As filed with the Securities and Exchange Commission on August 16, 1995
         

        
                                                               File No. 33-61393
         
                          SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C.  20549
                                   _______________

        
                            PRE-EFFECTIVE AMENDMENT NO. 1
         

        
                                     TO FORM SB-2
         
                                REGISTRATION STATEMENT
                                        UNDER
                              THE SECURITIES ACT OF 1933
                                _____________________

                           INDUSTRIAL TRAINING CORPORATION
                          _________________________________
               (Exact name of registrant as specified in its charter)

     
     
                                                                     
               Maryland                             7812                          52-1078263    
       (State or other jurisdiction of     (Primary Standard Industrial    (I.R.S. Employer
       incorporation or organization)      Classification Code Number)     Identification No.)

     

     13515 Dulles Technology Drive, Herndon, Virginia 22071  (703)713-3335   
     _________________________________________________________________________
     (Address, including zip code, and telephone number, including area code,
     of principal executive offices)

                                Anne J. Fletcher, Esq.
                           Industrial Training Corporation
                            13515 Dulles Technology Drive
                                  Herndon, VA  22071
     _________________________________________________________________________
     (Name, address, zip code, telephone number, including area code, of agent
     for service)
                                  __________________
                                     Copies to:
        
       Alan J. Berkeley, Esq.             Melissa Allison Warren, Esq.
       Kirkpatrick & Lockhart LLP         Shapiro and Olander
       1800 M Street, N.W.                36 south Charles Street, 20th Floor
       Washington, D.C.  20036            Baltimore, MD 21201-3147
       Telephone (202) 778-9050           Telephone (410) 385-4265
       Facsimile (202) 778-9100           Facsimile (410) 539-7611

         
                           ______________________________

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

           If any of the Securities being registered on this Form are to be
     offered on a delayed or continuous basis pursuant to Rule 415 under the
     Securities Act of 1933, check the following box. [X]

           If delivery of the prospectus is expected to be made pursuant to
     Rule 434, please check the following box.  [X]


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







                           INDUSTRIAL TRAINING CORPORATION
                                CROSS REFERENCE SHEET


        Item
       Number     Designation in Form SB-2              In Prospectus
       ------     ------------------------              -------------

           1.   Front of the Registration
                Statement and Outside Front
                Cover of Prospectus . . . .   Outside Front Cover Page
           2.   Inside Front and Outside      Inside Front Cover and Outside
                Back Cover Pages of           Back Cover Pages; Additional
                Prospectus  . . . . . . . .   Information

           3.   Summary Information and
                Risk Factors  . . . . . . .   Prospectus Summary; Risk Factors

           4.   Use of Proceeds . . . . . .   Risk Factors; Use of Proceeds 
           5.   Determination of Offering     Price Range of Common Stock and
                Price . . . . . . . . . . .   Dividend Policy; Underwriting

           6.   Dilution  . . . . . . . . .   Risk Factors
           7.   Selling Security Holders  .   Selling Shareholders

           8.   Plan of Distribution  . . .   Underwriting

           9.   Legal Proceedings . . . . .   Business
          10.   Directors, Executive          Management; Principal
                Officers, Promoters and       Shareholders; Selling
                Control Persons . . . . . .   Shareholders

          11.   Security Ownership of         Management; Principal
                Certain Beneficial Owners     Shareholders; Selling
                and Management  . . . . . .   Shareholders
          12.   Description of Securities .   Prospectus Summary; Description
                                              of Securities

          13.   Interest of Named Experts
                and Counsel . . . . . . . .   Legal Opinions; Experts

          14.   Disclosure of Commission
                Position on Indemnification
                for Securities Act
                Liabilities . . . . . . . .   Management
          15.   Organization Within Last      Prospectus Summary; Management;
                Five Years  . . . . . . . .   Certain Relationships and
                                              Related Transactions; Principal
                                              Shareholders; Selling
                                              Shareholders 







        Item
       Number     Designation in Form SB-2              In Prospectus
       ------     ------------------------              -------------

          16.   Description of Business . .   Prospectus Summary; Summary
                                              Consolidated Financial Data;
                                              Risk Factors; Use of Proceeds;
                                              Price Range of Common Stock and
                                              Dividend Policy; Capitalization;
                                              Selected Consolidated Financial
                                              Data; Management's Discussion
                                              and Analysis of Financial
                                              Condition and Results of
                                              Operations; Business;
                                              Management; Certain
                                              Relationships and Related
                                              Transactions; Principal
                                              Shareholders; Selling
                                              Shareholders; Description of
                                              Securities; Financial Statements
          17.   Management's Discussion and
                Analysis or Plan of           Management's Discussion and
                Operation . . . . . . . . .   Analysis of Financial Condition
                                              and Results of Operations

          18.   Description of Property . .   Prospectus Summary; Management's
                                              Discussion and Analysis of
                                              Financial Condition and Results
                                              of Operations; Business 

          19.   Certain Relationships and
                Related Transactions  . . .   Certain Relationships and
                                              Related Transactions
          20.   Market for Common Equity
                and Related Stockholder       Outside Front Cover Page; Price
                Matters . . . . . . . . . .   Range of Common Stock and
                                              Dividend Policy; Description of
                                              Securities

          21.   Executive Compensation  . .   Management
          22.   Financial Statements  . . .   Index to Financial Statements

          23.   Changes in and
                Disagreements with
                Accountants on Accounting     *
                and Financial Disclosure  .

        * Text is omitted because response is negative or item is inapplicable.







         
                    Subject to Completion, Dated August 16, 1995
                                  1,050,000 Shares
                           INDUSTRIAL TRAINING CORPORATION
                                     Common Stock
                             ___________________________
         
        
     Of the 1,050,000 shares of Common Stock offered hereby, 875,000 are being
     issued and sold by Industrial Training Corporation (the "Company" or
     "ITC") and 175,000 are being sold by the Selling Shareholders.  The
     Company will not receive any of the proceeds from the sale of shares by
     the Selling Shareholders.  See "Selling Shareholders."  The Common Stock
     is traded on the NASDAQ National Market System under the Symbol "ITCC." 
     On August 10, 1995, the last reported sale price of the Company's Common
     Stock as reported by NASDAQ was $10 1/2 per share.  See "Price Range of
     Common Stock and Dividend Policy."
                             ____________________________
         
        
       Prospective investors should carefully consider the factors set forth on
                             page 6 under "Risk Factors"
                             ____________________________
         
     THESE SECURITIES  HAVE NOT BEEN  APPROVED OR DISAPPROVED  BY THE SECURITIES
     AND EXCHANGE COMMISSION  OR ANY STATE  SECURITIES COMMISSION,  NOR HAS  THE
     SECURITIES  AND EXCHANGE  COMMISSION  OR  ANY STATE  SECURITIES  COMMISSION
     PASSED  UPON  THE   ACCURACY  OR  ADEQUACY   OF  THIS   PROSPECTUS.     ANY
     REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
        
     
     

                                                Underwriting                         Proceeds to
                                               Discounts and       Proceeds to         Selling
                          Price to Public      Commissions(1)       Company(2)      Shareholders
                                                                             

       Per share . . .

       Total(3)  . . .
         
     
     (1)              See  "Underwriting" for  a description  of indemnification
                      arrangements with the several Underwriters.

     (2)              Before deducting  expenses estimated at  $________ payable
                      by the Company.  See "Underwriting."

     (3)              The  Company  and one  of  the  Selling Shareholders  have
                      granted the Underwriters  an option, exercisable within 45
                      days after the date of  this Prospectus, to purchase up to
                      an  aggregate  of  157,500  additional  shares  of  Common







                      Stock,  solely to  cover over-allotments,  if any,  on the
                      same terms  and conditions  as the shares  offered hereby.
                      If the  over-allotment option  is exercised in  full, such
                      Selling  Shareholder  may  elect  to  sell  up  to  47,932
                      additional shares.   If  the over-allotment  is  partially
                      exercised, then the  Company and that Selling  Shareholder
                      may  participate  proportionately  in  the over-allotment.
                      Assuming full  exercise of the  over-allotment option, the
                      total   Price  to   Public,  Underwriting   Discounts  and
                      Commissions, Proceeds to  Company, and Proceeds to Selling
                      Shareholders   will  be   $______________,  $____________,
                      $____________,  and  $______________,  respectively.   See
                      "Underwriting."

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

     The shares of Common Stock are offered  by the several Underwriters subject
     to  prior  sale,  withdrawal,  cancellation or  modification  of  the offer
     without notice, delivery  to and acceptance by the Underwriters and certain
     other conditions.   It is expected  that delivery  of the certificates  for
     the shares  of Common Stock will  be made at  the offices of  Ferris, Baker
     Watts, Incorporated,  1720 Eye Street,  N.W., Washington, D.C.  on or about
     ________________, 1995.

                           ______________________________
        
                                 Ferris, Baker Watts
                                     Incorporated
         
                  The date of this Prospectus is ___________, 1995.







     IN  CONNECTION WITH  THIS  OFFERING,  THE  UNDERWRITERS MAY  OVER-ALLOT  OR
     EFFECT TRANSACTIONS WHICH  STABILIZE OR MAINTAIN  THE MARKET  PRICE OF  THE
     SHARES OF COMMON STOCK  ON THE NASDAQ NATIONAL  MARKET SYSTEM OR  OTHERWISE
     AT A LEVEL ABOVE  THAT WHICH  MIGHT OTHERWISE PREVAIL  IN THE OPEN  MARKET.
     SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

        
     IN  CONNECTION  WITH THIS  OFFERING,  CERTAIN  UNDERWRITERS MAY  ENGAGE  IN
     PASSIVE MARKET  MAKING TRANSACTIONS IN  THE SHARES OF  COMMON STOCK ON  THE
     NASDAQ NATIONAL  MARKET SYSTEM  IN ACCORDANCE  WITH RULE  10b-6A UNDER  THE
     SECURITIES EXCHANGE ACT OF 1934.  SEE "UNDERWRITING."
         

                                ADDITIONAL INFORMATION
        
     The Company  is subject  to the  reporting requirements  of the  Securities
     Exchange  Act of  1934  (the "Exchange  Act")  and in  accordance therewith
     files reports, proxy statements, and other information with  the Securities
     and  Exchange  Commission   (the  "Commission").    These   reports,  proxy
     statements, and  other  information may  be  inspected  and copied  at  the
     public  reference facilities  maintained  by the  Commission  at 450  Fifth
     Street, N.W.,  Washington, D.C. 20549 and at  its New York Regional Office,
     7  World Trade  Center, Suite  1300, New  York, New  York 10048  and at its
     Chicago  Regional Office,  Northwestern  Atrium  Center, 500  West  Madison
     Street, Suite 1400,  Chicago, Illinois 60661-2511.  Copies of such material
     can be  obtained  from the  Public  Reference  Section of  the  Commission,
     Washington, D.C. 20549 at prescribed rates.  
         
        
     A registration statement on  Form SB-2 relating to the Common Stock offered
     hereby  has  been   filed  by  the   Company  with   the  Commission   (the
     "Registration Statement").   This Prospectus does  not contain  all of  the
     information set  forth in the  Registration Statement and  the exhibits and
     schedules  thereto.   Statements  contained in  this  Prospectus as  to the
     contents  of  any  contract or  any  other  document  referred  to are  not
     necessarily complete and in  each instance reference is made to the copy of
     such contract  or other document  filed as an  exhibit to the  Registration
     Statement, each  such statement  being qualified  in all  respects by  such
     reference.  Further information with respect to the Company and the  Common
     Stock offered  hereby  is included  or  incorporated  by reference  in  the
     Registration Statement and  exhibits.  A copy of the Registration Statement
     may be inspected  by anyone  without charge and  may be  obtained at  rates
     prescribed  by  the Commission  at  the  Public  Reference  Section of  the
     Commission located at 450 Fifth  Street, N.W., Washington, D.C.  20549, the
     New  York Regional Office  located at 7 World  Trade Center,  New York, New
     York  10048, and the  Chicago Regional Office  located at  500 West Madison
     Street, Chicago, Illinois 60661-2511.
         





                                        - 2 -







                                  PROSPECTUS SUMMARY
        
     The following summary  is qualified in  its entirety by  the more  detailed
     information and financial statements and notes  thereto appearing elsewhere
     in  this Prospectus.   Each investor is encouraged  to read this Prospectus
     in  its entirety.    Unless otherwise  indicated,  all information  in this
     Prospectus assumes  that the Underwriters'  over-allotment option will  not
     be  exercised.   Investors should  carefully consider  the information  set
     forth under the heading "Risk Factors."  
         
                                     The Company
        
     ITC  develops,  produces, markets  and  distributes  interactive multimedia
     training solutions  that improve productivity and  reduce training time and
     costs.  ITC's broad  array of interactive multimedia  "courseware" combines
     full-motion video,  audio,  animation,  graphics and  text  into  a  single
     training presentation.  By packaging its  courseware together with standard
     multimedia  personal   computer  systems  and  offering  reliable  customer
     assurance  and  consultative support,  ITC  provides its  customers  with a
     complete training solution  that may command  a premium  price relative  to
     other  technology-based training  programs.   While  all  of the  Company's
     products are  available in  analog laser  video disc  format, ITC  recently
     converted and released many  of its "PC Skills" and all of  its "Regulatory
     Training"  products in  a  digital CD-ROM  format.   ITC's  five courseware
     libraries,  all marketed under  the Activ(REGISTERED  TRADEMARK) trademark,
     include  over 200  individual  multimedia products  to  train users  in "PC
     Skills,"   "Regulatory  Training,"   "Technical  Skills,"  "Instrumentation
     Training"  and  "Basic  Skills."    ITC's  multimedia  products provide  an
     alternative to traditional  stand-up training.  The Company's courseware is
     highly  interactive and  is self-paced,  allowing employees  to adjust  the
     rate of  training to  their individual  needs, competency  levels and  work
     schedules.  
         
        
     ITC  offers its  courseware  to customers  in  many markets,  including the
     industrial    processing   and    manufacturing   industries,   government,
     educational organizations, utilities  and the service sector.   The Company
     acquired the  "PC Skills Learning  Library" in September  1993 enabling ITC
     to   expand   its   sales   into   service-based    industries,   such   as
     telecommunications  and personnel  services.   The domestic  market for all
     training and employee  education in 1994 was estimated by Training Magazine
     to represent a  $50.6 billion industry, of which approximately $7.0 billion
     was  estimated  to be  off-the-shelf  products  and  hardware.   See  "Risk
     Factors -- Developing Market, -- Dependence on Product Development."
         
        
     In aggregate, ITC's  Activ(REGISTERED TRADEMARK) courseware is used in over
     5,000 companies,  including many Fortune  1,000 companies, and other  major
     organizations.  Among  the better-known purchasers of  ITC Activ(REGISTERED
     TRADEMARK) courseware are the following companies or their affiliates:  The



                                        - 3 -







     Southern Companies, General Electric Company, NYNEX,  Talent Tree Personnel
     Services, Cargill, Inc., Ford Motor Company and Illinois Power Company. 
         
        
     The Company's  objective is to  accelerate its growth  and profitability by
     further  penetrating the  market for  interactive  multimedia training  and
     educational courseware.   ITC's strategy for achieving this objective is to
     expand  product platforms  and development  efforts; increase  distribution
     capabilities; and pursue  strategic acquisitions  and marketing  alliances.
     See "Business -- Corporate Strategy."
         
     ITC was incorporated  in 1977 under the laws of the state of Maryland.  The
     Company's principal  executive office  address is  13515 Dulles  Technology
     Drive, Herndon, Virginia 22071.  ITC's telephone number is (703) 713-3335.







































                                        - 4 -







                                     The Offering

        
       Securities Offered  . . . . . . . . . .   1,050,000  shares  of   Common
                                                 Stock, $.10 par value

          Securities Offered by the Company  .   875,000   shares   of   Common
                                                 Stock, $.10 par value 
          Securities Offered by Selling          175,000   shares   of   Common
       Shareholders  . . . . . . . . . . . . .   Stock, $.10 par value

       Common Stock Outstanding After the        3,330,624 shares(1)
       Offering  . . . . . . . . . . . . . . .

       Proposed Use of Proceeds  . . . . . . .   To  reduce   indebtedness;  to
                                                 finance   product    expansion
                                                 through  internal  development
                                                 and      acquisitions       of
                                                 compatible         businesses,
                                                 products  or technologies;  to
                                                 increase  marketing   efforts;
                                                 and, for  working capital  and
                                                 general  corporate   purposes.
                                                 See "Use of Proceeds."
       NASDAQ National Market Symbol . . . . .   ITCC
         


     (1) Excluding  306,572 shares  issuable upon  the exercise  of options  and
     warrants.























                                        - 5 -







                         Summary Consolidated Financial Data
        
                    (Amounts in thousands, except per share data)
         
     The  summary consolidated financial data set  forth below should be read in
     conjunction with,  and  are qualified  by  reference to,  the  Consolidated
     Financial  Statements   of  the   Company  and  the   Notes  thereto,   and
     "Management's Discussion  and Analysis of  Financial Condition and  Results
     of Operations" included elsewhere in this Prospectus.

     
     
        
                                                                                          Six Months Ended
                                                                                              June 30,
      Statement of Income Data:                  Years Ended December 31,                    (Unaudited)

                                       1990       1991       1992       1993       1994     1994        1995

                                                                                    
      Revenues                       $9,229    $11,011    $11,135    $13,812    $22,337   $9,364     $11,256

      Income before provision for
        income taxes                   $853       $918     $1,114     $36(1)     $1,965     $670      $1,231
      Net income                       $514       $550       $701        $21     $1,160     $402        $726

      Net income per common
      share(2)                        $0.33      $0.35      $0.42      $0.01      $0.48    $0.17       $0.28

      Weighted average shares
      outstanding(2)                  1,555      1,590      1,680      1,959      2,428    2,378       2,588
         
        
                                                                                    June 30, 1995
                                                                                     (Unaudited)

      Balance Sheet Data:                                   December 31,        Actual             As    
                                                                1994                          Adjusted(3)

      Cash                                                        $440           $1,179            $7,621
      Working capital                                           $4,095           $4,620           $11,506

      Total assets                                             $17,130          $19,085           $25,527
      Long-term debt, net of current portion                      $773           $1,614              $189

      Total stockholders' equity                               $10,054          $10,851           $19,162
         
     





                                        - 6 -







        
     (1) The decline in 1993 income before  provision for income taxes  resulted
         from several factors including: lower overall gross margins,  increased
         selling,  general  and administrative  costs as  a result  of increased
         marketing, sales, and  promotional efforts, and resources dedicated  to
         expanding the  Company through  acquisition.   Effective September  30,
         1993,  the Company  acquired  CI Acquisition  Corporation  and  its two
         wholly-owned  subsidiaries,   Comsell  Training,   Inc.  and   ComSkill
         Learning Centers, Inc.
         
        
     (2) 1990  and 1991  data have  been adjusted  to reflect  a 2  for 1  stock
         split, which occurred in January 1992.
         
        
     (3) Gives  effect to the  sale by  the Company of 875,000  shares of Common
         Stock at  an assumed  offering price  of $10  1/2 per  share and  after
         deducting estimated underwriting discounts,  offering expenses, and the
         applicable filing and registration fees.  See "Use of Proceeds."
         
                                     RISK FACTORS
        
     Investors  should  carefully  consider  the  following   risk  factors,  in
     addition to  all of  the other  information contained  in this  Prospectus,
     including the Consolidated  Financial Statements and Notes  to Consolidated
     Financial Statements, before purchasing the Common Stock offered hereby.
         
     Developing Market
        
     The  market for training and employee education  is characterized by a high
     degree of  fragmentation and competition.   Competitors include  publishers
     of  text  and  videotape training  products,  providers  of  instructor-led
     training,  and developers  and  publishers  of other  multimedia  products.
     Technology-based  training  products  represent  a  small  portion  of  the
     overall  market for training.   As a  result, the  Company's future success
     and realization of the  Company s strategic plan will  depend, in part,  on
     the extent to  which companies continue to  adopt technology-based training
     as  a  fundamental   part  of  their  employee  education  and  development
     programs.  There can be no assurance  that the current trend will  continue
     or  that  the  Company  will  significantly  increase  or  sustain  current
     distribution levels for its products.
         
     Dependence on Product Development 
        
     Several of  the  Company's products,  including  the Company s  "PC  Skills
     Learning  Library" and,  to  a  lesser  degree, the  Company s  "Regulatory
     Training Learning Library,"  are influenced by  changes in  the content  of
     the subject matter.  Changes in the  subject matter of any of the Company's
     products  could render  such products  obsolete.   Therefore, the Company's
     success may depend  upon the Company s ability to  adapt, modify and update
     its products,  to  develop and  introduce,  in  a timely  manner,  new  and


                                        - 7 -







     competitive  products, or  to  acquire  new  products.   There  can  be  no
     assurance that the Company will be successful in these endeavors.  
         
     Acquisitions
        
     The Company's  continued  growth  depends,  in  part,  on  its  ability  to
     successfully acquire complementary businesses  or product lines.  There can
     be no  assurance that  any such  acquisitions will  be  consummated, or  if
     consummated, that  such acquisitions will  be successful.   The Company has
     no  current commitments, understandings or arrangements with respect to any
     specific transaction.  See "Business -- Corporate Strategy."
         
     Distribution
        
     Part of the Company's  strategy is to expand distribution channels  for its
     courseware.  Although the  Company intends to hire additional salespersons,
     add dealers, franchisees  and distributors, and explore  relationships with
     other resellers, no  assurance can be given that such expanded distribution
     will either  occur or  have a  positive effect  on  the Company's  business
     operations.
         
     Changing Technologies
        
     The  Company utilizes  several different  personal computer-based  hardware
     platforms to deliver  its products.   These platforms  range from  standard
     analog format, using laser video disc, to  any of the several digital-based
     CD-ROM  platforms,  such  as  "MPEG"  (the Motion  Pictures  Experts  Group
     standard),   "DVI"   (Digital  Video   Interactive)   and  INDEO(REGISTERED
     TRADEMARK).   The  Company  also  operates  in  an  environment  where  its
     customers face networking  and portability issues.  Delivery  platforms are
     constantly evolving as new and  different technologies emerge.   Changes in
     technologies  or  the  means  through  which  the  Company's  products  are
     delivered could  render the Company's  products obsolete.  There  can be no
     assurance  that  the  Company  will  be  able  to  anticipate  and  respond
     adequately to technological  changes that may  affect the  delivery of  the
     Company s  products  or that  costs  to  develop  such  responses will  not
     adversely affect the financial condition of the Company.
         
     Intellectual Property
        
     The  Company considers  all of its  products to  be proprietary  and relies
     primarily  on   a  combination  of  statutory  and  common  law  copyright,
     trademark and  trade secret laws,  customer licensing agreements,  employee
     and third-party nondisclosure  agreements and other methods to  protect its
     proprietary rights.  Despite  these precautions, it  may be possible for  a
     third party  to copy or otherwise  obtain and use  the Company's courseware
     or technology  without authorization, or to  develop similar  courseware or
     technology  independently.     The  Company  includes  in   its  courseware
     packaging  an  end-user  agreement that  restricts  unauthorized  use.   If
     unauthorized copying or  misuse of the Company's products  were to occur to
     any  substantial degree, the Company's  business and  results of operations


                                        - 8 -







     could be materially  and adversely  affected.   There can  be no  assurance
     that  the Company's  means  of protecting  its  proprietary rights  will be
     adequate or that  the Company's competitors will not  independently develop
     similar technology.  There can likewise be  no assurance that third parties
     will not claim that the Company's current or future  products infringe upon
     the proprietary rights of others.  Any  such claim, with or without  merit,
     could  result in costly  litigation or  require the  Company to  enter into
     royalty or  licensing agreements.   Such royalty or  license agreements, if
     required,  may not be  available on terms acceptable  to the  Company or at
     all.  See "Business -- Intellectual Property."  
         
     Dependence On and Need for Key Personnel

     At  the present  time,  the Company  depends  to a  great  extent upon  the
     efforts  of each  of  its executive  officers  to administer  the Company's
     business.   In addition,  the Company's  ability to  accelerate growth  and
     profitability will depend,  in part, on  its ability to attract  and retain
     additional  qualified personnel.    There  is significant  competition  for
     qualified personnel, and  there can be no  assurance that the  Company will
     be successful  in recruiting or  training a sufficient  number of employees
     of the requisite caliber  to enable the Company to operate its business and
     implement its strategy as planned.  See "Management."

     Competition
        
     The training  and employee  education industry  is highly competitive,  and
     competition  is increasing  among providers  of  technology-based training.
     Competitors  include  providers  of  traditional  instructor-led  training,
     multimedia developers  and sellers, textbook publishers,  and manufacturers
     and producers  of videotape training  materials and other  products.  These
     competitors  range  from  small  to   large  firms,  some  of   which  have
     substantially greater  financial, personnel  and  marketing resources  than
     the Company.   No assurance can be  given that the Company  will be able to
     compete effectively  with existing  or future competitors  in the  training
     industry.  The  inability to remain competitive could result in a reduction
     of the Company's revenues and could have  a material adverse effect on  the
     Company's overall financial condition.  See "Business -- Competition." 
         

     Dilution
        
     Purchasers  of  the shares  of  Common  Stock  offered  hereby will  suffer
     immediate  and  substantial  dilution (i.e.,  the  difference  between  the
     offering price  of a share of Common Stock  and the net tangible book value
     thereof  after giving effect  to this Offering) of  $5.38 per  share in the
     net tangible book value of their shares of Common Stock, assuming that  all
     shares offered  by  the Company  are  sold.   At  June  30, 1995,  the  net
     tangible book value of the  Company was approximately $8,748,084,  or $3.56
     per share  based  on 2,455,624  shares of  Common Stock  outstanding.   Net
     tangible book value per share of Common Stock  represents the amount of the
     Company's total assets  less the amount of its intangible assets (goodwill)


                                        - 9 -







     and  liabilities,  divided   by  the  number  of  shares  of  Common  Stock
     outstanding.   After giving effect  to the sale  by the Company of  875,000
     shares (at an assumed offering price of  $10 1/2 per share) offered  hereby
     and the application of the estimated net  proceeds therefrom, the pro forma
     net tangible  book value  at June  30, 1995  would have been  approximately
     $17,059,089  or $5.12  per share of  Common Stock.   In the  event that the
     Underwriters exercise the  over-allotment option in full, the pro forma net
     tangible  book value  after  this  Offering (after  deducting  underwriting
     discounts and estimated offering expenses to be  paid by the Company) would
     be $5.27 per share, and  the public investors would experience dilution  of
     $5.23 per share.
         
     Use of Proceeds
        
     The  net proceeds  of this  Offering  are subject  to  reallocation by  the
     Company.  See "Use of Proceeds."
         




































                                        - 10 -







                                   USE OF PROCEEDS
        
     The net proceeds from the  sale by the Company of 875,000  shares of Common
     Stock in this Offering will be approximately  $8.3 million ($9.4 million if
     the Underwriters' over-allotment  option is  exercised in full)  based upon
     an assumed offering  price per  share of $10  1/2 (the  last reported  sale
     price  on  August 10,  1995).   The  Company will  not receive  any  of the
     proceeds from the  sale of Common Stock  by the Selling Shareholders.   The
     Company  anticipates that  the net  proceeds  will be  used  over the  next
     twelve to eighteen months for the purposes described below.
         
        
     The Company expects to use approximately  $1.9 million of the net  proceeds
     received by the Company to  reduce its long-term borrowings.  The long-term
     debt consists  of two  term loans.   The  first term  loan, the balance  of
     which  was $615,000 as  of June  30, 1995,  was incurred for  the Company's
     acquisition of CI  Acquisition Corp. ("CI") and its related subsidiaries in
     September 1993.   This  loan bears  interest at  a rate  of prime  plus one
     percent (1%) (10% as of June 30, 1995)  and matures in November 1998.   The
     second term  loan, the balance  of which was  $1,254,000 at June 30,  1995,
     was incurred in  connection with the February  17, 1995 acquisition of  the
     "INVOLVE(REGISTERED TRADEMARK) Instrumentation Learning  Library" from  the
     Instrument Society of America  ("ISA").  The second loan  bears interest at
     a  rate of prime  plus one-half percent  (1/2%) (9.5% as  of June 30, 1995)
     and matures in March 2000.
         
        
     The  Company intends to  use up to $3  million of the net  proceeds to fund
     development of additional  courseware products and to convert the Company's
     existing   analog   courseware   libraries   of   "Technical  Skills"   and
     "Instrumentation Training" to a digital-based CD-ROM format.  
         
        
     The  $3.4 million balance of net proceeds ($4.5 million if the Underwriters
     exercise the  over-allotment option in full),  will be used  to broaden and
     expand the Company's range of  training products by acquiring  companies or
     products,  working  capital and  other  general corporate  purposes.   With
     respect  to  future  acquisitions,  the  Company   is  regularly  reviewing
     potential   acquisitions,   although   it   has   no   current  agreements,
     understandings or  commitments with respect  to any material  transactions.
     Amounts allocated  to working  capital may  be used,  in  part, to  finance
     expanded distribution efforts.
         
        
     The foregoing  represents the Company's  estimate of the  allocation of the
     net  proceeds  of  this Offering  based  upon  the  current  status of  its
     business operations,  its current  plans and  current economic  conditions.
     Future events, as well as  changes in competitive conditions  affecting the
     Company's  business  and the  success  or  lack  thereof  of the  Company's
     marketing efforts, may make shifts in the allocation of funds necessary  or
     desirable.   A change in the use of proceeds  or timing of such use will be


                                        - 11 -







     at  the Company's discretion.  Pending application of the net proceeds from
     this  Offering,   the  net  proceeds  will   be  invested   in  short-term,
     investment-grade, interest  bearing securities.   See "Risk Factors --  Use
     of Proceeds."
         
     The Company may incur additional borrowings in the next twelve to  eighteen
     months to support its development plans and to effect acquisitions.














































                                        - 12 -







                   PRICE RANGE OF COMMON STOCK AND DIVIDEND POLICY
        
     The  Company's  Common Stock  is  traded  on  the  National Association  of
     Securities  Dealers Automated Quotation  System ("NASDAQ")  National Market
     System under the symbol ITCC.  The following table states the high and  low
     closing sale  prices by  quarter for  the Company's  Common Stock  based on
     actual trading, as reported by NASDAQ.
         
        
       1993                                      High            Low
       ----

       1st Quarter                               7 1/4          6 1/4
       2nd Quarter                               7 7/8          6 3/8

       3rd Quarter                               7 1/2          5 1/4

       4th Quarter                                 6            4 3/4
       1994
       ----
       1st Quarter                               5 1/4            4

       2nd Quarter                               4 1/2          3 5/8
       3rd Quarter                               8 1/2          3 5/8

       4th Quarter                               8 1/2          7 1/4

       1995
       ----
       1st Quarter                              10 1/2          6 1/4

       2nd Quarter                              10 1/2            8
       3rd Quarter (through August 10, 1995)    11 1/4          9 3/4
         
        
     The  last  reported sale  price  on the  NASDAQ National  Market  System on
     August 10, 1995 was $10 1/2.
         
     As of June  30, 1995, there were  2,455,624 shares of the  Company's Common
     Stock outstanding, held by 1,037 holders of record.
        
     Shareholders  of  the  Company's  Common  Stock  are entitled  to  receive,
     ratably, such dividends  as may be declared  by the Board of  Directors out
     of funds legally  available.  No  cash dividends have  been declared  since
     1984.  Future cash  dividends, if any, will be determined by  the Company's
     Board  of Directors and will be  based upon the Company's earnings, capital
     requirements, financial  condition, and  other factors  deemed relevant  by
     the Board of Directors.  
         




                                        - 13 -







     The  transfer  agent and  registrar  for  ITC's  Common  Stock is  American
     Securities  Transfer,  938  Quail Street,  Suite  101,  Lakewood,  Colorado
     80215.


















































                                        - 14 -







                                    CAPITALIZATION

        
     The following  table sets  forth the  capitalization of the  Company as  of
     June 30, 1995,  and as adjusted  to reflect the sale  of 875,000 shares  of
     Common Stock offered  by the Company  hereby at an assumed  public offering
     price of $10  1/2 per share and  the application of estimated  net proceeds
     therefrom.    See  "Use  of Proceeds."    This  table  should  be  read  in
     conjunction  with the  detailed information  included  in the  Consolidated
     Financial Statements  and the  Notes  thereto contained  elsewhere in  this
     Prospectus.
         
     
     
                                                                           As of June 30, 1995

                                                                      Actual                 As Adjusted
                                                                      ------                 -----------
                                                                                                

       Current installments of long-term debt                    $    580,726                $    136,726

       Long-term debt, net of current installments                  1,614,198                     189,198
       Stockholders' equity:

         Common stock, $.10 par value, 4,000,000 shares
         authorized; 2,455,624 shares outstanding; 3,330,624  
        shares outstanding, as adjusted(1)                            245,562                     333,062
         Additional paid-in capital                                 5,654,864                  13,878,369

         Note receivable from ESOP                                   (304,177)                  (304,177)

         Retained earnings                                          5,254,461                   5,254,461
                                                                  -----------                   ---------
           Total stockholders' equity                              10,850,710                  19,161,715
                                                                  -----------                 -----------

                                                                  $13,045,634                 $19,487,639
           Total capitalization                                   ===========                 ===========
         
     
        
     (1)  The  number of shares of  the Company's Common Stock  outstanding, the
     value of  Common Stock  and the  value of Additional  Paid-in Capital  have
     been reduced  by  17,704  shares,  $1,771  and  $59,538,  respectively,  to
     reflect  treasury stock  that  the Company  repurchased  prior to  June 30,
     1995.
         





                                        - 15 -







                         SELECTED CONSOLIDATED FINANCIAL DATA
        
                    (Amounts in thousands, except per share data)
         

     The following selected  consolidated financial data for, and  as of the end
     of, each of the years in  the five year period ended December 31, 1994  are
     derived from the audited consolidated financial  statements of the Company.
     The following  selected interim consolidated  data for, and  as of the  end
     of, the  six month periods ended  June 30, 1994 and  1995 have been derived
     from unaudited financial statements of  the Company, which, in  the opinion
     of  management, have  been  prepared  on  the  same basis  as  the  audited
     Consolidated  Financial  Statements  included   herein,  and  reflect   all
     adjustments, which  are of a normal recurring nature,  necessary for a fair
     presentation of such  data.   The results of  the interim  periods are  not
     indicative of  the  results of  a full  year.   The  selected  consolidated
     financial data set forth below should be read  in conjunction with, and are
     qualified by  reference to,  the Consolidated  Financial Statements  of the
     Company and the Notes  thereto, and  "Management's Discussion and  Analysis
     of  Financial Condition  and Results of  Operations" included  elsewhere in
     this Prospectus.
        



         



























                                        - 16 -







     
     
        
                                                                                         Six Months Ended
                                                                                             June 30,
                                                  Years Ended December 31,                 (unaudited)

      Statement of Income Data:         1990      1991     1992      1993      1994      1994       1995
                                                                                  

      Revenues                          $9,229   $11,011  $11,135   $13,812   $22,337   $ 9,364    $11,256
                                         5,007     6,024    5,681     8,215    13,629     5,585      6,453Cost of sales

      Gross margin                       4,222     4,987    5,454     5,597     8,708     3,779      4,803
      Selling, general &
        administrative expenses          3,157     3,914    4,327     5,554     6,693     3,091      3,596

      Equity in earnings of
                                            --        --    (135)     (124)     (136)      (70)       (78)affiliates
      Income before interest and
        provision for income taxes       1,066     1,074    1,262       167     2,151       758      1,285

                                           213       156      148       131       186        88         54Interest expense, net
      Income before provision for
        income taxes                       853       918    1,114     36(1)     1,965       670      1,231

                                           339       368      413        15       805       268        505Income tax expense
                                         $ 514     $ 550    $ 701      $ 21   $ 1,160     $ 402      $ 726Net income

      Net income per common                   
       share(2)                          $0.33    $ 0.35   $ 0.42    $ 0.01    $ 0.48    $ 0.17     $ 0.28
      Weighted average shares
        outstanding(2)                   1,555     1,590    1,680     1,959     2,428     2,378      2,588
         
        

                                                                 December 31,                                June 30,   
      Balance Sheet Data:                       1990        1991        1992        1993       1994             1995    
                                                                                                            (unaudited)

      Cash                                       $ 144       $ 114      $ 168         $ 126       $ 440         $ 1,179
      Working capital                           $2,118      $1,686     $2,643         2,139       4,095          $4,620

      Total assets                              $6,840      $7,656     $8,358        14,642      17,130         $19,085
      Long-term debt, net of current
        portion                                 $1,043      $1,328       $963         1,101         773          $1,614

      Total stockholders' equity                $3,795      $3,715     $5,001         8,418      10,054         $10,851
         




                                        - 17 -







     
        
     (1) The decline in 1993 income before  provision for income taxes  resulted
         from  several factors including  lower overall gross margins, increased
         selling,  general and  administrative  costs as  a result  of increased
         marketing, sales, and  promotional efforts, and resources dedicated  to
         expanding the  Company through  acquisition.   Effective September  30,
         1993,  the Company  acquired CI  Acquisition  Corporation and  its  two
         wholly-owned  subsidiaries,   Comsell  Training,   Inc.  and   ComSkill
         Learning Centers, Inc.
          
        
     (2) 1990  and 1991  data have  been  adjusted to  reflect a  2 for  1 stock
         split, which occurred in January 1992.
         






































                                        - 18 -







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

     Overview
        
     Since ITC  was formed  in 1977,  the focus  of the  Company's business  has
     evolved  from  linear-based  videotape  training  products  to  interactive
     multimedia  programs, delivered  in analog  laser video  disc and  digital-
     based CD-ROM  platforms.  Until 1993,  the Company derived the  majority of
     its revenues  from  the distribution  and  sale  of its  "Technical  Skills
     Learning Library" and "Basic Skills  Learning Library" to companies  in the
     industrial processing and manufacturing markets.
         
        
     With the development  of its "Regulatory Training Learning Library" and the
     addition of  the "PC  Skills Learning Library"  upon the acquisition  of CI
     and  its subsidiaries,  Comsell  Training,  Inc. ("Comsell")  and  ComSkill
     Learning Centers,  Inc. ("ComSkill"),  in September  1993, the  Company was
     able to  enter  new  markets  and  increase  revenues  significantly.    In
     February  1995,  the Company  acquired  the  "INVOLVE(REGISTERED TRADEMARK)
     Instrumentation  Learning  Library,"   which  it  had  developed   for  the
     Instrument Society  of America ("ISA").   As a result  of this acquisition,
     the  Company is  no  longer required  to  pay royalties  upon  the sale  of
     INVOLVE(REGISTERED  TRADEMARK)   products.     For  additional  information
     regarding  the  CI  acquisition  and  purchase  of  the  INVOLVE(REGISTERED
     TRADEMARK) products, see  Notes 2 and  13, respectively,  to the  Company's
     Consolidated Financial Statements included herein.


























                                        - 19 -








         
     
     
        
     Results of Operations
         
        
                                                                       Percentage of Revenues

                                                                Years Ended                     Six Months Ended  
                                                                 December 31,                       June 30,      
                                                              ------------------                ----------------- 
                                                            1993           1994              1994            1995 
                                                            ----           ----              ----            ---- 

                                                                                               

       Revenues                                           100.0%          100.0%            100.0%          100.0%

       Cost of sales                                        59.5            61.0              59.6            57.3
                                                           -----           -----             -----           -----

       Gross margin                                         40.5            39.0              40.4            42.7
       Selling, general & administrative                    40.2            30.0              33.0            31.9
               expenses

       Equity in earnings of affiliates                    (0.9)           (0.6)             (0.7)           (0.6)
                                                           -----           -----             -----           -----

       Income before interest and                                               
       provision for income taxes                            1.2             9.6               8.1            11.4
       Interest expense, net                                 0.9             0.8               0.9             0.4
                                                           -----            ----             -----           -----

       Income before provision for
       income taxes                                          0.3             8.8               7.2            11.0
       Income tax expense                                    0.1             3.6               2.9             4.5
                                                           -----           -----             -----           -----

       Net income                                           0.2%            5.2%              4.3%            6.5%
                                                           =====           =====              ====           =====
         
     
        


         
     Six Months  Ended June  30, 1995 Compared  with Six  Months Ended June  30,
     1994



                                        - 20 -







        
     Total  revenues for the  six months ended  June 30,  1995 were $11,256,000,
     compared to  $9,364,000 for the comparable six months  of 1994, an increase
     of approximately 20%.   The strong  growth in revenues  for the six  months
     ended June  30,  1995  was  due  primarily  to  expansion  of  distribution
     channels and product development efforts  during 1994, which resulted  in a
     record performance for the Company's core multimedia training products.  
         
        
     Total  revenues  for the  six months  ended June  30, 1995  were positively
     affected  by  the   increase  in  sales  of  multimedia  hardware  systems.
     Hardware  revenues  for the  six  months  ended  June  30, 1995  aggregated
     $2,400,000, which represents  an increase of  $710,000 or  42% relative  to
     1994.   While  hardware sales  do not  add significantly  to  the Company's
     earnings,  Management  believes  that  increased  hardware   sales  are  an
     important  factor in developing the demand  for the Company's off-the-shelf
     courseware.
         
        
     Franchise  related  revenues  (fees and  royalties)  achieved  for  the six
     months ended June 30,  1995 amounted to $304,000.  This compares to $55,000
     achieved during the  first six months of  1994, an increase of  $249,000 or
     453%.   The Company  has sold  two franchise  territories in  1995, with  a
     total of 17 territories sold to date.
         
     Sales of the Company's linear products  (primarily videotape and text-based
     products), marketed under  the label USA Training, amounted to $461,000 for
     the  six months  ended  June  30, 1995.    This  represents a  decrease  of
     $155,000  or 25% for the comparable  period in 1994.   The decline in sales
     of these products is  consistent with industry trends.  Due to the relative
     size of ITC's linear  products division in comparison to ITC,  this decline
     is not considered significant.

     Cost of sales represented  57.3% and  59.6% of total  revenues for the  six
     months ended June 30,  1995 and June 30, 1994, respectively.   The relative
     decrease in cost  of sales  on a comparative  basis is  attributable to  an
     increase in the sale of higher margin Company-owned courseware.
        
     Selling, general and administrative expenses aggregated  $3,596,000 for the
     six months ended  June 30, 1995.   This compares to expenses  of $3,091,000
     for  the same period in  1994.  The increase  of $505,000 was due primarily
     to additional  operational,  sales and  marketing  costs.   The  amount  of
     selling, general and administrative expenses  as a percentage of  sales has
     decreased slightly,  from 33%  to 32%  for the  six months  ended June  30,
     1995, relative to the same period in 1994.
         
        
     For the six months  ended June 30, 1995, income before provision for income
     taxes totaled $1,231,000,  as compared to  $670,000 for  1994, an  increase
     over the  prior year of  $561,000 or 84%.   The significant improvement  in
     income before provision for  income taxes over 1994 was a result of several


                                        - 21 -







     factors,  including   the  Company's  improved  revenue   performance,  the
     reduction  in  royalty  expense  due  to  the  Company's  purchase  of  the
     INVOLVE(REGISTERED TRADEMARK) products in February 1995,  and the Company's
     efforts to control costs.
         
        
     Net income for  the six months ended  June 30, 1995 aggregated  $726,000 or
     28 cents per share, as  compared to $402,000 or  17 cents during the  first
     six  months of 1994.   The substantial increase  in net  income during 1995
     was a  result of  the same  factors that  contributed to  the increases  in
     income before provision for income taxes.
         
        
     As  a  result  of  the  Company's  available  tax  loss  carryforwards  (as
     described in  Note  9 to  the  Consolidated Financial  Statements  included
     elsewhere herein), the  Company has, historically, paid a minimal amount of
     income taxes.   However, as a result  of the Company's increasing  level of
     profitability, combined  with the  restrictions on  the utilization  of the
     net operating losses  acquired with CI, the  Company began to pay  a larger
     amount of  income taxes  beginning in the  second quarter  of 1995.   These
     increased levels of  tax payments are  expected to  continue, provided  the
     Company continues to improve its level of profitability.
         
     Fiscal Year 1994 Compared to Fiscal Year 1993
        
     Total revenues for  1994 were $22,337,000, representing a 62% increase over
     the prior  year's  revenue of  $13,812,000.   The Company  continued to  be
     positively  impacted  by  the  September  30,1993  acquisition  of CI,  its
     subsidiaries,  Comsell and  ComSkill, and the  related "PC  Skills Learning
     Library."   Revenues  for  1994 included  a full  year  of CI's  results of
     operations, while  1993 consolidated  results of  operations included  only
     three months of  CI's revenues and expenses.   The dramatic improvement  in
     revenues  also resulted  from  increases in  demand for  nearly all  of the
     Company's  products and  services.   Sales of  the  Company's off-the-shelf
     multimedia  products,  hardware  systems,  linear  training  products   and
     ComSkill  franchises all increased substantially,  while the only area that
     experienced a decline was the Company's custom services business.
         
        
     Revenues  from off-the-shelf  courseware increased  84%  to $15,597,000  in
     1994,  as compared to revenues of $8,473,000  during 1993.  Several factors
     that contributed  to the increase include additional resources and channels
     being focused  on sales  and distribution of  off-the-shelf courseware,  an
     aggressive product development  schedule that resulted in the release of 32
     new courses in 1994  and a product  marketing strategy that positioned  all
     of the  Company's four  "Learning Libraries"  as a  single product  family.
     The Company  anticipates that  revenues will continue  to grow  due to  the
     Company's  broadened  product  lines,  additional  sales  and  distribution
     channels, and continued investments in new products and technologies.
         



                                        - 22 -







     During 1994, sales of hardware systems  aggregated $4,353,000, representing
     a 103%  increase from the  revenue level  achieved in  1993 of  $2,149,000.
     Similar to  1993,  in  1994  increases  in  hardware  sales  resulted  from
     competitive  pricing   strategies  and   the   increase  in   off-the-shelf
     courseware sales.

     Revenues  from  custom  courseware  and  consulting  services  amounted  to
     $2,387,000 in 1994,  a decrease of $802,000  or 25% over  the corresponding
     period in 1993.   The  decline in custom  and consulting  revenues was  the
     result of the Company's decision to de-emphasize the  custom business as an
     independent endeavor,  while focusing  only on  those custom  opportunities
     that satisfy the needs of the Company's existing customer base.
        
     Cost of  sales represented  61% and  59% of  total revenues  for the  years
     ended 1994 and 1993,  respectively.  The relative increase in cost of sales
     on a comparative  basis is attributable  to several  factors including  the
     significant increase in  hardware sales that bear extremely low margins and
     an  increase in sales of  third party and  partnership courseware that bear
     much lower  margins than sales  of Company-owned courseware.   However, for
     the  most part,  these  increases in  cost  of sales  have  been offset  by
     increases in sales of Company-owned  courseware and franchise fees.   Sales
     from  products owned solely  by the  Company accounted  for 72% and  36% of
     total multimedia courseware sales in 1994 and 1993, respectively.
         
        
     Selling, general and  administrative expenses totalled $6,693,000  in 1994,
     an increase  of $1,139,000  or 21% over  the corresponding period  of 1993.
     The overall increase in  selling, general  and administrative expenses  was
     due primarily to  the acquisition of  CI and  expanded operational  support
     for ComSkill.   The Company realized  substantial savings  relative to  the
     independent  operations of  ITC and  CI,  as indicated  by  the decline  in
     selling, general and  administrative expenses  as a  percentage of  revenue
     from 40% in 1993 to 30% in 1994.
         
        
     Income before  the  provision for  income  taxes aggregated  $1,965,000  in
     1994.  This  represents an increase  of $1,929,000  over the  corresponding
     result of  $36,000  achieved for  fiscal 1993.   The  dramatic increase  in
     income before  the provision  for income  taxes in  1994 has  resulted from
     several   factors   including   substantial   savings   in    general   and
     administrative expenses as  a result  of combining the  overhead structures
     of ITC and  CI, substantial increases in sales of off-the-shelf courseware,
     and sales of new ComSkill franchises.
         
        
     Net  income for  1994  was $1,160,000,  compared  to  $21,000 in  1993,  an
     increase of $1,139,000.   The significant increase in  net income for  1994
     resulted from the same factors that affected  the increase in income before
     the provision for income taxes.
         
        


                                        - 23 -







     Due  to the  Company's  available  net  operating loss  carryforwards,  the
     Company paid minimal taxes during 1994 and 1993.  As of  December 31, 1994,
     the Company  had available $1,500,000  of net operating loss  carryforwards
     of which  $1,400,000 is  restricted in  use to  approximately $245,000  per
     year, as such net operating loss carryforwards were acquired from CI.
         

     Quarterly Results


     The following  table sets  forth certain  quarterly financial  information.
     This   information  is   derived  from   unaudited  consolidated  financial
     statements which  include, in  the opinion  of Management,  all normal  and
     recurring  adjustments which  the  Company considers  necessary for  a fair
     treatment of the results for such periods.   The operating results for  any
     quarter are not necessarily indicative of results for any future periods.
     
     
        
                                                                                                       Net Income
                                                                                    Net Income          (Loss) Per
                                             Net Revenues       Gross Margin          (Loss)              Share
           
                                       (Amounts in thousands, except per share data)
       1993 Quarters
                                                                                                      

           First                                   $  2,734         $ 1,226                  $ 45               $ .03
           Second                                     2,498           1,145                  (32)               (.02)
           Third                                      3,335           1,211                    21                 .01
           Fourth                                     5,245           2,015                  (13)               (.01)
                                                   --------         -------                 -----                ----
               Total                               $ 13,812         $ 5,597                  $ 21               $ .01
                                                    =======         =======                 -----               =====

       1994 Quarters
           First                                   $  4,168         $ 1,759                $  111               $ .05
           Second                                     5,266           2,090                   290                 .12
           Third                                      5,497           2,009                   262                 .11
           Fourth                                     7,406           2,850                   497                 .20
               Total                               $ 22,337         $ 8,708               $ 1,160               $ .48
                                                   ========         =======               =======               =====

       1995 Quarters
           First                                   $  4,970         $ 2,177                 $ 265               $ .10
           Second                                     6,286           2,626                   461                 .18
               Total                               $ 11,256         $ 4,803                 $ 726               $ .28
                                                   ========         =======                ======               =====
     




                                        - 24 -







        
     The  Company's  net  revenues  have  steadily  increased  on  a  comparable
     quarterly basis with the  fourth quarter of each  year being the  Company's
     strongest.   Management believes that  the fourth quarter  will continue to
     be the Company's strongest because  many of the Company's  customers expend
     a disproportionate share of their  annual training budgets during  the last
     quarter  of the calendar year.   Additionally, gross  margin and net income
     on  a  quarterly basis  are  affected by  the  relative  sales mix  between
     courseware and hardware related products.
         
     Liquidity and Capital Resources
        
     Working  capital  at   June  30,  1995  was  $4,620,000  as  compared  with
     $4,095,000 at December 31, 1994.   The increase of $525,000 or 13%  was due
     to  the strong results  of operations of the  Company during  the first six
     months of 1995, as described above.  
         
        
     The Company experienced  an increase in  cash provided  from operations  in
     the  first  six   months  of  1995.    Operations  generated  approximately
     $2,171,000  of cash  compared  with $1,375,000  for  the six  month periods
     ended June  30, 1995  and 1994,  respectively.   Additionally, in  February
     1995,  the  Company incurred  $1,320,000  of  long term  debt  in  order to
     finance the  acquisition of the  INVOLVE(REGISTERED TRADEMARK) products  as
     described below.   The cash flow  provided by operations  and the  proceeds
     from long-term debt was used primarily as follows:   $2,154,000 to fund the
     Company's  product  development   efforts,  $361,000  for  certain  capital
     expenditures, $212,000  for principal payments  on the Company's  long-term
     debt, and  $80,000 for repayment of the Company's revolving line of credit.
           

     The Company's  borrowings against its revolving  credit line decreased from
     $80,000 at December  31, 1994 to zero at June 30, 1995.  Subsequent to June
     30, 1995,  the  Company negotiated  an  increase  in the  amount  available
     pursuant  to  its  line of  credit  from  $2,000,000  to  $2,500,000.   Any
     borrowings under this line  of credit will bear interest at prime plus one-
     half percent.
        
     Accounts receivable  at June 30,  1995 aggregated $7,258,000 due  primarily
     to two factors:   the strong revenue  performance in the second  quarter of
     1995 and a $1,713,000 sale to a  customer at the end of the second quarter.
     Although the entire  order was shipped and  billed prior to June  30, 1995,
     due to the  specific terms of this  contract, only $578,000 was  recognized
     as revenue in the second quarter of 1995.  
         
        
     On February 17,  1995, ITC purchased all  right, title and interest  in the
     51 lessons  in the  INVOLVE(REGISTERED TRADEMARK)  Series. These  products,
     which were  developed for  ISA  by ITC,  had previously  been sold  by  the
     Company under an exclusive third party sales and marketing agreement.   The
     aggregate  purchase   price   for   this  transaction   was   approximately


                                        - 25 -







     $1,590,000.  The price  included the forgiveness  of a receivable from  ISA
     of  approximately  $90,000,  and  purchase  of  approximately  $180,000  of
     INVOLVE(REGISTERED TRADEMARK)  inventory.  The Company  borrowed $1,000,000
     under  its  available   line  of  credit   and  paid   $500,000  in   cash.
     Subsequently, the Company paid down the line of credit  borrowings with the
     proceeds  from  a 5-year  term  loan in  the original  principal  amount of
     $1,320,000.
         
        
     During 1993,  and in  order to  effectuate the  acquisition of  CI and  its
     subsidiaries, Comsell  and ComSkill, the  Company exchanged 620,000  shares
     of its Common  Stock for all of the issued and outstanding equity of CI and
     its affiliates.   Additionally, the  Company borrowed $971,000  from a bank
     ($900,000  of which was in  the form of a then  new five-year term loan) in
     order to refinance an obligation of CI.
         





































                                        - 26 -







                                       BUSINESS

     History
        
     The Company  was  founded  in  1977 to  provide  videotape-based  technical
     skills training primarily  for the industrial processing  and manufacturing
     marketplace.   During  the  1980's,  the  Company  converted  its  training
     programs from linear-based videotape to interactive  multimedia laser video
     disc in order to utilize emerging computer  technologies and to enhance the
     effectiveness  and  quality of  its  training  products.    In addition  to
     technological enhancements, the Company focused on  developing new training
     courseware and expanding its  customer base.   In 1985, the Company  merged
     with  the International  Institute of  Applied Technology,  a publicly held
     hardware systems integrator, and began  trading on NASDAQ under  the symbol
     ITCC.
         
        
     In  September  1993,  ITC  acquired  Comsell and  ComSkill,  the  operating
     subsidiaries of CI.   The acquisition  of CI brought  to ITC an  additional
     product   line  (the   "PC  Skills   Learning   Library")  and   additional
     distribution  channels  including  dealers, distributors  and  the ComSkill
     franchise   network.      In   February   1995,   the   Company   purchased
     INVOLVE(REGISTERED TRADEMARK),  an instrumentation  learning library,  from
     ISA.   This courseware was  originally developed  by the  Company for  ISA.
     Management believes that  these acquisitions, in addition  to the  internal
     development  of the  "Technical Skills,"  "Basic  Skills," and  "Regulatory
     Training" learning  libraries,  and further  expansion  of the  "PC  Skills
     Learning Library," have strategically  positioned the  Company to meet  the
     evolving and diverse training needs of its customers.
         
     Corporate Strategy

     The Company's  objective is to  accelerate its growth  and profitability by
     further  penetrating the  market for  interactive  multimedia training  and
     educational courseware.   ITC's  strategy for  achieving this objective  is
     to:

         . Expand product platforms and development efforts;
         . Increase distribution capabilities; and
         . Pursue strategic acquisitions and marketing alliances.
        
     Expand Product Platforms and Development  Efforts.  The Company  must adapt
     its products  to  changing  multimedia delivery  platforms.    The  Company
     currently delivers  its "PC Skills"  and "Regulatory Training" products  in
     both analog  and  digital formats,  while  the "Basic  Skills,"  "Technical
     Skills,"  and  "Instrumentation  Training" programs  are  offered  only  in
     analog laser  video disc  format.   Recently, the  Company accelerated  its
     conversion  efforts for  release  of these  products  in a  digital format,
     because the Company  regards digital delivery, including the use of CD-ROM,
     as the future  of the industry,  although laser video disc  remains today's
     standard of performance and reliability.


                                        - 27 -







         
        
     As the  market for interactive  multimedia training expands, customers  can
     be expected  to analyze and  demand more performance  features and benefits
     such  as  portability and  networking.    In  addition  to improving  ITC's
     current   product    features   (such    as   customization   capabilities,
     administration  and  record  keeping), ITC  anticipates  investing  in  and
     developing  new elements  of multimedia  to  further increase  performance.
     See  "Risk  Factors  --  Changing Technologies,  --  Dependence  on Product
     Development, -- Intellectual Property."
         
     Increase  Distribution  Capabilities.   The  Company  seeks to  expand  its
     United  States and  international distribution  channels,  including direct
     sales,  dealers,  distributors  and  franchises.    Management  anticipates
     hiring additional  persons to support  the Company's  direct sales  efforts
     and to continue  to expand reseller channels.   This effort is  intended to
     result in a more focused approach to the customer.
        
     As  the  market for  technology-based  training continues  to  develop, ITC
     intends  to  increase  its  efforts   to  distinguish  its  products   from
     competitive  products and  services.  As  a result, the  Company intends to
     hire  additional marketing  specialists to  further  develop the  Company's
     corporate,  library, and  product  marketing strategies  in support  of the
     Company's sales and  distribution efforts.  See "Risk Factors -- Developing
     Market, -- Distribution."
         
        
     Pursue  Strategic  Acquisitions  and  Marketing  Alliances.    The  Company
     intends to broaden and expand  its range of training products  by acquiring
     companies or products  and, potentially, entering into  marketing alliances
     with developers of compatible products.  The acquisitions of CI and of  the
     "INVOLVE(REGISTERED  TRADEMARK)  Instrumentation Learning  Library" reflect
     the Company's commitment  to this strategy.   The Company intends to  use a
     portion  of the  net  proceeds  realized  from  the Offering  to  fund  the
     Company's  acquisition  strategy.   There  can  be  no  assurance that  the
     Company  will   locate  suitable   acquisition  candidates  or   consummate
     acquisitions  on terms  favorable to  the Company.   See  "Risk Factors  --
     Acquisitions."
         
        
     In certain  product areas,  such as  "PC Skills,"  the  Company intends  to
     enter  into   development  and  marketing   alliances  with  key   software
     applications  developers to  assist  in  the  production  of  ITC  training
     programs.   The  Company believes  that  these  alliances might  provide  a
     number of  competitive advantages,  including access  to partners'  product
     development  plans, source material  and distribution  channels.   To date,
     the Company has not entered  into any marketing alliances with key software
     applications developers.  There  can be no assurance that the  Company will
     enter into marketing alliances with any software applications developers.
         



                                        - 28 -







     Industry Overview
        
     The proliferation  of personal computers  throughout organizations and  the
     increase  in multimedia  capabilities of computers  are two factors driving
     the demand for interactive training and educational courseware.   According
     to  Training Magazine,  the domestic  market  for off-the-shelf  and custom
     training  products,  outside  services and  hardware  increased  from  $6.2
     billion in 1991 to $7.0 billion in 1994.   Training Magazine also estimates
     that  the total domestic market  for corporate training (including training
     staff  salaries and expenditures for seminars) increased from $43.2 billion
     in 1991  to $50.6 billion in 1994.   Training Magazine reports  that 46% of
     companies utilized computer-based training in 1994.
         
        
     Management believes that the demand for its  products and services is being
     driven  by (i) an increasingly competitive  environment in which businesses
     seek  to  improve  efficiency  and  productivity  through  a  more  skilled
     workforce;  (ii)  corporate  downsizing,  resulting  in  increased training
     requirements  for employees  who  perform  multiple  job tasks;  (iii)  the
     significant  increase in  the  use of  computers  throughout all  levels of
     organizations, increasing  the number of  employees who need training;  and
     (iv) the  continuous introduction and  evolution of computer  technologies,
     contributing to the  need for continuing education and training.  Moreover,
     International Data Corporation ("IDC") has  concluded that technology-based
     applications   are  an   extremely   effective   method  of   communicating
     instructional information  to learners.   Studies by IDC  indicate that the
     time required  for instruction  is measurably reduced  by using interactive
     technologies  in  a  training  environment,  and   that  comprehension  and
     retention rates are improved appreciably as well.
         
        
     The foregoing industry trends suggest  the potential demand for  certain of
     ITC's specific  product libraries.  For example,  growth in the "PC Skills"
     training  market is being fueled by the expanded use of personal computers.
     The  demand for  "Regulatory  Training" has  already  increased due  to new
     Federal government  mandated training  for Occupational  Safety and  Health
     Act ("OSHA") regulations and  other safety related issues.  Demand  for the
     Company's "Technical  Skills" and  "Instrumentation Training" programs  has
     also  increased  because  of both  an  increasingly  competitive  operating
     environment  and the  restructuring  and  downsizing of  corporate  America
     that, together, drive the need for more efficient cross-trained  employees.
     ITC's  management  believes  that   the  Company  is  well   positioned  to
     capitalize  on both  the increases in  the overall training  market and the
     transition to  technology-based learning solutions.   See "Risk Factors  --
     Developing Market, --Changing Technologies, - Competition."
         

     Products and Services
        
     ITC is a  full-service training  company specializing  in the  development,
     production,  marketing   and  sale   of  both   off-the-shelf  and   custom


                                        - 29 -







     interactive multimedia  training courseware for corporate,  educational and
     governmental organizations.   The Company offers in excess of 200 titles in
     its  Activ(REGISTERED  TRADEMARK) learning  libraries,  and  300  videotape
     programs.  ITC's courseware  employs the power of full-screen,  full-motion
     video on  a PC  platform.   These courses  combine high  quality video  and
     sound with  the PC's capabilities for graphics and automatic recordkeeping.
         
        
     Although the  analog laser video  disc system remains  today's standard for
     quality  multimedia, the  Company  recognizes  the importance  of  emerging
     digital technologies.    ITC  has  begun  the  process  of  converting  its
     courseware to digital-based CD-ROM platforms.   Currently ITC's "Regulatory
     Training" and "PC  Skills" learning libraries  are available  in both  MPEG
     and  DVI digital  formats,  while "Basic  Skills,"  "Technical Skills"  and
     "Instrumentation Training" are in the  process of being converted  to MPEG.
     The  Company  expects  the  conversion  to  expand  the  possibilities  for
     portability and networking.
         
     The vast majority of  ITC's products  are interactive multimedia  programs;
     however,  the  Company  does market,  sell  and  distribute  certain linear
     training  products (primarily  videotape and  text-based)  through its  USA
     Training division.  

     Along  with  its products,  the  Company offers  a  variety of  services to
     support the customer's training programs.   ITC works with each customer to
     determine  technological  requirements  and  appropriate  courseware.    If
     desired,  certain courses can  be customized to meet  customer needs.  Upon
     request, ITC  personnel handle  the  on-site installation  of hardware  and
     courseware.    Customer  assurance  representatives   respond  promptly  to
     customer inquiries received during and  after business hours.   The Company
     believes that its training solutions  can command a premium  price relative
     to other technology-based training programs.

         Activ(REGISTERED TRADEMARK) Learning Libraries
        
     The Activ(REGISTERED  TRADEMARK) "PC  Skills Learning  Library" provides  a
     powerful, yet flexible, approach to understanding  personal computers while
     unlocking  the productivity  power  of today's  new  software tools.   This
     Activ(REGISTERED TRADEMARK) learning library includes introductory  courses
     on PCs,  Windows(REGISTERED  TRADEMARK)  software  applications,  including
     Microsoft(REGISTERED   TRADEMARK),    Lotus(REGISTERED   TRADEMARK),    and
     WordPerfect(REGISTERED TRADEMARK) products, as well as  several programs on
     DOS-based applications.
         
     The  Activ(REGISTERED  TRADEMARK)  "Regulatory  Training Learning  Library"
     addresses  many of the OSHA, Environmental Protection Agency and Department
     of  Transportation regulations.   Titles  include  "Confined Space  Entry,"
     "Transport   of   Hazardous  Material,"   "Lockout/Tagout,"  "Environmental
     Awareness," "Powered  Industrial  Vehicles,"  and  "Bloodborne  Pathogens."
     ITC's  Activ(REGISTERED   TRADEMARK)  regulatory   courses  provide   broad
     regulatory training coverage and updates for regulatory changes.


                                        - 30 -







        
     The Activ(REGISTERED  TRADEMARK)  "Technical  Skills Learning  Library"  is
     designed to  increase technical  competency.   These uniquely  customizable
     courses use "real world" workplace situations and  terminology, providing a
     practical  atmosphere for  the learner.    The Activ(REGISTERED  TRADEMARK)
     "Technical Skills  Learning Library" offers nearly 100 courses that address
     specific technical training  needs in the areas  of fundamentals,  quality,
     safety, mechanical and electrical/electronics.
         
        
     The    Activ(REGISTERED    TRADEMARK)     "INVOLVE(REGISTERED    TRADEMARK)
     Instrumentation  Learning   Library"  offers   "Technical  Skills"  courses
     relating to instrumentation topics.   Developed by ITC in  association with
     ISA,  the  51  customizable  courses  comprising  the  library  communicate
     complex  instrument,  multi-craft  and process  operations.    Lessons  are
     available  on every level  from the basic principles  of process control to
     the  hands-on  skills   necessary  to  keep   a  process   running.     The
     Activ(REGISTERED TRADEMARK) "INVOLVE(REGISTERED  TRADEMARK) Instrumentation
     Learning Library" includes  broad training topics ranging  from distributed
     control to  instrument calibration and  from troubleshooting to  industrial
     measurement.
         
     The Activ(REGISTERED TRADEMARK)  "Basic Skills  Learning Library"  provides
     students  with  a  working  understanding  of  math,  reading,  writing and
     interpersonal  skills.    The   courses  can  be  customized  to  highlight
     situations that may be encountered by employees on the job.

         Activ(REGISTERED TRADEMARK) Administration System
        
     The   Company's  proprietary   Activ(REGISTERED  TRADEMARK)  Administration
     System offers customers  a method of managing, reporting and tracking their
     employees' individual and  group training  data and progress  when training
     with ITC's Activ(REGISTERED TRADEMARK) programs.  
         
         Hardware

     The  Company  sells  personal computers  and  related  multimedia  hardware
     products to customers  who require hardware to implement training programs.
     In addition  to being  an authorized  IBM Industry  Remarketer and  a Value
     Added Reseller,  the Company utilizes  the products of  Compaq, Gateway and
     other computer hardware  manufacturers.   Such hardware is  integrated with
     ITC's  Activ(REGISTERED  TRADEMARK)  courseware to  provide  a full-service
     solution to the training needs of ITC's clients.

     All materials  used in the  Company's products are  available from numerous
     sources of  supply.   The Company  does not  foresee any  shortage of  such
     materials.   Further, ITC  does not  believe that  the loss  of any  single
     supplier  would have a  material adverse effect on  the Company  taken as a
     whole.




                                        - 31 -







     Product Development
        
     The Company has made substantial  investments in product development.   ITC
     products  are developed  both internally and  with third party contractors.
     After  a  subject   has  been   researched  and   identified  for   product
     development, the  first step  in developing  a new  training program  is to
     develop  a working  knowledge  of  the  underlying  content  by  consulting
     subject matter experts, existing courses, and  product reference materials.
     The Company then writes  a program script, which covers all of the relevant
     concepts, tasks to  be completed, interactive features and tests to measure
     achievement and  to reinforce the lesson.   During and after development of
     a  script, the  Company's  developers,  programmers, video  directors,  and
     graphic designers simultaneously plan and develop  the course's performance
     characteristics and  video graphics.   The  final script  and graphics  are
     integrated into a single file.  Video and audio are recorded  onto a master
     videotape which is  subsequently mastered as a  laser video disc and  a CD-
     ROM.   The workbook  is finalized  and printed,  then course  diskettes are
     prepared.  The program is then tested  to ensure that each course  delivers
     the  desired  education and  training.    After  testing  is complete,  the
     product is released for sale.
         
        
     The Company performs  most of its own courseware development activities and
     retains control  over course  development performed  by outside  developers
     and subcontractors.   All  deliverables produced by  outside developers  or
     subcontractors remain the Company's property.  
         
        
     Expenditures  for product  development were $969,870  in fiscal  year 1993,
     $1,543,128  in fiscal  year  1994, and  $755,576  for the  six-month period
     ended June  30, 1995 (excluding  the INVOLVE(REGISTERED TRADEMARK)  product
     purchase  of $1,398,507).    See "Management's  Discussion and  Analysis of
     Financial  Condition   and  Results  of   Operations,"  "Risk  Factors   --
     Dependence on Product Development," and "Use of Proceeds."  
         


















                                        - 32 -








     Sales, Marketing and Customer Support

     Distribution  of the  Company's  products is  managed  through a  number of
     channels.   Primarily, the  Company employs  a direct  sales force that  is
     responsible  for sales  of the  Company's  interactive multimedia  products
     throughout North  America.  The  Company also markets  its products through
     dealers, distributors and,  in the case of the  Activ(REGISTERED TRADEMARK)
     "PC  Skills  Learning  Library,"  its  ComSkill franchisees.    In  foreign
     markets, with the  exception of Canada,  the Company  markets its  products
     through dealers and distributors.  

         Direct Sales
        
     The  Company's direct sales force  and support  organization is responsible
     for the  distribution of ITC's  interactive multimedia products  throughout
     North America, with the exception of those territories that have been  sold
     to ComSkill  franchisees as  exclusive territories for  distribution of the
     Activ(REGISTERED TRADEMARK) "PC  Skills Learning Library."   The efforts of
     the direct sales and support  personnel accounted for approximately  84% of
     the Company's multimedia revenues  in 1994.  At June 30, 1995, ITC employed
     fifteen direct sales people  responsible for generating new customer  sales
     and eight  customer service representatives  providing ongoing support  for
     the Company's existing  customer base.  In addition, the Company employs an
     internal sales staff to assist  the direct sales force and customer service
     representatives.  With the  exception of Canada, the Company does  not have
     a direct sales employee presence in international markets.
         
     The Company  develops direct sales contacts from many sources.  The Company
     has established a presence  at many of the training industry's national and
     regional  trade shows.   Trade  shows  permit the  Company  to promote  and
     enhance its image as a  leading publisher and distributor  of self-directed
     training programs and  to initiate customer contacts, which are followed by
     a  direct  salesperson or  customer  service  representative communication.
     The  Company   also  contacts  potential   clients  referred  by   existing
     customers.  

         Indirect Sales

     The Company also  distributes its products  through a  variety of  indirect
     sales channels, which  include dealers,  distributors and franchises.   The
     indirect sales  channels generated 16%  of the Company's  revenues in 1994.
     The  Company believes  that utilizing  indirect sales  channels  offers the
     Company additional opportunities to broaden  its customer base.   By having
     the  Company's dealers,  distributors and  franchises  establish their  own
     presence in  local markets,  ITC accesses  customers in  some markets  that
     could not be  targeted as cost-effectively  by the  Company's direct  sales
     force.   The Company  currently utilizes  approximately twelve dealers  and
     distributors in foreign markets, excluding Canada.




                                        - 33 -







     The franchises  sold through  ITC's  ComSkill subsidiary  employ their  own
     direct sales personnel to market  and sell ITC's products  throughout their
     protected territories.   ComSkill franchises have exclusive rights  to sell
     "PC Skills"  products and nonexclusive  rights to sell  other ITC products.
     In connection with the Company's strategy to expand distribution  channels,
     ITC intends to explore relationships with  additional prospective resellers
     of its courseware.  

         ComSkill Franchises
        
     ComSkill  offers   and  sells  franchises   to  independent  operators   or
     franchisees throughout  the  United States  and  Canada  for the  sale  and
     distribution of  ITC "PC Skills"  courseware and the  operation of personal
     computer multimedia learning  centers within exclusive territories.   Under
     the terms  of the franchise agreements,  the franchisees have the  right to
     resell and lease "PC Skills" courseware to third parties.   Territories are
     based  on IDC's  statistical survey  of personal  computer distribution  in
     each of the top  150 Metropolitan Statistical areas in the United States as
     of  January 1,  1993, and on  county and postal  zip codes.   All franchise
     agreements are  for a ten-year  term, with eligibility  for renewal for  an
     additional   ten  years,   subject  to   certain   terms  and   conditions.
     Franchisees are  also granted  the right  to use  the trademark  "ComSkill"
     with  logo, registered with the U.S. Patent and Trademark Office on January
     3,  1995, Registration  No. 1,871,652.    ComSkill currently  has seventeen
     territories established.
         
         Customer Support

     The  Company provides customer support  in several ways.   First, each sale
     is based upon  an analysis of the  customer's training needs.   Second, ITC
     offers  "1-800" telephone  support to its  customers during normal business
     hours.   Third,  the  Company  solicits  feedback  from  new  and  existing
     customers regarding service improvements and requests for new products.


     Customers
        
     ITC's Activ(REGISTERED  TRADEMARK) courseware  has been  purchased by  over
     5,000 companies,  including many Fortune  1,000 companies, and other  major
     organizations.    These  organizations  span a  wide  range  of  industries
     including  industrial  processing  and  manufacturing,  telecommunications,
     utilities, government and  education.  The following table lists certain of
     the Company's  customers within  each of  the identified  industries.   The
     organizations  listed below  (or their  affiliates) represent  some of  the
     customers that have purchased  in excess of  $100,000 of products from  the
     Company since January 1, 1994.  
         







                                        - 34 -







     
     
        
        Process/Mfg.     Telecommunications       Utilities          Government        Education          Other

                                                                                       
       Anheuser-Busch   BellSouth              Carolina Power     Administrative    DeKalb County     CSX
                        Telecommunications,    and Lighting       Offices of the    (GA) Board of     Transportation
                        Inc.                   Company            U.S. Courts       Education

       Ford Motor       NYNEX                  Illinois Power     Health Canada                       Excel
         Company                               Company                                                Corporation

       General                                 PEPCO              Navy Public                         First Union
       Electric                                                   Works Center                        National Bank
         Company                                                                                      of North
                                                                                                      Carolina, N.A.
       Martin                                  The Southern       Revenue Canada                      Talent Tree
       Marietta                                Companies                                              Personnel
       Utility                                                                                        Services
       Services, Inc.

       North Star                                                 Statistics
       Steel Company                                              Canada

         
     

        
     No customer accounted for more than 7% of revenues in 1994.   Less than 10%
     of the Company's 1994 revenues were derived from foreign sales.
         
     Intellectual Property
        
     The Company  considers its training  programs to be  proprietary and relies
     primarily  on  a  combination  of  statutory   and  common  law  copyright,
     trademark and  trade secret laws,  customer licensing agreements,  employee
     and third party nondisclosure agreements  and other methods to  protect its
     proprietary  rights.    Certain  of   the  Company's  "Basic  Skills"   and
     "Technical Skills" products  are owned by limited partnerships in which the
     Company  acts as a  general partner  and, in  some cases, the  Company also
     participates as a limited partner.  
         
        
     The Company  is the owner  of certain trademarks  and/or servicemarks filed
     in the United States Patent and Trademark Office:
         
         --  ACTIV, Reg. No. 1,542,258 expiring June 6, 2009
         --  ACTIV (with logo), Reg. No. 1,541,251, expiring May 30, 2009
         --  ITC (with logo), Reg. No. 1,456,363, expiring Sept. 8, 2007
         --  ITC, Reg. No. 1,483,827, expiring Apr. 5, 2008



                                        - 35 -







         --  ComSkill (with logo), Reg. No. 1,871,652, expiring Jan. 3, 2001
        
         --   INVOLVE, Reg. No. 1,655,283 (originally registered in  the name of
         Instrument   Society  of  America   and  assigned  to  the  Company  by
         assignment dated  March 13, 1995 and  filed in the United States Patent
         and Trademark Office), expiring September 1996
         
     The  Company's trademarks  are eligible for  renewal at  the time  of their
     expiration and may  be maintained indefinitely by the Company, provided the
     Company is still using the trademark and fulfills  the United States Patent
     and Trademark Office's filing requirements.
        
     Additionally,  the  Company  has  filed  trademark   applications  for  the
     trademarks  "Enginuity" (one  for  products and  another for  services) and
     "USA  Training," which  applications are  currently  pending in  the United
     States Patent  and Trademark  Office.   See "Risk  Factors --  Intellectual
     Property."
         
     Competition
        
     There are many companies engaged in the business  of providing training and
     instructional materials.  These companies include  providers of traditional
     instructor-led  training,  multimedia  developers   and  sellers,  textbook
     publishers, manufacturers  of videotapes, training films and others, all of
     which compete for  available training funds.   At present,  there are  also
     several providers of interactive multimedia training  products.  Management
     believes  that the  number of  companies  providing interactive  multimedia
     training products will  continue to increase in the  future.  Some of these
     companies are  larger and  have greater  resources than  ITC, while  others
     offer only  specialized training materials.   Management believes that  its
     five  "Learning  Libraries"   offer  the  broadest  array   of  interactive
     multimedia training products  and services available.  See "Risk Factors --
     Competition."
         
     Employees

     At June 30, 1995, the Company  and its subsidiaries employed a total  of 78
     people, all  of whom  are full-time.   The Company utilizes  free-lance and
     temporary personnel who are familiar with  ITC's development and production
     process  to support  increased personnel requirements  that arise from time
     to  time.   The  Company  is  not  a  party to  any  collective  bargaining
     agreements, and believes that relations with its employees are good.

     Facilities

     The Company currently  occupies 28,431 square feet of office, warehouse and
     production  space  in   a  commercial  building  located  at  13515  Dulles
     Technology Drive,  Herndon, Virginia.  The  lease expires in June  of 1999.
     Further,  the Company  occupies approximately  6,450 square  feet of office
     space in a  commercial building located at One  Buckhead Plaza, Suite 1500,
     3060  Peachtree Road, Atlanta, Georgia.   This lease  expires in January of


                                        - 36 -







     1996.   All facilities  are  in good  condition and  are adequate  for  the
     Company's use.

     Legal Proceedings

     The  Company is not a party to, nor is  any of its property the subject of,
     any material pending legal proceedings.














































                                        - 37 -







                                     MANAGEMENT
     
     

     Directors and Executive Officers

         The Directors and Executive Officers of the Company are as follows:

                     Name                            Age                                  Title

          
                                                                 

       James H. Walton                                62               Chairman of the Board, President and Chief
                                                                       Executive Officer

       Gerald H. Kaiz                                 56               Vice Chairman of the Board, Executive Vice
                                                                       President and Secretary
       Steven L. Roden                                45               Director, Executive Vice President and
                                                                       Chief Executive Officer of ComSkill

       Elaine H. Babcock                              38               Senior Vice President of Sales             
       Philip J. Facchina                             33               Vice President, Treasurer and Chief
                                                                       Financial Officer

       Elizabeth E. Tomaszewicz                       49               Vice President, President of ComSkill  

       Robert VanStry                                 45               Vice President
       Thomas M. Balderston                           39               Director

       Daniel R. Bannister                            65               Director
       John D. Sanders                                57               Director

       Richard E. Thomas                              68               Director
         
     

        
     James  H. Walton is  Chairman of the  Board, President  and Chief Executive
     Officer of ITC.   Mr. Walton has  been a Director and officer  of ITC since
     1977.    Prior to  the  founding of  ITC in  1977,  he was  responsible for
     audiovisual production  at NUS Corporation,  an engineering and  consulting
     firm (1973-1977).  Mr. Walton holds a B.S. and M.A.  from the University of
     Nebraska.
         
        
     Gerald H. Kaiz is  Vice Chairman of the Board, Executive Vice President and
     Secretary of  ITC.  Mr. Kaiz has  been a Director and  officer of ITC since
     1977.  Prior  to the  founding of  ITC, Mr.  Kaiz was  Manager of  Training
     Consulting  for NUS  Corporation (1967-1977).   Mr.  Kaiz  holds a  B.S. in



                                        - 38 -







     Physics   and  an  M.S.  in  Nuclear  Engineering  from  the  Massachusetts
     Institute of Technology.
         
        
     Steven L.  Roden,  a Director  since 1993,  is Chief  Executive Officer  of
     ComSkill and  Executive  Vice  President  of  ITC.   Mr.  Roden  served  as
     President and  Chief  Executive Officer  of  Comsell  from 1987  until  its
     liquidation into  ITC in January  1995.  Prior  to joining Comsell, he  was
     President of  Digital  Controls Video,  Inc.,  Vice President  of  Coloney,
     Inc., and  Vice President of First  Florida Bank Corp.   Mr. Roden holds an
     M.B.A. in Finance and Marketing and a B.S. from Florida State University.
         
     Elaine  H. Babcock  is Senior  Vice  President of  Sales of  ITC.   In this
     capacity, she is responsible for all distribution of off-the-shelf  product
     sales  of  the Company  and  its  affiliates  in North  America,  with  the
     exception of  sales  through the  ComSkill  franchise  network.   Prior  to
     January 1994, Ms. Babcock used her sales and management expertise to  build
     ITC's Custom Services Department.   Ms. Babcock joined the Company  in 1978
     as a  Video Production  Specialist with  a Communications  degree from  the
     University of Maryland.

     Philip  J.  Facchina  is  Vice President,  Treasurer  and  Chief  Financial
     Officer of ITC.  Prior to joining ITC in October 1992, Mr.  Facchina served
     as Treasurer  and Chief Financial Officer of Facchina Construction Company,
     Inc.  Prior to  then, Mr. Facchina served as Vice President  of Finance and
     Administration for E.  C. Ernst,  Inc.   He is  a former  audit manager  of
     Arthur Young  & Company  (now Ernst &  Young LLP).   Mr. Facchina  holds an
     M.B.A.  from the University  of Pennsylvania's  Wharton Business  School, a
     B.S. in Accounting from the University of Maryland, and is a C.P.A.
        
     Elizabeth  E. Tomaszewicz,  is a  Vice President  of ITC  and President  of
     ComSkill.  Prior to joining  the Company, Ms. Tomaszewicz served as  Senior
     Vice President  of Sales and  Marketing of TRO Learning,  Inc. ("TRO") from
     1989 to  1993.   Prior  to TRO,  she served  as Executive  Vice  President,
     Marketing  and Field  Operations of  Applied  Learning International,  Inc.
     Ms. Tomaszewicz holds a B.S. from the University of Massachusetts.
         
     Robert F.  VanStry is  a Vice  President of  ITC.  Mr.  VanStry joined  the
     Company  in  May  1978  as  Senior   Training  Associate  and  subsequently
     fulfilled the responsibilities of Manager of  Engineering Projects, Manager
     of Project Development, and Vice President of Training Services.

     Thomas M. Balderston, a  Director since 1993, has been a partner  of TDH, a
     venture capital  fund group, from 1985 to present.   He is also Director of
     Actronics, Inc.   Prior to TDH, he  was Assistant Vice President  of Middle
     Market  Lending for the  Bank of  Boston.   Mr. Balderston holds  an M.B.A.
     from the  Anderson School of  Management at UCLA  and a B.A. from  Williams
     College.

     Daniel R. Bannister,  a Director since  1988, has been President  and Chief
     Executive  Officer  of  DynCorp,  a  leading   professional  and  technical


                                        - 39 -







     services firm, since  1985.   He was  Executive Vice  President and  Senior
     Vice President of its Technical Services Group from 1983 to 1984.  
        
     John D.  Sanders, a Director  since 1977, is  Chairman and Chief  Executive
     Officer of  Tech News Inc., publishers  of Washington Technology newspaper.
     He holds a B.E.E.  from the University of Louisville, Kentucky, and an M.S.
     and Ph.D.  in Electrical Engineering  from Carnegie Mellon  University.  In
     addition,  Mr.  Sanders  is a  registered  representative  (inactive)  with
     Wachtel  & Co., Inc.  Mr. Sanders is a  member of the Board of Directors of
     the following public companies: Daedalus Enterprises,  Inc., an electronics
     specialty consultant;  Information Analysis, Inc.,  a supplier of  computer
     software  services; and  Data Measurement  Corporation,  a manufacturer  of
     specialized measuring equipment.
         
     Richard  E. Thomas,  a Director  since  1982, was  Chairman  of the  Board,
     President  and Chief  Executive  Officer  of  Radiation  Systems,  Inc.,  a
     communications systems  manufacturer, from 1978  until 1994, at which  time
     Radiation Systems, Inc. was merged  into COMSAT Corporation and  Mr. Thomas
     became the President of COMSAT RSI.

     The Company has  three classes of directors.   Each class serves  staggered
     terms of three years in duration.  The terms of Messrs. Balderston,  Roden,
     and Walton are due to expire in 1997.   The terms of Messrs. Bannister  and
     Kaiz are due  to expire in 1996.   The terms of Messrs. Sanders  and Thomas
     are due to  expire in 1998.   Directors are elected  by a plurality of  the
     votes cast at the Company's annual meeting  of shareholders.  Directors who
     are  employees of the Company receive  no extra compensation for serving as
     Directors.  Non-employee  Directors are paid  $1,500 per  quarter and  $250
     per meeting.
























                                        - 40 -








     Committees of the Board of Directors

     Compensation  Committee  -  The  Board  of  Directors  has  a  three-member
     Compensation  Committee,  the  members  of  which  are  outside  directors.
     Messrs.  Thomas,  Sanders and  Bannister  serve  on  this  Committee.   The
     Committee  recommends salaries  and  other  compensation of  the  executive
     officers of the Company for action by the whole Board.  
        
     Audit  Committee -  The Board  of Directors  also has established  an Audit
     Committee  which  is  comprised  of  the  same  outside  directors  as  the
     Compensation Committee.   The Audit Committee acts in an oversight capacity
     to review  quarterly and year-end  financial processes, and  meets with the
     Company's auditors to review their reports and recommendations.
         
     Employment Agreements
        
     The Company  has  entered into  employment  agreements with  its  executive
     officers.  The  agreements are generally  subject to  termination upon  (i)
     death (with  certain individuals' beneficiaries receiving  up to  $5,000 in
     death  benefits);  (ii)  disability;  or  (iii)   upon  45-60  days  notice
     (depending upon  the individuals) by  the Company.   The agreements provide
     for 34  months of severance  pay to Messrs. Walton  and Kaiz, 12  months of
     severance  pay to Messrs.  Facchina and Roden  and Ms.  Tomaszewicz, and 10
     months  of severance  pay  to Ms.  Babcock  and Mr.  VanStry  (with certain
     exceptions for  liquidation other than  in connection with  the transfer of
     all Company  assets to  another entity  as in  a merger or  consolidation).
     The agreements with Ms. Babcock,  Ms. Tomaszewicz and Mr.  Facchina specify
     that  upon certain  changes  of control,  Ms.  Babcock and  Ms. Tomaszewicz
     would receive 12 months salary as severance  pay if they are terminated  or
     voluntarily  leave  within one  year  of  the  effective date  of  such  an
     occurrence and Mr.  Facchina would receive  24 months  salary as  severance
     pay upon a change of control.  
         
        
     In addition to  basic salary, each  officer is eligible  to receive  salary
     increases,  bonuses,  stock  option  grants,  pension  and  profit  sharing
     arrangements and  other employee  benefits that  may from  time to time  be
     awarded or made  available.  Messrs. Walton  and Kaiz are required  to give
     the Company  12 months  notice of  resignation, while  the other  executive
     officers  must provide from 45-120 days notice.   During the notice period,
     all officers receive salary.  The agreements  also provide for certain paid
     sick  or disability  leave  and  reimbursement  of  certain  other  medical
     expenses  not  covered  by  the  Company's  group  insurance.    See  "Risk
     Factors -- Dependence On and Need for Key Personnel."
         
     Executive Compensation Summary Table
        
     The following information  is being furnished with respect to the Company's
     compensation  of its  Chief  Executive Officer  ("CEO")  and its  executive
     officers  whose annual  salary  and bonus  exceeded  $100,000 for  the most


                                        - 41 -







     recent fiscal  year, for services  rendered to  the Company during  each of
     the last three completed fiscal years.
         


















































                                        - 42 -





     
     
        
                                                            Summary Compensation Table

                                                               ANNUAL COMPENSATION

                                                                                                         Securities
                                                                                                         Underlying
       Name and Principal                                                                 Other Annual   Options
       Position                   Year     Salary ($)         Bonus($)(b)           Compensation($)(c)   Granted (#)
                                                                                                   

       James H. Walton            1994           133,183              80,000                 13,470                 0
       President & CEO            1993           132,088                   0                 10,455                 0
                                  1992           117,808              48,000                 11,713             2,000

       Gerald H. Kaiz             1994           112,332              30,000                 11,858                 0
       Executive Vice President   1993           117,783                   0                  9,220                 0
       & Secretary                1992           109,965              10,000                 10,998                 0
                                                         
       Steven L. Roden            1994           120,609              45,000                 12,930                 0
       Executive VP - ITC         1993          29,800(a)                  0                  2,503            30,000
       CEO - ComSkill             1992                 0                   0                      0                 0

       Elaine H. Babcock Senior   1994            86,770              37,500                  9,150            30,000
       Vice President             1993            80,233                   0                  6,688                 0
                                  1992            72,106              10,000                  7,469                 0
       Philip J. Facchina Vice    1994            87,366              60,000               23,460(d)                0
       President, Chief           1993            72,852                   0               28,906(d)           15,000
       Financial Officer &        1992            11,181               5,000                      0             9,000
       Treasurer

       Robert F. VanStry          1994            90,623              30,000                  8,078                 0
       Vice President             1993            75,670                   0                  6,166                 0
                                  1992            71,595               7,875                  7,469                 0
         
     

     a)  Mr. Roden was hired  by the Company as of  September 30, 1993, the date
         of the  CI acquisition.  Salary compensation represents amounts paid by
         the Company to Mr. Roden after the acquisition of CI.
     b)  Bonus compensation  represents amounts paid  to the executive  pursuant
         to the Company's Incentive Compensation Plan for the year earned.
     c)  Represents the  fair market  value of shares allocated  pursuant to the
         Company's Employee Stock Ownership Plan.
     d)  Includes  amounts  paid  by  Company  for  certain  education   related
         expenses.
        
     Option Grants for Fiscal 1994 and Potential Realizable Values
         
     Ms. Babcock received options to purchase 30,000 shares during  Fiscal 1994.
     Messrs. Walton and Facchina received options to purchase 50,000  shares and
     25,000 shares, respectively, during the first quarter of 1995.


                                        - 43 -





     Option Exercises and Values for Fiscal 1994
        
     The  following  table  sets  forth,  as to  each  of  the  named  executive
     officers, information with respect  to option exercises during Fiscal  1994
     and the status of their options on December 31, 1994.
         

     
     
        
                                                                 Number of Unexercised    Value of Unexercised In-
                                                                Options at Fiscal Year        the-Money Options at
                                  Shares            Value          End (#) Exercisable         Fiscal Year End ($)
                                Acquired on       Realized                        (E)/             Exercisable(E)/
       Name                    Exercise (#)         ($)              Unexercisable (U)           Unexercisable (U)

           

                                                                                                   
       James H. Walton               -               -                      28,000 (E)                  74,674 (E)

       Gerald H. Kaiz                -               -                      26,000 (E)                  63,674 (E)

       Steven L. Roden               -               -                      10,000 (E)                  55,000 (E)
                                                                            20,000 (U)                 110,000 (U)
       Elaine H. Babcock             -               -                      13,000 (E)                  33,125 (E)
                                                                            30,000 (U)                       0 (U)

       Philip J. Facchina            -               -                      10,000 (E)                  57,500 (E)
                                                                            14,000 (U)                  85,000 (U)
       Robert F. VanStry             -               -                      13,000 (E)                  32,125 (E)
     


     Stock Options and Warrants
        
     At June  30, 1995, the Company  had outstanding options to  purchase Common
     Stock  under three separate  incentive stock option plans.   Two plans, the
     1992  Director  Incentive  Stock  Option Plan  and  the  1992 Key  Employee
     Incentive Stock Option  Plan, were adopted  by the  Board of Directors  and
     approved by  the shareholders  during 1992.   These plans  have effectively
     replaced the  Company's 1982  Incentive Stock  Option Plan that  expired in
     1992.  
         
     Pursuant to the 1982 Incentive Stock Option  Plan, at June 30, 1995,  there
     were  72,000 options outstanding  at exercise prices ranging  from $2.00 to
     $3.16.  This plan  has no additional options available for grant.   Options
     exercisable at June 30, 1995 expire as  follows: 48,000 in 1995 and  24,000
     in 1996.
        
     Pursuant to the 1992  Key Employee Incentive Stock Option Plan, at June 30,
     1995, there  were 94,000  options  outstanding at  exercise prices  ranging
     from $4.13  to  $6.75, and  20,500 options  were available  for  additional
     grants.  Options outstanding at June 30,  1995 expire as follows: 2,000  in


                                        - 44 -







     1996 and  92,000 in  1997 through  2002.   Options for  34,000 shares  were
     exercisable at June 30, 1995.
         
        
     Pursuant to  the 1992  Director Incentive  Stock Option  Plan, at June  30,
     1995, there were  6,000 options outstanding at an  exercise price of $5.00,
     and 29,000  options are  available for  additional  grants.   All 6,000  of
     these options were exercisable at  June 30, 1995 and  expire in 1997.   All
     options granted pursuant to this plan are nonqualified.
         
     From time  to time, the  Company has granted other  nonqualified options to
     certain  individuals.   At  June  30,  1995, there  were  120,000  of these
     options  outstanding  at  exercise  prices ranging  from  $2.13  to  $7.50.
     Options outstanding at June  30, 1995 expire as follows: 9,000 in  1995 and
     6,000  in 1996,  and  105,000 in  1999 through  2001.   Options  for 90,000
     shares were exercisable at June 30, 1995.
        
     In connection  with  a 1987  $1,275,000  debenture financing,  the  Company
     entered   into  warrant   agreements  with   certain  investment  advisors.
     Pursuant  to the  warrant  agreements, these  advisors  may purchase  up to
     7,286  shares  (14,572 shares  adjusted for  the 1992  stock split)  of the
     Company's Common Stock  at an  original purchase price  of $7.00 per  share
     ($3.50 per  share as  adjusted for the  1992 stock  split).  Such  purchase
     must occur in increments of 1,000 shares  or more.  The warrant  agreements
     expire July 31,  1998  and  are  transferrable  only  once.    The  warrant
     agreements grant the  holders certain "piggyback" registration  rights only
     if  the Company registers shares  represented by other outstanding warrants
     or options.   The  Company has no  current plans  to register for  sale any
     shares underlying outstanding warrants or options.
         
     Incentive Compensation Plan
        
     Historically,  the  Company  has adopted  an  Incentive  Compensation  Plan
     ("ICP") for each fiscal year,  designed to provide additional  incentive to
     the Company's officers  to achieve the  growth and  profitability goals  of
     the Company.  The maximum  compensation payable under the ICP is determined
     by  the Board  of Directors at  the beginning  of each  fiscal year  and no
     payments are  made under the  ICP in the  event that the targeted  revenues
     and  net  income for  ITC,  as  set forth  in  the ICP,  are  not achieved.
     Payments  to the participants  in the  ICP are  based upon  the participant
     achieving targeted  revenues, or in  the case of  those officers  with both
     revenue and net  income responsibilities, achieving both  targeted revenues
     and targeted net income.   Payments  made under the  ICP are calculated  at
     the end  of each  fiscal year  and are  paid to  the eligible  participants
     within 15  days  after completion  of  the annual  audit of  the  Company's
     financial statements and  the Company's filing of its Annual Report on Form
     10-KSB with the Commission.
         
     Employee Stock Ownership Plan




                                        - 45 -







     Effective  January 1,  1992,  the  Company  established an  Employee  Stock
     Ownership  Plan ("ESOP")  for the benefit  of substantially  all employees.
     The purpose of  the ESOP is to  enable participating employees to  share in
     the growth of  the Company.  The  ESOP requires that the greater  of 33,334
     shares or the amount of shares equal to  five percent of total compensation
     of eligible employees  be allocated to  employee accounts  annually.   Each
     participating employee is allocated shares  based upon his or  her relative
     annual compensation.  The  shares vest over time and are fully  vested when
     an employee has six years of service with  the Company.  The ESOP does  not
     require  any monetary contribution from the participating employee, but has
     a minimum eligibility  requirement of  1,000 hours of  service in any  plan
     year.

     The ESOP  is administered by  three Trustees who  are subject to the  terms
     and conditions of a separate trust agreement which specifies their duties.
        
     Each ESOP participant  is eligible for  distribution of  benefits no  later
     than the sixtieth (60th) day after the close of the plan year in  which any
     of the following  events occur: (i) the participant  attains the age of 65;
     (ii) the  occurrence of  the  tenth anniversary  in  which the  participant
     commenced participation  in the plan;  or (iii) the participant  terminates
     his service with the Company.
         
     Limitation of Liability of  Directors and Indemnification of  Directors and
     Officers
        
     The Company's Restated Bylaws provide that in  the absence of fraud or  bad
     faith, the Company  will indemnify its  directors and officers to  the full
     extent  authorized  by  Maryland law  against  all  liability  and expenses
     actually and reasonably incurred in  connection with or resulting  from any
     action, suit or proceeding in which such  person becomes involved by reason
     of  having  been an  officer  or  director  of  the Company.    Insofar  as
     indemnification for liabilities arising  under the Securities Act  of 1933,
     as amended ("Securities Act") may  be permitted to directors,  officers and
     controlling persons  of the Company  pursuant to the foregoing  provisions,
     or otherwise, the  Company has  been advised that,  in the  opinion of  the
     Commission, such indemnification  is against public policy  as expressed in
     the Securities Act, and is therefore unenforceable.
         
     There is  no  pending litigation  or  proceeding  involving a  director  or
     officer of the Company as to which indemnification  is being sought, nor is
     the Company aware of  any pending or threatened litigation that  may result
     in claims for indemnification by any director or officer.










                                        - 46 -







                    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
        
     As a result of the Company's 1993  acquisition of CI and its  subsidiaries,
     Comsell and ComSkill, all of  the issued and outstanding  equity securities
     of CI  were converted into  the Company's Common  Stock (the "Conversion").
     In connection with the  Conversion, a total of 610,000 shares of ITC Common
     Stock ("Conversion  Shares")  were  issued to  15  persons,  including  the
     Selling  Shareholders.   Mr.  Roden received  63,811  shares of  ITC Common
     Stock.   TDH II  Limited ("TDH"),  of which  Mr. Balderston  is a  partner,
     received  432,911 shares  of ITC  Common Stock  in exchange for  its equity
     interest in  CI, and an  additional 10,000 shares  of ITC Common Stock  for
     certain consulting services  related to the transaction.  113,278 shares of
     ITC Common  Stock  were  issued  to  CI's  other  shareholders  in  the  CI
     acquisition.   The  Conversion  Shares  and the  10,000  additional  shares
     issued to  TDH are subject  to certain resale  restrictions under Rule  144
     promulgated under the Securities Act.  To the extent that these shares  are
     not sold in  this Offering, they will  begin to become eligible  for future
     sale subject to the limitations of Rule 144 commencing in October 1995.
         
         Piggyback Registration Rights
        
     As part  of the acquisition of CI,  the Company granted certain "piggyback"
     registration  rights  to the  holders  of  Conversion  Shares.   Under  the
     Agreement and Plan of  Merger, dated September 30, 1993, between CI and ITC
     (the  "Merger Agreement"),  ITC  must,  upon  request,  include  former  CI
     shareholders'  Conversion Shares  in any  registration  statement that  ITC
     files with  the  Commission relating  to a  public offering  of ITC  Common
     Stock.     Such  "piggyback"  rights  are  conditioned  upon  inclusion  of
     Conversion  Shares in  the  offering by  the  managing underwriter  for the
     offering.   Notwithstanding such  "piggyback" rights,  the Company  retains
     control over all actions regarding  a registration statement.   The holders
     of Conversion  Shares  bear  a  proportionate amount  of  any  underwriting
     discounts  for their  participation in  the  "piggyback" offering,  and any
     expenses incurred  by  legal  counsel retained  by  holders  of  Conversion
     Shares.  The "piggyback" rights of  holders of Conversion Shares expire  on
     September 30, 1996.
         
         Demand Registration Rights
        
     Under the  terms  of the  Merger  Agreement,  the Company  granted  to  the
     holders of  Conversion  Shares  a  one-time demand  registration  right  to
     register  the   Conversion  Shares  for   sale.     This  one-time   demand
     registration right may only be  exercised upon request by a "Forty  Percent
     Holder," defined  as any holder of forty  percent of the Conversion Shares,
     or  a group  of  persons  acting together  to  hold  forty percent  of  the
     Conversion Shares.   Given the distribution of stock in the Conversion, the
     registration rights  may be  exercised only if  TDH elects  to make such  a
     demand.   The demand rights expire in October 1997.   TDH has agreed not to
     exercise the demand  registration right for a period  of 360 days after the
     Offering  and will not  offer, sell  or otherwise dispose  of the Company's
     Common Stock for 180 days after the Offering.  See "Underwriting." 


                                        - 47 -







         

                                PRINCIPAL SHAREHOLDERS

     Stock Ownership of Certain Beneficial Owners
        
     The following table sets forth  information as to the  beneficial ownership
     of  each person known to the Company to own more than 5% of the outstanding
     Common  Stock,  directors,  named executive  officers,  and  directors  and
     officers as a group, as of August 10, 1995.
         
     
     
        
                                       Shares Beneficially          Shares Beneficially Owned
                                        Owned Prior to the                  After the
                                             Offering                        Offering(1)     

       Name of Beneficial Owner       Number         Percent            Number         Percent
                                                                             

       Thomas M. Balderston(2)          442,911       16.8%            290,843(3)       8.3%
       One Rosemont Business
         Campus, Suite 301
       919 Conestoga Road
       Rosemont, PA  19010

       Gruber & McBaine Capital         175,450       6.7%               175,450        5.0%
         Management, Inc.(4)
       50 Osgood Place
       San Francisco, CA  94133 
       James H. Walton(5)               243,299       9.2%               243,299        6.9%
       5213 N. 23rd Road
       Arlington, VA  22207

       Gerald H. Kaiz(6)                175,714       6.7%               175,714        5.0%
       14406 Nadine Drive 
       Rockville, MD 20853
       Steven L. Roden(7)                86,062       3.3%              73,300(8)       2.1%
       305 Glenn Lake Drive
       Atlanta, GA 30327

       John D. Sanders                   30,550       1.2%                30,550        0.9%
       4600 N. 26th Street
       Arlington, VA 22207

       Richard E. Thomas                 18,870       0.7%                18,870        0.5%
       8207 Light Horse Court
       Annandale, VA 22003




                                        - 48 -







                                       Shares Beneficially          Shares Beneficially Owned
                                        Owned Prior to the                  After the
                                             Offering                        Offering(1)     

       Name of Beneficial Owner       Number         Percent            Number         Percent
                                                                             

       Daniel R. Bannister                9,000       0.3%                 9,000        0.3%
       8414 Brookwood Court
       McLean, VA 22102-1749

       Elaine H. Babcock(9)              17,977       0.7%                17,977        0.5%
       16 Bogastow Circle
       Millis, MA 02054
       Philip J. Facchina(10)            37,489       1.4%                37,489        1.1%
       8428 Boss Street
       Vienna, VA 22182

       Robert VanStry(11)                16,644       0.6%                16,644        0.5%
       3157 Kirkwell Place
       Herndon, VA 22071
       Directors and Executive        1,178,516       44.7%            1,013,686        28.9%
         Officers as a group
         (11 persons)
         
     
        
     (1)   Assumes all  875,000 shares of  Common Stock offered  by the  Company
           are  sold  and  3,330,624  shares  outstanding  after  the  Offering.
           Unless  otherwise   indicated,  each  person  has   sole  voting  and
           investment rights  with respect to the  shares specified opposite his
           name.
         
     (2)   Mr. Balderston's shares are   held by TDH II Limited, with  which Mr.
           Balderston is affiliated.   Mr. Balderston does not have  sole voting
           power for the shares.  

     (3)   Assumes  the sale of  152,068 shares  in the Offering.   See "Selling
           Shareholders."

     (4)   Includes 23,600 shares held by Jon  D. Gruber and 13,300  shares held
           by  J. Patterson McBaine, the  sole directors and  executive officers
           of  Gruber  &  McBaine  Capital  Management  ("GMCM"). Also  includes
           71,000 shares  held by Laquintas Partners, L.P., a California limited
           partnership in which GMCM and Messrs. Gruber and McBaine are  general
           partners,  and  1,500  shares  held  by   CMJ  Investments,  L.P.,  a
           California  limited partnership in which GMCM  and Messrs. Gruber and
           McBaine  are general partners.   GMCM and Messrs.  Gruber and McBaine
           disclaim  beneficial  ownership  of  the  shares  held  by  Laquintas
           Partners, L.P.  and CMJ Investments,  L.P.  Does  not include  54,100
           shares  held  by  Laquintas  Partners,  L.P.,  a  California  limited
           partnership in which Messrs. Gruber and McBaine are general  partners
           and for which they disclaim beneficial ownership.



                                        - 49 -







        
     (5)   Includes  1,500 shares owned by  spouse and 5,799 shares  held by the
           Company's  Employee Stock  Ownership  Plan.   Includes  72,000 shares
           which Mr. Walton is entitled to acquire pursuant to stock options.
         
     (6)   Includes 1,000  shares owned by spouse  and 5,214 shares  held by the
           Company's  Employee  Stock Ownership  Plan.    Includes  6,000 shares
           which Mr. Kaiz is entitled to acquire pursuant to stock options.
        
     (7)   Includes  2,251  shares   held  by  Employee  Stock  Ownership  Plan.
           Includes  20,000  shares  which  Mr. Roden  is  entitled  to  acquire
           pursuant to stock options.
         
        
     (8)   Assumes the  sale of  12,762 shares  in the  Offering.   See "Selling
           Shareholders."
         
        
     (9)   Includes 3,777 shares held by Employee Stock Ownership Plan.
         
        
     (10)  Includes 2,489 shares held by Employee Stock Ownership Plan.
         
        
     (11)  Includes 3,524 shares held by Employee Stock Ownership Plan.
         






























                                        - 50 -







                                SELLING SHAREHOLDERS 

     The following shareholders are selling Common Stock in the Offering.
     
     

                                            Shares Beneficially             Number of        Shares Beneficially
                                            Owned Prior to the               Shares           Owned After the
                                                   Offering                 Offered                Offering       
                                                                       

          
          Name of Beneficial Owner         Number         Percent                           Number        Percent

                                                                                       

            TDH II Limited                 442,911         16.8%               152,068         290,843     8.3%
            Steven L. Roden                86,062           3.3%                12,762          73,300     2.1%

            Harvey Shuster                 29,734           1.1%                 5,947          23,787     0.7%
            Glenn Crews                    12,849           0.5%                 2,510          10,339     0.3%

            Phyllis Fobes                   8,567           0.3%                 1,713           6,854     0.2%

                                          ________         ______             ________        ________     _____
               TOTAL                       580,123         22.0%               175,000         405,123     11.6%
         
     



                              DESCRIPTION OF SECURITIES
        
     The authorized  capital stock of  the Company consists  of 4,000,000 shares
     of Common Stock, $.10  par value, of which 2,455,624 shares are  issued and
     outstanding as of  June 30,  1995.  Upon  completion of  the Offering,  the
     issued  and  outstanding capital  stock  of  the  Company  will consist  of
     3,330,624 shares  of Common Stock (3,440,192  shares if  the over-allotment
     option is exercised).
         
     The Common  Stock  has voting  rights  and is  entitled  to dividends  from
     sources  available therefor  when,  as  and if  declared  by the  Board  of
     Directors.   See  "Price  Range  of  Common  Stock  and  Dividend  Policy."
     Shareholders  have no  preemptive  rights and  no  rights to  convert their
     Common Stock into  any other securities.   The holders of Common  Stock are
     entitled to  one  vote  for  each  share held  of  record  on  all  matters
     submitted to a vote of  the shareholders.  In  the event of a  liquidation,
     dissolution  or winding  up of  the Company,  holders of  Common Stock  are
     entitled to  share  ratably  in  all  assets  remaining  after  payment  of
     liabilities  and  the  liquidation  preference  of   any  then  outstanding
     preferred stock.    There are  no  redemption  or sinking  fund  provisions


                                        - 51 -







     applicable to  the  Common Stock.    All outstanding  shares are,  and  all
     shares to  be sold and  issued as contemplated  hereby will be, fully  paid
     and nonassessable and legally issued.  

     The Company  has  three classes  of Directors,  which  may tend  to  delay,
     defer, or  prevent a change  of control of  the Company.   In addition, the
     following statutes may have a similar effect.  
        
     Business  Combination  Statute.    The  Maryland  General  Corporation  Law
     establishes special  requirements with  respect to "business  combinations"
     between  Maryland   corporations  and   "interested  stockholders"   unless
     exemptions are applicable.   Among other things,  the law prohibits, for  a
     period of five years, a merger  and other specific or similar  transactions
     between  a  company   and  an   interested  stockholder   and  requires   a
     supermajority vote  for such transactions after  the end of such  five year
     period.
         
        
     "Interested stockholders" are all persons owning  beneficially, directly or
     indirectly, more  than 10% of  the outstanding voting  stock of a  Maryland
     corporation.    "Business  combinations"  include  any  merger  or  similar
     transaction  subject  to  a  statutory  vote  and  additional  transactions
     involving  transfers  of  assets  or  securities  in specified  amounts  to
     interested  stockholders  or their  affiliates.    Unless  an exemption  is
     available, transactions of  these types may  not be  consummated between  a
     Maryland corporation and  an interested stockholder or its affiliates for a
     period of five years after the date  on which the stockholder first  became
     an interested stockholder and,  thereafter, may  not be consummated  unless
     recommended  by the  board  of directors  of  the Maryland  corporation and
     approved by the affirmative  vote of at least 80% of the  votes entitled to
     be cast by  all holders of outstanding  shares of voting stock  and 66 % of
     the votes  entitled to  be cast  by all  holders of  outstanding shares  of
     voting   stock  other  than  the   interested  stockholder.     A  business
     combination with an interested stockholder  which is approved by  the board
     of  directors of a  Maryland corporation at  any time  before an interested
     stockholder first becomes an interested  stockholder is not subject  to the
     special voting requirements.
         
     An  amendment  to a  Maryland  corporation's  charter  electing  not to  be
     subject to the foregoing requirements  must be approved by  the affirmative
     vote  of at least 80%  of the votes  entitled to be cast  by all holders of
     outstanding  shares of voting  stock and 66 % of  the votes  entitled to be
     cast  by  holders  of  outstanding  shares of  voting  stock  who  are  not
     interested stockholders.   Any  such amendment  is not  effective until  18
     months after the  vote of stockholders and  does not apply to  any business
     combination  of a  corporation  with a  stockholder  who was  an interested
     stockholder on  the date  of the  stockholder vote.   The  Company has  not
     adopted any such amendment to its Charter.
        
     Control Share Acquisition  Statute.   The Maryland General  Corporation Law
     imposes  limitations  on the  voting  rights  of  shares  of capital  stock


                                        - 52 -







     acquired  in a "control share acquisition."  The Maryland statute defines a
     "control share acquisition"  at the 20%,  33 % and  50% acquisition  levels
     and requires a two-thirds stockholder  vote (excluding shares owned  by the
     acquiring  person  and  certain members  of  management)  to accord  voting
     rights to stock acquired in a control share  acquisition.  The statute also
     requires Maryland corporations to hold a special meeting at the request  of
     an actual or  proposed control share  acquiror, generally,  within 50  days
     after  a  request is  made  with the  submission  of  an "acquiring  person
     statement," but only if  the acquiring person (a) posts a bond for the cost
     of the  meeting and  (b) submits a  definitive financing  agreement to  the
     extent  that  financing  is  not  provided by  the  acquiring  person.   In
     addition,  unless the  charter  or bylaws  provide  otherwise, the  statute
     gives the  Maryland corporation, within  certain time limitations,  various
     redemption rights  if there  is a  stockholder vote  on the  issue and  the
     grant  of  voting rights  is  not  approved,  or if  an  "acquiring  person
     statement" is  not  delivered to  the target  within  10 days  following  a
     control share acquisition.   Moreover, unless the charter or bylaws provide
     otherwise,  the   statute  provides   that  if,  before   a  control  share
     acquisition occurs,  voting rights  are  accorded to  control shares  which
     results  in  the  acquiring  person  having  majority  voting  power,  then
     minority stockholders have  appraisal rights.  An acquisition of shares may
     be  exempted from  the control  share statute,  provided that  a charter or
     bylaw provision is  adopted for  such purpose  prior to  the control  share
     acquisition.  There are  no such provisions in the charter or bylaws of the
     Company.
         
     Reference is made  to the  full text of  the foregoing  statutes for  their
     entire terms, and the summary contained in this Prospectus is not  intended
     to be complete.   The summary is qualified in its entirety by the statutes,
     copies  of which have been filed as  exhibits to the Registration Statement
     of which this Prospectus is a part.






















                                        - 53 -







                                     UNDERWRITING

     Subject  to  the  terms  and  conditions  set  forth  in  the  Underwriting
     Agreement, the Company and the Selling Shareholders  have agreed to sell to
     each of  the Underwriters  named below, and  each of the  Underwriters, for
     whom Ferris,  Baker Watts, Incorporated  is acting  as Representative,  has
     severally agreed  to purchase  the number  of  shares of  Common Stock  set
     forth opposite its name below.

        
                                             Number of Shares
                 Underwriters                 to be Purchased
                 ------------                ----------------

       Ferris, Baker Watts,
       Incorporated
                                               ____________
                  Total                          1,050,000
                                               ============
         

     The  nature  of  the  Underwriters'  obligations   under  the  Underwriting
     Agreement is  such  that all  shares  of  Common Stock  offered,  excluding
     shares covered by  the over-allotment  option granted to  the Underwriters,
     must  be  purchased if  any  are  purchased.    The Underwriting  Agreement
     provides that the  obligations of the several  Underwriters thereunder  are
     subject to the  approval of certain legal  matters by legal counsel  and to
     certain other conditions.

     The  Company  and  the  Selling  Shareholders  have  been  advised  by  the
     Representative that  the several Underwriters  propose to offer the  shares
     of Common  Stock to  the public  initially at  the price set  forth on  the
     cover page of  this Prospectus and to certain dealers  at such price less a
     concession not in excess of  $     per share.  The  Underwriters may allow,
     and such dealers  may reallow, a concession  not in excess of  $        per
     share to  other dealers.   The  public offering  price and  concessions and
     reallowances to dealers may be changed by the Representative.
        
     The Company  and TDH,  one of  the Selling Shareholders,  have granted  the
     Underwriters an option, exercisable within  45 days after the date of  this
     Prospectus, to purchase up to an additional 157,500 shares of  Common Stock
     to cover over-allotments, at  the same price  per share to  be paid by  the
     Underwriters for  the other  shares offered  hereby.   If the  Underwriters
     purchase any such additional  shares pursuant to this  option, each of  the
     Underwriters  will  be committed  to  purchase  such additional  shares  in
     approximately  the same proportion  as set forth in  the above  table.  The
     Underwriters  may purchase such  shares only  to cover  over-allotments, if
     any,  in connection with the  Offering made hereby.   If the over-allotment
     option  is  exercised in  full,  TDH    may  elect  to sell  up  to  47,932
     additional  shares  in  the  over-allotment.    If  the  over-allotment  is



                                        - 54 -







     partially exercised,  and  TDH  elects,  then  the  Company  and  TDH  will
     participate on a pro-rata basis as provided in the Underwriting Agreement.
         
        
     In  connection  with  the  Offering,  certain   Underwriters  and/or  their
     affiliates may engage in passive  market making transactions in  the Common
     Stock of the  Company on the  NASDAQ National  Market System in  accordance
     with  Rule  10b-6A   under  the  Exchange  Act  during  the  period  before
     commencement of offers  or sales of the  Common Stock.  The  passive market
     making  transactions must comply  with applicable  volume and  price limits
     and be identifiable as such.
         
     The  Company  and  its   executive  officers  and  directors  and   certain
     shareholders have agreed that  for a period of 180  days after the date  of
     this Prospectus,  they will  not offer,  sell or otherwise  dispose of  any
     shares of  the Company's  Common Stock,  in the  open market or  otherwise,
     without the prior written consent  of the Representative, except  to effect
     exercises of options.

     The Company, the Selling Shareholders  and the Underwriters have  agreed to
     indemnify  each  other  against  certain  liabilities,  including   certain
     liabilities under the Securities Act.

     The  Company  has  agreed  to  reimburse  the  Representative  for expenses
     incurred by the Representative in an amount not to exceed $27,500.

     The Representative  has informed  the Company that  it does not  expect the
     Underwriters to  confirm sales of  Common Stock offered  by this Prospectus
     to any accounts over which it exercises discretionary authority.


                                    LEGAL OPINIONS

     The validity of the  Common Stock  offered hereby will  be passed upon  for
     the Company  by Kirkpatrick & Lockhart  LLP, Washington, D.C.   Shapiro and
     Olander, Baltimore, Maryland, has acted as counsel to the Underwriters.


                                       EXPERTS
        
     The consolidated  financial statements of  Industrial Training  Corporation
     at December 31, 1994 and 1993,  and for each of the two years in the period
     ended  December  31,  1994  appearing   in  this  Prospectus  and   in  the
     Registration Statement have  been audited by Ernst & Young LLP, independent
     auditors, as set forth in  their report thereon appearing  elsewhere herein
     and in the Registration Statement, and  are included in reliance upon  such
     report given upon the  authority of such firm as experts in  accounting and
     auditing.
         




                                        - 55 -










                      Index to Consolidated Financial Statements
                                          of
                           Industrial Training Corporation



     Report of Independent Auditors  . . . . . . . . . . . . . . . . . . .   F-2


     Financial Statements

         Consolidated Balance Sheets - December 31, 1993 and 1994 and
         June 30, 1995 (Unaudited)   . . . . . . . . . . . . . . . . . . .   F-3

         Consolidated Statements of Income - Years  Ended December 31, 1993
         and  1994 and  for the  Six Months  Ended June  30, 1994  and 1995
         (Unaudited)   . . . . . . . . . . . . . . . . . . . . . . . . . .   F-5

         Consolidated  Statements  of Stockholders'  Equity  -  Years Ended
         December 31, 1993  and 1994 and for the  Six Months Ended June 30,
         1995 (Unaudited)  . . . . . . . . . . . . . . . . . . . . . . . .   F-6

         Consolidated Statements  of Cash Flows -  Years Ended December 31,
         1993 and 1994 and for the Six Months Ended June 30, 1994 and 
         1995 (Unaudited)  . . . . . . . . . . . . . . . . . . . . . . . .   F-7

         Notes to Consolidated Financial Statements  . . . . . . . . . . .   F-8























                                          F-1








                           Report of Independent Auditors




     The Board of Directors and Stockholders
     Industrial Training Corporation

     We  have audited the accompanying consolidated balance sheets of Industrial
     Training  Corporation as  of December  31, 1994  and 1993,  and the related
     consolidated statements  of income,  stockholders' equity,  and cash  flows
     for  the  years   then  ended.     These  financial   statements  are   the
     responsibility  of the  Company's  management.   Our  responsibility is  to
     express an opinion on these financial statements based on our audits.

     We  conducted our  audits in  accordance with  generally accepted  auditing
     standards.  Those standards require that we  plan and perform the audit  to
     obtain  reasonable assurance  about whether  the  financial statements  are
     free of  material 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  consolidated financial  statements referred  to above
     present  fairly,  in  all material  respects,  the  consolidated  financial
     position of Industrial Training Corporation  at December 31, 1994  and 1993
     and the consolidated results of its operations  and its cash flows for  the
     years  then  ended,  in  conformity  with   generally  accepted  accounting
     principles.



     Vienna, Virginia
     February 24, 1995                          ERNST & YOUNG LLP
















                                          F-2




     
     
                                                       INDUSTRIAL TRAINING CORPORATION
                                                         CONSOLIDATED BALANCE SHEETS

                                                        ASSETS
                                                                   December 31,         December 31,           June 30,
                                                                       1993                 1994                 1995
                                                                       ----                 ----                 ----
                                                                                                              (unaudited)
                                                                                                                       
                                                                                                  
      Current assets:

        Cash and cash equivalents (note 6)                                     $                    $                    $
                                                                         126,136              439,923            1,178,642
        Accounts receivable, net (notes 3, 6, and 7)                   4,930,087            7,293,477            7,257,710
        Due from affiliates (note 4)                                     159,734               86,111               46,388
        Inventories, net of reserve of $83,400 at
               December 31, 1993; $93,400 at
               December 31, 1994; and $93,400 at
               June 30, 1995                                           1,287,937            1,203,876            1,100,037

        Prepaid expenses                                                            
                                                                                                                             
                                                                         182,378              118,446              305,846
                                                                     -----------         ------------         ------------
               Total current assets                                    6,686,272            9,141,833            9,888,623
      Property and equipment (notes 5, 6, and 7):
        Video and computer equipment                                   1,977,119
        Furniture and fixtures                                         1,011,482            2,366,661            2,717,431
        Leasehold improvements                                            79,254            1,032,563            1,037,204
        Videotape masters                                                                      89,106               95,111
                                                                                                                             
                                                                         144,180              144,180              144,180
                                                                    ------------         ------------         ------------

                                                                       3,212,035            3,632,510            3,993,926
        Less accumulated depreciation                                            
          and amortization                                            (2,141,487)          (2,507,393)          (2,814,069)
                                                                    ------------         ------------         ------------
          Net property and equipment                                   1,070,548            1,125,117            1,179,857
      Deferred program development costs,
        net of accumulated amortization of
        $1,682,017 at December 31, 1993;
        $3,006,689 at December 31, 1994; and 
        $3,900,263 at June 30, 1995                                    4,139,859            4,358,315            5,618,824

      Goodwill, net of accumulated amortization of
        $40,299 at December 31, 1993; 
        $206,284 at December 31, 1994; and
        $288,784 at June 30, 1995                                      2,377,642            2,185,126            2,102,626
      Investments in affiliates (note 4)                                 269,180              245,887              220,976






                                          F-3




      Other                                                                                                                   
                                                                                                                            
                                                                          98,615               73,769               73,658
                                                                    ------------         ------------         ------------
                       Total assets                                  $14,642,116          $17,130,047          $19,084,564
                                                                    ============         ============         ============

     See accompanying notes.



















































                                          F-4




                                                       INDUSTRIAL TRAINING CORPORATION
                                                         CONSOLIDATED BALANCE SHEETS

                                                     LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                      December 31,        December 31,          June 30,
                                                                          1993                1994                1995
                                                                          ----                ----                ----
                                                                                                               (unaudited)
      Current liabilities:
        Line of credit (note 6)                                                                                          $    
                                                                                                                              
                                                                                 $                   $                       
                                                                          650,000               80,000                  --
        Current installments of 
           long-term debt (note 7)                                        770,593              328,637             580,726

        Accounts payable                                                1,555,659            2,112,271           2,247,594
        Due to affiliates (note 4)                                        431,787              419,895             281,529
        Accrued expenses:
           Compensation and benefits                                      591,216              942,215             488,259
           Royalties                                                      155,518              291,905              20,461
           Other                                                          179,757              794,666             637,210

           Deferred revenues                                              212,682               77,648             712,847
           Income taxes payable                                                                           
                                                                                                          
                                                                                                                            
                                                                                --                  --             300,000
                                                                       ----------          -----------          ----------
           Total current liabilities                                    4,547,212            5,047,237           5,268,626

      Deferred lease obligations                                          111,730              119,316             111,968
      Deferred income taxes (note 9)                                      463,498            1,136,522           1,239,062

      Long-term debt  (note 7)                                                                           
                                                                        1,101,462              772,826           1,614,198
                                                                       ----------            ---------          ----------
           Total liabilities                                            6,223,902            7,075,901           8,233,854

      Commitments (notes 4, 5 and 10)

      Stockholders' equity (notes 8 and 11):
        Common stock, $.10 par value, 
           4,000,000 shares authorized; 
           2,361,128 outstanding at December 31, 1993;
           2,466,828 outstanding at December 31, 1994; and
           2,473,328 outstanding at June 30, 1995                         236,113              246,683             247,333
        Additional paid-in capital                                      5,275,685            5,698,147           5,714,402

        Note receivable from ESOP                                        (460,827)            (358,177)           (304,177)
        Retained earnings                                                                                                  
                                                                        3,368,890            4,528,947           5,254,461
                                                                    -------------         ------------         -----------
                                                                        8,419,861           10,115,600          10,912,019





                                          F-5




        Treasury stock, at cost                                                                                               
           (3,404 shares in 1993;                                                                                           
           18,004 shares in 1994; and                                      (1,647)             (61,454)            (61,309)
           17,704 shares at June 30, 1995)                          -------------         ------------         -----------
           Total stockholders' equity                                                                                      
                                                                        8,418,214           10,054,146          10,850,710
                                                                    -------------         ------------         -----------
           Total liabilities and                                      $14,642,116          $17,130,047         $19,084,564
           stockholders' equity                                     =============         ============         ===========

     See accompanying notes.

















































                                          F-6




                                                       INDUSTRIAL TRAINING CORPORATION
                                                      CONSOLIDATED STATEMENTS OF INCOME

                                                                                                       Six Months Ended
                                                            Years Ended December 31,                       June 30,

                                                             1993              1994               1994              1995
                                                             ----              ----              ----              ----
                                                                                                          (unaudited)

      Revenues, net:
        Courseware                                         $11,662,493        $17,983,796        $7,673,944        $8,855,846

        Hardware                                             2,149,482          4,353,219         1,689,701         2,399,786
                                                            ----------        -----------        ----------        ----------
          Total revenues, net (note 4)                      13,811,975         22,337,015         9,363,645        11,255,632
      Cost of sales:
        Courseware                                           6,136,043          9,440,595         3,926,673         4,003,156
        Hardware                                             2,078,649          4,187,960         1,655,281         2,449,252
                                                           -----------       ------------       -----------      ------------
          Total cost of sales                                8,214,692         13,628,555         5,584,954         6,452,408
                                                           -----------       ------------       -----------      ------------

      Gross margin                                           5,597,283          8,708,460         3,778,691         4,803,224

      Selling, general and administrative expenses           5,553,840          6,693,221         3,090,546         3,596,371
      Equity in earnings of affiliates                        (123,657)         (136,012)          (70,154)          (77,961)
                                                           ------------      ------------       -----------       -----------
      Income before interest and provision                     167,100          2,151,251           758,299         1,284,814
        for income taxes
      Interest expense, net                                    131,298            186,194            87,826            54,300
                                                           -----------     --------------      ------------     -------------

      Income before provision for income taxes                  35,802          1,965,057           670,473         1,230,514
      Income tax expense (note 9)                               15,000            805,000           268,842           505,000
                                                          ------------     --------------      ------------     -------------
      Net income                                          $     20,802      $   1,160,057       $   401,631     $     725,514
                                                          ============     ==============      ============     =============
      Net income per common share (note 1)                $        .01       $        .48       $       .17     $         .28
                                                          ============      =============      ============     =============
      Weighted average number of                              1,959,206         2,427,707         2,377,875         2,588,176
        shares outstanding                                =============     =============      ============     =============









     See accompanying notes.








                                          F-7




                                                       INDUSTRIAL TRAINING CORPORATION
                                               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY




          Common Stock                                      Additional        Note
          ------------                                       Paid-in       Receivable      Retained      Treasury
      Shares        Par Value                                Capital       From ESOP       Earnings        Stock          Total

      --------------------------------------------------------------------------------------------------------------------------
      Balance at                  1,720,928     $172,093    $2,036,180      $(553,084)     $3,348,088      $(1,791)     $5,001,486 
        January 1, 1993

      Treasury stock issued              --           --         3,236             --              --          264           3,500 
      Treasury stock                     --           --        (1,692)            --              --         (120)         (1,812)
      acquired
      Note payments                      --           --            --         92,257              --           --          92,257 
      New shares issued:
        Stock options                20,200        2,020        44,961             --              --           --          46,981 
      exercised                     620,000       62,000     3,193,000             --              --           --       3,255,000 
        Comsell acquisition
      Net income                         --           --            --             --          20,802           --          20,802 
      ----------------------------------------------------------------------------------------------------------------------------

      Balance at
        December 31, 1993         2,361,128      236,113     5,275,685       (460,827)      3,368,890       (1,647)      8,418,214 
      Treasury stock issued              --           --         2,007             --              --          193           2,200 
      Treasury stock                     --           --            --             --              --      (60,000)        (60,000)
      acquired
      Note payments                      --           --            --        102,650              --           --         102,650 
      New shares issued:
        Stock issuance              100,000       10,000       402,500             --              --           --         412,500 
        Stock options                 5,700          570        17,955             --              --           --          18,525 
      exercised

      Net income                         --           --            --             --       1,160,057           --       1,160,057 
      ---------------------------------------------------------------------------------------------------------------------------
      Balance at
        December 31, 1994         2,466,828      246,683     5,698,147       (358,177)      4,528,947      (61,454)     10,054,146 
      Treasury stock issued              --           --         1,505             --              --          145           1,650 
      Note payments                      --           --            --         54,000              --           --          54,000 
      New shares issued:
        Stock options                 6,500          650        14,750             --              --           --          15,400 
      exercised

      Net income                         --           --            --             --         725,514           --         725,514 
      ---------------------------------------------------------------------------------------------------------------------------
      Balance at
        June 30, 1995             2,473,328     $247,333    $5,714,402      $(304,177)     $5,254,461     $(61,309)    $10,850,710 
      (unaudited)                ==========    =========    ==========      ==========     ==========    ==========    =========== 

                                                           See accompanying notes.







                                          F-8



                                                       INDUSTRIAL TRAINING CORPORATION
                                                    CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                Years Ended                 Six Months Ended   
                                                                                December 31,                   June 30,        

                                                                             1993            1994           1994           1995
                                                                             ----            ----           ----           ----
      Cash flows from operating activities:
      Net income                                                       $  20,802      $ 1,160,057      $401,631    $   725,514 
      Reconciling items:
           Provision for deferred taxes                                   15,000         765,000        263,028        102,540 
           Depreciation and amortization                               1,041,091       1,918,123        839,695      1,307,661 

           Salespeople awards of treasury shares                           1,688           2,200             --          1,650 
           Increase in reserve for doubtful accounts                      50,963          78,000             --         45,000 
           Increase in reserve for inventory obsolescence                 20,000          10,000             --             -- 
           Loss on sale of property and equipment                         36,021              --             --             -- 
           Changes in operating assets and liabilities:

              Increase in accounts receivable                            (71,327)     (2,441,390)      (256,315)        (9,233)
              (Increase) decrease in inventory                           (85,993)         74,061       (123,525)       103,839 
              (Increase) decrease in prepaid expenses                    (47,044)         63,932        (55,519)      (187,400)
              Decrease in due from affiliates, net                        69,324          61,731        (14,613)       (98,643)
              Decrease in other assets                                       910          24,846        (49,462)           111 
              Increase in accounts payable                               381,772         556,612        442,490        135,323 

              (Decrease) increase in accrued expenses                   (336,083)     (1,094,320)          (872)      (882,856)
              Increase (decrease) in deferred revenues                   212,682        (135,034)       (60,024)       635,199 
              Increase in income taxes payable                                --              --             --        300,000 
              Increase (decrease) in deferred lease obligation            45,403           7,586        (11,971)        (7,348)
                                                                       ---------      ----------     -----------     ----------
      Net cash provided by operating activities                        1,355,209       3,240,044      1,374,543      2,171,357 


      Cash flows from investing activities:
           Deferred program development costs                           (969,870)     (1,543,128)      (712,935)    (2,154,083)
           Capital expenditures                                         (457,915)       (420,475)       (47,679)      (361,416)
           Acquisition of Comsell                                        (85,072)        (57,469)            --             -- 
           Investment in affiliates                                      (28,007)        (38,268)       (34,593)            -- 
                                                                      -----------     -----------     ----------   ----------- 
       Net cash used in investing activities                          (1,540,864)     (2,059,340)      (795,207)    (2,515,499)


      Cash flows from financing activities:
           Borrowings (repayments) under line of credit                  550,000        (570,000)      (240,000)       (80,000)
           Principal payments under long-term debt                      (521,474)       (742,204)      (379,390)      (212,152)
           Payments under capital lease obligations                      (23,682)        (28,388)       (14,195)       (14,387)
           Proceeds from long-term debt                                       --              --             --      1,320,000 
           Issuance of common stock                                       46,981         431,025         18,464         15,400 

           Acquisition of treasury stock                                      --         (60,000)       (60,072)            -- 
           Employee stock option note collection                          92,257         102,650         56,250         54,000 
                                                                      ----------       ---------     ----------      --------- 
           Net cash provided by (used in) financing activities           144,082        (866,917)      (618,943)     1,082,861 
                                                                      ----------       ---------     ----------      --------- 
      Net (decrease) increase in cash                                    (41,573)        313,787        (39,607)       738,719 



                                          F-9



                                                                                Years Ended                 Six Months Ended   
                                                                                December 31,                   June 30,        
                                                                             1993            1994           1994           1995
                                                                             ----            ----           ----           ----

                                                                         167,709         126,136        126,136         439,923
      Cash and cash equivalents at beginning of period                ----------        --------     ----------     -----------
      Cash and cash equivalents at end of period                        $126,136        $439,923     $   86,529     $1,178,642 
                                                                        ========        ========     ==========     ========== 
     See accompanying notes.
     


     1)  Summary of Significant Accounting Policies
         ------------------------------------------
     a)  Basis of Presentation
         ---------------------
     The consolidated financial  statements include the accounts of  the Company
     and its  wholly owned  subsidiary, CI  Acquisition Corporation  ("CI") (see
     Note  13).  Significant  intercompany accounts  and transactions  have been
     eliminated   in  consolidation.      The  accompanying   interim  unaudited
     consolidated financial statements have been prepared  pursuant to the rules
     and regulations of the Securities and Exchange  Commission.  In the opinion
     of  the Company,  all  adjustments, consisting  of only  normally recurring
     adjustments, necessary  for a fair presentation of the financial statements
     for  these interim periods  have been  made.   The results for  the interim
     period ended June 30, 1995, are  not necessarily indicative of the  results
     to be obtained for a full fiscal year.

     b)  Revenues and Cost
         -----------------
     Revenues from courseware  include both off-the-shelf and  custom courseware
     sales and consulting service revenues.  The  Company recognizes revenues on
     off-the-shelf  product  and hardware  sales  as  units are  shipped.    The
     Company permits the customer the  right to return the courseware within  30
     days  of purchase.   In  the event  that  sales returns  are material,  the
     Company  adjusts  revenue  accordingly.    Revenues from  sales  of  custom
     training  programs that are developed and produced under specific contracts
     with  customers, including  contracts with  affiliated  joint ventures  and
     limited partnerships, are recognized on the  percentage of completion basis
     as  related  costs  are  incurred during  the  production  period.    Gross
     revenues from sales  of affiliated  joint venture  and limited  partnership
     copyrighted courseware are included in the  Company's financial statements,
     as are related production,  selling and distribution costs.  Amounts due to
     co-owners   of   the  affiliated   venture/partnerships  related   to  such
     courseware sales are reflected as  royalties and included in cost of  sales
     in the financial statements.

     The Company recognizes revenues from initial  franchise fees when franchise
     agreements  have  been  fully  executed,  the   Company  has  substantially
     fulfilled all  of its  obligations to the  franchisee under the  agreement,
     and the non-refundable franchise  fee has been paid.  During 1993 and 1994,
     the  Company recognized  $90,000  and  $450,000  of  revenue  from  initial
     franchise fees.   Additionally, during the six month periods ended June 30,
     1994  and 1995, the Company  recognized $40,000 and $190,000, respectively,
     of revenues from initial franchise fees.   These amounts have been included
     in  courseware revenues  in  the  accompanying consolidated  statements  of
     operations.



                                         F-10



                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     Although the Company conducts certain  of its business in  foreign markets,
     the Company  mitigates its exposure  to foreign currency  risk by requiring
     payments in U.S. dollars.

     c)  Deferred Program Development Costs
         ----------------------------------
        
     Costs  of  developing  and producing  off-the-shelf  courseware  have  been
     capitalized  as deferred  program  development  costs.   Capitalized  costs
     include  direct   labor,   materials,  product   masters,   subcontractors,
     consultants,  and  applicable  overhead.    These   capitalized  costs  are
     amortized on a straight-line  basis over the estimated useful  lives of the
     related programs which range from  3 to 7 years.  The net book value of the
     Company's deferred program development costs at December  31, 1994 amounted
     to $1,881,000, $904,000, $210,000, and $1,363,000  for the Activ(REGISTERED
     TRADEMARK)  "PC Skills  Learning Library,"  the Activ(REGISTERED TRADEMARK)
     "Regulatory  Training  Learning Library,"  the  Activ(REGISTERED TRADEMARK)
     "Basic  Skills  Learning  Library"  and  the  Activ(REGISTERED   TRADEMARK)
     "Technical Skills Learning Library," respectively.   The net book  value of
     the Company's deferred  program development costs at June 30, 1995 amounted
     to  $1,741,000, $1,097,000,  $192,000, $1,294,000  and  $1,294,000 for  the
     Activ(REGISTERED   TRADEMARK)    "PC   Skills    Learning   Library,"   the
     Activ(REGISTERED  TRADEMARK)  "Regulatory Training  Learning  Library," the
     Activ(REGISTERED   TRADEMARK)   "Basic  Skills   Learning   Library,"   the
     Activ(REGISTERED TRADEMARK)  "Technical Skills  Learning Library,"  and the
     Activ(REGISTERED TRADEMARK) "INVOLVE(REGISTERED  TRADEMARK) Instrumentation
     Learning Library,"  respectively.  Periodically,  the Company assesses  the
     net realizable value of program  development costs by reviewing  past sales
     performances,  current  and  planned  future  marketing  activity, specific
     sales promotions  and strategic distribution arrangements.   Based  on this
     assessment,  the Company  determines each  product's  prospects for  future
     sales, and, if  necessary, adjusts asset  values to  net realizable  value.
     The related  amortization expense and  write downs to  net realizable value
     are included in the  cost of sales and amount to approximately $617,000 and
     $1,325,000 in 1993  and 1994, respectively, and $894,000 for the six months
     ended June 30, 1995.
         
     d)  Cash and Cash Equivalents
         -------------------------
     Cash  and   cash  equivalents  includes   cash  and  other  highly   liquid
     investments having original maturities of less than three months.

     e)  Inventories
         -----------
     Inventories  consist  of   videodiscs,  videotapes,  related  hardware  and
     instructional materials.   Inventories are stated  at the lower  of cost or
     market.  Cost is determined using the average cost method.






                                         F-11



                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     f)  Property and Equipment 
         ----------------------
     Property,  equipment  and  leasehold  improvements  are   stated  at  cost.
     Depreciation  on property  and  equipment is  computed  on a  straight-line
     basis over  estimated  useful lives  of five  to  seven years.    Leasehold
     improvements are amortized  on a straight-line  basis over  the shorter  of
     the  lease  term  or  estimated   useful  lives  of  the   related  assets.
     Depreciation  and amortization expense  amounted to  approximately $305,000
     and $366,000 for the years ended 1993 and 1994, respectively.

     g)  Investments in Affiliates
         -------------------------
     Investments  in affiliated  joint  ventures  and limited  partnerships  are
     accounted for  using the equity  method and, accordingly,  the initial cost
     of the  investments are adjusted  for the Company's  proportionate share of
     joint venture and partnership undistributed earnings or losses.

     h)  Income Taxes
         ------------
     The  Company  provides for  income  taxes  using  the  liability method  in
     accordance with  SFAS No.  109, "Accounting  for Income  Taxes."   Deferred
     income taxes result primarily from differences  between financial statement
     and income tax  treatment of program  development costs  and net  operating
     loss carryforwards.

     i)  Net Income Per Common Share
         ---------------------------
     Net income per  common share  is based on  the weighted  average number  of
     common  shares  actually   outstanding  plus  the  shares   that  would  be
     outstanding assuming the exercise of  dilutive stock options and  warrants,
     all of which are considered to be common stock equivalents.

     j)  Goodwill
         --------
     The excess of purchase  price over  the fair value  of net assets  acquired
     related to the  acquisition of CI (note  2) has been recorded  as goodwill.
     Goodwill  is  being  amortized  using  the  straight-line  method  over  an
     estimated  useful life  of  fifteen years.    Amortization expense  for the
     years ended 1993 and 1994  amounted to approximately $40,000  and $166,000,
     respectively.    During 1994,  the  Company  adjusted goodwill  to  reflect
     adjustments  to the value  of net  assets acquired  from CI and  to reflect
     utilization of  acquired tax benefits of  CI (see Note 9).   The net effect
     of these two adjustments was to decrease the  amount of goodwill originally
     recorded by  approximately  $27,000.    As  part  of  its  ongoing  review,
     management  takes into  consideration any  events  and circumstances  which
     might indicate an impairment to the  carrying amount of goodwill.   Factors
     that management uses,  among other things, to evaluate the continuing value
     of goodwill include sales  from the PC Skills product line,  development of
     the ComSkill  franchise network and  the value of  contracts and agreements
     that were in place at the date CI was acquired.



                                         F-12



                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     k)  Reclassifications
         -----------------
     Certain  prior  year amounts  have  been  reclassified  to  conform to  the
     current year presentation.

     2)  Acquisition of CI Acquisition Corporation and Subsidiaries
         ----------------------------------------------------------
     On October  8, 1993,  Comaq Corporation,  a then  newly  formed and  wholly
     owned subsidiary of  the Company, merged with CI.  By virtue of the merger,
     all of the  issued and outstanding capital  stock of CI was  converted into
     and exchanged  for an aggregate  of 610,000 shares of  the Company's common
     stock, $.10 par value  per share.  The Company issued an  additional 10,000
     shares  of  its  common  stock   for  fees  related  to   the  acquisition.
     Additionally, the Company  borrowed $971,000 from a bank ($900,000 of which
     is  in the form  of a  new five-year  term loan) in  order to  refinance an
     obligation of the acquired company. 

     The  transaction, which  was  valued at  approximately  $3,500,000 and  was
     effective  as  of September  30,  1993, was  accounted  for  as a  purchase
     transaction.    Accordingly,  only  3  months  results  of operations  were
     included in the accompanying consolidated  statement of earnings for  1993.
     As  a  result   of  the  transaction,  the  Company  recorded  goodwill  of
     approximately  $2,418,000  which is  being  amortized over  a  fifteen year
     period beginning  October 1, 1993.   By virtue  of the merger, the  Company
     acquired  all of the  assets of CI and  its two  wholly owned subsidiaries,
     Comsell Training,  Inc. ("Comsell"),  and ComSkill  Learning Centers,  Inc.
     ("ComSkill").   Comsell  is  engaged  in  the  business  of  producing  and
     distributing  multimedia   based  training   courseware  directed   towards
     personal  computer skills development.   ComSkill  is a  newly incorporated
     franchisor of Comsell training products (see Note 13).  

     The following table  sets forth proforma unaudited results of operations of
     the Company  for the  year ending  December 31,  1993, as  if  CI had  been
     acquired prior to January 1, 1993:
                                                              1993    
                                                              ----    

                       Revenue                           $ 17,986,715 

                       Net loss                          $   (394,888)

                       Net loss per share                $       (.20)











                                         F-13



                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     3)  Accounts Receivable
         -------------------
     Accounts receivable include the following:

                                    December 31,   December 31,     June 30, 
                                       1993            1994           1995   
                                    ------------   ------------     -------- 

      Trade accounts receivable      $4,289,610     $7,245,294    $7,453,370 

      Unbilled contract                 749,199        242,279        82,008 
      receivables
      Less allowance for                                                     
      doubtful accounts                (202,714)      (280,714)     (325,714)
                                     -----------   ------------   -----------
               Trade accounts         4,836,095      7,206,859     7,209,664 
               receivable, net
      Other receivables                  93,992         86,618        48,046 
                                     ----------     ----------     --------- 
                                     $4,930,087     $7,293,477    $7,257,710 
                                    ============    ==========    ========== 

     4)  Investments in and Due from Affiliates
            --------------------------------------

     Investments in affiliates consist of the following at December 31:

                                            1993                     1994  
                                            ----                     ----  
          Limited partnerships           $ 192,392                $ 189,656
          Joint venture with ITSC           67,477                   56,231
          Joint venture with DynCorp         9,311                       --
                                         ---------                ---------
                                         $ 269,180                $ 245,887
                                         =========                =========


     The Company  is a participant  in five separate  limited partnerships  with
     Industrial Training  Partners, Ltd. (the ITP Partnerships).   In all of the
     ITP Partnerships, the Company  is a 5% general partner.  In  certain of the
     ITP Partnerships,  the Company has  acquired limited partnership  interests
     as well.  The ITP Partnerships were  formed to develop and produce  various
     series of training programs.

     Under  contracts  to market  the  programs for  the  ITP  Partnerships, ITC
     receives 50%  to 70% of  the sales price for  the costs of  reproducing and
     marketing  the   training  materials.     Sales  of  these  programs   were
     approximately $2,289,000  and $2,291,000  in 1993  and 1994,  respectively,
     and $1,112,000 for the  six months ended June  30, 1995.  Royalties  to the
     ITP  Partnerships for these sales amounted to  $1,057,000 and $1,004,000 in



                                         F-14



                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     1993 and  1994, respectively, and  $455,000 for  the six months  ended June
     30, 1995.   Additionally, in connection with the  development of a new off-
     the-shelf  partnership  program,  the  Company  billed   certain  of  these
     partnerships  approximately  $292,000   and  $51,000  in  1993   and  1994,
     respectively.  Amounts  earned, but not billed to these partnerships, which
     are  included in unbilled  receivables at  December 31, 1993  and 1994, are
     $226,000  and none, respectively.   Moreover, to  finance this development,
     the Company has guaranteed a bank loan to one of the limited  partnerships.
     At  December  31,   1994  the  outstanding   balance  of   this  loan   was
     approximately $48,000.  During the  first quarter of 1995,  the outstanding
     balance on this loan was paid by the partnership.
        
     In prior years, the Company executed  a 50-50 joint venture agreement  with
     DynCorp, and  entered into contracts with the joint  venture to develop and
     produce additional training programs.   The Company has contracts  with the
     joint venture  to market  the programs.   Pursuant  to the agreements,  the
     Company receives  50% of  the  sales price,  the costs  of reproducing  and
     marketing the training  materials, and an  additional 25%  as its share  of
     the  joint ventures'  profits.  Revenues  from these  programs in  1993 and
     1994 approximated $124,000 and $162,000, respectively.
         
     5)  Leases
         ------
     The  Company has  several  noncancelable  operating leases,  primarily  for
     office space and transportation equipment,  that expire over the  next five
     years and include purchase or renewal options at fair value  at the time of
     renewal.

     Future minimum lease payments  under noncancelable  operating leases as  of
     December 31, 1994 are as follows:

       Year ending December
               31:
          --------------
               1995                    $  509,000

               1996                       356,000
               1997                       316,000
               1998                       318,000
               1999                       162,000
                                       ----------
                                       $1,661,000
                                       ==========
     Rental expenses for operating leases for the  years ended December 31, 1993
     and 1994 were approximately $432,000 and $489,000, respectively.








                                         F-15



                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     6)  Line of Credit
            --------------
     At  December 31,  1994  and June  30,  1995, the  Company  had available  a
     revolving bank line  of credit bearing interest  at prime plus 1/2%  in the
     amount   of  $2,000,000   and  $2,500,000,  respectively.     The  line  is
     collateralized by all the Company's business assets.  The interest rate  on
     these borrowings  at December  31, 1994  was 9%.   At  June  30, 1995,  the
     Company had no outstanding balance under the terms of the line of credit.

     The loan  agreement places  certain restrictions  on the  Company including
     limitations on  borrowings  and  on the  ability  to  merge or  dispose  of
     assets, and  requires  the  maintenance  of  minimum  working  capital  and
     tangible net worth  ratios.  Also, the  Company is required to  maintain an
     average compensating  balance  of $50,000  with  the  bank, but  may  apply
     balances of the five limited partnerships (see Note 4) to the requirement.
     
     

     7)   Long-term Debt
          --------------
                                                                                                                  
      Long-term debt consists of the following at December 31:                                1993                 1994    
                                                                                              ----                 ----    

      Prime plus 1% (9.5% at December 31, 1994) note payable to financial                 $   900,000          $   705,000 
      institution due in monthly installments of $15,000 plus interest through
      November 1998, collateralized by accounts receivable, contract rights,
      inventory, property and equipment and a $500,000 life insurance policy on
      the Company's President.

      8.0% note payable to financial institution due in monthly principal and                 460,827              358,177 
      interest installments of $11,278 through December 1997, collateralized by
      the assignment of interest in 200,000 shares of the Company's common
      stock held by the ESOP, all of the Company's assets and a $500,000 life
      insurance policy on the Company's President.

      8.25% capital lease obligation (Note 5)                                                  66,674               38,286 

      Prime plus 1% note payable to  financial institution due in monthly                     300,000                   -- 
      principal and interest installments through December 1994.
         
      10.56% note payable to financial institution due in monthly principal and
      interest installments of $12,816 through December 1994.

                                                                                              144,554                   -- 
                                                                                        -------------          ----------- 
        Total long-term debt                                                                1,872,055            1,101,463 
        Less current installments                                                            (770,593)            (328,637)
                                                                                        -------------          ------------
      Long-term debt, excluding current installments                                      $ 1,101,462           $  772,826 
                                                                                       ==============          =========== 


                                         F-16



                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



         
     

     Interest paid on all debt  amounted to approximately $133,000  and $191,000
     in 1993 and 1994, respectively.

     Maturities of long-term debt at December 31, 1994, are as follows:

                1996               $299,587
                1997                 308,239

                1998                 165,000
                                   ---------
                                    $772,826
                                   =========


     8)  Stock Options and Stock Warrants
            --------------------------------
     At  December 31,  1994,  the Company  had  outstanding options  to purchase
     common stock  under  three separate  incentive  stock  option plans.    Two
     plans,  the 1992  Director Incentive  Stock  Option Plan  and the  1992 Key
     Employee Incentive  Stock  Option  Plan,  were  adopted  by  the  Board  of
     Directors and  approved by the shareholders during 1992.   These plans have
     effectively replaced  the Company's 1982 Incentive  Stock Option Plan which
     expired in 1992.

     Pursuant to the  1982 Incentive Stock  Option Plan,  at December 31,  1994,
     there were  78,000  options outstanding  at  exercise prices  ranging  from
     $2.00 to $3.16.   This plan has no  additional options available for grant.
     Options  exercisable at  December 31,  1994 expire  as follows:   54,000 in
     1995 and 24,000 in 1996.

     Pursuant  to  the   1992  Key  Employee  Incentive  Stock  Option  Plan  at
     December 31,  1994,  there  were  98,500  options  outstanding  at exercise
     prices ranging from $4.13  to $6.75, and 16,500 options were  available for
     additional grants.   Options  outstanding at  December 31,  1994 expire  as
     follows:   500 in  1995, 3,000  in 1996  and 95,000  in 1997 through  2002.
     Options for 25,500 shares were exercisable at December 31, 1994.

     Pursuant to the  1992 Director Incentive Stock Option Plan, at December 31,
     1994, there were 4,000 options  outstanding at an exercise price of  $5.00,
     and  31,000   options  are  available  for   additional  grants.    Options
     exercisable  at December 31,  1993  expire in  1999.   All  options granted
     pursuant to this plan are nonqualified.

     From time  to time, the Company  has granted other nonqualified  options to
     certain individuals.   At  December 31, 1994,  there were  45,000 of  these
     options  outstanding  at  exercise prices  ranging  from  $2.125  to $7.50.
     Options outstanding at December  31, 1994 expire as follows:  9,000 in 1995



                                         F-17







                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     and 6,000 in 1996,  and 30,000 in  1999 through 2001.   Options for  15,000
     shares were exercisable at December 31, 1994.
     
     

     The following table summarizes option activity:
                                                           Nonqualified Options                   Qualified Options      
                                                           --------------------                   -----------------      
                                                             1993              1994              1993               1994 
                                                             ----              ----              ----               ---- 
                                                                                                          
      Outstanding at beginning of year                      36,400            29,400           114,200           152,500 

      Granted                                                   --            30,000            55,500            30,000 
      Canceled or expired                                   (2,000)          (10,400)           (2,000)             (300)
      Exercised                                             (5,000)              --            (15,200)           (5,700)
                                                         ----------     -------------       -----------        ----------
      Outstanding at end of year                            29,400            49,000           152,500           176,500 
                                                         =========      ------------        ===========        ==========

     

     The  Company also has outstanding 14,572 warrants to purchase common stock.
     These warrants are exercisable at $3.50 and expire in 1998.





















                                         F-18







                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     9)  Income Taxes
            ------------
     The components of income tax expense are as follows:

                                December 31,   December 31,
                                     1993            1994  
                                ------------   ------------
      Current:
               Federal          $       --        $  30,000

               State                    --           10,000
                                  ---------     -----------
                                       --            40,000

      Deferred:
               Federal                12,000        659,300
               State                   3,000        105,700
                                  ----------     ----------

                                      15,000        765,000
                                  ----------     ----------
                                                           
                                    $ 15,000      $ 805,000
                                    ========      =========


     The  deferred  tax  provision  relates  primarily  to  differences  between
     financial statement  and income tax  treatment of program development  cost
     and net  operating loss carryforwards.  The  Company paid federal and state
     income taxes of  $23,000 and  $8,000 in  1993 and  1994, respectively,  and
     $142,000 during the six months ended June 30, 1995.














                                         F-19







                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     The difference  between income  tax expense  and the  amount determined  by
     applying the federal statutory rate is as follows:
                                                       1993          1994   
                                                       ----           ----  
      Federal statutory rate                        $ 12,000      $ 668,000 
      State income taxes, net of federal benefit       1,000         75,500 
      Amortization of goodwill                        15,000         62,000 

      Benefit of graduated tax rates                 (12,000)       (12,000)
      Other                                           (1,000)         11,500
                                                   ----------    -----------
                                                    $ 15,000      $ 805,000 
                                                   ==========    ===========

     For the years  ended December 31, 1993 and  1994, the Company utilized zero
     and   $1,550,000,   respectively,   of   available   net   operating   loss
     carryforwards.   At December 31,  1994, the Company  had net operating loss
     carryforwards  for  income  tax  purposes  of  approximately  $100,000 (not
     including  the  prior net  operating  losses acquired  from  CI,  which are
     discussed below) which expire at varying dates through  2008.  No valuation
     allowance has  been recognized to  offset the deferred tax  assets  related
     to these carryforwards.

     The  following  temporary  differences  give  rise  to  the  provision  for
     deferred taxes at December 31:

                                       1993                         1994   
                                       ----                         ----   
      Deferred program             $  70,000                   $   74,500  
      development costs
      Depreciation                    10,400                       16,000  

      Allowance for doubtful         (12,100)                     (29,000) 
      accounts
      Inventory reserves              (6,800)                      (9,000) 
      Net operating loss and         (73,200)                     630,500  
      tax credits carryforwards               
      Accrued compensation            30,400                       67,500  
      Other                           (3,700)                      14,500  
                                   ---------- 

                                   $  15,000                    $ 765,000  
                                   ==========                 ============ 


                                         F-20







                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     The tax  effects of  temporary differences  that give  rise to  significant
     portions  of  the deferred  tax  assets  and  deferred  tax liabilities  at
     December 31, are presented below.


     
     
                                                                                           1993                        1994
                                                                                           ----                        ----
      
      Deferred tax assets:                                                                                           
       Allowance for doubtful accounts                                            $     75,500               $     104,500 

       Inventory reserves                                                               50,500                      41,500 
       Accrued compensation                                                             95,600                      31,500 
       Net operating loss carryforwards                                              1,223,500                     563,000 
       Alternative minimum tax and investment                                           35,000                      65,000 
         tax credit carryforwards
       Deferred lease obligation                                                        41,500                      44,500 
       Difference in depreciation                                                       84,150                      68,000 

       Other                                                                                --                      16,478 
                                                                                  -------------                 -----------
         Total deferred tax assets                                                   1,605,750                     934,478 
       Less valuation allowance                                                       (577,864)                   (505,000)
                                                                                  -------------                ------------
        Net deferred tax assets                                                      1,027,886                     429,478 
                                                                                  -------------                ------------
      Deferred tax liabilities:

        Product development costs, capitalized                                      (1,491,384)                 (1,566,000)
                                                                                  -------------               -------------
               Total gross deferred tax liabilities                                 (1,491,384)                 (1,566,000)
                                                                                  -------------               -------------
      Net deferred tax liabilities                                                 $  (463,498)               $ (1,136,522)
                                                                                  =============               =============
     


     As  a result of the Company's  acquisition of CI (see  Note 2), the Company
     has available  approximately $1,400,000  of additional  net operating  loss
     carryforwards  that  expire at  varying  dates through  2007.   Pursuant to



                                         F-21







                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     Section 382 of the  Internal Revenue Code (the "Code"), the  utilization of
     the  net operating  loss  is limited  to  approximately $245,000  per year.
     Additionally, the  net  operating loss  is  also  subject to  the  separate
     return  limitation year (SRLY) rules as prescribed in the Code, which limit
     its utilization to the extent CI generates income each year.  During  1994,
     the  Company  utilized  an  aggregate  of  $226,000  of  the  acquired  net
     operating loss carryforwards of  CI to offset taxable income.  As a result,
     deferred taxes  have been  reduced by  approximately $84,000.   Due to  the
     limitations on uses  and other uncertainties relating to the utilization of
     the remaining  tax benefit of  these deductions, a  valuation allowance has
     been recorded  to substantially offset  the net deferred  tax asset related
     to the acquisition of CI.

     10)   Commitments
              -----------
     The  Company has entered into  separate employment  agreements with Messrs.
     Walton and  Kaiz which are subject to termination  upon death (with $15,000
     death benefit)  or disability (as  defined) or upon  sixty days  notice  by
     the Company (with  34 months of severance  pay except where the  Company is
     liquidating).   In addition  to  basic salary,  each of  these officers  is
     eligible  to  receive  salary  increases,  bonuses,  stock  option  grants,
     pension and profit-sharing arrangements, and other  employee benefits which
     may  from time to  time be  awarded or made  available.   If these officers
     resign,  they must  give the  Company 12  months  notice during  which they
     continue to  receive salary.   The contracts also  provide certain payments
     for other benefits.

     11)   Stockholders' Equity
              --------------------
     The Company  instituted an Employee  Stock Ownership Plan  (ESOP) and Trust
     for the benefit  of substantially all employees effective  January 1, 1992.
     To establish the plan,  ITC entered into a loan  agreement with a bank  and
     borrowed $637,500 for  the purchase of 200,000  shares of ITC  common stock
     from DynCorp.   ITC pledged  this stock to  the bank  to collateralize  the
     loan.   The provisions of the  ESOP require that,  on an annual  basis, the
     greater of  33,334 shares or the amount of  shares equal to five percent of
     total  compensation  of   eligible  employees  be  allocated   to  employee
     accounts.   Each participant then  receives shares based  on their relative
     annual compensation.   The loan has  a six-year amortization  period at  an
     interest rate of  8.0%.   In 1994, the  Company entered  into an  agreement
     with the bank whereby the ESOP note was modified and extended.   Based upon
     this modification, the Company will make monthly installments of  principal
     and  interest through the  extension date  of December  1997.   The Company


                                         F-22







                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     recognizes contribution  expense which  was $106,000 and  $108,000 for 1993
     and  1994,  respectively, based  on the  cost of  shares allocated  for the
     period and  any  interest expense  incurred.    Contributions to  the  ESOP
     amounted  to  approximately  $151,000  and  $135,000   in  1993  and  1994,
     respectively, including  approximately $45,000 and  $32,000 of interest  in
     1993 and  1994,  respectively.    The fair  market  value  of  the  100,000
     unearned shares at December 31, 1994 amounted to $750,000.

     During 1994, the  Company hired a  new President of the  ComSkill franchise
     operation.  At  the date of  hire, this  executive executed a  subscription
     agreement  to purchase  100,000  shares of  the  Company's common  stock at
     $4.125 per share,  the fair market value  of the Company's common  stock on
     the  effective date  of the  subscription agreement.   As a  result, during
     1994, the  Company issued 100,000  shares of common stock  to the executive
     for an aggregate purchase price  of $412,500.  Additionally,  the President
     was granted 30,000 stock options under  the 1992 Key Employee Stock  Option
     Plan  and  received  a commitment  for  up to  an  additional  60,000 stock
     options based on performance.

     12)   Employee 401(k) Plan
           --------------------
     On January 1, 1991, the Company established  a 401(k) Plan for the  benefit
     of substantially  all of its employees.   Employees can contribute  from 1%
     to 15% of their salary to the  Plan, subject to statutory limitations.   At
     the discretion of the Board  of Directors, the Company can elect to  make a
     contribution to the  Plan.  No contribution was  made by the Company during
     1993 or 1994.

     13)   Subsequent Events
           -----------------
     On  January 2, 1995,  CI and Comsell were  merged with  and liquidated into
     the  Company.   The  merger  and liquidation  will  have no  effect  on the
     Company's financial reporting.
        
     On February 17,  1995, ITC purchased all  right, title and interest  in the
     51    videodiscs    in    the    INVOLVE(REGISTERED    TRADEMARK)    Series
     (INVOLVE(REGISTERED   TRADEMARK)).     INVOLVE(REGISTERED   TRADEMARK)  had
     originally been produced by  ITC for the ISA  and the Company had acted  as
     the exclusive third party distributor for  INVOLVE(REGISTERED TRADEMARK) in
     the United States.   The aggregate purchase price for this  transaction was
     approximately $1,590,000. The purchase price includes the  forgiveness of a
     receivable from ISA of approximately $90,000 and approximately $180,000  of
     INVOLVE(REGISTERED  TRADEMARK)  inventory.    In  order   to  complete  the


                                         F-23







                           INDUSTRIAL TRAINING CORPORATION
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                      (Information at June 30, 1995 and for the
                six months ended June 30, 1994 and 1995 is unaudited)



     purchase, ITC  borrowed $1,000,000 under  its available line  of credit and
     paid the balance  of $500,000 in cash.   Management refinanced the  line of
     credit borrowings to a five-year term loan.
         
     14)   Quarterly Financial Data (Unaudited)
           ------------------------------------
     Financial data  for the  interim periods  of 1993,  1994 and  1995 were  as
     follows (amounts in thousands except per-share amounts):
     
     
                                                                                                Net                 Income 
                                               Net                    Gross                    Income              (Loss)  
                                             Revenue                 Margin                   (Loss)              Per Share
                                           ---------               --------                  --------            ----------
                                                                                                        
      1993 Quarters
             First                         $   2,734               $  1,226                 $     45              $    .03 
             Second                            2,498                  1,145                      (32)                 (.02)
             Third                             3,335                  1,211                       21                   .01 
             Fourth                            5,245                  2,015                     ( 13)                 (.01)
               Total                       ---------               --------                 ---------               -------
                                           $  13,812               $  5,597                 $     21                  $.01 
                                           =========               ========                 =========               =======
      1994 Quarters
             First                         $   4,168               $  1,759                  $    111              $    .05
             Second                            5,266                  2,090                       290                   .12
             Third                             5,497                  2,009                       262                   .11
             Fourth                            7,406                  2,850                       497                   .20
               Total                       ---------               --------                  --------            ----------
                                           $  22,337               $  8,708                   $ 1,160              $    .48
                                           =========               ========                  ========            ==========

      1995 Quarters
             First                         $   4,970               $  2,177                  $    265              $    .10
             Second                            6,286                  2,626                       461                   .18
               Total                       ---------               --------                  --------             ---------
                                           $  11,256               $  4,803                  $    726              $    .28
                                           =========               ========                  ========             =========
     






                                         F-24










     
     <CAPTION
                                                                                     


             No dealer,  salesperson or  other individual  has
       been  authorized to give any information or to make any
       representations   other   than   those   contained   or
       incorporated by  reference in  this Prospectus  and, if
       given  or  made,  such  information or  representations
       must not be  relied upon as  having been authorized  by
       the Company,  the Selling  Shareholders or  any of  the
       Underwriters.  This Prospectus does not  constitute any                   1,050,000 Shares
       offer to  sell or  a solicitation  of an  offer to  buy
       such securities other  than the securities to  which it
       relates or an offer  to sell or the solicitation  of an            Industrial Training Corporation
       offer  to buy the Common  Stock in any circumstances in
       which such offer or solicitation  is unlawful.  Neither
       the  delivery or  this  Prospectus  nor any  sale  made                     Common Stock
       hereunder  shall,  under any  circumstances,  create an
       implication that  there has been no change in the facts
       set forth  in the Prospectus  or in the  affairs of the
       Company since the  date hereof or that  the information
       herein  is correct  as  of any  time subsequent  to the
       date hereof.

                                                                                                       

                         TABLE OF CONTENTS                                          PROSPECTUS
                                                                                                       
                                                         Page
          
       Additional Information  . . . . . . . . . . . . . .  2
       Prospectus Summary  . . . . . . . . . . . . . . . .  3
       Risk Factors  . . . . . . . . . . . . . . . . . . .  6
       Use of Proceeds . . . . . . . . . . . . . . . . . .  9
       Price Range of Common Stock
         and Dividend Policy . . . . . . . . . . . . . . . 10
       Capitalization  . . . . . . . . . . . . . . . . . . 11
       Selected Consolidated Financial Data  . . . . . . . 12
       Management's Discussion and Analysis 
         of Financial Condition and
         Results of Operations . . . . . . . . . . . . . . 14
       Business  . . . . . . . . . . . . . . . . . . . . . 19                   Ferris, Baker Watts
       Management  . . . . . . . . . . . . . . . . . . . . 26                      Incorporated









       Certain Relationships and 
          Related Transactions . . . . . . . . . . . . . . 32
       Principal Shareholders  . . . . . . . . . . . . . . 33
       Selling Shareholders  . . . . . . . . . . . . . . . 35
       Description of Securities . . . . . . . . . . . . . 35
       Underwriting  . . . . . . . . . . . . . . . . . . . 37
       Legal Opinions  . . . . . . . . . . . . . . . . . . 38
       Experts . . . . . . . . . . . . . . . . . . . . . . 38
       Index to Consolidated Financial 
          Statements . . . . . . . . . . . . . . . . . .  F-1
                                                                                           , 1995


     








                                       PART II
                        INFORMATION NOT REQUIRED IN PROSPECTUS


     Item 24.    Indemnification of Directors and Officers.

         The Company's Restated  Bylaws provide that in  the absence of fraud or
     bad faith  the Company  will indemnify  its officers  and directors to  the
     full extent authorized  by Maryland law, against all liability and expenses
     actually and reasonably incurred in  connection with or resulting  from any
     action, suit or  proceeding in which such  person may become involved  as a
     party or otherwise by reason  of having been an officer or director  of the
     Company.   Insofar  as indemnification  for liabilities  arising under  the
     1933 Act may be permitted to directors, officers and controlling  person of
     the  Company  pursuant  to  the  foregoing  provisions, or  otherwise,  the
     Company  has been  advised  that, in  the  opinion  of the  Securities  and
     Exchange  Commission, such  indemnification  is  against public  policy  as
     expressed in the 1933 Act, and is therefore unenforceable.



     Item 25.    Other Expenses of Issuance and Distribution.
      
          The following table  sets forth  the estimated expenses  in connection
     with the offering contemplated by this Registration Statement:

        
       SEC Registration Fee  . . . . . . .     $   4,320

       NASD Filing Fee . . . . . . . . . .     $   1,753
       NASDAQ, National Market System Fee       $ 17,500

       Blue Sky Fees and Expenses  . . . .      $ 10,000

       Printing and Engraving Costs  . . .      $ 50,000
       Accounting Fees and Expenses  . . .      $ 50,000

       Legal Fees and Expenses . . . . . .      $ 75,000
       Transfer Agent and Registrar's Fees      $    750

       Underwriter's Expenses  . . . . . .       $27,000

                 Total   . . . . . . . . .      $236,323


                                                                     II-1








         












































                                                                     II-2








     Item 26.    Recent Sales of Unregistered Securities.

         Not Applicable.


     Item 27.    Exhibits.
     
     
        

                       
             Exhibit      Description
              No.



             1.1          Form of Underwriting Agreement.*

             3.1          Amended Articles of Incorporation of
                          Industrial Training Corporation ("ITC").** 


             3.2          Restated Bylaws of ITC.** 

             4.1          Specimen Certificate for ITC Common Stock.**

             5.1          Opinion on Legality.*

             10.1         Agreement and Plan of Merger, each dated
                          September 30, 1993, among ITC and CI
                          Acquisition Corporation ("CI").(1) 

             10.2         Asset Purchase Agreement, Assignment, and
                          Bill of Sale, each dated February 17, 1995,
                          between ITC and the Instrument Society of
                          America.**


             10.3         1992 Director Incentive Stock Option Plan.(2)

             10.4         1992 Key Employee Incentive Stock Option
                          Plan.(2)



                                                                     II-3




             10.5         Employee Stock Ownership Plan.(2)

             10.6         Employment Agreements With Management:

                            (a)  James H. Walton*
                            (b)  Gerald H. Kaiz*
                            (c)  Elaine H. Babcock*
                            (d)  Steven L. Roden*
                            (e)  Philip J. Facchina*
                            (f)  Robert F. VanStry*

             21.1         Subsidiaries of the Registrant.**


             23.1         Consent of Ernst & Young LLP.*

             23.2         Consent of Kirkpatrick & Lockhart LLP
                          (included in Exhibit 5.1).*

             24.1         Power of Attorney.**

             99.1         Maryland Business Combination Statute.*

             99.2         Maryland Control Share Acquisition Statute.*

     
         
     _________________________

        
      *          Filed herewith
     **          Filed previously.
         

      (1)        This  exhibit is incorporated  herein by this  reference to the
                 corresponding exhibit  in  the Company's  Form 8-K  (Commission
                 File  No.  0-13741)  filed with  the  Securities  and  Exchange
                 Commission on October 21, 1993.

      (2)        This exhibit  is incorporated herein  by this reference  to the
                 corresponding exhibit in the Company's  Form 10-KSB (Commission
                 File  No.  0-13741)  filed with  the  Securities  and  Exchange
                 Commission on March 19, 1992.


                                                                     II-4









     Item 28.    Undertakings.

         (a)     The undersigned registrant hereby undertakes: 

                 (1)  To  file, during any period  in which offers or  sales are
         being made,  a post-effective amendment to  this Registration Statement
         to  include   any  prospectus  required  by  section  10(a)(3)  of  the
         Securities Act of 1933; reflect in the  prospectus any facts or  events
         which, individually or together, represent a  fundamental change in the
         information in  the registration statement; and  include any additional
         or changed material information on the plan of distribution;

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

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

         (b)     Insofar  as indemnification for  liabilities arising  under the
     Securities Act  of  1933  may  be  permitted  to  directors,  officers  and
     controlling  persons   of  the   registrant  pursuant   to  the   foregoing
     provisions,  or otherwise,  the  registrant has  been  advised that  in the
     opinion  of the Securities and  Exchange Commission such indemnification is
     against  public  policy   as  expressed  in  the  Act  and  is,  therefore,
     unenforceable.

         (c)     The undersigned registrant hereby undertakes that:

                 (1)    For purposes  of  determining  any  liability under  the
         Securities  Act of  1933,  the  information omitted  from the  form  of
         prospectus filed  as part  of this  Registration Statement  in reliance
         upon  Rule 430A  and contained in  the form of prospectus  filed by the
         registrant  pursuant to  Rule 424(b)(1),  or (4),  or 497(h)  under the
         Securities Act of 1933 shall  be deemed to be part of this Registration
         Statement as of the time the Commission declared it effective; and

                 (2)  For  the purpose  of determining any  liability under  the
         Securities Act  of 1933, each post-effective amendment  that contains a
         form of prospectus shall  be deemed to be a new registration  statement

                                                                     II-5








         relating  to the securities  offered therein, and the  offering of such
         securities at  that time shall be  deemed to be  the initial  bona fide
         offering thereof.










































                                                                     II-6








                                     SIGNATURES

         Pursuant to the requirements of Securities Act of 1933, the  registrant
     has duly caused this Registration Statement to  be signed on its behalf  by
     the undersigned, thereunto duly authorized.

     INDUSTRIAL TRAINING CORPORATION
         (Registrant)


        
     
     

                                       
      BY   /s/ James H. Walton            DATE     August   , 1995
      __________________________________  ______________________________
      James H. Walton, Chairman of the
      Board President and Chief
      Executive Officer
     
         

         Pursuant  to  the  requirements   of  Securities  Act  of  1933,   this
     Registration Statement  has been signed  below by the  following persons on
     behalf of the registrant and in the capacities and on the dates indicated.

        
     
     



                                           
      BY   /s/ James H. Walton                DATE     August 16, 1995
      ________________________________        ___________________________
      James H. Walton, Chairman of the Board
      President and Chief Executive Officer







                                                                     II-7











      BY   /s/ Gerald H. Kaiz*                DATE     August 16, 1995
      ________________________________        ___________________________
      Gerald H. Kaiz, Vice Chairman of the
      Board, Executive Vice President and
      Secretary




      BY   /s/ Steven L. Roden*               DATE     August 16, 1995
      ________________________________        ___________________________
      Steven L. Roden, Executive Vice
      President and Director



      BY   /s/ Philip J. Facchina*            DATE     August 16, 1995
      ________________________________        ___________________________
      Philip J. Facchina, Vice President, 
      Treasurer and Chief Financial Officer




      BY   /s/ Christopher E. Mack*           DATE     August 16, 1995
       ____________________________________   ___________________________
       Christopher E. Mack, Controller



      BY   /s/ Thomas M. Balderston*          DATE     August 16, 1995
      ________________________________        ___________________________
      Thomas M. Balderston, Director



      BY   /s/ Dan R. Bannister*              DATE     August 16, 1995
      ________________________________        ___________________________
      Dan R. Bannister, Director



                                                                     II-8











      BY   /s/ John D. Sanders*               DATE     August 16, 1995
      ________________________________        ___________________________
        John D.  Sanders, Director



      BY   /s/ Richard E. Thomas*             DATE     August 16, 1995
      ________________________________        ___________________________
      Richard E. Thomas, Director
     
         
     ________________________
        
     *  BY   /s/ James H. Walton pursuant to a power of attorney (filed
          ______________________
      previously
         

























                                                                     II-9








                                    EXHIBIT INDEX

        

     
     



                                                         
                                                           Consecutively
        Exhibit                                              Numbered
          No.     Description                                     Page



       1.1        Form of Underwriting Agreement.*



       3.1        Amended Articles of Incorporation of
                  Industrial Training Corporation
                  ("ITC").**



       3.2        Restated Bylaws of ITC.** 



       4.1        Specimen Certificate for ITC Common
                  Shares.** 



       5.1        Opinion on Legality.*



      10.1        Agreement and Plan of Merger, dated
                  September 30, 1993, among ITC and CI
                  Acquisition Corporation ("CI").(1)



                                                                     II-10












      10.2        Asset Purchase Agreement, Assignment,
                  and Bill of Sale, each dated February
                  17, 1995, between ITC and the
                  Instrument Society of America.**



      10.3        1992 Director Incentive Stock Option
                  Plan.(2)



      10.4        1992 Key Employee Incentive Stock
                  Option Plan.(2)



      10.5        Employee Stock Ownership Plan.(2)



      10.6        Employment Agreements With
                  Management:

                  (a)  James H. Walton*
                  (b)  Gerald H. Kaiz*
                  (c)  Elaine H. Babcock*
                  (d)  Steven L. Roden*
                  (e)  Philip J. Facchina*
                  (f)  Robert F. VanStry*



      21.1        Subsidiaries of the Registrant.**



      23.1        Consent of Ernst & Young LLP.*




                                                                     II-11











      23.2        Consent of Kirkpatrick & Lockhart
                  LLP (included in Exhibit 5.1).*



      24.1        Power of Attorney.**



      99.1        Maryland Business Combination
                  Statute.*



      99.2        Maryland Control Share Acquisition
                  Statute.*

     
     _________________________
         

        
     *           Filed herewith.
     **          Filed previously.
         

      (1)        This exhibit  is incorporated herein  by this reference  to the
                 corresponding exhibit  in the  Company's  Form 8-K  (Commission
                 File  No.  0-13741)  filed with  the  Securities  and  Exchange
                 Commission on October 21, 1993.

      (2)        This exhibit is  incorporated herein by  this reference to  the
                 corresponding exhibit in the Company's Form 10-KSB  (Commission
                 File  No.  0-13741)  filed with  the  Securities  and  Exchange
                 Commission on March 19, 1992.







                                                                     II-12