UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C. 20549
                                      FORM 10-K
        (Mark One)

        (X)  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
             EXCHANGE ACT OF 1934 [FEE REQUIRED]

        For the fiscal year ended                       December 31, 1993
                                          OR

        ( )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
             SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

        For the transition period from                     to
        Commission file number                      1-3879

                                        DynCorp

                (Exact name of registrant as specified in its charter)
                   Delaware                           36-2408747
        (State or other jurisdiction of      (I.R.S. Identification No.)
        incorporation or organization)

               2000 Edmund Halley Drive, Reston, VA           22091-3436
             (Address of principal executive offices)          (Zip Code)

        Registrant's telephone number, including area code  (703) 264-0330

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

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


        Securities registered pursuant to Section 12(g) of the Act:
        17% Redeemable Pay-In-Kind Class A Preferred Stock, par value $0.10
        per share
              (Title of class)

        16% Pay-In-Kind Junior Subordinated Debentures due 2003
              (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 is not contained herein,
        and will not be contained, to the best of registrant's knowledge,
        in definitive proxy or information statements incorporated by
        reference in Part III of this Form 10-K or any amendment to this
        Form 10-K.  [X]

             State the aggregate market value of the voting stock held by
        nonaffiliates of the registrant.  The registrant's voting stock is
        not publicly traded; therefore the aggregate market value of the
        less than 1.0% of outstanding voting stock held by nonaffiliates
        is not available.

             Indicate the number of shares outstanding of each of the
        registrant's classes of common stock, as of the latest practicable
        date.  4,727,181 shares of common stock having a par value of
        $0.10 per share were outstanding March 10, 1994.


                                 TABLE OF CONTENTS
                                   1993 FORM 10-K

          Item
           Part I

        1.    Business
        2.    Properties
        3.    Legal Proceedings
        4.    Submission of Matters to a Vote of Security Holders

          Part II
        5.    Market for the Registrant's Common Stock and Related
              Stockholder Matters
        6.    Selected Financial Data
        7.    Management's Discussion and Analysis of Financial
                Condition and Results of Operations
        8.    Financial Statements and Supplementary Data
              Auditors' Report
              Financial Statements
                Consolidated Balance Sheets
                  Assets
                  Liabilities, Redeemable Common Stock and Stockholders' Equity
                Consolidated Statements of Operations
                Consolidated Statements of Stockholders' Equity
                Consolidated Statements of Cash Flows
                Notes to Consolidated Financial Statements
        9.    Changes in and Disagreements with Accountants on
                Accounting and Financial Disclosures

          Part III

        10.   Directors and Executive Officers of the Registrant
        11.   Executive Compensation
        12.   Security Ownership of Certain Beneficial Owners and Management
        13.   Certain Relationships and Related Transactions


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


                                       PART I
        ITEM 1. BUSINESS

        General Information
          The Company provides diversified management, technical and
        professional services to government and commercial customers
        throughout the United States and to a limited extent in certain
        foreign countries.  Generally, these services are provided under
        written contracts which may be fixed-price, time-and-material or
        cost reimbursable depending on the work requirements and other
        individual circumstances.  The Company performs these services
        through several operating units.  For business reporting purposes
        these operating units are combined into two categories:
        Government Services and Commercial Services.  (In 1992 and 1991
        the Company reported through four operating groups:  The
        Government Services Group, the Applied Sciences Group, the
        Commercial Aviation Services Group and the Postal Operations
        Division.)
          Government Services provides services to all branches of the
        Department of Defense and to NASA, the Department of State, the
        Department of Energy, the Environmental Protection Agency, the
        Centers for Disease Control, the National Institutes of Health,
        the Postal Service and other U.S. Government agencies and foreign
        governments.  These services encompass a wide range of management,
        technical and professional services covering the following areas:

              Aviation Services, including engineering, maintenance,
              modification, and operational and logistical support of
              military aircraft and weapons systems.

              Facilities Management Services, including specialized
              facilities operations, maintenance and management support on
              military installations and at other federal operating
              locations.

              Security and Telecommunications Services, including the
              design, installation and maintenance of security and
              telecommunications systems.

              Range Operations, Test and Evaluation Services, including the
              test and evaluation of military hardware and weapons systems
              at Government test ranges, and research, development and
              engineering services.

              Computer and Information Services, including software
              development and maintenance, computer center operations, data
              processing and analysis, database administration,
              telecommunications, and operation and maintenance of
              integrated electronic systems.

              Health and Information Technology Services, including a full
              range of health services, medical care, environmental and
              biomedical research, and information technology services to
              such customers as the Centers for Disease Control, the
              National Institutes of Health and the Environmental
              Protection Agency.

              Energy, Environmental and Management Consulting Services,
              including technical and program management consulting
              services to the U.S. Government and private industry clients
              in areas such as energy, environmental engineering, robotics,
              nuclear weapons security, artificial intelligence and
              information processing.

          Commercial Services is composed of two major operating units that
        provide aircraft maintenance, ground support, cargo handling,
        passenger services and aircraft fueling to domestic and
        international air carriers throughout the U.S.  In 1993, business
        proposals were submitted in several European countries and
        aviation ground support services were provided in Russia.  The two
        major operating units of Commercial Services are as follows:

              Aircraft Maintenance includes maintenance checks, component
              overhaul, heavy structural maintenance, airframe and system
              maintenance and modification on a wide variety of passenger
              and cargo aircraft including wide-body aircraft.

              Ground Support Services includes cargo handling, cabin
              grooming, line maintenance, ticketing and passenger handling
              and boarding services.  Auxiliary support services include
              bus and limousine operation, security, baggage service and
              passenger screening operations.  Also includes into-plane
              fueling services and the management and operation of tank
              farms and fuel distribution systems.

        Industry Segments

          The Company has one line of business, which is to provide
        management and technical services to commercial and government
        organizations in support of the customers' facilities and/or operations.

        Backlog

          The Company's backlog of business (including estimated value of
        option years on government contracts) was $2.772 billion at the
        close of 1993, compared to a year-end 1992 backlog of $2.241
        billion.  Of the total backlog on December 31, 1993, $1.823
        billion is expected to produce revenues after 1994.

          Contracts with the U.S. Government are generally written for
        periods of three to five years.  Because of appropriation
        limitations in the federal budget process, firm funding is usually
        made for only one year at a time, with the remainder of the years
        under the contract expressed as a series of one-year options.
        U.S. Government contracts contain standard provisions for
        termination for the convenience of the U.S. Government, pursuant
        to which the Company is generally entitled to recover costs
        incurred, settlement expenses, and profit on work completed to
        termination.

          The Company's ground support services contracts with airlines
        generally run for one to three years.  Some contracts are
        terminable on short notice, but the Company's experience has been
        that few airlines choose to exercise this option given the
        difficulty of integrating a replacement provider into the
        airline's schedule.  The Company is usually paid for its ground
        services at a fixed contract rate on a per-flight basis (every
        takeoff and landing).  For heavy aircraft maintenance checks,
        carriers solicit bids for the required services.  Awards are made
        on the basis of price, quality of service and past performance.
        For routine line maintenance, the Company charges a flat rate
        based on the service and the frequency of visits.

        Competition

          The general fields in which the Company conducts business are all
        highly competitive, with competition based on a variety of factors
        including, but not limited to, price, service and past experience.
        Competitors of the Company vary in size with some having a larger
        financial resource base.  However, the Company believes that it
        has been awarded many contracts because of its technical know-how
        and past service record.  Some of the major competitors of the
        Company are as follows:

               Government Services      Commercial Services
               SAIC                     AMR Services, Inc.
               BDM                      Hudson General Corp
               Computer Science Corp.   Ogden Aviation Services
               Johnson Controls         Lockheed
               Tracor                   Page Avjet
               Brown and Root           Delfort Aviation Inc.
               Vitro                    ASI

        Foreign Operations

          The Company has a minority investment in an affiliate company
        which operates in Saudi Arabia. In addition, the Company in 1993
        established operations in Mexico and Russia.  None of these
        foreign operations are material to the Company's financial
        position or results of operations.

          Other activities of the Company presently include the providing
        of services within the United States to certain foreign customers.
        These services for foreign customers are generally paid for in
        United States dollars.  The Company also performs services in
        foreign countries under U.S. Government contracts.

          The risks associated with the Company's foreign operations in
        regard to foreign currency fluctuation, and political and economic
        conditions in foreign countries are not significant.

        Incorporation

          The Company was incorporated in Delaware in 1946.

        Employees

          The Company had approximately 21,800 employees at December 31,
        1993.

        ITEM 2. PROPERTIES

          The Company is a service-oriented company, and as such the
        ownership or leasing of real property is an activity which is not
        material to an understanding of the Company's operations.
        Properties owned or leased include office facilities, hangars,
        warehouses used in connection with the storage of inventories and
        fabrication of materials associated with various services rendered
        and servicing facilities used in the Company's commercial aviation
        operations.  None of the properties is unique; however, several of
        the leases constitute partially exclusive rights to operate at
        certain airports.  All of the Company's owned facilities are
        located within the United States.  In the opinion of management,
        the facilities employed by the Company are adequate for the
        present needs of the business.  Reference is made to the
        Consolidated Financial Statements and Notes, included elsewhere in
        this Annual Report on Form 10-K, for additional information
        concerning capital expenditures and lease commitments for
        property.

        ITEM 3. LEGAL PROCEEDINGS

          This item is incorporated herein by reference to Note 16 to the
        Consolidated Financial Statements included elsewhere in this
        Annual Report on Form 10-K.

        ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          There were no matters submitted to a vote of security holders
        during the fourth quarter of 1993.

                                      PART II

        ITEM 5. MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
        STOCKHOLDER MATTERS

          DynCorp's common stock is not publicly traded.  There were
        approximately 336 record holders of DynCorp common stock at
        December 31, 1993.  In addition, the DynCorp Employee Stock
        Ownership Plan Trust owns stock on behalf of approximately 29,000
        present and former employees of the Company.  Cash dividends have
        not been paid on the common stock since 1988.

     ITEM 6. SELECTED FINANCIAL DATA

         The following table of selected financial data of the Company should be
     read in conjunction with the Company's Consolidated Financial Statements
     included elsewhere in this Annual Report on Form 10-K.  (Dollars in
     thousands except per share data.)

                                                           Years Ended December 31,
                                                 1993          1992           1991          1990          1989
                                                                                       

  Revenues                                   $953,144      $911,422       $807,186      $717,391      $646,107
  Loss before extraordinary item             $(13,414)     $(20,816)      $(12,595)     $(14,417)     $(13,594)
  Extraordinary gain (loss) (a)                     -        (2,526)           192           726             -
  Net loss                                   $(13,414)     $(23,342)      $(12,403)     $(13,691)     $(13,594)
  Net loss for common stockholders           $(13,414)     $(24,301)      $(17,583)     $(18,752)     $(19,939)

  Earnings (loss) per common share:
    Primary -
      Loss before extraordinary item         $ (2.87)      $ (4.49)       $ (3.97)      $ (4.28)      $  (4.37)
      Extraordinary gain (loss) (a)                -         (0.49)          0.04          0.15            -
      Net loss                               $ (2.87)      $ (4.98)       $ (3.93)      $ (4.13)      $  (4.37)
    Fully Diluted                            $ (2.87)      $ (4.98)       $ (3.93)      $ (4.13)      $  (4.37)

  Cash dividends per common share            $      -      $      -       $      -      $      -      $      -

  YEAR-END DATA

  Long-term debt (excluding
    current maturities)                      $216,425      $199,762       $121,251      $103,584      $110,969

  Redeemable preferred stock                 $   -         $   -          $ 24,884      $ 19,705      $ 21,062

  Redeemable common stock                    $  2,200          -              -             -             -

  Stockholders' equity                       $  6,166      $  3,884       $ 26,598     $  27,416      $ 26,346

  Total assets                               $382,456      $348,273       $316,361     $289,354       $298,650
<FN>
  (a) The extraordinary gain (loss) in 1992, 1991 and 1990 results from the early extinguishment of debt.


          ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

          Overview

             In 1993, the Company achieved record revenues, incurred the
          smallest loss ($11.1 million) before income taxes, minority
          interest and extraordinary item since the leveraged buy-out by
          its management and Employee Stock Ownership Plan in 1988, and
          ended the year with the largest backlog in its history.  In fact,
          but for losses in the  Commercial Services' aircraft maintenance
          business ($6.6 million), unusual write-offs and expenses in
          connection with two acquisitions ($3.6 million) and the above
          market PIK interest (approximately $4.1 million) the Company
          would have been profitable for the year.  However, the Company
          continues to be highly leveraged, and its debt expense continued
          to be excessive in comparison to its earnings and cash flow.
          Some of the major events in 1993 were:

             - Completed the acquisition of Technology Applications, Inc.
               and the purchase of certain net assets of Science Management
               Corporation's Information Division and NMI Systems, Inc.

             - Eliminated the Commercial Services Administrative Group,
               resulting in improved efficiencies and reduced general and
               administrative expenses.

             - Completed the relocation of the Miami, Florida aircraft
               maintenance operation to larger hanger facilities which will
               permit the Company to perform maintenance on wide-body
               aircraft.

             - Received the last payment from the ESOP on its $100 million
               loan from the Company.

             Revenues from the Department of Defense were $543 million in
          1993 compared to $538 million in 1992 and $523 million in 1991.
          These revenues represented 56.9% of total 1993 revenues compared
          to 59.0% in 1992 and 64.8% in 1991.  This represents the
          Company's third year of its strategic long range plan to continue
          to grow or maintain its defense business while focusing primarily
          on the growth of non-defense business.

             Following is a three-year summary of operations, cash flow and
          long-term debt and redeemable preferred stock (in thousands):

                                               Years Ended December 31,
                                              1993      1992       1991
          Operations
          Revenues                        $953,144  $911,422   $807,186
          Gross profit                      39,557    28,146     23,886
          Selling and corporate
          administrative                   (18,267)  (20,476)   (17,935)
          Interest, net                    (23,099)  (22,458)   (16,826)
          Other                             (9,324)   (5,860)    (7,717)
          Loss before income taxes, minority
          interest and extraordinary item $(11,133) $(20,648)  $(18,592)

          Cash Flow
          Net loss                        $(13,414) $(23,342)  $(12,403)
          Depreciation and amortization     19,818    19,372     24,473
          Pay-in-kind interest              13,142     6,590     11,950
          Working capital items             (7,704)   (7,559)      (823)
          Other                             (1,222)      283     (1,920)
          Cash provided (used) by
            operations                      10,620    (4,656)    21,277
          Investing activities             (15,611)  (18,130)    (8,622)
          Financing activities               7,817    26,868       (110)
          Increase in cash and short-
            term investments              $  2,826  $  4,082   $ 12,545




                                                    December 31,
                                              1993       1992     1991

          Long-term Debt and Redeemable Preferred Stock

          Junior Subordinated Debentures,
            net of discount               $ 86,947  $ 73,489   $ 75,612
          Contract Receivable
            Collateralized Notes           100,000   100,000       -
          Employee Stock Ownership Plan Term
            and Revolving Credit Loan          -         -       38,215
          Mortgages payable                 23,416    19,436       -
          Other notes payable and
            capitalized leases               9,899     9,507      9,861
          Class A Preferred Stock                -          -    24,884
                                          $220,262  $202,432   $148,572

          The following discussion of the Company's results of operations
          is directed toward the two major categories, Government Services
          and Commercial Services.

          Results of Operations

          Revenues  - Revenues for 1993 were $953.1 million compared to
          1992 revenues of $911.4 million, an increase of $41.7 million
          (4.6%).  Government Services (GS) had an increase of $49.1
          million (6.7%) while Commercial Services (CS) had a decrease of
          $7.4 million (4.0%).  The increase in GS's revenues includes
          approximately $15.1 million from businesses acquired in December
          1992 and February and December 1993, $16.0 million from the
          Postal contracts which were in the start-up phase in 1992 but
          were fully operational in 1993, and $17.9 million from new
          contract awards offset partially by contracts completed and/or
          not renewed.  The overall decline in CS's 1993 revenues results
          from low volume in the aircraft maintenance activities and the
          impact of relocating the Miami, Florida maintenance operation to
          a new hangar facility; offset partially by increases in ground
          support services.  Aircraft maintenance 1993 revenues decreased
          to $57.3 from $74.3 million in 1992 while ground support
          services' 1993 revenues increased to $118.6 million from $109.0
          million in 1992.

          The increase in 1992 revenues of $104.2 million (11.9%) over 1991
          was attributable to a combination of internal growth and the
          effect of acquisitions;  GS increased $73.6 million (11.2%) and
          CS increased $30.6 million (20.1%).  The increase in GS's
          revenues includes approximately $18.2 million from businesses
          acquired in April and May of 1991, $16.3 million from the Postal
          Service contracts awarded in the latter part of 1991 with the
          remaining increase attributable to the net increase in contract
          awards over contracts completed and/or not renewed.  The increase
          in CS's revenues includes $23.0 million from higher volume in
          aircraft maintenance and $7.6 million from ground support
          services.  The absence of the negative impact of the Persian Gulf
          War on ground support services also contributed to the overall
          increase in CS's 1992 revenues.

          Cost of Services/Gross Margins -  Cost of services was 95.8% of
          revenues in 1993, 96.9% in 1992 and 97% in 1991 which resulted in
          gross margins of $39.6 million (4.1%), $28.1 million (3.1%) and
          $23.9 million (3.0%) respectively.  GS's 1993 gross margins were
          improved while CS's 1993 margins declined from that of the prior
          year.  The improvement in GS's gross margins was principally due
          to improved profit performance on new contracts started in 1992
          and the early part of 1993 (in particular the Postal and the
          Department of Energy contracts).  CS's decline in gross margin
          was the result of reduced volume in the aircraft maintenance
          activities, offset partially by improved gross margins of the
          ground support activities.  Aircraft maintenance had gross margin
          losses of $6.6 million in 1993 compared to $.4 million in 1992.
          Also contributing to the decline in CS's margins were
          approximately $.6 million of costs associated with the relocation
          of the Miami, Florida aircraft maintenance operations to larger
          hangar facilities at the Miami, Florida airport.

          The 1992 gross margin, compared to 1991, was adversely impacted
          by approximately $7.0 million of nonrecurring insurance claims
          related to prior years, losses on the start-up of the new Postal
          contracts and a decline in GS's margins.  These charges and the
          decline in GS's margins substantially offset increased gross
          margins in CS maintenance activities and a reduction in the
          amount of amortization of merger related contract write-ups.

          Selling and Corporate Administrative - Selling and corporate
          administrative expenses as a percentage of revenues were 1.9% in
          1993 and 2.2% in both 1992 and 1991.  There were both increases
          and decreases in 1993 of the various elements and components of
          these expenses, however, the two most significant factors
          contributing to the decrease of $2.2 million from 1992 were cost
          reductions made in CS's general and administrative expenses and a
          decrease in GS's marketing and bid and proposal costs from the
          unusually high amount incurred in 1992 on a contract proposal for
          the Department of Energy's Strategic Petroleum Reserve in
          Louisiana.  Even though selling and corporate administrative
          expenses as a percentage of revenues were the same in both 1992
          and 1991, the dollar amount increased $2.5 million over 1991.
          This increase was caused principally by marketing and proposal
          costs associated with the bidding of the Department of Energy
          Contract mentioned above and costs, principally the addition of
          staff, incurred in developing new nondefense business and
          customers.

          Interest - Interest expense in 1993 of $25.5 million was $.6
          million higher than 1992.  This small increase was primarily the
          result of the Contract Receivable Collateralized Notes being
          outstanding for the full year of 1993 compared to approximately
          eleven months in 1992, interest on the mortgage for the Corporate
          office building was for the full year of 1993 compared to five
          months in 1992 and an increase in the amount of capitalized
          leases outstanding, all of which were partially offset by a
          reduction in the accrual of interest on possible payments of
          Federal income taxes.   Interest expense in 1992 was $24.9
          million compared to $18.9 in 1991.  This increase in 1992 was
          principally the result of the issuance of the Contract Receivable
          Collateralized Notes, compounding of Junior Subordinated
          Debentures due to pay-in-kind interest, accrual of interest on
          possible payments of federal income taxes and interest on the
          mortgage assumed on July 31, 1992 for the Corporate office
          building.

          Interest income in 1993 of $2.4 million was approximately the
          same as that in 1992 while interest income in 1992 was $.3
          million higher than 1991.  Even though interest rates were lower
          in 1992 than 1991, the Company had more excess funds available
          for investment and owned the Cummings Point Industries, Inc. note
          receivable with an interest rate of 17%.

          Other - The net increase in 1993 from 1992 is caused primarily by
          accelerated amortization of costs in excess of net assets of a
          recently acquired business and  legal and other expenses
          associated with another acquired business.  (The legal and other
          expenses relate to events which occurred prior to the businesses
          being acquired by the Company.)  The net decrease in 1992
          compared to 1991 is caused primarily by adjustment of reserves
          for environmental costs related to divested businesses,
          obligations to repurchase shares from terminated ESOP
          participants at a premium in excess of the fair value, and other
          transactions related to divested businesses.

                                                  (In thousands)
                                               1993     1992     1991
             Amortization of costs in excess
               of net assets acquired and
               deferred ESOP costs            $4,830  $ 3,793   $3,791
             Provision for nonrecovery of
               receivables                     1,141      965      953
             ESOP Repurchase Premium           1,507    2,787    3,680
             Legal and other expenses associated
               with an acquired business       2,070       -        -
             Environmental costs of divested
               businesses                         -     1,000      709
             Gain on sale of warrants obtained in
               divestitures                       -      (756)  (1,331)
             Other divested business adjustments(224)  (1,929)     (85)
                    Total Other               $9,324  $ 5,860   $7,717

          Income Taxes - In 1993, the Company recorded a foreign income tax
          provision and a state income tax benefit and in addition, for its
          majority owned subsidiary which is required to file a separate
          return, a federal income tax provision.  In 1992, the Company
          recorded only a foreign income tax provision.  In 1993 and 1992,
          the Company did not recognize any federal income tax benefit on
          its losses because of the uncertainty regarding the level of
          future income.  In 1991, the effective income tax rate was 32.3%.
          The income tax benefit for 1991 is less than the federal
          statutory rate because of nondeductibility of amortization of
          goodwill and value assigned to contracts and fixed assets in
          connection with the 1988 merger and reorganization.

          Cash Flow

             Cash and short-term investments increased to $22.8 million at
          December 31, 1993, from $20.0 million at the prior year-end.
          Working capital at December 31, 1993, was $73.8 million compared
          to $59.2 million at December 31, 1992.  The working capital
          increase was primarily the result of expanded business volume.
          The 1993 ratio of current assets to current liabilities was 1.53
          compared to 1.47 in 1992 (as restated).  At December 31, 1993,
          $17.6 million of cash and short-term investments and $107.1
          million of accounts receivable were restricted as collateral for
          the Contract Receivable Collateralized Notes.

             In 1993, operating activities produced cash flow of $10.6
          million compared to a negative cash flow of $4.7 million in 1992
          (for an improvement of $15.3 million).  The two major reasons for
          the improved cash flow from operating activities were a decrease
          of $9.9 million in the amount of loss for 1993 compared to 1992
          and an increase of $6.6 million of pay-in-kind interest on Junior
          Subordinated Debentures.  In 1992, the Company had voluntarily
          elected to pay the interest due December 31, 1992 in cash rather
          than pay-in-kind.

             Investing activities used $15.6 million of cash, of which
          $10.9 million was used for the acquisition of businesses (see
          Note 15 to the Consolidated Financial Statements included
          elsewhere in this Form 10-K) and another $5.4 million was used
          for the purchase of property and equipment.  In addition, $1.3
          million of contract phase-in costs of a new long-term contract
          were incurred and deferred.  These costs will be amortized over
          the duration of the contract.  In 1992, investing activities used
          $18.1 million of cash.  The primary use of cash was the purchase
          of property and equipment for $11.4 million and another $4.6
          million was the net increase in notes receivable resulting
          primarily from the loan to Cummings Point Industries, Inc.  In
          1991, investing activities used $8.6 million of cash.  The
          principal uses were the purchase of property and equipment for
          $12.1 million and the acquisitions of businesses for $6.3 million
          offset by proceeds received from notes receivable of $8.4
          million.

             Financing activities provided cash of $7.8 million in 1993.
          Payments of $16.1 million were received on the loan to the
          Employee Stock Ownership Plan (the last and final payment on the
          loan from the Company was received in December, 1993), $6.3
          million was used for payments on indebtedness and $2 million was
          used to purchase treasury stock.  In 1992, financing activities
          provided cash of $26.9 million principally from the payments
          received from the ESOP plus surplus funds from the new financing
          arrangement of $100 million.  During 1992, the Company used $38.1
          million to pay in full its outstanding balance under the Restated
          Credit Agreement, $33.3 million for redemption of all of the
          outstanding Class A Preferred Stock plus accrued dividends and
          $10.2 million for the partial redemption of its 16% Junior
          Subordinated Debentures.  In 1991, the Company received payments
          of $15.4 from the ESOP and borrowed $6.0 million under its
          revolving credit, which funds were offset by payments on
          indebtedness of $17.0 million and the purchase of treasury stock
          and Junior Subordinated Debentures of $4.9 million.


          Liquidity and Capital Resources

             At December 31, 1993, the Company's debt totaled $220.3
          million compared to $202.4 million the prior year-end and $148.6
          million at December 31, 1991, including redeemable preferred
          stock.  The net increase in debt resulted principally from the
          pay-in-kind interest of $13.1 million on the Junior Subordinated
          Debentures and the $4.0 million mortgage assumed in the
          acquisition of Technology Applications, Inc.  The Company had a
          net increase in cash and short-term investments of $2.8 million,
          $4.1 million and $12.5 million in 1993, 1992 and 1991,
          respectively.  However, without the pay-in-kind interest on the
          Junior Subordinated Debentures (interest becomes payable in cash
          effective with the December 31, 1995 payment) and the payments
          received on the loan to the Employee Stock Ownership Plan (ESOP),
          the Company would have had a net decrease in cash and short-term
          investments of $26.4 million, $18.6 million and $14.8 million in
          1993, 1992 and 1991, respectively.  Annualized interest expense
          at January 1, 1994 is approximately $28.4 million of which $15.3
          million of interest on the Junior Subordinated Debentures is
          payable in kind.  The only significant debt maturing in the next
          three years is the mortgage of approximately $19 million on the
          Corporate Office, which matures in March, 1995.  The Company
          intends to refinance this mortgage before it matures.

             The Company believes that it can achieve the required cash
          flow by continued profit improvement, reduced debt service cost
          and/or the continuation of its contribution to the ESOP which can
          be used to purchase common stock from the Company.  The Company
          plans to continue its Value Improvement Program which was
          initiated in late 1992 to reduce and/or eliminate operating costs
          and loss operations, turn around the losses in Commercial
          Services' aircraft maintenance operations, and to improve the
          gross margins in Government Services.  To reduce its debt service
          costs, the Company is presently in discussions with its
          investment bankers to replace its high interest rate Junior
          Subordinated Debentures through the issuance of new senior notes
          or an initial public offering, or both.  In addition, the Company
          and the ESOP have an agreement in principal under which the ESOP
          will continue during 1994 to purchase Company common stock to
          fund the ESOP retirement benefit.

             The Company is also considering its alternatives, including
          the possible sale or spinoff, in respect to CS's aircraft
          maintenance unit which has incurred operating losses in the last
          three years.  Selected financial operating data of the aircraft
          maintenance unit is as follows (in thousands except number of
          employees):

                                          1993     1992     1991
             Revenues                   $57,288  $74,253  $51,221
             Operating losses           $(6,629)   $(428) $(1,137)
             Net assets including Goodwill
               at December 31,          $44,354  $43,328  $42,775
             Backlog at December 31,    $11,368  $     -  $12,584
             Number of employees            701      631      627

             These units are continuing to face an extremely competitive
          market with some competitors willing to buy market share at or
          below cost.  At this point, the Company does not believe that the
          assets and goodwill associated with this unit has been
          permanently impaired; however, it is possible that future events
          may require a write-down of the carrying value.

             Although the Company has made some progress to diversify into
          non-defense business activities, the Company is still heavily
          dependent on the Department of Defense.  Due to the procurement
          cycles of its customers (generally three to five years), the
          Company's revenues and margins are subject to continual
          recompetition.  In a typical annual cycle approximately 20%  to
          30% of the Company's business will be recompeted, and the Company
          will bid on several new contracts.  Existing contracts can be
          lost or rewon at lower margins at any time and new contracts can
          be won.  The net outcome of this bidding process, which in any
          one year can have a dramatic impact on future revenues and
          earnings, is impossible to predict.  Also, if the U.S. Government
          budget is reduced or spending shifts away from locations or
          contracts for which the Company provides services, the Company's
          success in retaining current contracts or obtaining new contracts
          could be significantly reduced.  The Company's Commercial
          Services business is likewise highly competitive and subject to
          the economic conditions of the domestic and foreign airline
          industry.

             In summary, the Company continues to be highly leveraged, and
          its ability to meet its future debt service and working capital
          requirements is dependent upon increased future earnings and cash
          flow from operations, extension of the ESOP and the reduction of
          its debt expense.


          ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

             Information with respect to this item is contained in the
          Company's Consolidated Financial Statements and Financial
          Statement Schedules included elsewhere in this Annual Report on
          Form 10-K.

          Report of Independent Public Accountants

          To DynCorp:

          We have audited the accompanying consolidated balance sheets of
          DynCorp (a Delaware corporation) and subsidiaries as of December
          31, 1993 and 1992, and the related consolidated statements of
          operations, stockholders' equity and cash flows for each of the
          three years in the periods ended December 31, 1993.  These
          financial statements and the schedules referred to below are the
          responsibility of the Company's management.  Our responsibility
          is to express an opinion on these financial statements based on
          our audits.

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

          In our opinion, the financial statements referred to above
          present fairly, in all material respects, the financial position
          of DynCorp and subsidiaries as of December 31, 1993 and 1992, and
          the results of their operations and their cash flows for each of
          the three years in the period ended December 31, 1993, in
          conformity with generally accepted accounting principles.

          Our audits were made for the purpose of forming an opinion on the
          basic financial statements taken as a whole.  The schedules
          listed in Item 14 of the Form 10-K are presented for purposes of
          complying with the Securities and Exchange Commission's rules and
          are not part of the basic financial statements.  These schedules
          have been subjected to the auditing procedures applied in the
          audits of the basic financial statements and, in our opinion,
          fairly state in all material respects the financial data required
          to be set forth therein in relation to the basic financial
          statements taken as a whole.

          Washington, D.C.,
          March 22, 1994.


                                                      ARTHUR ANDERSEN & CO.



 DynCorp and Subsidiaries
 Consolidated Balance Sheets
 (Dollars in thousands)

                                                              December 31,
                                                             1993       1992
   Assets

   Current Assets:
     Cash and short-term investments (includes restricted
         cash and short-term investments of $17,632 in 1993
         and $16,768 in 1992) (Notes 2 and 4)              $ 22,806   $ 19,980
      Notes and current portion of long-term receivables
        (Notes 2 and 8) (a)                                     235        161
      Accounts receivable and contracts in process
        (Notes 2, 3 and 4)                                  177,470    151,970
      Inventories of purchased products and supplies,
        at lower of cost (first-in, first-out) or market      6,467      6,137
      Prepaid income taxes (Note 10)                            127      1,836
      Other current assets                                    6,724      5,708
         Total Current Assets                               213,829    185,792


   Long-term Receivables, due through 1998 (Note 2)             274        342

   Property and Equipment, at cost (Notes 1 and 14):
      Land                                                    5,539      5,234
      Buildings and leasehold improvements                   33,498     30,324
      Machinery and equipment                                64,907     50,842
                                                            103,944     86,400
      Accumulated depreciation and amortization             (42,996)   (32,258)
         Net property and equipment                          60,948     54,142

   Intangible Assets, net of accumulated amortization
      (Notes 1 and 15)                                       93,890     94,653

   Other Assets (Notes 2 and 4)                              13,515     13,344
         Total Assets                                      $382,456   $348,273

   (a) December 1992 has been restated to conform to the 1993 presentation.

   See accompanying notes.


   DynCorp and Subsidiaries
   Consolidated Balance Sheets
   (Dollars in thousands)

                                                               December 31,
                                                             1993       1992

   Liabilities, Redeemable Common Stock and Stockholders' Equity

   Current Liabilities:
      Notes payable and current portion of long-term debt
      (Notes 2 and 4)                                     $   3,837  $   2,670
      Accounts payable (Note 2)                              25,376     18,763
      Deferred revenue and customer advances (Note 1)         2,178      2,188
      Accrued income taxes (Notes 1 and 10)                   3,074        345
      Accrued expenses (Note 5)                             105,578    102,667
        Total Current Liabilities                           140,043    126,633

   Long-term Debt (Notes 2, 4 and 15)                       216,425    199,762

   Deferred Income Taxes (Notes 1 and 10)                     1,269      1,189
   Other Liabilities and Deferred Credits (Note 2)           16,353     16,805
         Total Liabilities                                  374,090    344,389

   Commitments, Contingencies and Litigation (Notes 14 and 16)

   Redeemable Common Stock $17.50 per share redemption value,
    125,714 shares issued and outstanding (Note 6)            2,200         -

   Stockholders' Equity (Note 7)
      Capital stock, par value ten cents per share -
       Preferred stock, Class C, 18% cumulative,
         convertible, $24.25 liquidation value,
         123,711 shares authorized and issued and outstanding 3,000      3,000
       Common stock, authorized 15,000,000 shares;
         issued 5,015,139 shares in 1993 and 4,913,385
         shares in 1992                                         502        491
      Common stock warrants                                  15,119     15,119
      Unissued common stock under restricted stock plan      10,395      9,941
      Paid-in surplus                                        95,983     96,408
      Retained earnings (deficit)                          (105,425)   (92,011)
      Common stock held in treasury, at cost; 285,987
        shares and 178,100 warrants in 1993 and 325,211
        shares and 180,210 warrants in 1992                  (5,840)    (6,538)
      Cummings Point Industries, Inc. note
        receivable (Note 8) (a)                              (7,568)    (6,410)
      Employee Stock Ownership Plan Loan (Note 9)               -      (16,116)
         Total stockholders' equity                           6,166      3,884
            Total Liabilities, Redeemable Common Stock
           and Stockholders' Equity                        $382,456   $348,273


   (a) December 1992 has been restated to conform to 1993 presentation.
   See accompanying notes.



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




                                                    1993      1992     1991
 Revenues (Note 1)                                $953,144  $911,422  $807,186

 Costs and expenses:
      Cost of services                             913,587   883,276   783,300
      Selling and corporate administrative          18,267    20,476    17,935
      Interest expense                              25,538    24,876    18,910
      Interest income                               (2,439)   (2,418)   (2,084)
      Other                                          9,324     5,860     7,717
         Total costs and expenses                  964,277   932,070   825,778

 Loss before income taxes, minority interest
 and extraordinary item                            (11,133)  (20,648)  (18,592)
    Provision (benefit) for income taxes (Note 10)   1,329       168    (5,997)

 Loss before minority interest and
 extraordinary item                                (12,462)  (20,816)  (12,595)
      Minority interest (Note 1)                       952       -          -

 Loss before extraordinary item                    (13,414)  (20,816)  (12,595)
    Extraordinary gain (loss) from early
      extinguishment of debt, net of income
      taxes of $99 in 1991 (Note 4)                     -     (2,526)      192

 Net loss                                          (13,414)  (23,342)  (12,403)
    Preferred Class A dividends declared and
     paid and accretion of discount                      -       959     5,180

 Net loss for common stockholders                 $(13,414)$ (24,301) $(17,583)

 Earnings (Loss) Per Common Share (Note 12)
      Primary and fully diluted:
        Loss before extraordinary item          $    (2.87)$    (4.49)$  (3.97)
        Extraordinary item                              -       (0.49)    0.04
        Net loss for common stockholders        $    (2.87)$    (4.98)$  (3.93)

 See accompanying notes.



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


                                                                      Unissued
                                                                        Common                                            Cummings
                                                                         Stock                                  Employee     Point
                                                                         Under             Retained                Stock Industries
                                     Preferred    Common      Stock  Restricted   Paid-in  Earnings   Treasury  Ownership      Note
                                         Stock     Stock   Warrants  Stock Plan   Surplus  (Deficit)   Stock    Plan Loan Receivable
                                                                                               

 Balance, December 31, 1990             $3,000      $474    $15,119    $ 5,903  $101,469  $(50,128)  $  (804)  $(47,617)  $    -
   Pay-in-kind Preferred Stock
     Class A dividends                                                                      (5,056)
   Accretion of Preferred Stock Class A
     discount and issuance costs                                                              (123)
   Adjustment of the purchase of
     Preferred Stock Class A                                                         (11)
  Treasury stock purchased (Note 7)                                                                   (2,810)
   Stock issued under the Management
     Employees Stock Purchase
     Plan (Note 7)                                                                    25                 373
   Accrued compensation (Note 7)                                         3,785
   Payments received on Employee Stock
     Ownership Plan Loan (Note 9)                                                                                15,402
   Net loss                                                                                (12,403)

 Balance, December 31, 1991              3,000       474     15,119      9,688   101,483   (67,710)   (3,241)   (32,215)      -
   Pay-in-kind Preferred Stock
        Class A dividends                                                                     (934)
   Accretion of Preferred Stock Class A
     discount and issuance costs                                                               (25)
   Stock issued under Restricted
     Stock Plan (Note 7)                               17               (3,011)    2,994
   Purchase of Preferred Stock Class A                                            (8,047)
   Treasury stock purchased (Note 7)                                                                   (3,448)
   Stock issued under the Management
     Employees Stock Purchase Plan
     (Note 7)                                                                        (22)                 151
   Accrued compensation (Note 7)                                         3,264
   Payments received on Employee Stock
     Ownership Plan (Note 9)                                                                                     16,099
   Cummings Point Industries note
     receivable (Note 8) (a)                                                                                               (5,500)
   Accrued interest on note receivable
     (Note 8) (a)                                                                                                            (910)
   Net loss                                                                                (23,342)

 Balance December 31, 1992               3,000       491     15,119      9,941    96,408   (92,011)    (6,538)  (16,116)   (6,410)
   Stock issued under Restricted
     Stock Plan (Note 7)                              11                (1,781)    1,770
   Treasury stock purchased (Note 7)                                                                   (1,980)
   Stock issued under the Management
    Employees Stock Purchase
    Plan (Note 7)                                                                      5                   41
   Accrued compensation (Note 7)                                         2,235
   Payments received on Employee Stock
    Ownership Plan (Note 9)                                                                                      16,116
   Contribution of stock to ESOP
     (Note 9)                                                                                             437
   Stock issued in conjunction
     with acquisition (Notes 6 and 15)                                            (2,200)               2,200
   Accrued interest on note
     receivable (Note 8)                                                                                                    (1,158)
   Net loss                                                                                (13,414)

 Balance December 31, 1993              $3,000      $502    $15,119    $10,395  $ 95,983 $(105,425)   $(5,840)  $     -   $ (7,568)
<FN>
 (a)  Restated to conform to the 1993 presentation.

 See accompanying notes.




 DynCorp and Subsidiaries Consolidated Statements of Cash Flows
 For the Years Ended December 31 (Dollars in thousands)
                                                     1993      1992      1991
 Cash Flows from Operating Activities:
  Net loss                                         $(13,414) $(23,342)$(12,403)
  Adjustments to reconcile net loss from operations
   to net cash provided by operating activities:
   Depreciation and amortization                     19,818    19,372   24,473
   Pay-in-kind interest on Junior Subordinated
     Debentures   (Note 4)                           13,142     6,590   11,950
   Loss (gain) on purchase of Junior
     Subordinated Debentures (Note 4)                     -     2,526     (291)
   Deferred income taxes                                521    (2,114)  (4,933)
   Accrued compensation under Restricted Stock Plan   2,235     3,264    3,785
   Noncash interest income                           (1,158)     (910)      -
   Other                                             (2,820)   (2,483)    (481)
   Change in assets and liabilities, net of acquisitions and dispositions:
     Increase in accounts receivable and contracts
       in process                                    (9,698)  (14,904) (14,298)
    (Increase) decrease in inventories                 (326)      280     (174)
    (Increase) decrease in other current assets       1,159     2,797   (1,117)
     Increase in current liabilities except notes payable
       and current portion of long-term debt          1,161     4,268   14,766
        Cash provided (used) by operating activities 10,620    (4,656)  21,277

 Cash Flows from Investing Activities:
  Sale of property and equipment                      1,422     1,262    1,974
  Proceeds received from notes receivable               558     1,353    8,439
  Purchase of property and equipment                 (5,423)  (11,400) (12,106)
  Increase in notes receivable (Note 8)                  -     (5,934)     -
  Increase in investments in affiliates                 (99)   (1,888)     -
  Deferred income taxes from "safe harbor"
    leases (Note 10)                                   (441)     (314)    (338)
  Deferred income taxes related to the merger
     and disposition of businesses                       -         -       342
  Assets and liabilities of acquired businesses,
     excluding cash acquired (Notes 1 and 15)       (10,890)     (905)  (6,262)
  Other                                                (738)     (304)    (671)
      Cash used by investing activities             (15,611)  (18,130)  (8,622)

 Cash Flows from Financing Activities:
  Purchase of Class A Preferred Stock and
     Junior Subordinated Debentures (Note 4)             -    (42,466)  (2,074)
  Treasury stock purchased (Note 7)                  (1,980)   (3,448)  (2,810)
  Payment on indebtedness                            (6,365)  (41,040) (17,026)
  Increase in bank borrowings                           -         -      6,000
  Refinancing proceeds (Note 4)                         -     100,000       -
  Deferred financing expenses (Note 4)                  -      (1,524)      -
  Dividends paid on Class A Preferred Stock             -        (861)      -
  Treasury stock sold under Management Employees
    Stock Purchase Plan                                  46       108      398
  Reduction in loan to Employee Stock Ownership
    Plan (Note 9)                                    16,116    16,099   15,402
      Cash provided (used) by financing activities    7,817    26,868     (110)
 Net Increase in Cash and Short-term Investments      2,826     4,082   12,545
 Cash and Short-term Investments at
   Beginning of the Period                           19,980    15,898    3,353
 Cash and Short-term Investments at
   End of the Period                               $ 22,806  $ 19,980 $ 15,898

 See accompanying notes.

          Notes to Consolidated Financial Statements

        (1) Summary of Significant Accounting Policies

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

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

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

        Property and Equipment -- The Company computes depreciation and
        amortization using both straight-line and accelerated methods.  The
        estimated useful lives used in computing depreciation and
        amortization on a straight-line basis are:  building, 15-33 years;
        machinery and equipment, 3-20 years; and leasehold improvements, term
        of lease.  Accelerated depreciation is based on a 150% declining
        balance method with light-duty vehicles assigned a three-year life
        and machinery and equipment assigned a five-year life.  Depreciation
        and amortization expense was $9,670,000 for 1993, $9,275,000 for 1992
        and $10,759,000 for 1991.

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

        Intangible Assets -- At December 31, 1993, intangible assets consist
        of $91,942,000 of unamortized goodwill and $1,948,000 of value
        assigned to contracts.  Goodwill is being amortized on a straight-
        line basis over periods up to forty years.  Amortization expense was
        $3,990,000, $2,953,000 and $2,952,000 in 1993, 1992 and 1991,
        respectively.  Amounts allocated to contracts are being amortized
        over the lives of the contracts for periods up to ten years.
        Amortization of amounts allocated to contracts was $3,555,000,
        $4,566,000 and $7,763,000 in 1993, 1992 and 1991, respectively.
        Cumulative amortization of $16,116,000 and $31,720,000 has been
        recorded through December 31, 1993, of goodwill and value assigned to
        contracts, respectively.

            The Company assesses and measures impairment of intangible
        assets, including goodwill, based on several factors including the
        probable fair market value, probable future cash flows and net
        income and the aggregate value of the business as a whole.  See
        Item 7, Management's Discussion and Analysis of Financial
        Condition and Results of Operations, on Liquidity and Capital
        Resources, included elsewhere in this Form 10-K concerning possible
        impairment.

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

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

        Postemployment Benefits -- The Company has no liability under
        Statement of Financial Accounting Standard 112, "Employers'
        Accounting for Postemployment Benefits," as it provides no benefits
        as defined.

        New Accounting Pronouncements -- The Financial Accounting Standards
        Board issued Statement 114, "Accounting by Creditors for Impairment
        of a Loan," and Statement 115, "Accounting for Certain Investments in
        Debt and Equity Securities," in May 1993.  The statements are
        required to be adopted in 1995 and 1994, respectively.  The Company
        has no significant financial instruments of the nature described and
        therefore believes the statements will not have a material effect on
        its results of operations or financial condition.

        The Company intends to contribute approximately $15 million to the
        Employee Stock Ownership Plan in 1994 to acquire common stock at a
        per share value to be determined by an independent appraisal.  At
        such time, the Company will adopt SOP 93-6, "Employer's Accounting
        for Employee Stock Ownership Plans," issued in November 1993 and
        effective for financial statements issued after December 15, 1993.

        Consolidated Statement of Cash Flows -- For purposes of this
        Statement, short-term investments which consist of certificates of
        deposit and government repurchase agreements with a maturity of
        ninety days or less are considered cash equivalents.

            Cash paid for income taxes was $1,232,000 for 1993, $4,054,000
        for 1992 and $944,000 for 1991.

            Cash paid for interest, excluding the interest paid under the
        Employee Stock Ownership Plan term loan, was $11,706,000 for 1993,
        $17,212,000 for 1992 and $3,371,000 for 1991.

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

                                                  1993    1992   1991
   Acquisitions of businesses:
      Assets acquired                          $31,675 $ 3,524 $14,849
      Liabilities assumed                      (17,198) (1,248) (6,959)
      Stock issued                              (2,200)      -      -
      Notes issued and other liabilities        (1,382)   (592) (1,764)
      Cash paid for fees and noncompete covenant     -       -     141
      Cash acquired                                 (5)   (779)     (5)
      Net cash                                  10,890     905   6,262
   Pay-in-kind interest on Junior
   Subordinated Debentures (Note 4)             13,142   6,590  11,950
   Pay-in-kind dividends and accretion of
     discount on preferred stock                     -       -   5,056
   Unissued common stock under
     restricted stock plan (Note 7)              2,235   3,264   3,785
   Capitalized equipment leases and notes
     secured by property and equipment           5,294   1,792   1,759
   Mortgage note assumed (Note 4)                    -  19,456      -

     (2)  Fair Value of Financial Instruments

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

          Accounts Receivable and Accounts Payable - The carrying amount
     approximates their fair value.

          Notes and long-term receivables - The carrying amount approximates the
     fair value because of the short maturity of these instruments.

          Investments (included in "Other Assets") - The Company has an
     investment in convertible debentures and preferred stock of an untraded
     company.  Based upon the financial statements of this business, the
     carrying value of these investments approximates their fair value.

          Long-term debt and other liabilities - The fair value of the Company's
     long-term debt is based on the quoted market price for its Junior
     Subordinated Debentures, the current rate as if the issue date were
     December 31, 1993 for its Collateralized Notes.  For the remaining long-
     term debt (see Note 4) and other liabilities, the carrying amount
     approximates the fair value.

          Cummings Point Industries, Inc. Note Receivable - The carrying value
     approximates the fair value.  (See Note 8.)

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

                                             1993                  1992
                                      Carrying     Fair      Carrying     Fair
                                        Amount    Value        Amount    Value
    Cash and short-term investments   $ 22,806 $ 22,806       $19,980  $19,980
    Accounts receivable                177,470  177,470       151,970  151,970
    Notes and long-term receivables (a)    509      509           503      503
    Investments                          2,116    2,116         2,439    2,439
    Accounts Payable                    25,376   25,376        18,763   18,763
    Long-term debt and
      other liabilities                218,758  229,012       200,950  208,623
    Cummings Point note receivable       7,568    7,568         6,410    6,410

  (a)  December 1992 has been restated to conform to the 1993 presentation
       of the Cummings Point Industries, Inc. note receivable.


        (3)  Accounts Receivable and Contracts in Process

          The components of accounts receivable and contracts in process were
        as follows (in thousands):
                                                        1993          1992
    U.S. Government:
      Billed and billable                             $ 83,822     $  83,722
      Recoverable costs and accrued profit on progress
        completed but not billed                        25,473        20,218
      Retainage due upon completion of contracts         1,287         1,762
                                                       110,582       105,702
    Commercial Customers:
      Billed and billable (less allowances for doubtful accounts
        of $1,469 in 1993 and $3,415 in 1992)           43,660        32,239
      Recoverable costs and accrued profit on progress completed
        but not billed                                  23,228        14,029
                                                        66,888        46,268

                                                      $177,470      $151,970

          Billed and billable include amounts earned and contractually
        billable at year-end but which were not billed because customer
        invoices had not yet been prepared at year-end.  Recoverable costs
        and accrued profit not billed is composed primarily of amounts
        recognized as revenues, but which are not contractually billable at
        the balance sheet dates.

          The Company performs substantial services for the commercial
        aviation industry.  Receivables from domestic and foreign airline and
        leasing companies were approximately $38,700,000 and $26,600,000 at
        December 31, 1993 and 1992, respectively.

        (4)  Long-term Debt

          At December 31, 1993 and 1992, long-term debt consisted of (in
        thousands):
                                                     1993       1992

    Contract Receivable Collateralized Notes,
      Series 1992-1                                 $100,000     $100,000
    Junior Subordinated Debentures, net of
      unamortized discount of $5,175 and $5,491       86,947       73,489
    Mortgages payable                                 23,416       19,436
    Notes payable, due in installments through
      2002, 9.27% weighted average interest rate       6,689        6,343
    Capitalized equipment leases                       3,210        3,164
                                                     220,262      202,432
    Less current portion                               3,837        2,670
                                                    $216,425     $199,762

    Maturities of long-term debt as of December 31, 1993, were as
    follows (in thousands):

     1994                                  $  3,837
     1995                                    21,638
     1996                                     2,157
     1997                                   101,527
     1998                                     1,044
     Thereafter                              90,059

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

          Upon receiving the proceeds from the sale of the Notes, DFC
        purchased from the Company an initial pool of receivables for
        $70,601,000, paid $1,524,000 for expenses and deposited $3,000,000
        into a reserve fund account and $24,875,000 into a collection account
        with Bankers Trust Company as Trustee pending additional purchases of
        receivables from the Company.  Of the proceeds received from DFC, the
        Company used $38,112,000 to pay the outstanding balances of the
        Employee Stock Ownership Plan term loan and revolving loan facility
        under the Restated Credit Agreement and $33,280,000 was used for the
        redemption of all of the outstanding Class A Preferred Stock plus
        accrued dividends (the redemption price per share was $25.00 plus
        accrued dividends of $.66).  The Company expensed $1,432,000
        (reported as an extraordinary loss) of unamortized deferred debt
        expense pertaining to the term loan and revolving loan facility which
        was paid in full.  The Company charged $8,047,000 of unamortized
        discount and deferred issuance costs associated with the redemption
        of the Class A Preferred Stock to paid-in surplus.

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

          Commencing March 30, 1994, the Notes may be redeemed in whole, but
        not in part, at the option of DFC at a price equal to the principal
        amount of the Notes plus accrued interest plus a premium (as
        defined).

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

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

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

          At December 31, 1993, $17,632,000 of cash and short-term
        investments and $107,091,000 of accounts receivable are restricted as
        collateral for the Notes.

          As of December 31, 1993, the Company had two separate unsecured
        revolving credit facilities available.  One facility, which matured
        January 23, 1994, provided that the Company could borrow up to
        $10,000,000 less any outstanding letters of credit.  At the Company's
        option, amounts borrowed under this facility bear interest at either
        prime rate plus 1% or Eurodollar rate plus 2%, all as defined.  The
        other revolving credit facility, which matured January 31, 1994,
        provided that the Company could borrow up to $5,000,000 at a per
        annum interest rate equal to 1% plus the prime interest rate
        established by the Bank.  The Company paid commitment fees of $68,000
        and $73,000 in 1993 and 1992, respectively,  which equal 1/2 of 1%
        per annum on the unused loan commitments.  At December 31, 1993, the
        Company had $12,084,000 available under these Revolving Credit
        Facilities.

          In March 1994, the Company entered into a secured revolving credit
        agreement which provides a $5,000,000 line of credit  plus a
        $2,500,000 revolving letter of credit facility.  The agreement is
        secured by the stock of the Company's Commercial Aviation
        subsidiaries and selected fixed assets.  Advances under the line of
        credit will bear interest at a per annum interest rate equal to 1%
        plus the prime interest rate established by the bank.  For each
        letter of credit issued, the Company must assign a cash collateral
        deposit in favor of the bank for 100% of the face value of the letter
        of credit.  The Company will pay a fee of 1.5% per annum computed on
        the face amount of the letter of credit for the period the letter of
        credit is scheduled to be outstanding.  The credit agreement will
        expire July 1, 1994.

          The Junior Subordinated Debentures (Debentures) mature on June 30,
        2003, and bear interest of 16% per annum, payable semi-annually.  The
        effective interest rate is 19.4%.  The Company may, at its option,
        prior to September 9, 1995, pay the interest either in cash or issue
        additional Debentures.  The Debentures are subject to annual
        mandatory redemption beginning June 30, 1999.  The Company may, at
        its option, redeem in whole or in part, at any time, the Debentures
        at their face value plus accrued interest.  During 1993, 1992 and
        1991, $13,142,000, $6,590,000 and $11,950,000, respectively, of
        additional Debentures were issued in lieu of cash interest payments.

          Using a lottery selection method, the Company called for partial
        redemption of $10,000,000 face value plus accrued interest for cash
        redemption on August 10, 1992.  The lottery resulted in redeeming
        $9,698,000 face value of the Debentures.  Open market purchases
        during 1992 retired $290,000 of the Debentures.  The related
        unamortized discount, deferred debt expense and expenses, net of
        applicable income taxes, were reported as an extraordinary loss in
        1992.

          The Company received title to its corporate office building on July
        31, 1992 by assuming a mortgage of $19,456,000.  At the Company's
        option, the interest on the mortgage may be computed from time to
        time under one of three methods based on the Certificate of Deposit
        Rate, LIBOR Rate or the Prime Rate, all as defined.  Also, the
        Company was required to pay additional interest through May 27, 1993.
        The additional interest was the difference between a fixed rate of
        9.36% and a floating rate based upon an imputed amount of
        $31,900,000.  The original mortgage maturity date was May 27, 1993;
        however, as provided, the Company extended the mortgage to March 27,
        1995 with an increase in the interest rate of 1/2% per annum plus an
        extension fee (based on the principal amount of the mortgage
        outstanding) of .42% on May 27, 1993 and .50% on March 27, 1994.

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

          Deferred debt issuance costs are being amortized using the
        effective interest rate method over the terms of the related debt.
        At December 31, 1993, unamortized deferred debt issuance costs were
        $1,339,000 and amortization for 1993, 1992 and 1991 was $328,000,
        $420,000 and $2,309,000, respectively.

        (5)  Accrued Expenses

          At December 31, 1993 and 1992, accrued expenses consisted of the
        following (in thousands):

                                                            1993       1992
    Salaries and wages                                    $ 43,698   $ 38,906
    Insurance                                               17,202     23,802
    Interest                                                 6,233      6,187
    Payroll and miscellaneous taxes                         10,412      9,123
    Accrued contingent liabilities and operating reserves   19,028     16,440
    Other                                                    9,005      8,209
                                                          $105,578   $102,667

        (6)  Redeemable Common Stock

          In conjunction with the acquisition of Technology Applications,
        Inc. (see Note 15), the Company issued put options on 125,714 shares
        of common stock.  The holder may, at any time commencing on December
        31, 1998 and ending on December 31, 2000, sell these shares to the
        Company at a price per share equal to the greater of $17.50; or, if
        the stock is publicly traded, the market value at a specified date;
        or, if the Company's stock is not publicly traded, the fair market
        value at the time of exercise.

        (7)   Stockholders' Equity

          Class C Preferred Stock is convertible, at the option of the
        holder, into one share of common stock, adjusted for any stock
        splits, stock dividends or redemption.  At conversion the holders of
        Class C Preferred Stock are also entitled to receive such warrants as
        have been distributed to the holders of the common stock.  Dividends
        accrue at an annual rate of 18%, compounded quarterly.  At December
        31, 1993, cumulative dividends of $5,342,000 have not been recorded
        or paid.  Dividends will be payable only when cash dividends are
        declared with respect to common stock and only in an aggregate amount
        equal to the aggregate amount of dividends that such holders would
        have been entitled to receive if such Class C Preferred Stock had
        been converted into common stock.  Each holder of Class C Preferred
        Stock is entitled to one vote per share on any matter submitted to
        the holders of common stock for stockholder approval.  In addition,
        so long as any Class C Preferred Stock is outstanding, the Company is
        prohibited from engaging in certain significant transactions without
        the affirmative vote of the holders of a majority of the outstanding
        Class C Preferred Stock.

          The Company has issued warrants to the Class C Preferred
        stockholders and to certain common stockholders to purchase a maximum
        of 5,891,987 shares of common stock of the Company.  At December 31,
        1993, warrants were outstanding to purchase 5,713,887 shares of
        common stock of the Company.  Each warrant is exercisable to obtain
        one share of common stock for $0.25.  Rights under the warrants lapse
        no later than September 9, 1998.  The Board of Directors has
        authorized a new stockholders' agreement which will permit current
        stockholders to convert warrants to shares on a noncash basis.

          The Company has a Restricted Stock Plan (the Plan) under which
        management and key employees may be awarded shares of common stock
        based on the Company's performance.  The Company has reserved
        1,025,037 shares of common stock for issuance under the Plan.  Under
        the Plan, Restricted Stock Units (Units) are granted to participants
        who are selected by the Compensation Committee of the Board of
        Directors.  Each Unit will entitle the participant upon achievement
        of the performance goals (all as defined) to receive one share of the
        Company's common stock.  Units cannot be converted into shares of
        common stock until the participant's interest in the Units has
        vested.  Vesting occurs upon completion of the specified periods as
        set forth in the Plan.  In 1993, 1992 and 1991, the Company accrued
        as compensation expense $2,235,000, $3,264,000 and $3,785,000,
        respectively, under the Plan which was charged to cost of services
        and corporate administrative expenses.

          The Company has a Management Employees Stock Purchase Plan (the
        Stock Purchase Plan) whereby employees in management, supervisory or
        senior administrative positions may purchase shares of the Company's
        common stock along with warrants at current fair value.   The Board
        of Directors is responsible for establishing the fair value for
        purposes of the Stockholders Agreement and the Management Employees
        Stock Purchase Plan.  The determination has been based upon the most
        recent appraisal of the Company's common stock prepared by the
        financial advisors to the Employee Stock Ownership Plan Committee,
        adjusted to reflect the absence of a control-share premium, lack of
        liquidity, reductions in the warrant exercise price, and inflationary
        forces.  At December 31, 1993, the fair value was determined to be
        $59.52 per share including 6.6767 warrants.  Treasury stock, which
        the Company acquired from terminated employees who had previously
        purchased the stock from the Company, is being issued to employees
        purchasing stock under the Stock Purchase Plan.

          In accordance with ERISA regulations and the Employee Stock
        Ownership Plan Documents, the ESOP Trust or the Company are obligated
        to purchase vested common stock shares from ESOP participants (see
        Note 9) at the fair value (as determined by an independent appraiser)
        as long as the Company's common stock is not publicly traded.
        Participants receive their vested shares upon retirement, becoming
        totally disabled, or death, over a period of one to five years and
        for other reasons of termination over a period of one to ten years,
        all as set forth in the Plan.   In the event the fair value of a
        share is less than $27.00, the Company is committed to pay through
        December 31, 1996, up to an aggregate of $16,000,000, the difference
        (Premium) between the fair value and $27.00 per share.  As of
        December 31, 1993, the Company has purchased 327,411 shares from
        participants and has expended $3,069,000 of the $16,000,000
        commitment.  Based on the fair value of $17.99 per share at December
        31, 1993, the Company estimates a total Premium of $8,500,000 and an
        aggregate annual commitment to repurchase shares from the ESOP
        participants upon death, disability, retirement and termination as
        follows;  $3,600,000 in 1994, $5,900,000 in 1995, $4,000,000 in 1996,
        $3,000,000 in 1997, $4,300,000 in 1998 and $56,800,000 thereafter.
        The fair value is charged to Treasury Stock at the time of
        repurchase.  The estimated Premium of $8,500,000 is being recorded
        over the life of the ESOP and reported as "Other" expense in the
        income statement.  Through December 31, 1993, $7,181,000 of the
        Premium had been recorded and recognized as compensation expense.

          The Company is presently in discussions with its investment bankers
        to replace the Junior Subordinated Debentures through the issuance of
        new senior notes or an initial public offering or a combination of
        the two.  In the event of an initial public offering, the unpaid
        balance of the $16 million premium may become payable.

          Under the DynCorp Stockholders' Agreement which expired on March
        11, 1994, the Company was committed, upon an employee's termination
        of employment, to purchase common stock shares held by employees
        pursuant to the merger (Management Investor Shares), through the
        Stock Purchase Plan or through the Restricted Stock Plan.  The share
        price is fair value ($59.52 per share including 6.6767 warrants at
        December 31, 1993) as determined by the Board of Directors for
        Management Investor Shares and Stock Purchase Plan shares.  Such
        shares outstanding at December 31, 1993, were 262,298, with 1,751,285
        warrants attached.  The share price for Restricted Stock Plan shares
        ($17.99 at December 31, 1993) is fair value as set forth in the
        appraisal of shares held by the ESOP.  However, the Company may not
        purchase more than $250,000 of Management Investor shares or
        Restricted Stock shares in any fiscal year without the approval of
        the Class C Preferred stockholders.  The Board of Directors has
        authorized an extension of the Stockholders' agreement, pending
        acceptance by the shareholders, which will contain similar repurchase
        obligations.

        (8)   Cummings Point Industries, Inc. Note Receivable

             The Company loaned $5,500,000 to Cummings Point Industries, Inc.
        ("CPI"), of which Capricorn Investors, L.P. ("Capricorn") owns more
        than 10%.  The indebtedness is represented by a promissory note (the
        "Note"), bearing interest at the annual rate of 17%, which provides
        that interest is payable quarterly but that interest payments may not
        be payable in cash but may be added to the principal of the Note.
        The Note is subordinated to all senior debt of CPI.  The Note, which
        was issued February 12, 1992, was due three months thereafter;
        however, the Company, at its option, has extended and may further
        extend the maturity date in three month increments to no later than
        February 12, 1995.  By separate agreement and as security to the
        Company, Capricorn has agreed to purchase the Note from the Company
        upon three months' notice, for the amount of outstanding principal
        plus accrued interest.  As additional security, Capricorn's purchase
        obligation is collateralized by certain common stock and warrants
        issued by the Company and owned by Capricorn.  The note has been
        reflected as a reduction in stockholders' equity as it is anticipated
        the collateral will be used to satisfy the obligation.

        (9)   Employee Stock Ownership Plan

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

          In March, 1991, the Employee Stock Ownership Plan was amended to
        provide for an additional contribution of no fewer than 25,000 shares
        of common stock in 1993 and 625,000 shares in 1994.  The Company may,
        at its option, contribute cash in lieu of the aforementioned shares
        of common stock, based on the most recent valuation of such stock.
        The Company has an agreement in principle with the ESOP to contribute
        approximately $15 million in cash or stock in 1994, inclusive of the
        625,000 shares, to satisfy its funding obligations.

          The Plan covers a majority of the employees of the Company.
        Participants in the Plan become fully vested after four years of
        service.  All of the 4,148,711 shares owned by the ESOP have been
        allocated to participants as of December 31, 1993.  The Company
        recognizes ESOP expense each year based on contributions committed to
        be made to the Plan.  The Company's cash contributions were
        determined based on the ESOP's debt service.  Stock contributions are
        determined in accordance with the amended agreement.  In 1993 cash
        and stock contributions to the ESOP were $16,608,000 and $437,000
        respectively, 1992 and 1991 cash contributions were $17,275,000 and
        $18,805,000, respectively.  These amounts were charged to cost of
        services and selling and corporate administrative expenses (including
        $491,000, $1,450,000 and $3,231,000 of interest on the ESOP term
        loan).


        (10)  Income Taxes

          The Company changed from Statement of Financial Accounting
        Standards (SFAS) No. 96 to Statement of Financial Accounting
        Standards (SFAS) No. 109, "Accounting for Income Taxes" effective
        January 1, 1992.  There was no significant cumulative effect from
        this change and prior year financial statements were not restated.

          Earnings (loss) before income taxes and minority interest (but
        including extraordinary item - see Note 4) were derived from the
        following (in thousands):

                                                    1993      1992      1991
   Domestic operations                           $(11,240) $(23,378) $(18,393)
   Foreign operations                                 107       204        92
                                                 $(11,133) $(23,174) $(18,301)

              The provision (benefit) for income taxes (and including
          extraordinary item - see Note 4) consisted of the following (in
          thousands):


                                                    1993      1992      1991
   Current:
     Federal                                      $   723  $    416   $  (867)
     Foreign                                          170       168       567
     State                                            (85)      193      (665)
                                                      808       777      (965)

   Deferred:
     Federal                                          500      (416)   (5,106)
     State                                             21      (193)      173
                                                      521      (609)   (4,933)
        Total                                     $ 1,329  $    168   $(5,898)

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


                                                        Deferred             Deferred
                                               Dec.31,   Expense   Dec. 31,   Expense   Jan. 1,
                                                 1993   (Benefit)     1992   (Benefit)    1992

                                                                        

   Increase due to federal rate change           $  402    $ (402)   $   -     $   -   $
   Benefit of state tax on temporary differences
    and state net operating loss carryforwards    4,858    (1,135)    3,723    (2,211)   1,512
   Benefit of foreign tax credit carryforwards    2,530    (1,073)    1,457        -     1,457
   Difference between book and tax method of
     accounting for depreciation and amortization  (390)    1,020       630      (398)     232
   Difference between book and tax method of
     accounting for income on U.S. Government
     contracts                                   (8,844)    1,195    (7,649)    2,988   (4,661)
   Deferred compensation expense                  5,416      (113)    5,303    (2,344)   2,959
   Operating reserves and other accruals         17,573    (2,644)   14,929    (6,200)   8,729
   Difference between book and tax method of
     accounting for certain employee benefits       719    (1,243)     (524)       73     (451)
   Amortization of intangibles                     (148)     (204)     (352)     (945)  (1,297)
   Other, net                                      (179)      173        (6)      186      180
    Net deferred tax asset before valuation
       allowance                                 21,937    (4,426)   17,511    (8,851)   8,660
   Federal valuation allowance                  (11,300)    3,812    (7,488)    6,031   (1,457)
   State valuation allowance                     (4,858)    1,135    (3,723)    2,211   (1,512)
     Total temporary differences affecting
       tax provision                              5,779       521     6,300      (609)   5,691
   Deferred taxes from "safe harbor"
     lease transactions                          (7,048)     (441)   (7,489)     (314)  (7,803)
     Net deferred tax liability                 $(1,269)   $   80   $(1,189)  $  (923) $(2,112)


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

                                                                  1991
   Difference between book and tax method
     of accounting for depreciation and
     amortization                                              $(1,233)
   Difference between book and tax method
     of accounting for income on U.S.
     Government contracts                                        2,668
   Deferred compensation expense                                  (255)
   Operating reserves and other accruals                        (3,661)
   Difference between book and tax
     method of accounting for certain
     employee benefits                                            (485)
   Amortization of intangibles                                  (2,051)
   Other, net                                                       84
     Total temporary differences affecting
       tax provision                                            (4,933)
   Deferred taxes from "safe harbor"  lease transactions          (338)
   Taxes related to the merger and
     disposition of businesses                                     342
                                                               $(4,929)





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

                                                 1993      1992      1991
   Expected Federal income tax benefit         $(3,785)  $(7,879)  $(6,222)
   Valuation allowance                           3,812     6,031         -
   State and local income taxes, net of
     Federal income tax benefit                    (42)        -      (325)
   Nondeductible amortization of intangibles
     and other costs                             1,552     2,300     2,651
   Foreign income tax                               84        99       585
   Tax credits, primarily foreign                 (359)     (222)   (2,663)
   Other, net                                       67      (161)       76
        Tax provision (benefit)                 $1,329  $    168   $(5,898)

                 In 1993, the Company recorded a $170,000 foreign income tax
          provision and a $64,000 state income tax benefit.  However, due
          to the uncertainty regarding the level of future taxable income,
          the Company did not recognize any federal tax benefits on the
          losses incurred in 1993.  The federal tax provision of $1,223,000
          is that of a majority owned subsidiary which is required to file
          a separate federal return.

              The Company's U.S. Federal income tax returns have been
          audited through 1984.  The Internal Revenue Service has performed
          an examination of the Company's tax returns for the period 1985-
          88 and has proposed several adjustments, the most significant of
          which relates to deductions taken by the Company for expenses
          incurred in the 1988 merger.  The Company and its attorneys are
          currently protesting these proposed adjustments with the IRS
          appeals office.  Taxes and accrued interest associated with these
          proposed adjustments, including the ongoing effects of similar
          adjustments in future years, are approximately $15,700,000.  In
          the opinion of management, based in part upon opinion of its
          attorneys, the tax liability, if any, for these proposed
          adjustments will not have a material adverse effect on the
          consolidated results of operations and financial position of the
          Company.

              The Company has state net operating losses and foreign tax
          credit carryforwards available to offset future taxable income
          and income taxes.  Following are the net operating losses and
          foreign tax credits by year of expiration (in thousands):


                 Year of                              Foreign       State Net
                 Expiration                         Tax Credits Operating Losses
                 1994                                  $2,341       $       -
                 1995                                       -           2,448
                 1996                                     189              20
                 2005                                       -           8,145
                 2006                                       -              66
                 2007                                       -             472
                                                       $2,530         $11,151

          (11)  Pension Plans

          Union employees who are not participants in the ESOP are covered
        by multiemployer pension plans under which the Company pays fixed
        amounts, generally per hours worked, according to the provisions of
        the various labor contracts.  In 1993, 1992 and 1991, the Company
        expensed $2,400,000, $2,693,000 and $2,900,000, respectively, for
        these plans.  Under the Employee Retirement Income Security Act of
        1974 as amended by the Multiemployer Pension Plan Amendments Act of
        1980, an employer is liable upon withdrawal from or termination of a
        multiemployer plan for its proportionate share of the plan's
        unfunded vested benefits liability.  Based on information provided
        by the administrators of the majority of these multiemployer plans,
        the Company does not believe there is any significant amount of
        unfunded vested liability under these plans.

          The Company makes contributions to a defined benefit pension plan
        for employees working on one cost plus U.S. Government contract.
        The plan is accounted for in accordance with the requirements of
        Statement of Financial Accounting Standards No. 87.  The pension
        plan had assets of $5,642,000 and projected benefit obligations of
        $5,356,000 at September 30, 1993 (the plan's fiscal year end).  This
        pension plan remains in effect regardless of changes in contractors
        which may occur as a result of the recompetition process.


        (12)  Earnings Per Share

          Primary earnings per share is based on the weighted average number
        of common and dilutive common equivalent shares outstanding during
        the period.  In addition, 1993 and 1992 include as outstanding
        common stock, shares earned and vested but unissued under the
        Restricted Stock Plan.  For years 1993, 1992 and 1991, the
        outstanding warrants and shares which would be issued under the
        assumed conversion of Class C Preferred Stock have been excluded
        from the calculation of earnings per share as their effect is
        antidilutive because of the losses incurred during the periods (see
        also Note 6).  Further, the loss per common share for 1993, 1992 and
        1991 includes the effect of the unpaid dividends on the Class C
        Preferred Stock ($1,347,000 in 1993, $1,129,000 in 1992 and $947,000
        in 1991 - see Note 7) and, in addition, for 1991 and 1992 the
        dividends paid on Class A Preferred Stock.  The average number of
        shares used in determining primary earnings per share was 5,141,319
        for 1993, 5,102,621 for 1992 and 4,719,407 for 1991.

        (13)  Incentive Compensation Plans

          The Company has several formal incentive compensation plans which
        provide for incentive payments to officers and key employees.
        Incentive payments under these plans are based upon operational
        performance, individual performance, or a combination thereof, as
        defined in the plans.  Incentive compensation expense was $7,067,000
        for 1993, $6,058,000 for 1992 and $5,788,000 for 1991.


        (14)  Leases

          The Company has capitalized all significant leases which meet the
        criteria for classification as capital leases, principally leases
        for vehicles and equipment.  Capitalized leases are amortized over
        the useful lives of the assets.

          Future minimum lease payments required under operating leases that
        have remaining noncancellable lease terms in excess of one year at
        December 31, 1993 and payments under capitalized leases are
        summarized below:

                                                    Operating Capitalized
                                                     Leases    Leases
          Years Ending December 31,
            1994                                      $ 6,805    $1,519
            1995                                        6,562     1,022
            1996                                        4,080       651
            1997                                        3,683       489
            1998                                        2,727        77
            Thereafter                                  7,831       -
          Total minimum lease payments                $31,688    $3,758
            Less interest on capitalized leases                     548
          Present value of capitalized leases
              as of December 31, 1993 (Note 4)                   $3,210

          Net rent expense for leases, excluding amounts for capitalized
        leases, was $16,553,000 for 1993, $14,706,000 for 1992 and
        $14,980,000 for 1991.


        (15)  Acquisitions

          On November 12, 1993 the Company acquired Technology Applications,
        Inc. (TAI). Aggregate cash paid, notes issued and mortgages assumed
        totaled $11,419,000 and 125,714 shares of common stock valued at
        $2,200,000 were issued (see Note 6).  TAI, located in Alexandria,
        Virginia, provides tactical and nontactical software engineering and
        logistics services to industry as well as defense and civilian
        government agencies.  The acquisition was accounted for as a
        purchase and $2,710,000 of goodwill was recorded which will be
        amortized over 40 years.

          The Company also acquired certain assets of Science Management
        Corporation ("SMC") and NMI Systems Inc. ("NMI") on February 18,
        1993 and December 10, 1993, respectively, for an aggregate of
        $5,352,000 in cash, notes and other liabilities.  SMC provides
        information processing, systems management and related consulting
        services, primarily to the U.S. Government.  Key customers include
        the U.S. Postal Service, Centers for Disease Control and the
        Department of Education.  NMI, headquartered in Fairfax, VA,
        provides telecommunications operations, engineering and local and
        wide area network design and consulting services primarily for the
        Environmental Protection Agency, the U.S. Treasury and the Internal
        Revenue Service.  Both of these acquisitions were accounted for as
        purchases.  Goodwill of $3,373,000 was recorded and will be
        amortized over periods up to 40 years.  The allocation period for
        the NMI acquisition remains open pending resolution of certain
        contract issues.

           Consolidated revenues, loss before extraordinary item, net loss
        and loss per share for the years ended December 31, 1993 and 1992,
        adjusted on an unaudited pro forma basis as if the above
        acquisitions and the acquisition in 1992 (BK Dynamics Inc. was
        acquired on December 15, 1992 for an aggregate of $2,277,000 in cash
        and notes) had been consummated at the beginning of the respective
        periods, are as follows (in thousands except per share amounts):

                                                             Unaudited
                                                       1993          1992

            Revenues                                 $999,285      $993,180
            Loss before extraordinary item           $(11,951)     $(19,307)
            Net loss for common stockholders (a)     $(13,298)     $(22,792)
            Net loss per common share               $   (2.64)    $   (4.58)

          (a)   The net loss for common stockholders includes Preferred Class
              A dividends declared and paid and accretion of discount of
              $959,000 in 1992.


        (16)  Commitments, Contingencies and Litigation


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

          Damages currently claimed by the various plaintiffs for these
        items which may not be covered by insurance aggregate approximately
        $34,000,000 (including compensatory and possible punitive damages
        and penalties).

        A former subsidiary, which discontinued its business activities in
        1986, has been named as one of many defendants in civil lawsuits
        which have been filed in various state courts against manufacturers,
        distributors and installers of asbestos products.  (The subsidiary
        had discontinued the use of asbestos products prior to being
        acquired by the Company.)  The Company has also been named as a
        defendant in several of these actions.  At the beginning of 1991, 31
        claims had been filed and during the year 360 additional claims were
        filed with one claim being settled.  In 1992, 1,755 additional
        claims were filed and 73 were settled.  In 1993, 662 new claims were
        filed with 1,204 claims being settled.  Defense has been tendered to
        and accepted by the Company's insurance carriers.  The former
        subsidiary was a nonmanufacturer that installed or distributed
        industrial insulation products.  Accordingly, the Company strongly
        believes that the subsidiary has substantial defenses against
        alleged secondary and indirect liability.  The Company has provided
        a reserve for the estimated uninsured legal costs to defend the
        suits and the estimated cost of reaching reasonable no-fault
        liability settlements of $18,000,000 less estimated insurance
        coverages of $11,000,000.  The amount of the reserve has been
        estimated based on the number of claims filed and settled to date,
        number of claims outstanding, current estimates of future filings,
        trends in costs and settlements, and the advice of the insurance
        carriers and counsel.

          The Company and a wholly-owned subsidiary acquired in 1991 are the
        subjects of separate investigations by federal investigators who are
        reviewing, respectively, the accuracy of the Company's equipment
        maintenance records on a military equipment maintenance contract,
        and the appropriateness of pricing proposals submitted by the
        subsidiary to a government agency prime contractor for software
        development services.  The Company and subsidiary are cooperating
        with the investigators.  The Company has provided a reserve for the
        estimated legal costs associated with these investigations.

          The Company has also been notified of certain proposed tax
        adjustments by the IRS relative to the deduction taken by the
        Company for expenses incurred in the 1988 merger.

          The Company is a party to other civil lawsuits which have arisen
        in the normal course of business for which potential liability,
        including costs of defense, are covered by insurance policies.

          The Company has recorded its best estimate of the liability that
        will result from these matters.  While it is not possible to predict
        with certainty the outcome of the litigation and other matters
        discussed above, it is the opinion of the Company's management,
        based in part upon opinions of counsel, insurance in force and the
        facts presently known, that liabilities in excess of those recorded,
        if any, arising from such matters would not have a material adverse
        effect on the results of operations or consolidated financial
        position of the Company.

          The major portion of the Company's business involves contracting
        with departments and agencies of, and prime contractors to, the U.S.
        government and as such are subject to possible termination for the
        convenience of the government and to audit and possible adjustment
        to give effect to unallowable costs under cost-type contracts or to
        other regulatory requirements affecting both cost-type and fixed-
        price contracts.  In management's opinion, there are no outstanding
        issues of this nature at December 31, 1993 that would have a
        material adverse effect on the Company's consolidated financial
        position or results of operations.

          The Company is highly leveraged, and its ability to meet its
        future debt service and working capital requirements is dependent
        upon several factors.  See Item 7, Management's Discussion and
        Analysis of Financial Condition and Results of Operations for a
        discussion on the Company's Liquidity and Capital Resources,
        included elsewhere in this Form 10-K.


        (17)  Business Segment

          The Company operates in one line of business, that of providing
        management and technical services to industry and government
        organizations primarily to support the customers' facilities and/or
        operations on a turn-key (full) service basis.

          The Company has no significant foreign operations or assets
        outside the United States.  The largest single customer of the
        Company is the U.S. Government.  The Company had prime contract
        revenues from the U.S. Government of $663 million in 1993, $674
        million in 1992 and $600 million in 1991.  Included in revenues from
        the U.S. Government are revenues from the Department of Defense of
        $543 million in 1993, $538 million in 1992 and $523 million in 1991.
        No other customer accounted for more than 10% of revenues in any
        year.




     (18)  Quarterly Financial Data (Unaudited)

        A summary of quarterly financial data for 1993 and 1992 is as follows
     (in thousands, except per share data):

                                        1993 Quarters                      1992 Quarters
                            First    Second     Third    Fourth    First     Second    Third   Fourth
                                                                         

 Revenues                  $231,560  $235,567  $239,013  $247,005  $215,095  $228,990  $218,848  $248,489
 Gross profit (a)             6,726     9,507     8,219    15,104     6,982     8,532     5,803     6,829
 Earnings (loss) before
   income taxes,
   minority interest and
   extraordinary item        (6,015)   (2,548)   (2,953)      383    (3,036)   (5,014)   (8,407)   (4,191)
 Minority interest (a)          118       386       113       335       -         -         -        -
 Extraordinary item (b)           -        -         -         -     (1,432)   (1,036)      (56)       (2)
 Net loss                    (6,186)   (2,979)   (3,854)     (395)   (4,498)   (6,081)   (8,483)   (4,280)
 Preferred dividends and
   accretion of discount          -       -         -         -         959       -         -        -
 Net loss for common
   stockholders              (6,186)   (2,979)   (3,854)     (395)   (5,457)   (6,081)   (8,483)   (4,280)

 Earnings (loss) per
  common share:
  Primary and fully diluted:
     Loss before
      extraordinary item       (1.26)   (0.65)    (0.82)    (0.15)    (0.83)    (1.04)    (1.71)    (0.91)
     Extraordinary item (b)       -        -         -         -      (0.28)    (0.20)    (0.01)       -
     Net loss for common
       stockholders            (1.26)   (0.65)    (0.82)    (0.15)    (1.11)    (1.24)    (1.72)    (0.91)
<FN>
   (a)  The first two quarters of 1993 have been restated to                                                                   (
        present minority interest in operations as a separate
        line item.
   (b)  Loss from early extinguishment of debt (see Note 4).                                                                   (

     Quarterly data may not equal annual totals due to rounding.


     ITEM 9  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
             FINANCIAL DISCLOSURES

             None












                              PART III

 ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

 Directors

 Herbert S. Winokur, Jr., 50   Director and Chairman of  the Board
                               since 1988, term expires 1996
                               President,   Winokur    Holdings,   Inc.
                               (investment company)

      Formerly Senior Executive  Vice President, Member Office  of
      the  President,  and  Director,  Penn  Central  Corporation.
      Director of  ENRON Corporation; NacRe Corp.;  NHP, Inc.; and
      Marine Drilling Companies, Inc.

 Dan R. Bannister, 63*         Director  since 1985,  term expires
                               1995
                               Chief Executive Officer since 1985
                               President since 1984
                               Director of Industrial Training
                               Corporation

 T. Eugene Blanchard, 63*      Nominee for Director, term expires 1997
                               Director since 1988
                               Senior Vice President and Chief
                               Financial Officer since 1979

 Russell E. Dougherty, 73      Director since 1989, term expires 1996
                               Attorney, McGuire, Woods, Battle  &
                               Boothe (law firm)

      Retired  General,  United States  Air  Force;  served   as
      Commander-in-Chief,  Strategic  Air  Command  and  Chief  of
      Staff, Allied Command,  Europe. From 1980 to  1986 served as
      Executive  Director   of  the  Air  Force   Association  and
      Publisher of  Air Force  Magazine.   Member  of the  Defense
      Science  Board.    Trustee  of  the  Institute  for  Defense
      Analysis.  Director of The Aerospace Corp.

 James H. Duggan, 58*          Director  since 1988, term expires 1996
                               Executive Vice President since 1987
                               President  of   Applied  Sciences  Group
                               since 1991

 Paul G. Kaminski, 51          Director  since 1988,  term expires
                               1995
                               Chairman and Chief Executive  Officer of
                               Technology   Strategies   &    Alliances
                               (strategic partnership consulting)

      Retired  Colonel,  United States  Air  Force.   Director  of
      Atlantic  Aerospace  &  Electronics; Delfin  Systems,  Inc.;
      Geodynamics,  Inc.; Jaycor;  Microwave Technology  Inc.; ISX
      Corp.;  and  Michigan Development  Corp.    Chairman of  the
      Defense Science Board.

 Dudley C. Mecum II, 59        Nominee for Director, term expires 1997
                               Director since 1988
                               Partner, G.L. Ohrstrom & Co. (investment
                               company)

      Formerly Chairman of Mecum  Associates, Inc. Served as Group
      Vice  President and  Director, Combustion  Engineering, Inc.
      Director  of  The  Travelers  Inc.,  Lyondell  Petrochemical
      Company, Vicorp Restaurants Inc., Fingerhut Companies, Inc.,
      and Roper Industries Inc.

 David L. Reichardt, 51*       Director  since 1988,  term expires
                               1995
                               Senior   Vice   President  and   General
                               Counsel since 1986

      President of  Dynalectric Company, a subsidiary  of DynCorp,
      from  1984 to 1986.   Vice President and  General Counsel of
      DynCorp from 1977 to 1984.

 Other Executive Officers

 Patrick G. Deasy, 55*         Vice President since 1993
                               President  of   DynAir  Ground  Services
                               Group  since  1993, President  of DynAir
                               Services Inc. since 1985

 Gerald A. Dunn, 60*           Vice President since 1973
                               Controller since 1967

 H. Montgomery Hougen, 58      Corporate  Secretary and  Deputy General
                               Counsel since 1984

 Richard A. Hutchinson, 49     Treasurer since 1978

 Marshal J. Hyman, 48          Vice President since 1993
                               Director of Taxes since 1986

 Paul V. Lombardi, 52*         Vice President since 1992
                               President  of Government  Services Group
                               since 1992

      Senior Vice President  and Group  General Manager,  Planning
      Research  Corporation  from  1990  to  1992.    Senior  Vice
      President  and  Group General  Manager,  Advanced Technology
      Inc. from 1988 to 1990.

 Gregory Moyer, 45             Vice  President,   Human  Resources  and
                               Administration since 1993

      Vice   President,  Human  Resources  and  Quality,  Planning
      Research Corporation from 1989 to 1993.

 John H. Saunders, 37          Vice President, Finance since 1993
                               Director of Corporate Finance since 1990
                               Vice   President,  Finance,   Government
                               Services Group from 1987 to 1990

 Donald S. Sullenberger, 53    Vice President, Quality Improvement
                               since   1991.     Retired  Colonel,
                               United States Air Force.   Division
                               Manager, DynCorp,  Holloman Support
                               Division from 1987 to 1991

 Richard L. Webb, 61*          Vice President since 1988
                               President  of DynAir  Technical Services
                               Group since 1993, President  of Aviation
                               Services Group from 1985 to 1993

 Robert G. Wilson, 52          Vice President  and General Auditor
                               since 1985

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

 Stockholders Agreement

      In anticipation of the merger of DME Holdings, Inc. into the
 Company, which occurred in  September, 1988, the stockholders and
 other investors in DME Holdings, Inc. entered into a Stockholders
 Agreement, dated March 11,  1988.  This Agreement, to  which most
 of  the holders of voting  stock of DynCorp,  except the Employee
 Stock  Ownership Plan Trust and participants in such Plan to whom
 shares  have been  distributed,  are parties,  provides that  the
 Company's  management  employees  as  a  group  and  the  outside
 investors acting through Capricorn Investors as  a group are each
 entitled  to nominate four of the  nine authorized directors and,
 in  concert, to nominate a ninth director, for which nominees all
 the  parties are  required to  vote.   Each of the  eight current
 directors,  including   those  currently  nominated   to  succeed
 themselves,  was  initially nominated  by  this  procedure.   The
 Stockholders  Agreement   expired  on  March  11,   1994,  but  a
 replacement   Stockholders  Agreement,   effective  as   of  such
 expiration date  and having similar  terms, has been  approved by
 the  Board of  Directors and  is expected  to be  adopted by  the
 respective parties.


 ITEM 11.  EXECUTIVE COMPENSATION

 Compensation

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



                                  SUMMARY COMPENSATION TABLE


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


   Dan R. Bannister      1993  339,896  155,000                                                         17,465
   President & Chief     1992  317,800  140,000                                                         16,634
   Executive Officer     1991  296,618  140,000                   33,934                                19,128

   James H. Duggan       1993  248,736   90,000                                                         12,813
   Executive Vice        1992  234,688   80,000                                                         13,767
   President & President 1991  226,115   80,000                   20,695                                16,261
   Appl. Sci. Group

   T. Eugene Blanchard   1993  200,591   90,000                                                         17,018
   Senior Vice President 1992  189,131   75,000                                                         16,634
   & Chief Financial     1991  181,784   75,000                                                         19,128
   Officer

   David L. Reichardt    1993  193,371   90,000                                                         11,793
   Senior Vice President 1992  181,934   75,000                                                         10,360
   & General Counsel     1991  172,478   75,000                                                         12,854

   Paul V. Lombardi      1993  219,663  100,000                  105,000                                11,960
   Vice President &      1992   47,859   60,000                  105,000                                 2,338
   President, Government 1991    -         -                                                               -
   Services Group


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

 (2)  Value of  restricted stock  units determined  in  accordance
 with Restricted Stock Plan.  Units awarded in 1991  could vest in
 less  than three years, in the event of earlier issuance of a tax
 ruling  regarding the  allocation of  shares within  the Employee
 Stock  Ownership  Plan  (ESOP).   There is  no  provision  to pay
 dividends  on  restricted  stock  units.    The  following  table
 reflects the number of  restricted stock units in  the respective
 accounts of  the named  individuals, whether  vested or unvested,
 and the aggregate valuation as of December 31, 1993.

    Name                    No. of        Value ($)
                             Units

    Dan R. Bannister        55,292          967,610
    James H. Duggan         58,764        1,028,370
    T.Eugene Blanchard      47,980          839,650
    David L. Reichardt      32,528          569,240
    Paul V. Lombardi        12,000          210,000

 (3)  Column  (i)  includes individual's  pro  rata  share  of the
 Company's contribution to the ESOP Trust, estimated for 1993, and
 the  Company-paid portion of  group term-life  insurance premiums
 covering the individual, as reflected in the following table.

  Name              ESOP Contributions ($)   Insurance Premiums($)
                       1993   1992    1991   1993   1992   1991
  Dan R. Bannister    8,912  8,912  11,406  8,553   7,722  7,722
  James H. Duggan     8,912  8,912  11,406  3,901   4,855  4,855
  T. Eugene Blanchard 8,912  8,912  11,406  8,106   7,722  7,722
  David L. Reichardt  8,912  8,912  11,406  2,881   1,448  1,448
  Paul V. Lombardi    8,912  1,810    -     3,048     528   -


 Compensation of Directors

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

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

 Employment-Type Contracts

      In September,  1987,  the  Company entered  into  change-in-
 control  severance  agreements  with Messrs.  Bannister,  Duggan,
 Blanchard, and Reichardt, and certain other executive officers of
 DynCorp (the  "Severance Agreements").   Each Severance Agreement
 provides  that certain  benefits, including  a lump-sum  payment,
 will  be triggered  if such executive  is terminated  following a
 change  in control during the term  of that executive's Severance
 Agreement,   unless   such   termination  occurs   under  certain
 circumstances  set  forth  in  the  Severance  Agreements.    The
 Severance Agreements  expire on December 31,  1994, but  they are
 automatically  extended.   The amount  of such  lump sum  payment
 would be equal  to 2.99 times the sum  of the executive's  annual
 salary  and  the  average annual  amount  paid to  the  executive
 pursuant  to certain  applicable  compensation-type plans  in the
 three  years preceding the year in  which the termination occurs.
 Other  benefits  include payment  of  any incentive  compensation
 which  has been  allocated or  awarded but  not yet  paid  to the
 executive  for a fiscal year or  other measuring period preceding
 termination and a pro rata  portion to the date of termination of
 the  aggregate  value  of   incentive  compensation  awards   for
 uncompleted  periods under such plans.   Each Severance Agreement
 also provides that, if the  aggregate of the lump  sum payment to
 the  executive and any  other payment or benefit  included in the
 calculation of "parachute payments" within the meaning of Section
 280G of the Internal Revenue Code exceeds the amount the  Company
 is entitled  to  deduct on  its federal  income tax  return,  the
 severance payments  shall  be reduced  until no  portion  of  the
 aggregate  termination  payments  to  the  executive  is  not  so
 deductible  or the  severance payment  is reduced  to zero.   The
 Severance Agreements also provide that the Company will reimburse
 the  executive  for  legal fees  and  expenses  incurred  by  the
 executive  as a result  of termination except to  the extent that
 the  payment of such  fees and  expenses would  not be,  or would
 cause any other portion of the aggregate termination payments not
 to be,  deductible by reason of  Section 280G of  the Code.   The
 Company has an employment contract with Mr. Lombardi, under which
 Mr. Lombardi  receives  salary at  an annual  rate  of  $215,000;
 subject  to  earlier   termination  for  specified  reasons,  the
 contract continues until September 30, 1994.

 Compensation Committee Interlocks and Insider Participation

      The members  of the Compensation Committee  of the  Board of
 Directors during 1993 were:  Herbert S. Winokur, Jr., Chairman of
 the Board and Director; Russell E. Dougherty, Director;  and Paul
 G. Kaminski, Director.  None of the members are current or former
 employees  of the  Company, and,  except for  Mr. Winokur,  whose
 relationship   to  Capricorn  Investors,  L.P.  ("Capricorn")  is
 described in Item 12, none have any relationship with the Company
 of the nature contemplated by Rule 404 of Regulation S-K.

      On  February  12,  1992, the  Company  loaned $5,500,000  to
 Cummings Point Industries,  Inc. ("CPI"), a Delaware  corporation
 of which  Capricorn  owns more  than 10%.   The  indebtedness  is
 represented by  a promissory note  (the "Note"), bearing interest
 at  the annual  rate  of  17%, which  provides that  interest  is
 payable quarterly but that interest payments may be added to  the
 principal of the Note rather than being  paid in cash.  The  Note
 is subordinated to all senior debt  of CPI.  The Note was due six
 months after  issuance, but it has been, and may  continue to be,
 automatically extended  for three-month  periods until  no  later
 than February 12, 1995.  By separate agreement,  Capricorn agreed
 to purchase the Note from the Company upon three months'  notice,
 for the  amount of outstanding principal  plus accrued  interest.
 The purchase  obligation is secured by  certain common  stock and
 warrants issued by the Company and owned by Capricorn.
      No executive officer  of the Company serves on the  board of
 directors  or compensation  committee of  any entity  (other than
 subsidiaries  of  the   Company)  whose  directors  or  executive
 officers  served  on  the  Board  of  Directors  or  Compensation
 Committee of the Company.


 ITEM 12.  SECURITY  OWNERSHIP  OF  CERTAIN BENEFICIAL  OWNERS AND
           MANAGEMENT

 Voting Securities

      As of  March 1,  1994, the Company had  4,728,563 shares  of
 Common Stock and 123,711 shares of Class C  Preferred Convertible
 Stock  outstanding, which constituted all  the outstanding voting
 securities of  the  Company.   If all  the shares  issuable  upon
 exercise of  outstanding warrants, all the  shares issuable  upon
 conversion of outstanding Class C Preferred Convertible Stock and
 exercise of related warrants, and shares issuable as a result  of
 scheduled  expiration within  60  days of  Restricted  Stock Plan
 deferrals  (but excluding  any vesting  of Restricted  Stock Plan
 units or  shares subsequent  to March 1, 1994)  were issued,  the
 outstanding  voting  securities  following  such  dilution  would
 consist  of 10,570,267 shares  of Common Stock (and  no shares of
 Class  C Stock).  The following  tables show beneficial ownership
 of issued voting shares as a percentage of  currently outstanding
 stock and beneficial ownership of issued and issuable shares as a
 percentage of common stock on a fully diluted basis assuming  all
 such conversions, exercises, and issuances.

 Security Ownership of Certain Beneficial Owners

      The  following table  presents  information as  of  March 1,
 1994, concerning the only known beneficial owners of five percent
 or more  of  the Company's  Common Stock  and Class  C  Preferred
 Stock.
                                 Amount &              Amount &
                                 Nature of             Nature of    Percent
                         Title   Ownership     Percent Ownership      of
  Name and Address of      of   of Outstand-      of   of Diluted   Diluted
  Beneficial Owner       Class   ing Shares     Class  Shares (3)   Shares (3)

  Chemical Bank,         Common  3,816,841       80.7%  3,816,841    36.1%
  Trustee of the                 Direct(1)              Direct (1)
  DynCorp Employee Stock
  Ownership Trust
  450 W. 33rd Street
  New York, NY  10001-2697

  Capricorn Investors,   Common    292,369        6.2%  4,117,127    39.0%
  L.P.(2)                          Direct                Direct
  72 Cummings Point
  Road
  Stamford, CT  06902

  Capricorn Investors,   Class C   123,711      100%         N/A        -
  L.P.(2)                Preferred  Direct
  72 Cummings Point Road
  Stamford, CT  06902

 (1)  Shares are  held  for the  accounts of  participants in  the
      ESOP.  When  allocated to  individual participant  accounts,
      shares  are   voted  upon  instruction   of  the  individual
      participants.  Until so allocated, shares are voted upon the
      instruction  of  the  ESOP  Administrative  Committee,  2000
      Edmund Halley Drive, Reston, Virginia 22091-3436.

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

 (3)  Assumes dilution described above.


 Security Ownership of Management(1)

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

                                   Amount &              Amount &
                                   Nature of             Nature of    Percent
                         Title     Ownership     Percent Ownership      of
    Name and Title of      of     of Outstand-      of   of Diluted   Diluted
    Beneficial Owner     Class    ing Shares(2)  Class(3) Shares (4)  Shares(3)
                                                                            (4)

    D. R. Bannister   Common     55,030  Direct}   1.3%  305,620 Direct}  3.0%
    President &                   6,952 Indirect}          6,952 Indirect}
    Director

    T. E. Blanchard   Common     19,385  Direct}     *   148,746 Direct}  1.5%
    Senior Vice                   5,763 Indirect}         14,109 Indirect}
    President
    & Director

    R. E. Dougherty     --         --       --      --     --       -      --
    Director

    J. H. Duggan      Common     16,146    --        *   123,881 Direct}  1.3%
    Executive Vice                7,278                   12,426 Indirect}
    President &
    Director

    P. J. Kaminski      --         --       --      --     --      --      --
    Director

    D. C. Mecum II      --      --       --        --     --       --      --
    Director

    D. L. Reichardt   Common     10,905  Direct}    *     58,430 Direct}    *
    Senior Vice                   5,994 Indirect}         10,748 Indirect}
    President
    & Director

    H. S. Winokur,    Common    292,369 Indirect  6.2% 4,117,127 Indirect 39.0%
    Jr.(5)
    Chairman of the   Class C   123,711 Indirect  100%    N/A               --
    Board &          Preferred
    Director

    All officers      Common    159,793 Direct}   10.7%  910,596 Direct}  48.5%
    and                         345,198 Indirect}      4,216,487 Indirect}
    directors as a
    group             Class C   123,711 Indirect  100%    N/A    --        --
                      Preferred


 (1)  As disclosed in filings under the Securities Exchange Act of
      1934 or otherwise known  to the Company as of March 1, 1994.
      Shares held by the ESOP trustee but within individual voting
      control are included in the table, whether or not vested.

 (2)  Restricted stock  units which have not  been converted  into
      shares of  stock and  distributed pursuant  to the Company's
      Restricted   Stock  Plan  as  of  March   1,  1994  are  not
      transferable  by  or   within  the  voting  control  of  the
      participants.  Such units are not included herein.

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

 (4)  Assumes dilution described above.

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


 ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Mr.  Dougherty is  of counsel  to the  law firm  of McGuire,
 Woods, Battle & Boothe, which firm has provided legal services to
 the Company from time to time.

      During 1993,  Bankers  Trust Company  was a  lender  to  the
 Company pursuant to a revolving credit agreement in the amount of
 $10,000,000; except  for letters of  credit issued thereunder and
 still  outstanding, the  credit agreement  has expired.   Bankers
 Trust Company  also provides various  trustee, banking, and other
 financial and  advisory services to the  Company.   An affiliated
 company of Bankers Trust Company is a partner in Capricorn.
      Officers and directors  who obtained securities through  the
 Company's Management Employees Stock Purchase Plan and Restricted
 Stock Plan are subject to the Stockholders Agreement described in
 Item  10.   Under the  terms of  the Stockholders  Agreement, the
 Company's  securities can  not  be sold  individually  to outside
 parties.  Management employees of the Company whose employment is
 terminated, except  retiring employees who  could elect to retain
 their  securities  indefinitely,   are  required  to  sell   such
 securities, at the fair market price established by the Board  of
 Directors from time to time, to the other  stockholders or to the
 Company,  and   the  Company  is   required  to  repurchase  such
 securities at such price, subject to restrictions imposed  by its
 Certificate  of Incorporation  and various  financing agreements.
 The Stockholders  Agreement  expired on  March 11,  1994,  but  a
 replacement   Stockholders  Agreement,   effective  as   of  such
 expiration date  and having similar terms,  has been  approved by
 the  Board of  Directors and  is  expected to  be adopted  by the
 respective parties.









                                       PART IV

        ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
        FORM 8-K

        (a) The following documents are filed as part of this Form 10-K:



        1.   All financial statements.                    See Table
                                                        of Contents


        2.    Financial statement Schedules.

          Schedule III - Condensed Financial Information of Registrant
             DynCorp (Parent Company)
              Balance Sheets
                 Assets
                 Liabilities and Stockholders' Equity
              Statements of Operations
              Statements of Cash Flows
              Notes to Condensed Financial Statements

          Schedule VIII - Valuation and Qualifying Accounts for the
            Years Ended December 31, 1993, 1992, and 1991.

          All other financial schedules not listed have been omitted
          since the required information is included in the Consolidated
          Financial Statements or the notes thereto, or is not applicable
          or required.

        3.    Exhibits

          Exhibit 3

          (1)    Certificate of Incorporation, as currently in effect,
                consisting of Restated Certification of Incorporation
                (incorporated by reference to Registrant's Form 10-K
                for 1992, File No. 1-3879)

          (2)    Registrant's By-laws as amended to date.

          Exhibit 4

          (1)    Specimen 16% Pay-in-Kind Junior
                Subordinated Debentures due 2003 Certificate.
                (incorporated by reference to Registrant's
                Form 10-K for 1988, File No. 1-3879)

          (2)    Indenture for $100,000,000 of 8.54% Contract Receivables
                Collateralized Notes, Series 1992-1, Due 1997, dated
                as of January 1, 1992, between Dyn Funding Corporation
                (wholly owned subsidiary of the Registrant) and Bankers
                Trust Company, as trustee (incorporated by reference to
                Registrant's Form 8-K filed February 7, 1992, File No. 1-
                3879)

          (3)    Specimen 18% Class C Preferred Stock Certificate.
                (incorporated by reference to Registrant's
                Form 10-K for 1988, File No. 1-3879)

          (4)    Specimen Common Stock Certificate.
                (incorporated by reference to Registrant's
                Form 10-K for 1988, File No. 1-3879)

          (5)    Specimen Class A Common Stock Warrant Certificate.
                (incorporated by reference to Registrant's
                Form 10-K for 1988, File No. 1-3879)

          (6)    Specimen Class B Common Stock Warrant Certificate.
                (incorporated by reference to Registrant's
                Form 10-K for 1988, File No. 1-3879)

          (7)    Indenture Agreement for 16% Pay-in-kind Junior Subordinated
                Debenture (incorporated by reference to Exhibit 4.1 to
                Form S-4 filed July 27, 1988)

          (8)    Statement Respecting Warrants and Lapse of Certain
                Restrictions
                (incorporated by reference to Registrant's
                Form 10-K for 1988, File No. 1-3879)

          (9)    Amendment (effective March 26, 1991) to Statement Respecting
                Warrants and Lapse of Certain Restrictions (incorporated by
                reference to Registrant's Form 10-K for 1990, File No. 1-
                3879)

          (10)   Article Four of the Restated Certificate of Incorporation
                (incorporated by reference to Registrant's Form 10-K for
                1992, File No. 1-3879)


        The Registrant, by signing this Report, agrees to furnish the
        Securities and Exchange Commission, upon its request, a copy of any
        instrument which defines the rights of holders of long-term debt of
        the Registrant.

          Exhibit 10

          (1)    Deferred Compensation Plan.
                (incorporated by reference to Registrant's Form 10-K for
                1987, File No. 1-3879)

          (2)    Management Incentive Plan (MIP)

          (3)    DynCorp Executive Incentive Plan (EIP)

          (4)    Management Severance Agreements.
                (incorporated by reference to Exhibits (c)(4) through (c)(12)
                to Schedule 14D-9 filed by Registrant January 25, 1988.

          (5)    Employment agreement of Richard L. Webb, Vice President,
                Aviation Services, dated June 24, 1992 (incorporated by
                reference to Registrant's Form 10-K for 1992, File No. 1-
                3879)

          (6)    Employment agreement of Paul V. Lombardi,
                Vice President, Government Services Group

          (7)    Restricted Stock Plan.


          Exhibit 11

          (1)    Computations of Earnings Per Common Share for the
                Years Ended December 31, 1993, 1992, and 1991


          Exhibit 21

          (1)    Subsidiaries of the Registrant

          Exhibit 24

          (1)    Consent of Independent Public Accountants

              (b)  Reports on Form 8-K

              None filed during the fourth quarter
              ended December 31, 1993


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

                          DYNCORP


        March 31, 1994               By:     D. R. Bannister
                                             D. R. Bannister
                                             President and Chief
                                             Executive Officer

          Pursuant to the requirements of the Securities and Exchange Act of
        1934, this report is signed below by the following persons on behalf
        of the Registrant and in the capacities and on the dates indicated.



        D. R. Bannister              President and Director    March 31, 1994
        D. R. Bannister              (Principal Executive Officer)


        J. H. Duggan                 Executive Vice President  March 31, 1994
        J. H. Duggan                 and Director


        T. E.Blanchard               Senior Vice President     March 31, 1994
        T. E. Blanchard              Chief Financial Officer
                                          and Director


        D. L. Reichardt              Senior Vice President     March 31, 1994
        D. L. Reichardt              General Counsel and Director


        G. A. Dunn                    Vice President           March 31, 1994
        G. A. Dunn                    and Controller
                                     (Principal Accounting Officer)



        D. C. Mecum II                Director                 March 31, 1994
        D. C. Mecum II


        H. S. Winokur, Jr.            Director                 March 31, 1994
        H. S. Winokur, Jr.






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


                                      ASSETS

                                                               December 31,
                                                             1993        1992

  Current Assets:
     Cash and short-term investments                      $   6,894   $  5,822
     Notes and current portion of long-term receivables (a)      -           1
     Accounts receivable and contracts in process,
       net of allowance for doubtful accounts (Note 3)       20,723     18,153
     Inventories of purchased products and supplies             513        419
     Other current assets                                     3,718      5,710
       Total current assets                                  31,848     30,105

  Investment in and advances to subsidiaries and affiliates  70,277     50,005

  Property and Equipment, net of accumulated depreciation
    and amortization                                          9,836     11,479

  Intangible Assets, net of accumulated amortization         86,811     90,374

  Other Assets                                                6,040      7,513

          Total Assets                                     $204,812   $189,476

  (a)  December 1992 has been restated to conform to 1993 presentation of the
       Cummings Point Industries, Inc. note receivable.

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

  See accompanying "Notes to Condensed Financial Statements"


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


           LIABILITIES, REDEEMABLE COMMON STOCK AND STOCKHOLDERS' EQUITY


                                                             December 31,
                                                           1993        1992
  Current Liabilities:
     Notes payable and current portion of
       long-term debt (Note 2)                             $  3,392   $  2,601
     Accounts payable (a)                                    11,594      7,776
     Advances on contracts in process                           864        668
     Accrued liabilities (a)                                 71,855     77,283
       Total current liabilities                             87,705     88,328

  Long-term Debt (Note 2)                                    93,150     80,294

  Other Liabilities and Deferred Credits                     15,591     16,970
       Total Liabilities                                    196,446    185,592

  Commitments, Contingencies and Litigation                      -           -

  Redeemable Common Stock $17.50 per share redemption value,
    125,714 shares issued and outstanding                     2,200          -

  Stockholders' Equity:
     Capital stock, $0.10 par value:
       Preferred stock, Class C                               3,000      3,000
     Common stock                                               502        491
     Common stock warrants                                   15,119     15,119
     Unissued common stock under restricted stock plan       10,395      9,941
     Paid-in surplus                                         95,983     96,408
     Deficit                                               (105,425)   (92,011)
     Common stock held in treasury                           (5,840)    (6,538)
     Cummings Point Industries, Inc. note receivable (b)     (7,568)    (6,410)
     Employee Stock Ownership Plan Loan                           -    (16,116)
       Total Stockholders' Equity                             6,166      3,884
       Total Liabilities, Redeemable Common Stock
         and Stockholders' Equity                          $204,812   $189,476

  (a)  December 1992 has been restated to conform to the 1993 presentation.

  (b)  December 1992 has been restated to conform to 1993 presentation of the
       Cummings Point Industries, Inc. note receivable.

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



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



                                              For the Years Ended December 31,
                                                    1993      1992      1991

  Revenues                                         $552,662 $557,675  $513,601

  Costs and Expenses:
     Cost of services                               528,776  542,901   501,584
     Selling and corporate administrative            10,994   12,534    10,473
     Interest expense                                14,950   14,608    18,295
     Interest income                                 (1,969)  (1,693)   (2,006)
     Other (Note 3)                                  23,902   23,490     8,805
                                                    576,653  591,840   537,151

  Loss before income taxes, equity in net income
   of subsidiaries and extraordinary item           (23,991) (34,165)  (23,550)
     Benefit for income taxes                        (1,561)  (3,900)   (7,951)

  Loss before equity in net income of subsidiaries
    and extraordinary item                          (22,430) (30,265)  (15,599)
     Equity in net income of subsidiaries             9,016    9,449     3,004

  Loss before extraordinary item                    (13,414) (20,816)  (12,595)
     Extraordinary gain (loss) from early retirement
       of debt, net of income tax provision              -    (2,526)      192
  Net Loss                                          (13,414) (23,342)  (12,403)
     Preferred Stock Class A dividends declared
       and paid and accretion of discount                 -      959     5,180
  Net Loss for Common Stockholders                 $(13,414)$(24,301) $(17,583)


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

  See accompanying "Notes to Condensed Financial Statements."


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

                                             For the Years Ended December 31,
                                                    1993     1992     1991
    Cash Flows from Operating Activities:
      Net loss                                    $(13,414) $(23,342) $(12,403)
      Adjustments to reconcile net loss from operations
       to net cash provided by operating activities:
         Depreciation and amortization               7,834     9,510    14,713
         Pay-in-kind interest on Junior
           Subordinated Debentures                  13,142     6,590    11,950
         Loss (gain) on purchase of Junior
           Subordinated Debentures                     -       2,526      (291)
         Deferred income taxes                         521      (666)   (5,167)
         Accrued compensation under Restricted
           Stock Plan                                2,047     2,354     3,061
         Noncash interest income                    (1,158)     (910)        -
         Other                                      (1,936)   (4,363)   (1,312)
         Change in assets and liabilities, net of acquisitions
           and dispositions and sale of accounts receivable in 1993:
            Decrease in accounts receivable and
              contracts in process                  (2,570)  (10,173)  (11,446)
            (Increase) decrease in inventories         (93)      (72)      254
            (Increase) decrease in other
              current assets                         1,992       986      (577)
            Increase (decrease) in current
              liabilities except notes payable and
              current portion of long-term debt       (976)    6,690    16,418
                Cash provided (used) by
                  operating activities               5,389   (10,870)   15,200
    Cash Flows from Investing Activities:
      Sale of property and equipment                   829       130       103
      Proceeds received from notes receivable            -     1,346     8,423
      Purchase of property and equipment              (928)   (2,381)   (2,519)
      Increase in notes receivable                       -    (5,500)        -
      Increase in investments and affiliates             -    (1,888)        -
      Deferred income taxes from "safe harbor" leases    -       (20)     (104)
      Deferred income taxes related to the merger and
         disposition of businesses                       -        -        342
      Other                                            345      (201)      (66)
                Cash provided (used) from
                  investing activities                 246    (8,514)    6,179
    Cash Flows from Financing Activities:
      Purchase of Preferred Stock Class A and
         Junior Subordinated Debentures                  -   (42,466)   (2,074)
      Treasury stock purchased                      (1,979)   (3,448)   (2,810)
      Payment on indebtedness                       (4,725)  (41,010)  (17,005)
      Increase in bank borrowings                        -        -      6,000
      Accounts receivable sold (Note 3)                  -    63,682        -
      Dividends paid on Class A Preferred Stock          -      (861)       -
      Treasury stock sold under Management Employees
        Stock Purchase Plan                             46       108       398
      Reduction in loan to Employee Stock
        Ownership Plan                              16,116    16,099    15,402
      Change in intercompany balances, net         (14,021)   14,050    (8,438)
                Cash provided (used) from
                  financing activities              (4,563)    6,154    (8,527)
    Net Increase (Decrease) in Cash and
      Short-term Investments                         1,072   (13,230)   12,852
    Cash and Short-term Investments at Beginning
      of the Period                                  5,822    19,052     6,200
    Cash and Short-term Investments at End
      of the Period                               $  6,894  $  5,822  $ 19,052


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



                            NOTES TO CONDENSED FINANCIAL STATEMENTS

          1.  Basis of Presentation

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

          2.  Long-term Debt

            At December 31, 1993 and 1992, long-term debt consisted of:

                                                       1993       1992
                                                        (In thousands)
    Junior Subordinated Debentures, net of unamortized
      discount of $5,175 and $5,491                      $86,947  $73,489
    Notes payable, due in installments through 2002,
      9.3% weighted average interest rate                  6,643    6,242
    Capitalized equipment leases                           2,952    3,164
                                                          96,542   82,895
    Less current portion                                   3,392    2,601
                                                         $93,150  $80,294

            Maturities of long-term debt as of December 31, 1993, were as
          follows:

                       Years Ending December 31, (In Thousands)

                 1994                                            $ 3,392
                 1995                                              2,267
                 1996                                              1,747
                 1997                                              1,106
                 1998                                                688
                 Thereafter                                       92,517

          3.Accounts Receivable

            At December 31, 1992, the Company sold $63,682,000 of its
          accounts receivable to Dyn Funding Corporation (DFC), a wholly
          owned subsidiary of the Company.  DFC was established in January,
          1992 to issue $100,000,000 of Contract Receivable Collateralized
          Notes (Notes) and to purchase eligible accounts receivable from
          the Company and its subsidiaries.  On an ongoing basis, the cash
          received by DFC from collection of the receivables is used to
          make interest payments on the Notes, pay a servicing fee to the
          Company and purchase additional receivables from the Company (see
          Note 4 to Consolidated Financial Statements included elsewhere in
          this Form 10-K).

            The Company receives 97% of the face value of the accounts
          receivable sold to DFC.  The 3% discount from the face value of
          the accounts receivable is recorded as an expense by the Company
          at the time of sale.  In 1993 and 1992, the Company recorded as
          expense $16,298,000 and $17,308,000 which is reflected in "Other"
          in the accompanying "Statements of Operations" (in the
          "Consolidated Statements of Operations" of DynCorp and
          Subsidiaries this expense is offset by the gain recognized by DFC).



                               DynCorp and Subsidiaries
                  SCHEDULE VIII - Valuation and Qualifying Accounts
                For the Years Ended December 31, 1993, 1992, and 1991
                                (Dollars in Thousands)




                                                           Additions
                                        Balance at   Charged to     Charged to                    Balance at
                                        Beginning     Costs and      to Other                       End of
                Description             of Period     Expenses      Accounts(1)   Deductions(2)     Period
                                                                                    

    Year Ended December 31, 1993
      Allowance for doubtful accounts      $3,415       $1,141         $   79        $3,166         $1,469

    Year Ended December 31, 1992
      Allowance for doubtful accounts      $2,532       $  965         $  254        $  336         $3,415

    Year Ended December 31, 1991
      Allowance for doubtful accounts      $1,336       $  953         $  333       $    90         $2,532
<FN>

    (1) Includes recovery of prior year writeoffs.
    (2) Writeoff of uncollectible accounts.