                               Page

INDEPENDENT AUDITORS' REPORT                                   F-2

FINANCIAL STATEMENTS:
     Consolidated Balance Sheets
       February 28 (29), 1995 and 1996                         F-3

     Consolidated Statements of Operations
       Years Ended February 28 (29), 1994, 1995, and 1996      F-4

     Consolidated Statements of Stockholders' Equity
       Years Ended February 28 (29), 1994, 1995,  and 1996     F-5

     Consolidated Statements of Cash Flows
        Years Ended February 28 (29), 1994, 1995, and 1996     F-6

     Notes to Consolidated Financial Statements                F-7

</TABLE>


     All financial statement schedules are omitted because they are not
applicable,  not  required,  or because  the  required  information  is
included elsewhere herein.
                                F-1<PAGE>
<PAGE>
INDEPENDENT AUDITORS' REPORT


Stockholders and Board of Directors
ATC Environmental Inc. and Subsidiaries


      We  have audited the accompanying consolidated balance sheets  of
ATC  Environmental Inc. and subsidiaries as of February  28,  1995  and
February   29,  1996,  and  the  related  consolidated  statements   of
operations, stockholders' equity and cash flows for each of  the  three
years   in  the  period  ended  February  29,  1996.   These  financial
statements  are  the responsibility of the Company's  management.   Our
responsibility  is to express an opinion on these financial  statements
based on our audits.

      We  conducted  our  audits in accordance with generally  accepted
auditing  standards.  Those standards require that we plan and  perform
the  audit  to obtain reasonable assurance about whether the  financial
statements  are  free  of material misstatements.   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, such consolidated financial statements  present
fairly,  in  all  material  respects, the  financial  position  of  ATC
Environmental  Inc.  and  subsidiaries as  of  February  28,  1995  and
February  29, 1996 and the results of their operations and  their  cash
flows  for  each  of the three years in the period ended  February  29,
1996, in conformity with generally accepted accounting principles.






DELOITTE & TOUCHE LLP


Omaha, Nebraska
May 6, 1996
(May 28, 1996, as to Note M)
                                F-2<PAGE>
<PAGE>
ATC ENVIRONMENTAL INC. AND SUBSIDIARIES
<TABLE>
<CAPTION>

CONSOLIDATED BALANCE SHEETS
FEBRUARY 28 (29),  1995 AND 1996
<S>                                              <C>             <C>                                                              

                                                       1995          1996
ASSETS
- ------
  CURRENT ASSETS:
     Cash and cash equivalents.................. $   1,377,862   $ 13,469,443
     Trade accounts receivable, less allowance 
       for doubtful accounts ($535,886 in 1995 
       and $383,220 in 1996) (Note K)...........    11,859,991     14,161,774
     Costs in excess of billings on uncompleted.
       contracts                                       447,000      2,333,835
     Prepaid expenses and other current assets..       431,791        906,289
     Deferred income taxes (Note H)                    132,700        440,600
                                                  ------------   ------------
              Total current assets..............    14,249,344     31,311,941

  PROPERTY AND EQUIPMENT, Net (Note C)..........     3,151,286      3,606,755

  GOODWILL, net of accumulated amortization
      ($137,470 in 1995 and $453,646 in 1996) 
        (Note B)................................     7,166,998     11,375,399
  COVENANTS NOT TO COMPETE, net of accumulated 
    amortization ($137,021 in 1995 and $258,099 
    in 1996) (Note B)...........................       317,979        274,401

   OTHER ASSETS.................................       123,615        116,104
                                                  ------------   ------------
                                                  $ 25,009,222   $ 46,684,600
                                                  ============   ============
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
  CURRENT LIABILITIES:
     Short-term debt (Note D)...................  $     88,720   $  1,122,552
     Current maturities of long-term debt (Note D)     840,907        354,858
     Accounts payable...........................     1,963,484      2,231,175
     Income taxes payable (Note H)..............       128,250         42,500
     Due to related company (Note J)............        39,969              -
     Accrued compensation.......................     2,053,797      1,421,330
     Other accrued expenses.....................     1,020,479      1,162,210
                                                  ------------   ------------
              Total current liabilities.........     6,135,606      6,334,625

  LONG-TERM DEBT, less current maturities (Note D)   3,892,766        361,944
  OTHER LIABILITIES  (Note E)...................     1,087,056        598,817
  DEFERRED INCOME TAXES (Note H)................        80,600        196,800
                                                  ------------   ------------
              Total liabilities                     11,196,028      7,492,186
                                                  ------------   ------------

  COMMITMENTS AND CONTINGENCIES (Notes B and E)

  STOCKHOLDERS' EQUITY (Notes B, F, and G):
     Common stock, par value $.01 per share; 
       authorized 20,000,000 shares; issued 
       and outstanding 5,738,018 shares in 1995 
       and 7,796,577 in 1996....................        57,380         77,966
     Additional paid-in capital.................     7,484,453     29,030,189
     Notes receivable - common stock............      (15,000)       (45,000)
     Retained earnings..........................     6,286,361     10,129,259
                                                  ------------   ------------
              Total stockholders' equity........    13,813,194     39,192,414
                                                  ------------   ------------
                                                  $ 25,009,222   $ 46,684,600
                                                  ============   ============
</TABLE>
See notes to consolidated financial statements.
                                F-3<PAGE>
<PAGE>
ATC ENVIRONMENTAL INC. AND SUBSIDIARIES
<TABLE>
<CAPTION>

 CONSOLIDATED STATEMENTS OF OPERATIONS
 YEARS ENDED FEBRUARY 28 (29),  1994, 1995, AND 1996
                                                              
<S>                                  <C>           <C>           <C>                                   
                                     1994          1995          1996

REVENUES............................ $ 26,664,385  $ 36,271,557  $ 44,964,897

COST OF REVENUES....................   14,369,961    18,355,493    24,515,174
                                     ------------  ------------  ------------
            Gross Profit............   12,294,424    17,916,064    20,449,723
                                     ------------  ------------  ------------
OPERATING EXPENSES:
   Selling..........................      784,795     1,105,937     1,513,222
   General and administrative.......    8,140,069    10,996,709    12,850,874
   Provision for bad debts..........      143,017       188,819       290,165
                                     ------------  ------------  ------------
                                        9,067,881     12,291,46    14,654,261

         Operating Income...........    3,226,543     5,624,599     5,795,462

NON-OPERATING EXPENSE (INCOME):
   Interest expense.................      185,494       285,570       376,621
   Interest income..................      (45,361)      (34,073)     (272,463)
   Other expense, net...............        9,362        72,582        20,306
                                     ------------  ------------  ------------
                                          149,495       324,079       124,464
                                     ------------  ------------  ------------

          Income before income taxes    3,077,048     5,300,520     5,670,998

INCOME TAX EXPENSE..................    1,210,000     2,044,000     1,805,000
                                     ------------  ------------  ------------

NET INCOME.......................... $  1,867,048  $  3,256,520  $  3,865,998
                                     ============  ============  ============

EARNINGS PER COMMON SHARE AND
   DILUTIVE COMMON EQUIVALENT SHARE:
     Primary........................ $        .35  $        .57  $        .54
                                     ============  ============  ============
     Fully diluted.................. $        .35  $        .56  $        .54
                                     ============  ============  ============                              

WEIGHTED AVERAGE NUMBER OF SHARES
   OUTSTANDING:
     Primary........................    5,376,921     5,753,856     7,181,416
                                     ============  ============  ============
     Fully diluted..................    5,396,373     5,850,233     7,181,416
                                     ============  ============  ============
</TABLE>

See notes to consolidated financial statements.
                                F-4<PAGE>
<PAGE>
ATC ENVIRONMENTAL INC. AND SUBSIDIARIES
        
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED FEBRUARY 28 (29),  1994, 1995, AND 1996
<S>                            <C>         <C>         <C>         <C>         <C>         <C> 
                                                                   Notes
                                                       Additional  Receivble
                                 Common    Stock       Paid in     Common      Retained
                               Share       Amount      Capital     Stock       Earnigs     Total
                               ----------- ----------- ----------- ----------- ----------- -----------
BALANCE, February 28, 1993.... $ 5,292,752 $    52,928 $ 4,631,430 $   (34,250)$ 1,162,793 $ 5,812,901
  Sale of common stock at $1.87 
    to $4.31 per share, upon 
    exercise of options.......       5,600          56      16,090           -           -      16,146
  Issuance of common shares in 
    connection with the 
    purchase of BSE Management, 
    Inc........................      5,000          50      29,650           -           -      29,700
  Adjustment to tax benefit 
    from exercise of common 
    stock options (Note H).....          -           -     (40,927)          -           -     (40,927)
  Continuing registration costs 
    applied against additional 
    paid-in capital............          -           -     (25,383)          -           -     (25,383)
  Net income...................          -           -           -           _   1,867,048   1,867,048
                               ----------- ----------- ----------- ----------- ----------- ----------- 

BALANCE, February 28, 1994.....  5,303,352      53,034   4,610,860     (34,250)  3,029,841   7,659,485
  Sale of common stock at $1.87 
    to $5.00 per share,upon 
    exercise of options........     16,980         170      51,354           -           -      51,524
  Sale of common stock at $8.00 
    per share, upon exercise of 
    Class B common stock 
    purchase warrants..........    284,803       2,848   2,275,576           -           -   2,278,424
  Issuance of common shares in 
    connection with the                                                                      
    purchase of Con-Test, Inc..    116,556       1,165     491,740           -           -     492,905
  Issuance of common shares in 
    connection with the 
    purchase of R.E. Blattert 
    & Associates...............     16,327         163     112,340           -           -     112,503
  Continuing registration 
    costs applied against
    additional paid-in capital.          -           -     (57,417)          -           -     (57,417)
  Reduction of notes receivable          -           -           -      19,250           -      19,250
  Net income...................          -           -           -           -   3,256,520   3,256,520
                               ----------- ----------- ----------- ----------- ----------- -----------
BALANCE, February 28, 1995.....  5,738,018      57,380   7,484,453     (15,000)  6,286,361  13,813,194

  Issuance of common stock in 
    public offering at $12.00 
    per share, less expenses...  1,970,000      19,700  21,534,761           -           -  21,554,461
  Sale of common stock at $1.83 
    to $10.50 per share, upon 
    exercise of stock options 
    and warrants...............     39,613         396     100,223           -           -     100,619
  Net issuance of common stock 
    and adjustments in 
    connection with the merger 
    of Aurora Environmental                                                              
    Inc. into ATC  (Note B)....     83,356         834      60,283     (30,000)          -      31,117
  Common stock recovered in 
    connection with the 
    Con-Test, Inc. 
    acquisition (Note B).......    (33,130)       (331)   (139,682)          -           -    (140,013)
   Other capital transactions       (1,280)        (13)     (9,849)          -     (23,100)    (32,962)
   Net income..................          -           -           -           -   3,865,998   3,865,998
                               ----------- ----------- ----------- ----------- ----------- -----------
BALANCE, February 29, 1996.....  7,796,577 $    77,966 $29,030,189 $   (45,000)$10,129,259 $39,192,414
                               =========== =========== =========== =========== =========== ===========
</TABLE>


See notes to consolidated financial statements.
                                F-5<PAGE>
<PAGE>
ATC ENVIRONMENTAL INC. AND SUBSIDIARIES

<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED FEBRUARY 28 (29),  1994, 1995, AND 1996
<S>                                    <C>          <C>          <C> 
                                           1994         1995         1996
                                       ------------ -----------  -----------
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income........................  $ 1,867,048 $ 3,256,520  $ 3,865,998
    Adjustments to reconcile net 
      income to net cash from operating 
      activities:
          Depreciation and leasehold 
            amortization..............      648,473     707,318      776,917
          Amortization of goodwill 
            and covenants.............       37,716     212,320      437,254
            Provision for bad debts...      143,017     188,819      290,165
            Deferred income taxes.....      (12,000)     23,500     (191,700)
            Other.....................            -     (57,258)    (132,700)
            Changes in operating 
              assets and liabilities,
              net of amounts acquired 
              in acquisitions:
                Accounts and notes 
                  receivable..........   (4,754,874)   (348,459)  (4,168,658)
                Prepaid expenses and 
                  other assets........     (168,443)    (22,269)    (434,890)
                Accounts payable and 
                  other liabilities...    1,068,171      72,615   (1,199,278)
                Income taxes payable..    1,142,239  (1,002,403)     (85,750)
                                       ------------ -----------  -----------
                  Net cash flows 
                    from operating 
                    activities........      (28,653)  3,030,703     (842,642)
                                       ------------ -----------  -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchase of Hill Businesses.......            -           -   (2,517,949)
    Purchase of Applied Geosciences,Inc           -           -     (589,060)
    Purchase of Con-Test, Inc., 
      net of cash acquired............            -  (2,230,551)    (169,038)
    Purchase of BSE Management, Inc...   (1,030,285)   (887,325)    (207,990)
    Purchase of Microbial Environmental 
      Services, Inc....................           -    (250,000)     (45,307)
    Purchase of R.E. Blattert & 
      Associates, net of cash acquired.           -      (9,541)    (134,376)
    Rescission of Bio/West, Inc........     283,722           -            -
    Purchase of property and equipment.    (730,737)   (756,444)    (946,206)
    Proceeds from sale of property 
      and equipment....................       1,000      34,049       22,987
                                       ------------ -----------  -----------
          Net cash flows from 
            investing activities.......  (1,476,300) (4,099,812)  (4,586,939)

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from issuance of common 
      stock, net of expenses...........      16,146   2,329,948   21,655,080
    Proceeds from issuance of long-term 
      debt.............................   3,018,995   1,580,318    2,585,125
    Principal payments on long-term 
      debt, including capital lease
      obligations......................  (1,174,756) (2,800,767)  (6,663,581)
    Other capital transactions.........           -           -      (55,462)
    Payments for continuing 
      registration costs...............     (25,383)    (57,417)           -
                                       ------------ -----------  -----------
          Net cash flows from financing 
            activities.................   1,835,002   1,052,082   17,521,162
                                       ------------ -----------  -----------
          Net change in cash and cash 
            equivalents................     330,049     (17,027)  12,091,581

CASH AND CASH EQUIVALENTS, 
  Beginning of year....................   1,064,840   1,394,889    1,377,862
                                       ------------ -----------  -----------
CASH AND CASH EQUIVALENTS, 
  End of year.......................    $ 1,394,889 $ 1,377,862  $13,469,443
                                       ============ ===========  =========== 
</TABLE>
See notes to consolidated financial statements.
                                F-6<PAGE>
<PAGE>
ATC ENVIRONMENTAL INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED FEBRUARY 28 (29),  1994, 1995, AND 1996

A.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       Principals   of  Consolidation  -  The  consolidated   financial
statements  include  the  accounts of ATC Environmental  Inc.  and  its
wholly-owned  subsidiaries ATC New England Corp.,  ATC  Blattert  Inc.,
Hygeia  Proscience  Laboratories, Inc. and ATC  Management,  Inc.   All
significant   inter-company  accounts  and   transactions   have   been
eliminated.

      Nature  of Business - ATC Environmental Inc. and its subsidiaries
("ATC"  or  the "Company") are environmental consulting firms providing
assessment,  monitoring, training, analytical and  management  services
for  environmental  projects.  These services are provided  nation-wide
through  a  network of regional offices.  Because the Company  conducts
its  operations  in  a  single  industry, segment  information  is  not
presented.

     Revenue Recognition - The Company generally contracts for services
to  customers  on  the basis of a fixed fee per procedure  or  services
performed.   Revenue  is  recognized  as  services  are  performed   in
accordance with the terms of the contract.

      Costs  In Excess of Billings on Uncompleted Contracts - Costs  in
excess of billings on uncompleted contracts represent unbilled services
and reimbursable expenses associated with ongoing projects.

      Significant  Customer - In fiscal 1996, revenues  from  a  single
customer  comprised  approximately 6.0% of total revenues.   In  fiscal
1995  and  1994,  revenues  from this customer comprised  approximately
10.6% and 12.7% of total revenues, respectively.

      Property  and Equipment - Property and equipment are  carried  at
cost.   Depreciation  is  computed  on  either  the  straight-line   or
declining balance method over the estimated useful lives of the assets,
as follows:

     Office equipment                                     5 years
     Transportation equipment                           4-5 years
     Laboratory and field equipment                     5-7 years
     Leasehold improvements                     life of the lease

      Amortization  of  Intangible Assets -  Goodwill  associated  with
acquisitions is being amortized on a straight-line basis over a 30 year
period.   The  carrying value of goodwill is periodically evaluated  on
the  basis  of management's estimates of future undiscounted  operating
income  associated with the acquired business. When the carrying amount
of  goodwill  is  determined not to be recoverable by  management,  the
associated  asset  is  written off.  At  February  28,  1996,  no  such
impairment  existed.  The covenants not to compete are being  amortized
over the terms of the agreements, which are 3 to 5 year periods.

      On  March  1,  1996,  the Company intends to adopt  Statement  of
Financial  Accounting Standards No. 121 ("SFAS 121"),   Accounting  for
the  Impairment of Long-Lived Assets and for Long-Lived  Assets  to  be
Disposed Of.  Management anticipates that the adoption of SFAS 121 will
not have a significant effect on the Company's financial statements.

      Income  Taxes - The liability method is used to measure  deferred
tax  assets  and liabilities in accordance with Statement of  Financial
Accounting  Standards No. 109, Accounting for Income  Taxes,  based  on
temporary differences between financial and taxable income existing  at
each  balance sheet date using enacted tax rates.  ATC and its  wholly-
owned subsidiaries file a consolidated income tax return.

       Continuing  Registration  Costs  -  Costs  associated  with  the
registration and issuance of equity are charged against additional paid-
in  capital  as  incurred.   These costs generally  include  legal  and
accounting   fees,  printing  costs  and  other  direct   expenses   of
registration statement filings.

      Credit  Risk  and  Financial Instruments - Financial  instruments
which potentially subject the Company to concentrations of credit  risk
are  primarily  temporary  investments and  accounts  receivable.   The
Company  places  its  temporary investments in highly  rated  financial
institutions   and   investment  grade  short-term  debt   instruments.
                                F-7<PAGE>
<PAGE>
Concentrations  of credit risk with respect to accounts receivable  are
limited  due  to  the  large  number of customers,  the  proportion  of
receivables  from governmental entities, generally short payment  terms
and dispersion across geographic areas.
     
     Earnings Per Common Share and Dilutive Common Equivalent  Share  -
Earnings  per  common share and dilutive common equivalent  share  have
been   computed  by  using  the  weighted  average  number  of   shares
outstanding  during the year.  Outstanding dilutive stock warrants  and
stock  options  are  included in the computation  of  weighted  average
number of shares.

      On  March  1,  1996, the Company intends to adopt the  disclosure
requirements  of  Statement of Financial Accounting Standards  No.  123
("SFAS  123"),  Accounting  for Stock-Based  Compensation.   Management
anticipates that adoption of SFAS 123 will not have a material  adverse
effect on the Company's financial statements.

      Cash and Cash Equivalents - For purposes of reporting cash flows,
the  Company  considers all commercial paper, money  market  funds  and
certificates  of deposit purchased with a maturity of three  months  or
less at acquisition to be cash equivalents.

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

      Reclassifications - Certain reclassifications have been  made  to
the  prior years' financial statements to conform to the current year's
presentation.

B.   BUSINESS ACQUISITIONS AND MERGER
     
      Business  Acquisitions  - The following  acquisitions  have  been
accounted   for  as  purchases.  The  acquired  company's  assets   and
liabilities  are  included  in  the accompanying  consolidated  balance
sheets  at  fair value at the date of purchase. The acquired  company's
operations   subsequent  to  the  acquisition  are  included   in   the
accompanying consolidated statements of operations.

Fiscal 1996
     Hill  Businesses - In November 1995, ATC purchased certain  assets
and  assumed  certain  liabilities of Kaselaan &  D'Angelo  Associates,
Inc., Hill Environmental, Inc. (formerly the environmental division  of
Gibbs  &  Hill,  Inc.)  and Particle Diagnostics,  Inc.,  wholly  owned
subsidiaries  of  Hill  International,  Inc.  (collectively  the  "Hill
Businesses").

     The   Hill   Businesses  provide  environmental   consulting   and
engineering services, including asbestos management, industrial hygiene
and   indoor   air  quality  consulting,  environmental  auditing   and
permitting,  environmental regulatory compliance, water and  wastewater
engineering, solid waste landfill management and analytical  laboratory
services.    The   purchase  price  was  comprised  of  the   following
consideration.
     
<TABLE>
<S>                                                  
     Amounts paid to seller:                          <C>
       Cash.........................................  $ 2,517,949
       Letter of credit, net of imputed interest, due
         April 30, 1996 (Note E)....................      700,000
       Note payable at 8.75% interest, due 
         April 30, 1996 (Note E)....................      300,000
     Liabilities assumed............................      414,544
     Direct expenses related to acquisition.........      263,475
                                                      -----------
                                                      $ 4,195,968
                                                      ===========
</TABLE>

      In  addition, the Company issued to certain selling shareholders,
50,000 stock options to purchase restricted common stock at $13.875 per
share as consideration for non compete agreements.
     
     The initial purchase price allocation is summarized as follows:

<TABLE>
<S>                                                     <C>
 Costs in excess of billings on uncompleted contracts,  
   net of unrealizable amounts........................  $   620,000
 Property and equipment...............................      175,000
 Covenants not to compete.............................       37,500
 Other assets.........................................       30,572
 Goodwill.............................................    3,332,896
                                                        -----------
                                                        $ 4,195,968
                                                        ===========                      ===========
                                F-8<PAGE>
<PAGE>
     The Company is contingently liable to reimburse up to $150,000 of
certain facility lease costs if incurred by Hill International, Inc.

     Applied Geosciences Inc. - Effective February 29, 1996, ATC
purchased certain assets and assumed certain liabilities of Applied
Geosciences, Inc. ("AGI"), a California based environmental consulting
company having offices in San Diego, Tustin and San Jose, California.
The purchase price was comprised of the following consideration:

  
  Cash to
  seller...................................................... $147,546
  Cash to secured creditors of seller.........................  441,514
  Liabilities assumed.........................................  225,538
  Direct expenses related to acquisition .....................   31,246
                                                               --------
                                                               $845,844
                                                               ========
     In addition, AGI will receive contingent consideration of up to
$190,000 subject to actual collections of the purchased trade
receivables in excess of a minimum amount established under the
agreements.

     The initial purchase price allocation is summarized as follows:

  Accounts receivable, net...................................  $474,973
  Property and equipment.....................................   115,060
  Covenants not to compete...................................    30,000
  Goodwill...................................................   225,811
                                                               --------
                                                               $845,844                                                      
                                                               ========
Fiscal 1995
      Con-Test,  Inc. - On October 1, 1994, ATC acquired  substantially
all  of  the  assets and liabilities of Con-Test, Inc. ("Con-Test"),  a
Massachusetts  based  environmental consulting  company  having  branch
offices  in  the  New England states, New York and  Pennsylvania.   The
seller  guaranteed  the  net  receivables purchased  resulting  in  the
Company  reacquiring 33,130 shares of its restricted  common  stock  in
fiscal  1996   The purchase price, net of adjustments  to  reflect  the
shares  reacquired under the guarantee, was comprised of the  following
consideration:

  Amounts paid to seller:
    Cash..................................................... $2,100,000
    Note payable.............................................    535,000
    ATC restricted common stock..............................    352,892
  Liabilities assumed:
    Current Liabilities......................................  2,077,503
    Non-current liabilities..................................    478,027
    Notes payable............................................  1,981,982
  Direct expenses related to acquisition.....................    131,910
                                                              ----------
                                                              $7,657,314
                                                              ==========

  The final purchase price allocation is summarized as follows:

  Accounts receivable, net .................................. $2,154,333
  Property and equipment.....................................    633,945
  Other asset................................................     13,359
  Convenant not to compete...................................    100,000
  Goodwill...................................................  4,755,677
                                                              ----------
                                                              $7,657,314
                                                              ==========
                                F-9<PAGE>
<PAGE>
      R.E.  Blattert & Associates - On January 13, 1995,  ATC  acquired
substantially  all  of the assets and liabilities of  R.E.  Blattert  &
Associates  ("R.E. Blattert"), an environmental consulting firm  having
geologic,  environmental engineering and water resource expertise  with
offices  in  Indiana  and  Iowa.  In addition, the  purchase  agreement
provides for the seller to receive additional purchase consideration up
to  a  maximum  of $850,000 over a four-year period based on  achieving
agreed  upon  earnings  targets.  These  contingent  payments  will  be
recorded  as  goodwill if subsequently earned.  At February  29,  1996,
$100,000  of  additional purchase consideration had been  earned.   The
purchase price was comprised of the following consideration:

  Amounts paid to seller:
    ATC restricted common stock.............................. $  112,503
    Contingent consideration earned to date..................    100,000
  Liabilities assumed:
    Current liabilities......................................    527,861
    Notes payable............................................    384,870
  Direct expenses related to acquisition.....................     23,209
                                                              ----------
                                                              $1,148,443
                                                              ==========

  The final purchase price allocation is summarized as follows:

  Accounts receivable, net................................... $  378,663
  Property and equipment.....................................     99,030
  Other assets...............................................     14,269
  Covenant not to compete....................................     80,000
  Goodwill...................................................    576,481
                                                              ----------
                                                              $1,148,443
                                                              ==========

      Microbial Environmental Services, Inc. - On January 4, 1995,  ATC
acquired  certain operations of Microbial Environmental Services,  Inc.
("MES").   ATC  agreed to assume service performance obligations  under
certain  contracts and a lease obligation of MES and MES  assigned  its
accounts  receivable to ATC.  ATC additionally purchased certain  field
and  laboratory  equipment  from MES and paid  a  finder's  fee  to  an
unrelated  party.   The purchase price was comprised of  the  following
consideration:

  Note payable to seller..................................... $  100,000
  Liabilities assumed:
    Current liabilities......................................     45,307
    Non-current liabilities..................................    812,208
    Cash paid for finder's fee...............................    250,000
    Note payable for finder's fee............................    200,000
                                                              ----------
                                                              $1,407,515
                                                              ==========

  The final purchase price allocation is summarized as follows:

  Accounts receivable, net................................... $  812,208
  Property and equipment.....................................    100,000
  Goodwill...................................................    495,307
                                                              ----------
                                                              $1,407,515
                                                              ==========
                                F-10<PAGE>
<PAGE>
Fiscal 1994
      BSE  Management, Inc. - On April, 30, 1993, ATC acquired  certain
assets  and  liabilities of BSE Management, Inc. ("BSE"), a  California
based  environmental  consulting  holding  company  and  those  of  its
subsidiaries,   Diagnostic  Environmental  Inc.,  Hygeia  Environmental
Laboratories and The Environmental Institute Inc.  The acquisition  was
accomplished  by  purchasing certain BSE assets at a foreclosure  sale,
acquiring  certain  BSE unsecured debt from its holder,  entering  into
consulting  and  employment contracts and non-compete  agreements  with
certain  key BSE employees, and assuming specified liabilities of  BSE.
The  purchase  agreement provided for additional purchase consideration
contingent upon future cash receipts of the ongoing business over  five
years.   These  contingent payments totaled $1,355,165  and  have  been
fully  earned  and  recorded  as  goodwill.   The  purchase  price  was
comprised of the following consideration:

  Amounts paid to stockholders and secured parties:
    Cash to stockholders.....................................  $ 400,000
    Cash to secured party....................................    169,670
    Contingent consideration.................................  1,355,165
  Issuance of note payable to financial institution..........    355,840
  Issuance of common stock to financial institution..........     29,700
  Liabilities assumed and other cash payments................    193,335
  Direct expenses related to acquisition.....................    142,442
                                                              ----------
                                                              $2,646,152
                                                              ==========

  The final purchase price allocation is summarized as follows:

  Property and equipment.....................................   $103,670
  Other non-current assets...................................     53,000
  Covenant not to compete....................................    150,000
  Goodwill...................................................  2,339,482
                                                              ----------
                                                              $2,646,152
                                                              ==========

     Bio/West, Inc. - On June 10, 1992, ATC signed a purchase agreement
for  100% of the issued and outstanding common stock of Bio/West,  Inc.
("Bio/West"),  a  privately  held environmental  consulting  firm.   On
October 14, 1993, because of certain disputes which arose subsequent to
the  purchase,  the  Company and the former  stockholders  of  Bio/West
entered  into an agreement for restitution following rescission,  which
provided  for an orderly rescission of the purchase.  ATC also  entered
into  a  separate non-compete agreement with Bio/West requiring ATC  to
pay a total of $137,000 to Bio/West over three years.

     The accompanying consolidated statements of operations reflect the
results  of  Bio/West's operations through May 31, 1993, the  effective
date of the rescission.  The results of operations of Bio/West included
in  the fiscal 1994 consolidated financial statements were revenues  of
$486,731 and a net loss of ($109,846).

      Aurora  Environmental Inc. Merger - Effective June 29, 1995,  ATC
and Aurora merged, with ATC as the surviving corporation. ATC exchanged
 .545  of  a  share of ATC common stock for each share of Aurora  stock.
ATC  common  shares  held by Aurora of 3,258,000  were  canceled.   The
merger  has  been  accounted for in a manner similar to  a  pooling  of
interests.   Under  this  method  of accounting,  recorded  assets  and
liabilities  of  Aurora  were combined with  ATC  and  the  results  of
operations  of  ATC  and Aurora were combined on the  date  the  merger
became effective.  As a result of the merger, ATC utilized Aurora's net
operating loss carryforward, which was $970,000 as of the date  of  the
merger.   In  addition, ATC's liability to Aurora was canceled  at  the
merger date.

      Pro  Forma  Financial Information (Unaudited)  -   The  following
unaudited pro forma information sets forth the results of operations of
ATC as though the purchases of the Hill Businesses and Con-Test and the
merger of Aurora had occurred at March 1, 1994, the beginning of fiscal
1995.

</TABLE>
<TABLE>
<CAPTION>
                                                       PRO FORMA
                                                Year Ended February 28 (29),
<S>                                               <C>          <C>
                                                  1995         1996
         Revenues................................ $52,879,942  $55,026,450
         Net income..............................   3,572,053    4,659,755
         Earnings per share (fully diluted)...... $       .56  $       .63
</TABLE>

                                F-11<PAGE>
<PAGE>
C.  PROPERTY AND EQUIPMENT

<TABLE>
<CAPTION>
     Property and equipment as of February 28 (29) consists of:
<S>                                                 <C>          <C>
                                                    1995         1996

     Office equipment                               $  2,086,889 $  2,645,325
     Laboratory and field equipment                    3,007,651    3,528,410
     Transportation equipment                            223,397      267,304
     Leasehold improvements                              537,698      633,595
                                                    ------------ ------------
                                                       5,855,635    7,074,634
     Less accumulated depreciation                     2,704,349    3,467,879
                                                    ------------ ------------
     Property and equipment, net                    $  3,151,286 $  3,606,755
                                                    ============ ============
</TABLE>
      Included  above are property and equipment under  capital  leases
with  a  net book value at February 28, 1995 and February 29,  1996  of
$103,514 and $42,182, respectively.

D.  DEBT AND CREDIT AGREEMENTS

      Short Term Debt - At February 28 (29), 1995 and 1996, the Company
has  short-term  notes payable of $88,720 and $1,122,552  respectively,
with  interest  rates of 6.7% to 8.75%.  Included in the  February  29,
1996 balance is a 8.75%, $300,000 note payable and a $700,000 letter of
credit, net of imputed interest at 8.75%, issued in connection with the
Company's  purchase  of the Hill Businesses.  The note  and  letter  of
credit are due April 30, 1996.

<TABLE>
<CAPTION>
  Long-Term Debt - Long term debt as of February 28 (29) consists of:
<S>                                               <C>           <C>
                                                  1995          1996
  8.5% Note payable issued in connection with 
    the purchase of Con-Test, payable in three 
    annual installments commencing September 30, 
    1995. Interest is payable quarterly........   $   535,000   $ 356,667

  Notes payable issued in connection with the 
    purchase of MES, with a fixed interest rate 
    of 8%, payable in monthly and quarterly 
    installments through February, 1998........       300,000     147,619

  Notes payable, due in three annual 
    installments through May 1998. Interest
    payable at the prime rate, (8.25% at 
    February 29, 1996).........................             -     123,121

  Capitalized lease obligations with implicit 
    interest rates ranging from 9% to 14% due 
    in monthly installments at various dates 
    through July, 1999.........................       129,748      66,947

  Vehicle loans with interest rates ranging 
    from 7.25% to 12.4% due in monthly 
    installments at various dates through 1999.        76,531      22,448

  Borrowing from bank under prior revolving 
    credit facility, repaid in fiscal 1996.....     3,075,000           -
                                                                    
  Note payable to bank, repaid in fiscal 1996..       233,480           -

  Notes payable assumed in connection with  
    purchase of R.E. Blattert, repaid in 
    fiscal 1996.................................      204,559           -

  7.0% Note payable issued in connection with 
    the purchase of BSE, repaid in fiscal 1996..      179,355           -
                                                   ----------   ---------
                                                    4,733,673     716,802
    Less current maturities.....................      840,907     354,858
                                                   ----------   ---------
    Long-term debt, less current maturities.....   $3,892,766    $361,944
                                                   ==========   =========
</TABLE>
     The notes payable are collateralized by the assets acquired in the
associated business acquisitions.
                                F-12<PAGE>
<PAGE>
     Aggregate maturities of long-term debt including capitalized lease
obligations as of February 29, 1996 are as follows:
<TABLE>
<CAPTION>
             NET          LESS                                   
             MINIMUM      PORTION       PORTION                     
             LEASE        REPRESENTING  REPRESENTING  NOTES       TOTAL
             PAYMENTS     INTEREST      PRINCIPAL     PAYABLE     DEBT
<S>          <C>          <C>           <C>           <C>         <C>                                   
1997         $  22,875    $    5,386    $  17,489     $ 337,369   $ 354,858
1998            22,875         3,719       19,156       286,340     305,496
1999            22,875         1,892       20,983        26,146      47,129
2000             9,532           213        9,319             -       9,319
2001                 -             -            -             -           -
             -----------  ----------  -----------     ---------   ---------
             $    78,157  $   11,210  $    66,947     $ 649,855   $ 716,802
             ===========  ==========  ===========     =========   =========
</TABLE>
     Credit  Agreement  - During fiscal 1996, the  Company  repaid  its
revolving  credit  facility  which  provided  for  borrowings   up   to
$5,500,000,   subject  to  a  percentage  of  its   eligible   accounts
receivable, of which $3,075,000 was outstanding at February 28, 1995.

E.  COMMITMENTS AND CONTINGENCIES

      Operating  Lease Commitments - The Company leases  office  space,
laboratory  facilities,  temporary housing facilities  and  automobiles
under  operating  lease agreements which expire at varying  dates  from
March 1994 through September 2001.  The Company also rents equipment on
a  job-by-job basis.  Minimum annual rental commitments as of  February
29,  1996  are  as follows:  fiscal 1997 - $1,529,173;  fiscal  1998  -
$1,393,102;  fiscal 1999 - $1,167,462; fiscal 2000 -  $821,430;  fiscal
2001 - $696,611 and thereafter $710,863 (total $6,318,641).

      Rental  expense associated with facility and equipment  operating
leases  for fiscal years 1994, 1995 and 1996 was $1,101,041, $1,355,410
and $1,908,217, respectively.

      Other Liabilities - Other liabilities consist of long-term  lease
commitments  and  other  long-term contractual obligations  assumed  in
connection   with   business  acquisitions.   Contractual   obligations
representing   existing  liabilities  recorded  within  the   financial
statements that are expected to be realized during the next fiscal year
are included within other accrued expenses.

      Litigation  -  In November 1995, First Fidelity  Bank,  N.A.  and
United Jersey Bank, N.A., (the "Seller Banks"), filed a lawsuit against
Hill   International  Inc.  and  certain  selling   shareholders   (the
"Sellers"),  alleging  the sale to the Company  constituted  a  default
under Seller's loan agreement with the Seller Banks and the transfer of
consideration proceeds by Seller following the sale was  unlawful.   In
December  1995,  the  Seller Banks named ATC a party  to  the  lawsuit,
asserting that the Seller Banks still hold a security interest  in  the
assets  purchased.  The action filed seeks recovery of the assets  sold
to  ATC.   This case is in its early stages with discovery yet to  take
place, however, in the Company's opinion, the outcome of this suit will
not  have  a significant effect on the Company's financial position  or
future results of operations.
                                F-13<PAGE>
<PAGE>
F.  STOCK OPTIONS

      A  stock  option  plan, established in 1988,  (the  "1988  Plan")
provides  for the granting of 200,000 options to employees for purchase
of  common  stock at prices which cannot be less than the  fair  market
value  at  the time of the grant.  Options become exercisable  20%  per
year  for  certain participants and 50% per year for other participants
and expire within five years of the date of grant.

      On  July  16, 1993, the Board of Directors approved an additional
stock  option  plan  (the"1993 Plan") providing  for  the  granting  of
200,000  options  to employees for purchase of common stock  at  prices
which  cannot be less than fair market value at the time of the  grant.
In  December 1995, the 1993 Plan was amended to increase the number  of
options to 500,000 shares.  Options become exercisable 20% per year and
expire within five years of the date of grant.

      In  connection with the merger of Aurora into ATC, the  Board  of
Directors of ATC approved a stock option plan (the "1995 Plan")  having
identical provisions to Aurora's 1987 Stock Option Plan.  The 1995 Plan
provides for the granting of 81,750 options representing the previously
outstanding Aurora stock options after adjustment by the stock exchange
rate  of  .545 as provided for under the terms of the merger agreement.
The 81,750 options were granted at an exercise price of $5.32 per share
in  June  1995  to an officer of ATC in replacement of previously  held
Aurora options.  All of the options are exercisable as of February  29,
1996 and expire within ten years of the date of grant.

      As  of  February 29, 1996, under the 1988, 1993 and  1995  Plans,
689,000  options  have been granted, 26,380 options  exercised,  77,900
options  expired  and 88,900 options remain available  for  grant.   In
fiscal  1995,  the Board of Directors approved the granting  of  20,000
options  to  an  unrelated consultant for purchase of common  stock  at
$9.50  per  share (fair market value at date of grant).  These  options
were  terminated in fiscal 1996 due to the consultants non-performance.
There are 307,950 exercisable under all plans and grants.

      The  changes  in  the outstanding stock options  described  above
during fiscal years 1994, 1995 and 1996 are summarized below:

                                                               PRICE PER
                                                OPTIONS       SHARE RANGE
                                                     
     BALANCE, February 28, 1993............... 132,550    $ 1.88   -  4.31
     Granted..................................  50,750      4.00   -  7.50
     Exercised................................  (5,600)     1.88   -  4.31
     Expired..................................  (7,000)     1.88   -  4.00
                                               -------    ----------------
     BALANCE, February 28, 1994............... 170,700      1.88   -  7.50
     Granted.................................. 132,350      6.75   - 17.00
     Exercised................................  (6,980)     1.88   -  5.00
     Expired..................................  (4,650)    10.00   - 10.50
                                               -------    ----------------
     BALANCE, February 28, 1995............... 291,420      1.88   - 17.00
     Granted.................................. 334,500      5.32   - 16.13
     Exercised................................  (6,400)     1.88   - 10.50
     Expired.................................. (34,800)     1.88   - 14.88
                                               -------    ----------------
     BALANCE, February 29, 1996............... 584,720    $ 1.88   - 17.00
                                               =======    ================
                                F-14<PAGE>
<PAGE>
G.  COMMON STOCK WARRANTS


      During  the  year  ended February 28, 1995,  284,803  of  285,817
outstanding  Class  B warrants were exercised at an exercise  price  of
$8.00  allowing  the holder to receive one share of  common  stock  per
warrant  and  one Class C warrant.  The Class B warrants not  exercised
expired as of September 30, 1994.

      At  February  29,  1996,  there  are  570,620  Class  C  warrants
outstanding.  Each Class C warrant entitles the holder to purchase  one
share of common stock at an exercise price of $10.00.  The Company  has
reserved  common shares equal to the outstanding warrants for  issuance
upon the exercise of the Class C warrants.  The expiration date of  the
Class C warrants is September 30, 1996.

      In  connection  with the merger of Aurora, ATC issued  five  year
common  stock purchase warrants for the purchase of 523,200  shares  of
ATC  common  stock at prices ranging from $1.03 to $2.75 per  share  in
replacement  of previously outstanding Aurora warrants.  During  fiscal
1996,  32,700 warrants were exercised at approximately $1.83 per share.
The  remaining  warrants expire from November 30, 2000 to  January  10,
2004.

H.  INCOME TAXES

     Income tax expense (benefit) for the years ended February 28 (29),
consists of the following:
<TABLE>

<S>                                    <C>           <C>          <C> 
                                                     STATE &        
                                       FEDERAL       LOCAL        TOTAL
    1994:
        Current......................   $ 1,009,000  $   213,000  $ 1,222,000
        Deferred.....................        (9,000)      (3,000)     (12,000)
                                        -----------  -----------  -----------
          Total......................   $ 1,000,000  $   210,000  $ 1,210,000
                                        ===========  ===========  ===========

    1995:
        Current......................   $ 1,725,000  $   295,500  $ 2,020,500
        Deferred.....................        19,000        4,500       23,500
                                        -----------  -----------  -----------
          Total......................   $ 1,744,000  $   300,000  $ 2,044,000
                                        ===========  ===========  ===========
    1996:
        Current......................   $ 1,700,400  $   296,300  $ 1,996,700
        Deferred.....................      (161,700)     (30,000)    (191,700)
                                        -----------  -----------  -----------
          Total......................   $ 1,538,700  $   266,300  $ 1,805,000
                                        ===========  ===========  ===========
</TABLE>
      The  Company made income tax payments of approximately  $278,000,
$3,023,000 and $2,077,000, in fiscal 1994, 1995 and 1996, respectively.

      A  reconciliation  of  the statutory U.S. Federal  tax  rate  and
effective tax rate for the years ended February 28 (29) is as follows:
<TABLE>
<S>                                                   <C>       <C>      <C>
                                                      1994      1995     1996

  Statutory U.S. Federal rate......................   34.0%     34.0%    34.0%

  State income taxes, net of federal benefit.......    4.5      4.1       4.3
                                                   
  Tax benefit of Aurora's net operating loss 
    carryforward...................................     -        -       (6.2)

  Tax exempt interest income.......................     -        -       (2.4)

  Non-deductible expenses..........................    0.8      0.5       2.1   
                                                      -----    -----     -----
                                                      39.3%    38.6%     31.8%
                                                      =====    =====     =====
</TABLE>
                                F-15<PAGE>
<PAGE>

      The  tax  effects of temporary differences that give  rise  to  a
significant  portion of the deferred tax assets and liabilities  as  of
February 28 (29) consist of the following:
<TABLE>
<S>                                                 <C>           <C>
                                                         1995       1996
     Deferred tax assets:
        Nondeductible liabilities and reserves...   $   234,300   $ 416,300
        Aurora net operating loss carryforward...             -     150,000
        Other....................................        31,000           -
                                                        -------     -------
                                                        265,300     566,300
                                                        
     Deferred tax liabilities:
        Property and equipment ..................        97,000     108,000
        Prepaid expenses.........................       101,600     125,800
        Other....................................        14,600      88,700
                                                       --------    --------
                                                        213,200     322,500
                                                      ---------   ---------
     Net deferred tax asset ......................    $  52,100   $ 243,800
                                                      =========   =========
</TABLE>
      During  fiscal  1996,  ATC utilized a  one-time  tax  benefit  of
$350,000  to  offset taxable income relating to Aurora's net  operating
loss carryforward at the time of the ATC and Aurora merger.

      The  current  portion of net deferred tax assets of $132,700  and
$440,600  at  February  28 (29), 1995 and 1996  is  classified  in  the
consolidated balance sheet in current assets.  The non-current  portion
is classified in non-current liabilities.


I.  EMPLOYEE BENEFIT PLANS

      The  Company  has  an  employee savings  plan  which  allows  for
voluntary  contributions into designated investment funds  by  eligible
employees.   The  Company  may,  at the  discretion  of  its  Board  of
Directors,  make  additional contributions  on  behalf  of  the  Plan's
participants.  No Company contributions were made in fiscal years 1994,
1995, and 1996.


J.  RELATED PARTY TRANSACTIONS

      Until  the  merger of Aurora with ATC on June 29,  1995,  certain
expenses,  including  salaries,  fringe  benefits,  insurance,    rent,
consulting  fees, legal, accounting, and other general  expenses,  were
paid  by  ATC and Aurora, for the benefit of the other.  These expenses
were  allocated between the companies based on estimates of time spent,
square  footage  and  use  of  the services received  which  management
believes  to  be reasonable.  The intercompany liability  was  forgiven
pursuant to the terms of the Merger Agreement.

      Changes  to  the  related party liability  account  arising  from
transactions with Aurora for the years ended February 28  (29)  are  as
follows:
<TABLE>
                                                <C>        <C>        <C>                       
                                                    1994       1995        1996

  Due To Related Company, beginning of year...  $  103,804 $  122,141 $   39,969
    Interest expense charged to ATC by Aurora 
      at 8%...................................      11,800      9,028        521
    Expenses paid by ATC and allocated to 
      Aurora..................................     (18,700)   (82,120)   (65,694)
    Expenses paid by Aurora and allocated 
      to ATC..................................       6,337      5,920      1,479
    Cash payments to Aurora...................     (41,100)   (15,000)         -
    Cash payments from Aurora.................      60,000          -    136,537
    Forgiveness of liability pursuant to 
      Merger Agreement (Note B)...............           -          -   (112,812)
                                                ---------- ---------- ----------
  Due To Related Company, end of year.........  $  122,141 $   39,969 $        0
                                                ========== ========== ==========
  Average monthly balance.....................  $  139,765 $  106,011 $   30,729
                                                ========== ========== ==========
</TABLE>
                                F-16<PAGE>
<PAGE>
K.  SUPPLEMENTAL INFORMATION

      Supplemental  cash  flow  information -  Supplemental  cash  flow
information for the years ended February 28 (29) is as follows:

<TABLE>
<S>                                   <C>            <C>          <C>
                                             1994        1995        1996

 Cash paid for interest..............  $   173,174   $  276,658   $   374,466

 Noncash investing and financing 
   activities:

   Adjustment to tax benefit arising 
     from exercise of common stock 
     warrants........................      (40,927)           -             -
   Cancellation of note payable to 
     stockholders related to
     Bio/West rescission agreement...     (750,000)           -             -
   Liabilities assumed in connection 
     with business combinations......      193,335    6,056,441       640,082
   Common stock issued in connection 
     with business combinations......       29,700      605,408             -
   Common stock issued in connection 
     with the Aurora Merger..........            -            -        61,117
   Notes payable issued in connection 
     with business combinations......      355,840      835,000     1,000,000

</TABLE>

     Supplemental analysis of valuation and qualifying accounts 
Changes in the allowance for doubtful accounts for the years ended
February 28 (29) are as follows:
<TABLE>
<S>                                   <C>            <C>          <C>
                                             1994        1995        1996

   BALANCE, beginning of year........  $   130,768   $   167,344  $   535,886
     Provision for bad debts.........      143,017       188,819      290,165
     Amounts written-off, 
       net of recoveries.............      (63,941)     (136,350)    (309,932)
     Adjustment for allowance for 
       doubtful accounts recorded 
       on net acquired (rescinded) 
       accounts receivable...........       (42,500)     316,073     (132,899)
                                        -----------  -----------  -----------
     BALANCE, end of year............   $   167,344  $   535,886  $   383,220
                                        ===========  ===========  ===========
</TABLE>
                                F-17<PAGE>
<PAGE>
L.  QUARTERLY FINANCIAL DATA (UNAUDITED)

     The Company's unaudited quarterly results of operations for fiscal
1995 and 1996 are as follows:

     Fiscal 1995                           Three Months Ended

<TABLE>
<S>                              <C>        <C>         <C>         <C>
                                  May       August      November    February
                                   31         31          30           28
                                  1994       1994        1994         1995
                                                          (1)
  Revenues...................  $ 8,167,900  $ 8,721,212 $ 9,228,737 $10,153,708
  Gross profit...............    3,775,603    4,411,689   4,382,484   5,346,288
  Income before income taxes.    1,123,914    1,592,608   1,298,043   1,285,955
  Net income.................      689,514      981,008     796,043     789,955

  Earnings per common share and 
    dilutive common equivalent 
    share:
       Primary                 $       .13  $       .18 $       .13 $       .13
       Fully diluted           $       .12  $       .18 $       .13 $       .13


     Fiscal 1996                         Three Months Ended
                                  May       August      November    February
                                   31         31          30           29
                                  1995       1995       1995        1996
                                             (2)        (3)

  Revenues...................  $10,814,953  $11,649,478 $11,223,139 $11,277,327
  Gross profit...............    5,269,542    5,529,416   5,342,623   4,308,142
  Income before income taxes.    1,462,628    1,921,617   1,811,675     475,078
  Net income.................      895,128    1,519,117   1,104,675     347,078

  Earnings per common share and 
    dilutive common equivalent 
    share (4): 
      Primary................. $       .15  $       .23 $       .15  $      .04
      Fully diluted........... $       .15  $       .23 $       .15  $      .04
</TABLE>
________
       The  Company's  operations  are  seasonal  in  nature,  with   a
disproportionate  percentage of income earned in the second  and  third
quarters.

     (1)  Reflects the acquisition of Con-Test, (Note B)

     (2)  Reflects the merger of ATC and Aurora, (Note B)

     (3)  Reflects the acquisition of the Hill Businesses, (Note B)

     (4)  For  fiscal 1996, the sum of the quarterly earnings per share
          is  less than the reported fiscal year earnings per     share
          due to the averaging effect of the 1,970,000 shares issued in
          connection with the Company's stock offering in October 1995.
                                F-18<PAGE>
<PAGE>
M.  SUBSEQUENT EVENTS

      Acquisition  of  American Testing and Engineering  Corporation  -
Effective  May  24,  1996,  ATC purchased certain  assets  and  assumed
certain  liabilities  of  American Testing and Engineering  Corporation
("ATEC"),  a  national environmental consulting  firm.   ATEC  provides
environmental  consulting  and  engineering  services  including   risk
assessments,  compliance audits, environmental remediation  consulting,
geotechnical, materials  testing,  industrial  hygiene  and  analytical
services  through a large network of branch and regional offices.   For
its  year  ended  December  31, 1995, ATEC had revenues  of $85,020,000 
and a net loss of ($1,820,000).

      The  acquisition will be accounted for as a purchase.  The assets
acquired  include  customer  contract  rights,  customer  lists,  order
backlog,  customer records, and certain tangible assets  consisting  of
accounts  receivable, work in process and customer  and  certain  other
deposits.    Additionally,  ATC  executed   an   agreement   to   lease
substantially  all  of ATEC's equipment and executed  several  sublease
agreements  for  premises  leased by  ATEC.   ATC  also  obtained  non-
competition  agreements with ATEC, a non-acquired subsidiary,  and  the
majority shareholder of ATEC.

      The  purchase price consideration consisted of $9,000,000 of cash
paid  at  closing  and property and facility lease  payments  and  non-
compete payment obligations of $6,000,000 payable during the first year
following the purchase.  The Company also assumed liability for  ATEC's
bank debt, approximately $11,025,000, its accounts payable, and certain
other recorded liabilities.  The Company may offset up to $2,000,000 of
the cash consideration paid at close against future payment obligations
if  certain minimum net revenues are not achieved during the first year
following the purchase.  The Company is contingently liable to ATEC for
additional  purchase  consideration up to $10,750,000  if  certain  net
revenue  levels  are  achieved and certain other  conditions  are  met.
Amounts,  if  fully  earned, would be paid as  follows;  $3,883,333  in
fiscal  1998, $3,873,333 in fiscal 1999, $1,293,334 in fiscal 2000  and
$1,700,000 in fiscal 2002.

      Acquisition of 3D Information Services, Inc. - Effective May  28,
1996,  ATC  purchased  certain  assets and  assumed  certain  specified
liabilities of 3D Information Services, Inc. ("3D"), a New Jersey based
information  services  company providing technical  information  system
consulting  services  in  all  phases  of  information  system  design,
development, maintenance and management in client server and  mainframe
based  environments.   Its  clients  include  major  companies  in  the
telecommunications,  financial services and pharmaceutical  industries.
3D  reported  revenues and net income of approximately $10,360,000  and
$135,000 respectively, for its year ended December 31, 1995.

      The  acquisition  will be accounted for as  a  purchase.   Assets
purchased  include  customer  contract rights,  customer  lists,  order
backlog,  customer  records,  employee contracts  and  tangible  assets
including  accounts  receivable, unbilled work in  process,  field  and
office  supplies,  and  equipment.   Consideration  paid  consisted  of
$3,000,000 of cash at closing and a note payable for $2,500,000 payable
in  three  annual  payments plus interest.  In  addition,  ATC  assumed
certain liabilities of approximately $490,000.  ATC also entered into a
three year non-compete agreement with the majority stockholder.

     Bank Credit Agreement - On May 24, 1996 the Company entered into a
$20,000,000 bridge credit facility with Chemical Bank and Atlantic Bank
of  New York.  Under the terms of the credit agreement, the Company may
borrow  up to the amount of the facility, with interest payable monthly
at  1.75%  above the adjusted Eurodollar rate (7.18% at May 24,  1996).
Amounts  borrowed are due September 20, 1996.  The Company  anticipates
entering  into  a  longer term agreement with the banks  prior  to  the
maturity   date   of  the  credit  agreement.   The  Company   borrowed
approximately  $14,025,000  in  connection  with  the   ATEC   and   3D
acquisitions.   The  agreement contains certain  restrictive  covenants
which  are consistent for this type of facility, including restrictions
on dividend payments.
                                F-19 
<PAGE>

                              PART III


Item 10.    Directors and Executive Officers of the Registrant.

      The following table sets forth certain information regarding  the
Companys directors, executive officers and a key employee.
<TABLE>
<CAPTION>
           Name               Age   Position
<S>                           <C>  <C>
Officers and Directors:
  George Rubin............... 68   Chairman of the Board and Secretary; Director
  Morry F. Rubin............. 36   President, Chief Executive Officer, Treasurer; Director
  Nicholas J. Malino......... 45   Senior Vice President, Financial and General Operations
  Christopher P. Vincze...... 34   Senior Vice President, Financial and General Operations
  Donald W. Beck............. 37   Senior Vice President
  Wayne A. Crosby............ 42   Chief Financial Officer
  Richard L. Pruitt.......... 55   Vice President, Principal Accounting Officer; Director
  Richard S. Greenberg, Esq.. 46   Director 
  Julia S. Heckman........... 46   Director

Key Employee:
  John J. Smith, Esq......... 45 General Counsel
</TABLE>
      The business experience, principal occupations and employment, as
well  as  the  periods of service, of each of the directors,  executive
officers  and  a key employee of the Company during at least  the  last
five years are set forth below.

      George  Rubin has been Chairman of the Board of ATC  since  1988.
From  1961  to  1987, Mr. Rubin served as President,  Treasurer  and  a
director  of Staff Builders, Inc.  Staff Builders Inc., was a  publicly
held  corporation  engaged  in  the  business  of  providing  temporary
personnel  primarily  in  the  health  care  field  operating   through
approximately  100 offices and with revenues over $100 million.   Since
December  1986,  Mr. Rubin has been a principal stockholder,  executive
officer  and  a  director  of National Diversified  services,  Inc.,  a
publicly held corporation which completed a public offering in December
1986  and  currently has no business operations.  George Rubin  is  the
father of Morry F. Rubin.

      Morry  F.  Rubin  has  been President, Chief  Executive  Officer,
Treasurer  and  a  director  of ATC since 1988.   Mr.  Rubin  was  also
President,  Chief Executive Officer and Treasurer of  Aurora  from  May
1985 to June 1995, and was a director of Aurora from September 1983  to
June  1995. Since 1986, Mr. Rubin has been a principal stockholder  and
from  1986  to  July 1995, Mr. Rubin was President and  a  director  of
National Diversified services, Inc., a publicly held corporation, which
completed  a  public  offering in December 1986 and  currently  has  no
business  operations.   From 1981 to 1987, Mr. Rubin  was  employed  in
sales  and  as a director of acquisitions for Staff Builders,  Inc.,  a
publicly   held  company  engaged  in  providing  temporary   personnel
primarily  in  the health care field.  Morry F. Rubin  is  the  son  of
George Rubin.

      Nicholas J. Malino has been Senior Vice President, Financial  and
General Operations of ATC, since July 1993 and an employee of ATC since
October  1992.   Mr. Malino has over fourteen years  of  experience  in
managing  professional service organizations.  From  February  1991  to
September 1993, Mr. Malino was the New York Regional Manager for Kemron
Inc.,  a  hazardous waste consulting company headquartered  in  McLean,
Virginia.   From  August 1989 to January 1991, he  was  the  Operations
Manager   for  the  New  York  City  branch  of  Professional   Service
Industries, Inc.

      Christopher  P. Vincze has been Senior Vice President,  Financial
and  General Operations of ATC since July 1993, a regional  manager  of
ATC  since  July 1991 and Vice President of a subsidiary of  ATC  since
1992.   Mr.  Vincze joined Dennison Environmental, Inc. in 1984  as  an
industrial  hygienist  and served as Vice President  of  Marketing  and
Operations from 1987 to July 1991.

      Donald W. Beck has been Senior Vice President of ATC since  April
1990  and  Vice President since January 1988.  Mr. Beck is  responsible
for  managing  the operations of certain ATC offices.   Mr.  Beck  also
served  as a director of ATC Laboratories, Inc., a predecessor  company
of  ATC,  from  November  1985 until January  1988,  President  of  ATC
Laboratories,  Inc.  from  May 1986 until  January  1988  and  as  Vice
President of ATC Laboratories, Inc. from November 1985 until May  1986.
Mr.  Beck  has  been  a  full-time employee of ATC  (and  formerly  ATC
Laboratories, Inc.) since May 1982.
                                 19<PAGE>
<PAGE>          
     Wayne A. Crosby has been Chief Financial Officer of ATC since July
1995.  Prior to joining ATC, Mr. Crosby was the Chief Financial Officer
of  BSE  Management, Inc. from 1991 to 1993 and Chief Financial Officer
of  Compex  systems,  Inc. from 1986 through 1990.   Mr.  Crosby  is  a
certified  public  accountant and was employed by  Deloitte  Haskins  &
Sells for eight years.

      Richard  L. Pruitt is a Vice President, the Principal  Accounting
Officer and a director of ATC.  Mr. Pruitt has served as Vice President
of  ATC  since September 1990, as Principal Accounting Officer  of  ATC
since  April  1988  and as a director of ATC since January  1988.   Mr.
Pruitt served as Principal Financial Officer of ATC from September 1989
to April 1992 and from May 1993 to July 1995.  Mr. Pruitt served as the
Principal Financial Officer and a director of Aurora from May  1985  to
June 1995 and served as Financial Manager of Aurora from February 1982.

      Richard S. Greenberg, Esq. has been a director of ATC since  July
1995.    Mr.  Greenberg  has  been  a  director  of  the  Environmental
Management Consulting Services Croup at Coopers & Lybrand since October
1989.   Mr. Greenberg has over 20 years of experience in the  areas  of
environmental  management consulting, environmental litigation  support
and legislative policy analysis.

      Julia  S.  Heckman has been a director of ATC since August  1995.
Mrs. Heckman has been a Managing director with Rodman & Renshaw, Inc.'s
Investment  Banking  Group since April 1995 and  had  been  a  Managing
Director  with Mabon securities Corp.'s Investment Banking Group  since
1991.   Prior  to joining Mabon Securities Corp., Mrs.  Heckman  was  a
Managing  Director  with  Paine Webber Group  Inc's  Corporate  Finance
Group.   Mrs.  Heckman  serves as a member of the  Company's  Board  of
Directors  pursuant  of  the Underwriting Agreement  between  Rodman  &
Renshaw, Inc. and the Company.  See "Underwriting."

     John J. Smith, Esq. has been General Counsel since August 1989 and
served  as a Vice President of ATC from September 1990 through December
1993.   Prior  to  joining ATC, from 1986 to 1989, Mr.  Smith  was  the
Secretary  of  the  South  Dakota  Department  of  Water  and   Natural
Resources, a cabinet level position responsible for managing all of the
State's environmental and natural resources development programs.

      The  Board of Directors has recently appointed an Audit Committee
and  a  Compensation Committee consisting of three directors  including
Morry F. Rubin and the newly elected independent directors, Richard  S.
Greenberg  and  Julia S. Heckman.  The Audit Committee is  responsible,
among  other things, for approving and transactions between the Company
and  any  of  its directors, officers or affiliates.  The  Compensation
Committee  is  responsible for setting compensation  of  the  executive
officers  of  the  Company  and for granting  any  further  options  to
purchase Common Stock.

      All  directors  of ATC will hold offices until  the  next  annual
stockholders' meeting and until the election and qualification of their
successors.   Officers  hold  their respective  positions  until  their
successors  are duly qualified or until they resign or are  removed  by
the Board of Directors.

Item 11.    Executive Compensation.

      This  information  will  be contained  in  the  definitive  proxy
statement  of  the Company for the 1996 Annual Meeting of  Stockholders
under  the  caption "Compensation of Directors and Executive  officers"
and is incorporated herein by reference.
                                20<PAGE>

<PAGE>
Item 12.     Security Ownership of Certain Beneficial Owners and
             Management.

      The following table sets forth information as of May 1, 1996 with
respect  to  the  share  ownership  by  ATC's  directors  individually,
officers  and  directors as a group, and for record  and/or  beneficial
owners  of  more than 5% of the outstanding amount of such stock.   For
purposes  of  calculating the amount of beneficial  ownership  and  the
respective percentages, the number of shares of ATC Common Stock  which
may  be  acquired by a person upon the exercise of outstanding options,
if  any,  notwithstanding the options vesting schedule, are  considered
outstanding  but are not deemed to be outstanding for  the  purpose  of
computing the percentage of Common Stock owned by any other person.

<TABLE>                         
<CAPTION>
                                           Number of       Approximate
 Name and Address       Position         Shares Owned      Percent of
       (1)                                                    Class
                                                                (2)
<S>                  <C>                   <C>                <C>
                                                                
                     Chairman of the                            
                        Board and                               
George Rubin           Secretary;          1,512,542          18.3
(3)                     Director
                                                                
                    President, Chief                            
                    Executive Officer,                           
Morry F. Rubin         Treasurer;           800,489           10.1
(4)                     Director
                                                                
                    Vice President,                            
                        Principal                               
Richard L. Pruitt   Accounting Officer;      57,650              *
(5)                 Director
                                                                

Julia S. Heckman    Director                 7,500               *
(6)


Richard S.          Director                 7,500               *
Greenberg, Esq.
(7)
                                                              
                                                                
All Officers and                                                
Directors of ATC    Various                2,557,023          29.6
as a Group(10
persons)(8)

</TABLE>
*  Represents less than 1%.
____________

   (1)      Each person has sole voting power and investment power with
respect to the number of shares indicated as owned.

   (2)     Based upon 7,784,269 shares of American Stock outstanding as
of May 28, 1996.

   (3)      Shares owned include options to purchase 490,500 shares  of
Common Stock.  Address:  104 East 25th Street, 10th Floor, New York, NY
10010

   (4)      Shares owned include options to purchase 161,750 shares  of
Common Stock.  Address:  104 East 25th Street, 10th Floor, New York, NY 
10010

   (5)      Shares  owned include options to purchase 8,300  shares  of
Common Stock.  Address:  1515 East Tenth Street, Sioux Falls, SD 57103.

   (6)      Shares owned includes options to purchase 7,500  shares  of
Common Stock.  Address:  Rodman & Renshaw, Inc, One Liberty  Plaza-31st 
Floor, 165 Broadway, New York, N.Y. 10006.

   (7)      Shares  owned include options to purchase 7,500  shares  of
Common Stock.  Address: Coopers & Lybrand, 370 17th Street, Suite 3300, 
Denver, CO 80202.

   (8)      Shares owned include options to purchase 832,550 shares  of
Common Stock.

      ATC  does not know of any arrangement or pledge of its securities
by  persons now considered in control of ATC that might result in a change 
of control of ATC. 
                                21<PAGE>
<PAGE>
Item 13.     Certain Relationships and Related Transactions.

      Effective  June 29, 1995, ATC and its parent, Aurora were  merged
pursuant  to  an agreement approved by the majority of shareholders  of
each  company,  with  ATC  as the surviving  corporation  (the  "Aurora
Merger").   Prior  to the Aurora Merger, Aurora was a  holding  company
which owned approximately 57% of ATC's outstanding Common Stock and had
substantially  no  other assets.  Under the terms of the  merger,  each
outstanding share of Aurora Common stock was exchanged for .545  shares
of  ATC Common Stock.  ATC issued 3,341,356 shares of ATC Common  Stock
in  exchange for 6,131,104 shares of Aurora's common stock, and  issued
options  and warrants entitling the holders thereof to purchase  up  to
604,950  shares  of  ATC Common Stock upon exercise in  replacement  of
previously outstanding options and warrants to purchase Aurora's common
stock.   ATC  common shares held by Aurora of 3,258,000 were  canceled.
Actual  common  shares outstanding increased by 83,356  shares.   As  a
result  of the Aurora Merger, ATC utilized Aurora's net operating  loss
carry  forward to reduce its taxable income and accordingly recorded  a
one-time  reduction  in  income tax expense of  approximately  $350,000
($.05 per share) in fiscal 1996.  Certain officers and directors of ATC
were  stockholders  of  Aurora and participated  in  the  merger  on  a
consistent basis with all Aurora security holders.

      ATC  has  in  the  past,  and  may  in  the  future,  enter  into
transactions with officers, directors and other affiliates which may be
deemed  to  be non-arms-length transactions (i.e. transactions  between
related parties).  Any new transactions would be approved by a majority
of disinterested Board of Directors and would be expected to be made on
terms  no less favorable to ATC than could be arranged with independent
third  parties.  All material transactions during the past three  years
between ATC and Aurora are set forth above.

                                PART IV

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

     (a) (1)   Financial Statements

      A list of the financial statements filed as a part of this Annual
Report  is  set forth in Item 8, and appears on Page F-1 herein;  which
list is incorporated herein by reference.

     (a) (2)   Financial Statement Schedules

     No financial statement schedules are in this Annual Report because
the  information  required  is contained in  the  financial  statements
incorporated by reference in (a) (1) above.

     (a) (3)   Exhibits

     A list of exhibits required by Item 601 of Regulation S-K and an
index thereto appears on the following page of this Annual Report.

     (b)  Reports on Form 8-K

     No reports on Form 8-K were filed during the three months ended
     February 29, 1996.  However,  an  amendment fo a Form 8-K dated 
     November 10, 1995 was filed during the quarter ended February 29, 
     1996.

                                22<PAGE>
<PAGE>

EXHIBIT INDEX

Exhibit

  2   Agreement and Plan of Merger to reincorporate in
Delaware(contained in Exhibits 3(b) and 3(c)(1)

  2(a)    Agreement and Plan of Merger between ATC Environmental Inc.
and Aurora Environmental Inc. (6)

  3(a)    Certificate of Incorporation of Registrant(1)

  3(b)    Certificate of Ownership and Merger of
Registrant(Delaware)(1)

  3(c)    By-Laws(1)

  3(d)    Certificate of Merger(Aurora Environmental Inc. Merging with
and into ATC Environmental Inc.)(9)

  10  Employee Savings(401(k))Plan(2)

  10(a)   New York City Lease(3)

  10(b)   Form of Indemnity Agreement(10)

  10(c)   Asset Purchase Agreement between ATC Environmental Inc., a Delaware 
corporation, and Hill International Inc., a Delaware corporation, executed on 
November 10, 1995(5)

  10(d)   Six-Month Promissory Note executed and delivered by ATC
Environmental Inc. on November 10, 1995, payable to Hill International, Inc. 
in the amount of $300,000(5)

  10(e)   Irrevocable Letter of Credit executed by Atlantic Bank of New
York on November 8, 1995, and delivered by ATC Environmental Inc. on November 
10, 1995, payable on or after May 1, 1996, to Hill International, Inc. in the
amount of $730,625.00(5)

  10(f)   Bill of Sale delivered on November 10, 1995, conveying assets 
referenced in assets purchase agreement from Hill International, Inc. to ATC 
Environmental Inc.(5)

  10(g)   Non-Competition Agreement of Irvin E. Richter to ATC Environmental 
Inc. Delivered  on November 10, 1995(5)

  10(h)   Non-Competition Agreement of David L. Richter to ATC Environmental 
Inc. Delivered on November 10, 1995(5)

  10(i)   Agreement for Sale and Purchase of Business Assets on May 24, 1996, 
among ATC Environmental, American Testing and Engineering Corporation d/b/a 
ATEC Associates, Inc. and Gerald D. Mann.(**)

  10(j)   Assumption of Liabilities Agreement on May 24, 1996, among ATC 
Environmental Inc., American Testing and Engineering Corporation and Gerald 
D. Mann.(**)

  10(k)   Master Equipment Lease Agreement on May 24, 1996, between ATC
Environmental Inc. and American Testing and Engineering Corporation.(**)

  10(l)   Master Sublease Agreement on May 24, 1996, between ATC Environmental 
  Inc. and American Testing and Engineering Corporation covering premises 
leases at Indianapolis, IN, Atlanta, GA and Dallas, TX.(**)

  10(m)    Non-Competition Agreement on May 24, 1996, between ATC
Environmental Inc. and American Testing and Engineering Corporation.(**)

  10(n)   Mann Non-Competition Agreement on May 24, 1996, between ATC
Environmental Inc. and Gerald D. Mann.(**)

  10(o)   WATEC Non-Competition Agreement on May 24, 1996, between ATC
Environmental Inc. and Waste Abatement Technology, LLP.(**)
                                23<PAGE>
<PAGE>
  10(p)   Security Agreement on May 24, 1996, among ATC Environmental Inc., 
American Testing and Engineering Corporation and Gerald D. Mann.(**)

  10(q)   $500,000 Letter of Credit on May 24, 1996, from Chemical Bank, N.A. 
against the account of ATC Environmental Inc. in favor of American Testing 
and Engineering Corporation.(**)

  10(r)   Agreement for Sale and Purchase of Business Assets on May 28, 1996, 
among ATC In Sys Technology Inc., 3D Information Services Inc. and Ciro De 
Saro.(**)

  10(s)   Assumption of Liabilities Agreements on May 28, 1996, between ATC 
In Sys Technology Inc., 3D Information Services Inc. and Ciro De Saro.(**)

  10(t)   Stockholders Non-Competition Agreement on May 28, 1996, between ATC 
In Sys Technology Inc. and the stockholders of 3D Information Services Inc.(**)

  10(u)   Three-year, $2,500,000 Promissory Note on May 29, 1996, from ATC 
Environmental Inc. to 3D Information Services Inc.(**)

  10(v)   Employment Agreement on May 29, 1996, between ATC Environmental Inc. 
and Ciro De Saro.(**)

  11  Statements re:  Computation of per share earnings(*)

  21  Subsidiaries of Registrant(4)

  23  Independent Auditors' Consent-Deloitte & Touche LLP(*)

  27  Financial Data Schedule(*)

  99  1988 Stock Option Plan(7)

  99(a)   1993 Stock Option Plan(8)

___________________________

*     Filed herewith.
**    To be filed under a Form 8-K within 15 days of the transaction date. 

                                24<PAGE>
<PAGE>
<TABLE>
<CAPTION>
EXHIBIT INDEX (continued)
<S>     <C>
   (1)  Reference   is  made  to  the  Registrant's   Registration
        Statement  File No. 33-19889 on Form S-1, which is   incorporated
        by reference and contains exhibits 2, 3(a), 3(b) and 3(c).

   (2)  Reference is made to the Registrant's  Form 10-K for the fiscal
        year  ended  February  28,  1990  which  is  incorporated by
        reference and contains Exhibit 10.

   (3)  Reference is made to the Registrant's Form 10-K for the  fiscal
        year  ended  February  29,  1992  which  is  incorporated by
        reference and contains exhibit 10(a).

   (4)  During  the  fiscal  year ended February 29, 1996,  ATC  had  four
        wholly-owned    subsidiaries,    namely,    Hygeia     ProScience
        Laboratories  Inc.  ("Hygeia"), ATC Management Inc.  ("Management
        Co."),  ATC  New  England  Corp.  ("ATC  New  England")  and  ATC
        Blattert  Inc.  ("Blattert").  Hygeia, Management  Co.,  ATC  New
        England  and Blattert are formed under the laws of the States  of
        Delaware,  South Dakota, Delaware and South Dakota, respectively.
        Hygeia  does  business  under the name  Hygeia  ProScience,  Inc.
        Management  Co. Does business under the name ATC Management  Inc.
        ATC  New  England does business under its own name and  Con-Test.
        Blattert  does  business  under ATC  Blattert  Inc.,  Blattert  &
        Associates Inc. And Microbial Environmental Services, Inc.
  
   (5)  Reference is made to the Registrant's Form 8-K dated November 10,
        1995, which is incorporated by reference and contains Exhibits 10(c), 
        10(d), 10(e), 10(f), 10(g) and 10(h).

   (6)  Reference  is  made to the Registrant's Form  S-4  Registration
        Statement,  file No. 33-88380 which is incorporated by reference
        and contains Exhibit 2(a).

   (7)  Reference  is  made to the Registrant's Form  S-8  Registration
        Statement,  file No. 33-55592 which is incorporated by reference
        and contains Exhibit 99.

   (8)  Reference  is  made to the Registrant's Form  S-8  Registration
        Statement,  File No. 33-77578 which is incorporated by reference
        and contains Exhibit 99.1.

   (9)  Reference is made to the Registrant's Form 10-Q for the quarter
        ended  May  31, 1995, which is incorporated by reference
        and contains Exhibit 3(d).

   (10)  Reference is made to the Registrant's Form 10-K for its fiscal
         year  ended  February  28,  1995,  which  is  incorporated by
         reference and contains Exhibit 10(b).
</TABLE>

                                25<PAGE>
<PAGE>

                              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.

<TABLE>         
<S>                                <C>
                                         ATC ENVIRONMENTAL, INC
                                               (Registrant)
                                        
                                   By:  /s/ MORRY F. RUBIN
                                        MORRY F. RUBIN
                                        President and Chief Executive Officer
</TABLE>

      Pursuant to the requirements of the Securities 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.

<TABLE>
<S>                                                         <C>
   /s/  GEORGE RUBIN                                        May 29, 1996
                                                              (Dated)
   GEORGE RUBIN,
   Chairman of the Board and Secretary


   /s/  MORRY F. RUBIN                                      May 29, 1996
                                                              (Dated)
   MORRY F. RUBIN,
   President and Chief Executive Officer


   /s/ RICHARD L. PRUITT                                    May 29, 1996
                                                              (Dated)
   Richard L. Pruitt,
   Vice President and Principal Accounting Officer


   /s/ WAYNE A. CROSBY                                      May 29, 1996
                                                              (Dated)
   Wayne A. Crosby
   Chief Financial Officer


   /s/ RICHARD S. GREENBERG, ESQ.                           May 29, 1996
                                                              (Dated)     
   Richard S. Greenberg, Esq.
   Director


   /s/ JULIA S. HECKMAN                                     May 29, 1996
                                                              (Dated)     
   Julia S. Heckman
   Director
</TABLE>
                                26<PAGE>
<PAGE>

ATC ENVIRONMENTAL INC. AND SUBSIDIARIES
EXHIBIT 11
<TABLE>
<CAPTION>
COMPUTATION OF EARNINGS PER SHARE
YEARS ENDED FEBRUARY 28 (29),  1994, 1995 AND 1996 (UNAUDITED)

<S>                                     <C>          <C>          <C>                                             
                                             1994         1995         1996
Primary earnings per share:
  Weighted average number of shares of 
  common stock outstanding..............  5,298,258    5,492,657    6,517,500

  Additional shares assuming exercise of 
  dilutive stock options and stock 
  warrants..............................     78,663      261,199      663,916
                                        -----------  -----------  -----------
     Total average common and common 
     equivalent shares  outstanding....   5,376,921    5,753,856    7,181,416
                                        ===========  ===========  ===========

  Net income........................... $ 1,867,048  $ 3,256,520  $ 3,865,998
                                        ===========  ===========  ===========

  Earnings per common and dilutive 
  common equivalent share.............. $      0.35  $      0.57  $      0.54
                                        ===========  ===========  ===========
                                                                       

Fully diluted earnings per share:
  Weighted average number of shares 
  of common stock outstanding..........   5,298,258    5,492,657    6,517,500

  Additional shares assuming exercise
  of dilutive stock options and stock 
  warrants.............................      98,115      357,576      663,916
                                        -----------  -----------  -----------
                                                                       
     Total average common and common 
     equivalent shares outstanding.....   5,396,373    5,850,233    7,181,416
                                        ===========  ===========  =========== 

  Net income........................... $ 1,867,048  $ 3,256,520  $ 3,865,998
                                        ===========  ===========  ===========
  
  Earnings per common and dilutive 
  common equivalent share.............. $      0.35  $      0.56  $      0.54
                                        ===========  ===========  ===========
</TABLE>
                                27<PAGE>
<PAGE>



                                                                EXHIBIT 23

INDEPENDENT AUDITORS' CONSENT


We consent to the incorporation by reference in Registration Statements
No. 33-55592 and No. 33-73578 of ATC Environmental Inc. on Form S-8  of
our  report dated May 6, 1996 (May 28, 1996, as to Note  M), appearing 
in this Annual Report on  Form 10-K  of ATC Environmental Inc. for the 
fiscal year ended February  29, 1996.




DELOITTE & TOUCHE  LLP

Omaha, Nebraska
May 29, 1996

                                28<PAGE>
<PAGE>
ATC ENVIRONMENTAL INC. AND SUBSIDIARIES                       EXHIBIT 27

FINANCIAL DATA SCHEDULE
FEBRUARY 29, 1996 (UNAUDITED)
<TABLE>
<CAPTION>

                                                                   As of
    Item           Item                                         February
    Number         Description                                  29, 1996
                                                                   
<S>                <C>                                       <C>
     5-02(1)       Cash and cash items                       $ 13,469,443
     5-02(2)       Marketable securities and short-term               N/A
                   investments
     5-02(3)(a)(1) Notes and accounts receivable - trade       16,878,829
     5-02(4)       Allowances for doubtful accounts               383,220
     5-02(6)       Inventory                                          N/A
     5-02(9)       Total current assets                        31,311,941
     5-02(13)      Property, plant and equipment                7,074,634
     5-02(14)      Accumulated depreciation                     3,467,879
     5-02(18)      Total assets                                46,684,600
     5-02(21)      Total current liabilities                    6,334,625
     5-02(22)      Bonds, mortgages and similar debt              361,944
     5-02(28)      Preferred stock - mandatory redemption             N/A
     5-02(29)      Preferred stock - no mandatory redemption          N/A
     5-02(30)      Common stock                                    77,966
     5-02(31)      Other stockholders' equity                  39,114,448
     5-02(32)      Total liabilities and stockholders'         46,684,600
                   equity                                               
                                                               Year ended
                                                                February
                                                                29, 1996
                                                                 
     5-03(b)1(a)   Net sales of tangible products                     N/A
     5-03(b)1      Total revenues                            $ 44,964,897
     5-03(b)2(a)   Costs of tangible goods sold                       N/A
     5-03(b)2      Total costs and expenses applicable to      24,515,174
                   sales and revenues
     5-03(b)3      Other costs and expenses                    14,364,096
     5-03(b)5      Provision for doubtful accounts and notes      290,165
     5-03(b)(8)    Interest and amortization of debt              376,621
                   discount
     5-03(b)(10)   Income before taxes and other items          5,670,998
     5-03(b)(11)   Income tax expense                           1,805,000
     5-03(b)(14)   Income (loss) continuing operations          3,865,998
     5-03(b)(15)   Discontinued operations                            N/A
     5-03(b)(17)   Extraordinary items                                N/A
     5-03(b)(18)   Cumulative effect - changes in accounting          N/A
                   principles
     5-03(b)(19)   Net income (loss)                            3,865,998
     5-03(b)(20)   Earnings per share - primary                     $0.54
     5-03(b)(20)   Earnings per share - fully diluted               $0.54
</TABLE>
                               
                                29
<PAGE>


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