SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   FORM 10-K

                    For the fiscal year ended April 30, 1995

                   SUBMITTED PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                 ---------------------------------------------

                              Cruise America, Inc.
                             11 West Hampton Avenue
                            Mesa, Arizona 85210-5258
                           Telephone: (602) 464-7300

                           Commission File No. 1-9471

                             I.R.S. No. 59-1403609

                        State of Incorporation: Florida
                 ---------------------------------------------

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

 Title of each class                   Name of each exchange on which registered

   COMMON STOCK                               AMERICAN STOCK EXCHANGE

            Securities registered pursuant to Section (g) of the Act

                                     -NONE-

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the  Securities  and  Exchange Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports)  and (2) has been  subject to such  filing
requirements for the past 90 days.

                        YES     X           NO
                              -----

The aggregate market value of voting stock held by non-affiliates as of July 19,
1995, was approximately  $20,597,735.  As of July 19, 1995,  5,703,159 shares of
the  registrant's  Common Stock were outstanding of which 4,119,547 were held by
non-affiliates of the registrant.

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

                      DOCUMENTS INCORPORATED BY REFERENCE

Information  contained in the Registrant's  proxy materials to be filed with the
Securities and Exchange  Commission has been  incorporated  by reference in Part
III of this Annual Report on Form 10-K.






                               TABLE OF CONTENTS

ITEM                                PART I                                 PAGE

 1. Business ...............................................................   3

 2. Properties .............................................................   6

 3. Legal Proceedings ......................................................   6

 4. Submission of Matters to a Vote of Security Holders ....................   7

                                    PART II

 5. Market for Registrant's Common Stock and Related Stock-
     holder Matters ........................................................   7

 6. Selected Financial and Operating Data ..................................   8

 7. Management's Discussion and Analysis of
     Financial Condition and Results of Operations .........................   9

 8. Financial Statements and Supplementary Data ............................  13

 9. Changes in and Disagreements With Accountants on
     Accounting and Financial Disclosure ...................................  30

                                    PART III

10. Directors and Executive Officers of the Registrant .....................  30

11. Executive Compensation .................................................  30

12. Security Ownership of Certain Beneficial Owners
     and Management ........................................................  30

13. Certain Relationships and Related Party Transactions ...................  30

                                    PART IV

14. Exhibits, Financial Statement Schedules, and
     Reports on Form 8-K ...................................................  31







                                     PART I

ITEM 1.  BUSINESS

General

Cruise America, Inc. is the largest company in North America specializing in the
rental and sale of  Recreational  Vehicles  (RV's).  The Company began sales and
rental operations in Miami,  Florida in 1972, with an initial strategy to locate
rental centers in metropolitan  gateway cities which are  destinations for large
numbers of domestic and  international  travelers.  Since that time, the Company
has established 80 additional  rental and/or sales  locations  across the United
States.  In 1988, the Company started Canadian  operations and opened rental and
sales centers in Montreal,  Toronto,  Vancouver and Calgary.  At April 30, 1995,
the Company  operated a total of 15 Hub  offices,  69 Satellite  offices,  and a
rental fleet of 1,884 recreational vehicles across North America.

Recreational  Vehicle  rentals  provide the  consumer  with the  benefits of use
without  the  burdens of  ownership,  and make  Recreational  Vehicle  vacations
available  to a broad range of  consumers.  Motorhomes  combine  transportation,
lodging, and cooking facilities at a cost which the Company believes provides an
economical  alternative  to automobile  travel and related hotel and  restaurant
expenses.   Additionally,   recent   technological   advances,   including  more
aerodynamic design, lighter weight construction and fuel-efficient engines, have
substantially increased the fuel-efficiency of Recreational Vehicles.

Besides rentals, the Company sells new and used RV's (including vehicles retired
from the rental  fleet) from all its Hub  offices.  The sales effort is marketed
under  the name RV DEPOT and  currently  represents  approximately  57% of total
revenue.

The amounts of revenues,  income and  identifiable  assets  attributable  to the
Company's foreign  operations is set forth in Note 11 to Consolidated  Financial
Statements included elsewhere in this Form 10-K.

Cruise America Rental System

Cruise America rents a wide variety of  Recreational  Vehicles at each of its 15
Hub and 69 Satellite  offices  across North  America.  The Company's peak rental
fleet in the year ended April 30, 1995 consisted of 2,710 Recreational Vehicles,
of which 1,817 were motorhomes,  840 were truck campers, 22 were motorcycles and
31 were vans and  trailers.  The  majority of vehicles  available  for rent were
current model, one or two year old vehicles.

Cruise America's  Recreational Vehicles include a wide range of sizes from 18 to
31 feet. Cruise America motorhomes and camperhomes are fully self contained with
kitchen and bath  facilities,  heat and air  conditioning as well as comfortable
sleeping  arrangements.  Most motorhomes have electric  generators and many have
microwave ovens. Cruise America Recreational  Vehicles are as easy to drive as a
car with no  special  license  requirements.  All  vehicles  are  equipped  with
automatic transmission, power steering and power brakes. Most vehicles also have
cruise control.

Over the past three years,  the Company's use of rental vehicles that can easily
be disposed of after the peak summer  rental  season has increased to 30% of the
rental  fleet.  The  Company  also  began  in the  Spring  of 1993  to  purchase
motorhomes  that are designed such that the coach portion can be easily  removed
from the old  chassis  and  placed on a new  chassis.  These two  changes in the
rental fleet are designed to reduce  maintenance  and holding costs and increase
the service life of the vehicles.  Virtually the entire rental fleet is now made
up of these specially designed recreational vehicles.

The Company  purchases  its rental fleet from several  manufacturers,  including
Chevrolet,   Fleetwood,   Damon,  Four  Winds,  Holiday  Rambler,  Coachmen  and
Winnebago.  The Company  believes  it enjoys  excellent  relationships  with its
suppliers,  most of which have been suppliers to the Company for many years. The
Company  believes,  if the  need  arose,  that it could  equip  its  fleet  with
Recreational  Vehicles from other suppliers  without any material adverse effect
on its operations. Most of the Company's rental vehicles are pledged as security
under financing agreements with banks and other financial institutions.

Subject  to  certain  deductible  amounts  and  retention  limits,  the  Company
maintains coverage to insure against claims based upon personal injury, property
damage  and  loss of  Company  property  in  connection  with its  business  and
operations.  In light of current  insurance costs and the Company's  experience,
the Company believes that its policy limits provide sufficient  coverage and the
deductible amounts are reasonable.

Hub Offices

At April 30,  1995,  the Company  operated  Hub offices from 15 locations in the
United  States  and  Canada.   Each  office  consists  of  full  service  rental
operations,  new,  used and  fleet RV  sales,  fleet  maintenance,  and  vehicle
storage. In addition,  each Hub office provides management and marketing support
and other services to the Satellite offices within its respective service area.

Among the factors which the Company  considers  significant  in the selection of
locations  for Hub  offices are  population,  demographics,  proximity  to major
airports,  vacation  destinations and favorable  economic  conditions within the
potential service area for the rental and sale of Recreational Vehicles.

Satellite Offices

At April 30, 1995, the Company operated 69 Satellite offices.  Satellite offices
are  independently  owned and  operated  businesses  that  contract  to rent the
Company's Recreational Vehicles.  Typically,  the Satellite office operator also
is engaged in a complementary  business such as car, truck or equipment rentals,
or RV sales.  The Satellite  office  operator  provides the  facilities  and all
personnel  for the  rental  operation  and is paid a  commission  on the  rental
revenue  generated.  The Company  provides each Satellite  office with vehicles,
maintenance, service, forms, supplies, advertising and management support.

Fleet Planning and Management

Fleet management is accomplished through the coordination of reservations, fleet
purchasing,  fleet  distribution,  fleet  sales,  marketing  and  the  motorhome
rechassis/refurbish  operation.  Information derived from each of these areas is
used to establish a fleet plan designed to maximize vehicle utilization.

Reservation  information from local,  central and international  reservations is
used to schedule vehicle requirements and demands. This information is also used
to schedule routine  maintenance and to establish pricing and one-way surcharges
in order to control  vehicle  utilization  and  availability.  Expansion  of the
rental fleet and the timing of vehicle purchases, as well as the distribution of
rental  vehicles  among rental  centers,  are  determined  in part by historical
reservation  demand and  anticipated  demand as expressed to  management by tour
operators and travel agents.

Vehicle  purchases  are  generally  scheduled so that new vehicles are delivered
according to anticipated  rental demand.  The Company encourages one-way vehicle
flow into the sunbelt  locations in the fall and into the snowbelt  locations in
the spring.

Vehicles  from  the  fleet  are  sold  at all Hub  locations.  Fleet  sales  are
controlled at the Company's  headquarters.  Because fleet sales are seasonal and
regionalized,  the Company  maintains a wide selection of Recreational  Vehicles
during the peak selling months in order to maximize sales.

Customer Service

The Company believes  strongly in  familiarizing  the customer in all aspects of
Recreational Vehicle usage. Each customer is given a full demonstration prior to
rental as well as extensive written  instructions.  Multi-lingual  personnel are
retained at major  gateway  markets to assist  foreign  customers.  On the road,
customers have access to twenty-four hour toll-free lines for assistance.

All vehicles are cleaned,  inspected and serviced prior to pickup,  and detailed
quality  control  procedures  are used to  assure  that  vehicles  are  properly
prepared and maintained. The Company makes available to rental customers luggage
storage, kitchen supplies and utensils, linens, airport pickup and maps.

Advertising and Promotion

The Company's  objective is to provide  quality  rental  services at competitive
prices  to both  domestic  and  international  customers.  Rental  services  are
marketed  directly to the consumer and through tour operators and travel agents.
The Company's  rental  marketing  program is designed to level out rental demand
throughout the year in order to maximize vehicle utilization.

The  Company's  rental  services are marketed  internationally  by  commissioned
general sales agents and by approximately  200 tour operators in their brochures
and related travel media in approximately 25 countries. The Company also engages
in direct  advertisement  in several foreign markets.  Currently,  the Company's
rental  programs are featured in North  American  destination  travel  brochures
published in many countries throughout the world.

The Company also promotes its rental programs  through travel agents,  airlines,
automobile  clubs and other targeted  marketing  groups.  The Company has been a
participating  sponsor in various fund raising and sporting events. In addition,
the Company offers special motorhome  vacations and discounted rates designed to
stimulate business in the off-season.

The Company also conducts a balanced domestic  advertising program for sales and
rentals, which includes  advertisements in telephone  directories,  print media,
industry trade media, local newspaper displays, classified advertising and other
select  publications.  To a lesser extent,  the Company  advertises on radio and
television  and through  direct mail  promotions.  The Company also promotes its
products and services at Recreational  Vehicle shows,  travel trade and consumer
shows and other special events.

Reservations

The Company's  reservations  department  maintains  toll-free customer telephone
service  across the United  States and Canada.  The  international  reservations
department   receives,    confirms,   processes   and   invoices   international
reservations.  Computer  terminals have been installed at approximately 20 major
tour  operators  in  Europe,   vastly  speeding  up  the  reservation   process.
Domestically,   the  reservations   department  also  performs  customer  credit
qualification procedures and processes travel agent requests and bookings.

Vehicle Service and Parts

The Company maintains or has access to fully-equipped service facilities at each
office to support its rental fleet. In addition,  the Company's  Miami,  Florida
and  Mesa,  Arizona  offices  maintain  retail  service  departments,  which are
equipped to handle the repair of virtually any type of Recreational Vehicle. The
parts  department  supports  the  rental,  sales and  service  functions  of the
Company,  and also provides  support to the Hub and Satellite  rental centers by
stocking parts that are not readily available. In addition, the parts department
stocks  accessory items usually sold to Recreational  Vehicle owners.  The parts
department  conducts mail order sales, both foreign and domestic,  for scarce or
specialized  Recreational  Vehicle  parts.  Parts are sold at both wholesale and
retail.

Competition

The Company is the largest  company in North  America  that  specializes  in the
rental  and sale of  Recreational  Vehicles.  The  Company  competes  with other
leisure and  vacation  activities,  many of which are more  visible and familiar
than the  Company's  product.  The  Company  competes  in the rental and sale of
Recreational  Vehicles  with several  firms,  some of which  operate in multiple
locations.  In  addition,  there are local  competitors  that  operate in single
locations.  Significant  competitive factors in the Recreational  Vehicle rental
and sales industry include price, service,  reliability,  quality of product and
convenience one-way rentals, and vehicle availability. The Company believes that
it is competitive in all of these categories.

Employees

As of April 30, 1995, the Company had 258 full-time  employees.  The Company has
no contracts or collective bargaining agreements with labor unions and has never
experienced  work stoppages.  The Company's  management  considers its relations
with employees to be excellent.

ITEM 2.  PROPERTIES

The Company's  principal  executive  offices are located in Mesa,  Arizona.  The
Company owns facilities in Mesa,  Miami,  Denver,  Los Angeles and Oakland.  The
Company leases its  facilities at each of its other Hub rental centers  pursuant
to operating leases expiring at various times through the year 2004.

ITEM 3.  LEGAL PROCEEDINGS

On May 14, 1987, one of the Company's  concession  operators commenced a lawsuit
entitled  Altman's  America,  et. al. v. American  Land Cruisers of  California,
Incorporated,  et. al. in the Superior  Court of the State of California for the
County of Los Angeles.  The action arose out of a claim for an alleged  wrongful
termination  by the  Company  of a  sublease  agreement.  After the  trial  jury
returned  verdicts adverse to the Company,  the Company incurred a charge in the
fourth  quarter of 1988 in the amount of $4,300,000 for damages and fees pending
appeal.  On February 1, 1991, the appellate court reversed the judgement against
the Company.  In overturning  the trial court  judgement,  the appeals court set
aside jury verdicts for  compensatory  and punitive  damages and awarded  Cruise
America, Inc. its costs of appeal. Subsequently,  both the appeals court and the
Supreme Court of California denied a petition brought by plaintiff to rehear the
case.  The reversal of the lawsuit  resulted in the  elimination  of the related
contested  liability  in the amount of  $4,094,000  for the year ended April 30,
1991. On September 3, 1991,  Plaintiff refiled the lawsuit. On January 14, 1993,
the Trial Court upheld the Company's  right to terminate the sublease  agreement
but awarded plaintiff $120,000 in pretermination damages. On March 11, 1993, the
Trial Court awarded  plaintiff  $115,000 in attorney's fees and costs.  However,
the Trial Court ruled that Cruise America was the prevailing  party and as such,
awarded the Company  $634,000 in attorney's  fees and costs.  On March 12, 1993,
plaintiff  filed a notice of appeal  which is  currently  pending.  The  Company
believes, after reviewing the case with counsel, that the latest rulings will be
upheld.

The Company is a party to various  other claims,  legal  actions and  complaints
arising in the ordinary  course of business.  In the opinion of management,  the
disposition  of these  matters  will not have a material  adverse  effect on the
financial condition of the Company.


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

There were no matters  which were brought to a vote of security  holders  during
the fourth quarter of fiscal 1995.


                                    PART II

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

The Company's  Common Stock is traded on the American  Stock  Exchange under the
symbol RVR. The following table sets forth, for the periods indicated,  the high
and low sales prices as reported by the American Stock Exchange.




                                                            1994                             1995
                                                   ---------------------               -------------------
Quarter Ended                                        High         Low                   High         Low
                                                                                            

     July 31, 1993 and 1994.....................     7            4 5/8                 3 3/4        2 3/8
     October 31, 1993 and 1994..................     5 7/8        4 5/8                 3 1/2        2 3/8
     January 31, 1994 and 1995..................     5 1/2        4 3/8                 3 13/16      2 7/16
     April 30, 1994 and 1995....................     5 1/4        3 1/2                 4 11/16      3 3/8




As of April 30, 1995, there were 245 holders of record,  not including  security
position listings.

The Company has not paid cash dividends since 1982. The Company anticipates that
for the foreseeable future its earnings will be retained for use in its business
and no cash dividends will be paid on its Common Stock. Declaration of dividends
in the future  will  remain  within the  discretion  of the  Company's  Board of
Directors,  which will review its dividend policy from time to time on the basis
of  the  Company's  financial  condition,   capital  requirements,   cash  flow,
profitability,  business  outlook and other  factors.  The Company  currently is
restricted  from paying cash dividends under the terms of some of it's financing
agreements. See Note 8 to the Consolidated Financial Statements.



ITEM 6.  SELECTED FINANCIAL AND OPERATING DATA
         (In thousands except per share data and Selected Operating Data)

The selected  consolidated  financial  data  presented  below under the captions
"Selected  Statement of Operations  Data" and "Selected  Balance Sheet Data" has
been derived from the consolidated  financial  statements of the Company,  which
have been  audited  by KPMG  Peat  Marwick  LLP,  independent  certified  public
accountants.   The  information   below  should  be  read  in  conjunction  with
"Management's  Discussion and Analysis of Consolidated  Financial  Condition and
Results of Operations" and the Consolidated  Financial Statements of the Company
(including the notes thereto).







                                                      Year Ended
                                                       April 30,
                             ----------------------------------------------------------
                                  1991       1992        1993        1994       1995
                                  ----       ----        ----        ----       ----
                                                                   
Selected Statement of
  Operations Data:
Rental Revenue                 $ 42,984     44,562      45,686      40,537      36,842
Sales                            26,924     30,901      61,077      55,540      48,476
                               --------    -------    --------     -------    --------
Total Revenue                    69,908     75,463     106,763      96,077      85,318
                               --------    -------    --------     -------    --------
Gross Profit from
  Operations                     25,939     24,765      26,273      21,108      27,037
                               --------    -------    --------     -------    --------
Unusual Item:
  Contested Liability             4,094          0           0           0           0
Net Earnings (Loss)            $  3,521       (512)       (800)     (3,101)        185
                               --------    -------    --------    --------    --------
Earnings (Loss) Per
   Share                       $    .64       (.09)       (.14)       (.55)       .03
                               --------    -------    --------    --------    --------
Average Common
  Shares Outstanding              5,531      5,539       5,543       5,630       5,694
                               --------    -------    --------    --------    --------

Selected Balance Sheet
  Data (end of period):
Rental Vehicles, Net             78,414     80,020      70,755      46,474      51,315
Total Assets                    109,270    110,163     105,372      89,762      89,378
Total Rental Vehicle
  Financing                      59,602     60,803      50,950      25,356      30,622
Long-Term Debt, excluding
  current installments           13,173     10,218       8,937      28,432      23,892
Stockholders' Equity           $ 26,459     25,914      24,761      22,064      22,329

Selected Operating Data:
Rental Fleet - Peak               3,411      3,544       4,019       4,015       2,710
Rental Fleet - End of Period      3,115      3,430       3,158       1,790       1,884
Total Rental Centers                113        108          86          95          84
Rental Vehicles Sold                946        977       2,111       1,807       1,494
Revenue Days (1)                455,735    471,045     477,745     456,256     370,144

(1)  Revenue  days is  calculated  as the  total  number  of days that all fleet
vehicles were rented during the period.








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

The Company's gross profits are derived  principally  from its rental  business.
For the years ended April 30, 1994 and 1995, 75% and 78%,  respectively,  of the
Company's  gross profit from  operations was from rentals.  The Company's  sales
business also  contributes  to its gross  profits,  but the gross margins in the
sales business are substantially  less than in the rental business.  The Company
augments  its  rental  vehicle  sales at  retail  with  wholesale  sales and has
developed fleet repurchase  arrangements with fleet  manufacturers.  The Company
has also  developed the ability to replace the chassis  portion of the motorhome
fleet which  extends the vehicle's  life and reduces the  Company's  reliance on
sales  to  achieve  fleet  turnover.  The  rental  business  is  seasonal,  with
recreational  travel and  tourism  being  highest in the summer  months.  Rental
revenue in the summer months (May through  October)  represents  the majority of
rental  revenue  for the 12 month  operating  cycle.  Certain  rental  costs are
variable such as depreciation, but many rental costs are fixed such as interest,
licenses and insurance.  Because of these seasonal  characteristics  the Company
historically  reports net losses in the months from  November  through April and
reports net earnings  during the period from May through  October.  Owing to the
seasonality  of its rental  business,  the results of any interim period are not
necessarily indicative of the results which might be expected for a full year.

Results of Operations

For the year ended  April 30, 1995  compared  to the year ended April 30,  1994.
Rental Revenue  decreased to $36,842,000 in 1995, from $40,537,000 in 1994, a 9%
decline.  An 11%  increase  in  revenue  per day was more  than  offset by a 19%
reduction  in revenue  days.  The volume  decline  was  primarily  due to severe
discounting by competitors at a time when the Company was raising rates.

Sales in 1995 were  $48,476,000  compared to  $55,540,000 in 1994, a decrease of
13%,  primarily as a result of lower rental vehicle sales. The Company's ability
to extend the  service  life of rental  vehicles  by  replacing  the chassis has
impacted  sales  volume by  limiting  the need to turn the  fleet as often.  New
vehicle  sales also declined as a result of an  industry-wide  slowdown from the
prior year.

Cost of Rentals as a percentage  of Rental  Revenue was 42% in 1995  compared to
61% in  1994.  Included  in Cost of  Rentals  in 1994 is a one  time  charge  of
$3,452,000 to revalue vehicles retired from the fleet. Without this charge, cost
of rentals would have been 52% in 1994.  The  improvement in 1995 was mainly due
to lower costs of maintenance  and other variable costs  associated with the 19%
reduction in rental volume at the same time the Company raised rates by 11%.

Cost of  Sales  as a  percentage  of  Sales  was 88%  compared  to 91% in  1994.
Improvements  were seen in Rental  Vehicle,  New and Used  Vehicle  Sales as the
Company's  reduced need to sell fleet vehicles  resulted in a significant  shift
away from lower margin sales at wholesale.

Gross Profit from Operations as a percentage of Total Revenue was 32% in 1995 up
from 22% in 1994. Excluding the one time charge to cost of rentals of $3,452,000
in 1994 to revalue  vehicles  retired from the fleet,  the percentage would have
been 26% in 1994. Gross profit percentage  improvements were seen in rentals and
sales.

Interest  Expense  in 1995  was  $6,035,000  compared  to  $5,031,000  in  1994,
primarily as a result of higher interest rates.

Selling,  General and  Administrative  Expenses increased to $20,779,000 in 1995
from  $19,826,000 in 1994. This was mainly as a result of increased  advertising
expenditures  as well as a slight  increase in  personnel  costs  related to the
Company's headquarters operations.

Income tax expense in 1995  represented  a 17%  effective tax rate compared to a
benefit of 17% in 1994. See note 7 to the consolidated financial statements.

For the year ended  April 30, 1994  compared  to the year ended April 30,  1993.
Rental Revenue  decreased to $40,537,000 in 1994,  from  $45,686,000 in 1993, an
11% decline.  This decrease was  primarily  the result of negative  year-to-year
comparisons in the last two fiscal quarters in the Florida  market.  In the last
two quarters of 1993,  rental  revenues were above normal levels due to business
activity  relating to Hurricane Andrew. In the last two quarters of 1994, rental
revenue in Florida was depressed  well below normal levels due to a reduction in
tourism resulting from publicity surrounding attacks on tourists.

Sales in 1994 were $55,540,000 compared to $61,077,000 in 1993, a decline of 9%.
This  decrease  is due to the large  number  of sales  made  during  1993 in the
aftermath of Hurricane Andrew that were absent in 1994.

Cost of Rentals as a percentage  of Rental  Revenue was 61% in 1994  compared to
53% in  1993.  Included  in cost of  Rentals  in 1994 is a one  time  charge  of
$3,452,000 to revalue  vehicles retired from the rental fleet (See Note 2 to the
Consolidated Financial  Statements).  Without this charge, cost of rentals would
have been 52% of Rental Revenue in 1994, comparable to the prior year.

Cost of Sales as a percentage  of Sales was 91% in 1994 compared to 92% in 1993.
This improvement is related to a change in sales mix toward higher profit margin
new vehicles versus lower margin rental vehicles.
Rental vehicles represented 50% of sales in 1994, down from 57% in 1993.

Gross Profit from  Operations  as a percentage  of Total Revenue was 22% in 1994
compared to 25% in 1993. The one time charge to cost of rentals of $3,452,000 to
revalue  vehicles  retired from the rental fleet reduced the  percentage in 1994
from 26% to 22%.

Selling,  General and  Administrative  Expenses as a percentage of Total Revenue
was 21% in 1994 compared to 20% in 1993. A decrease of 7% in expenses was offset
by a decrease in revenues of 10%. Savings  resulting from a restructuring of the
Company's  California  operations  were  offset in part by one time  moving  and
severance  costs  associated  with  relocating the Company's  headquarters  from
Miami, Florida, to Mesa, Arizona.

Interest  Expense in 1994 was  $5,031,000  compared to  $6,043,000  in 1993 as a
result of lower average interest rates and lower debt levels.

Income tax benefit in 1994  represented an effective tax rate of 17% compared to
income tax  benefit  in 1993 of 20%.  See Note 7 to the  Consolidated  Financial
Statements.


Liquidity and Capital Resources

As of April  30,  1995,  the  Company  had  working  capital  in the  amount  of
$5,107,000.  The Company believes that,  during fiscal 1996, cash generated from
operations and financing available from banks and vehicle  manufacturers will be
sufficient for its working capital and operating  needs.  The Company  currently
has lines of credit totaling $87,000,000 to finance rental vehicle purchases, of
which approximately  $56,000,000 is unused.  Interest rates on these lines range
from U.S. prime to U.S. prime plus 2% for U.S. based vehicles and Canadian prime
plus 1% for  Canadian  based  vehicles.  The Company is required to make monthly
principal  curtailments  of 1.5% of the  outstanding  balances  of its  lines of
credit. It is anticipated that borrowings under current  financing  arrangements
will increase to finance the purchase of additional  rental  vehicles during the
first  quarter of fiscal year ended April 30, 1996 as the Company  prepares  for
the peak summer rental season.  The Company  presently  anticipates  that future
purchases of new rental vehicles will be financed primarily with funds available
under lines of credit from financial  institutions  and  manufacturers,  but the
Company may seek additional debt or equity financing in the future.

Other Matters

The Company  believes that its business has not been  significantly  affected by
inflation.  The  Company  believes  that  increases  in the  cost of new  rental
vehicles  resulting  from  inflation  will be offset by higher resale values for
used rental vehicles.  Historically,  increases in operating costs are passed on
to the consumer. Higher interest rates and construction costs would increase the
cost of acquiring and opening new locations.

The Company's wholly owned subsidiary,  Cruise Canada,  Inc. was incorporated in
October 1987 and began operations in 1988.  Cruise Canada,  Inc. operated a peak
fleet of approximately  777 vehicles for the year ended April 30, 1995 from four
hub  locations  and one  satellite  location  in Canada.  Financial  information
regarding  Canadian  operations  is  included  in  Note  11 to the  Consolidated
Financial Statements.




                          Independent Auditors' Report



The Board of Directors and Stockholders
Cruise America, Inc.:

We have audited the accompanying  consolidated balance sheets of Cruise America,
Inc.  and  subsidiaries  as of  April  30,  1995   and  1994,  and  the  related
consolidated statements of operations,  stockholders' equity, and cash flows for
each  of the  years  in the  three-year  period  ended  April  30,  1995.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
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 financial position of Cruise America, Inc.
and  subsidiaries  as of April  30,  1995 and  1994,  and the  results  of their
operations and their cash flows for each of the years in the  three-year  period
ended  April  30,  1995,  in  conformity  with  generally  accepted   accounting
principles.


                                                 KPMG Peat Marwick LLP
Phoenix, Arizona
July 25, 1995







                     CRUISE AMERICA, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

                                 (In thousands)

                                  A S S E T S

                                                                   April 30, 
                                                              1994          1995
Current assets:

Cash and Cash Equivalents ..........................      $  4,261         3,091

Accounts Receivable, Net ...........................         2,864         3,561

Inventories ........................................        21,600        17,235

Prepaid Expenses and Other Current Assets ..........         1,051           837
                                                          --------      --------

     Total Current Assets ..........................        29,776        24,724
                                                          --------      --------
Rental Vehicles ....................................        55,303        63,713
     Less Accumulated Depreciation .................         8,829        12,398
                                                          --------      --------
       Net Rental Vehicles .........................        46,474        51,315
                                                          --------      --------
Property and Equipment .............................        16,867        16,795
     Less Accumulated Depreciation .................         5,736         6,274
                                                          --------      --------
       Net Property and Equipment ..................        11,131        10,521
                                                          --------      --------
Deposits and Other Assets ..........................         2,381         2,818
                                                          --------      --------
                                                          $ 89,762        89,378
                                                          --------      --------





 See accompanying notes to consolidated financial statements.






                     CRUISE AMERICA, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

                      (In thousands except per share data)

                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                        April 30,
                                                    1994       1995
                                                    ----       ----
Current Liabilities:
Floor Plan Contracts .........................  $  5,331        709
Current Installments of Rental
  Vehicle Financing ..........................     8,705      7,394
Current Installments of Long-Term Debt .......     1,727      3,072
Accounts Payable and Accrued Expenses ........     2,191      2,042
Customer Deposits ............................     4,368      6,380
Income Taxes Payable .........................        25         20
                                                --------   --------

     Total Current Liabilities ...............    22,347     19,617
                                                --------   --------

Rental Vehicle Financing, Excluding Current
  Installments ...............................    16,651     23,228
Long-Term Debt, Excluding Current
  Installments ...............................    28,432     23,892
Deferred Income Taxes ........................       268        312

Stockholders' Equity:
Preferred Stock $1.00 par value;
  1,000,000 shares authorized, none
  issued or outstanding ......................        --        --
Common Stock $.01 par value; 15,000,000 shares
  authorized, 5,694,000 issued and
  outstanding ................................        57         57
Additional Paid-in Capital ...................    24,815     24,815
Accumulated Deficit ..........................    (2,093)    (1,908)
Translation Adjustment .......................      (715)      (635)
                                                 -------   --------

     Total Stockholders' Equity ..............    22,064     22,329

Contingencies.................................
                                                $ 89,762     89,378
                                                --------   --------


See accompanying notes to consolidated financial statements.






                     CRUISE AMERICA, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands except per share data)


                                                        Year Ended April 30,
                                                        --------------------
                                                    1993        1994        1995
                                                    ----        ----        ----

Rental Revenue...............................   $ 45,686      40,537      36,842
Sales .......................................     61,077      55,540      48,476
                                                --------    --------    --------
     Total Revenue ..........................    106,763      96,077      85,318
                                                --------    --------    --------

Cost of Rentals .............................     24,296      24,608      15,623
Cost of Sales ...............................     56,194      50,361      42,658
                                                --------    --------    --------
     Total Costs ............................     80,490      74,969      58,281
                                                --------    --------    --------

Gross Profit from Operations ................     26,273      21,108      27,037

Interest Expense ............................      6,043       5,031       6,035
Selling, General and  Administrative
  Expenses ..................................     21,224      19,826      20,779
                                                --------    --------    --------

Earnings (Loss)Before Income Taxes ..........       (994)     (3,749)        223

Income Tax Expense (Benefit) ................       (194)       (648)         38
                                                --------    --------    --------

Net Earnings (Loss)..........................   $   (800)     (3,101)        185
                                                --------    --------    --------

Net Earnings (Loss) Per Share ...............   $   (.14)       (.55)        .03
                                                --------    --------    --------

Average Common Shares
  Outstanding ...............................      5,543       5,630       5,694
                                                --------    --------    --------




See accompanying notes to consolidated financial statements.







                                           CRUISE AMERICA, INC. AND SUBSIDIARIES

                                CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                                      (In thousands)

                                         YEARS ENDED APRIL 30, 1993, 1994 AND 1995


                                   Common Stock      Additional    Retained
                                 Number               Paid-in      Earnings   Translation
                               of Shares    Amount    Capital     (Deficit)   Adjustment      Total
                               ---------    ------   ----------   ---------   -----------     -----
                                                                         

Balance April 30, 1992 ...        5,541   $      55      23,814       1,808          237    $  25,914
                              ---------   ---------   ---------   ---------    ---------    ---------
 
Exercise of Stock Options             4          --          20          --           --           20

Translation Adjustment for
    Foreign Operations ...           --          --          --          --         (373)        (373)

Net Loss .................           --          --          --        (800)          --         (800)
                              ---------   ---------   ---------   ---------    ---------    ---------

Balance April 30, 1993 ...        5,545          55      23,834       1,008         (136)      24,761
                              ---------   ---------   ---------   ---------    ---------    ---------

Stock issuance ...........          149           2         706          --           --          708

Warrants .................           --          --         275          --           --          275

Translation Adjustment for
    Foreign Operations ...           --          --          --          --         (579)        (579)

Net Loss .................           --          --          --      (3,101)          --       (3,101)
                              ---------   ---------   ---------   ---------    ---------    ---------

Balance April 30, 1994 ...        5,694          57      24,815      (2,093)        (715)      22,064
                              ---------   ---------   ---------   ---------    ---------    ---------

Translation Adjustment for
Foreign Operations .......           --          --          --          --           80           80

Net Earnings .............           --          --          --         185           --          185
                              ---------   ---------   ---------   ---------    ---------    ---------

Balance April 30, 1995 ...        5,694   $      57      24,815      (1,908)        (635)    $ 22,329
                              =========   =========   =========   =========    =========    =========

See accompanying notes to consolidated financial statements.







                                           CRUISE AMERICA, INC. AND SUBSIDIARIES

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                      (In thousands)


                                                                               Year Ended April 30,
                                                                               --------------------
                                                                           1993         1994        1995
                                                                           ----         ----        ----
                                                                                              

Cash Flows from Operating Activities:
   Net Earnings (Loss).............................................    $   (800)      (3,101)         185
   Depreciation and Amortization ..................................      12,944       10,523        9,453
   Deferred Income Taxes (Benefit) ................................        (203)        (664)          44
   One Time Revaluation Charge ....................................          --        3,452           --
   Gain on Sale of Rental Vehicles ................................        (231)      (1,288)      (1,122)
   Gain on Sale of Property and Equipment .........................          (6)          (3)        (108)
   Decrease (Increase) in Accounts
     Receivable ...................................................      (1,113)       1,538         (697)
   Decrease (Increase) in Inventories .............................      (2,648)       6,926        4,365
   Increase (Decrease) in Floor Plan Contract .....................       5,060       (1,717)      (4,622)
   (Decrease) in Accounts Payable and
     Accrued Expenses .............................................      (1,283)      (1,208)        (149)
   Increase (Decrease) in Income Taxes Payable ....................           9           16           (5)
   Increase (Decrease) in Customer Deposits .......................       4,270       (2,370)       2,012
   Other, Net .....................................................        (282)        (511)          51
                                                                        -------      -------      -------
     Net Cash Provided by Operating Activities  ...................      15,717       11,593        9,407
                                                                        -------      -------      -------
Cash Flows From Financing Activities:
   Proceeds From Rental Vehicle Borrowing..........................      39,830       40,586       41,628
   Repayment of Rental Vehicle Borrowing ..........................     (49,683)     (66,180)     (36,362)
   Proceeds from Long Term Borrowing ..............................          --       21,549           --
   Repayment of Long Term Borrowing ...............................      (1,638)      (2,649)      (3,195)
   Exercise of Stock Options ......................................          20           --           --
                                                                        -------      -------      -------
   Net Cash Provded by (used in) Financing Activities .............     (11,471)      (6,694)       2,071
                                                                        -------      -------      -------
Cash Flows From Investing Activities:
   Purchase of Rental Vehicles.....................................     (37,382)     (33,716)     (34,058)
   Proceeds from Rental Vehicle Sales .............................      34,872       27,825       21,797
   Purchase of Property and Equipment .............................        (438)      (1,751)        (195)
   Proceeds from Sale of Property and
     Equipment ....................................................          11            4          245
   (Increase) Decrease in Deposits and
     Other Assets .................................................          30       (1,302)        (437)
                                                                        -------      -------      -------
     Net Cash used in Investing Activities.........................      (2,907)      (8,940)     (12,648)
                                                                        -------      -------      -------
Increase (Decrease) in Cash and
   Cash Equivalents................................................       1,339       (4,041)      (1,170)
Cash and Cash Equivalents
   beginning of year ............................................      $  6,963        8,302        4,261
                                                                        -------      -------      -------
Cas$ and Cash Equivalents end of year ...........................      $  8,302        4,261        3,091
                                                                        -------      -------      -------
Noncash Investing and Financing Activities:
   Issuance of Common Stock in connection
     with $roperty Acquisition ..................................      $     --          708           --
                                                                        -------      -------      -------
   Issuance of Warrants in connection with
     Senior Notes ...............................................      $     --          275           --
                                                                        -------      -------      -------
   Transfer of Vehicles from Rental
     Vehicles to Inventory ......................................      $     --       22,075           --
                                                                        -------      -------      -------
See Accompanying Notes to Consolidated Financial Statements






                     CRUISE AMERICA, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED APRIL 30, 1993, 1994 AND 1995

1.        Summary of Significant Accounting Policies

(a)       Organization and Principles of Consolidation

         The consolidated  financial  statements  include the accounts of Cruise
America,  Inc. (the "Company") and its wholly owned  subsidiaries  which operate
Recreational Vehicle rental and sales centers throughout North America.

         All  significant  intercompany  transactions  have been  eliminated  in
consolidation.

(b)       Inventories

         Inventories  of new and used  vehicles  held for sale are valued at the
lower of cost or market using specific identification. Parts and accessories are
valued at the lower of cost (first-in, first-out basis) or market.

(c)       Rental Vehicles, Property and Equipment and Depreciation

          Rental Vehicles are stated at cost, net of volume purchase  discounts.
Depreciation  of rental vehicles is based on either mileage or the straight line
method  depending on the category of vehicle.  Repairs and maintenance on rental
vehicles  are charged to  operations  as costs are  incurred and are included in
Cost of Rentals.

          Property and  Equipment are stated at cost.  Depreciation  of property
and  equipment is provided  using the  straight-line  method over the  estimated
useful lives of the assets.  Repairs and  maintenance  on property and equipment
are  charged to  operations  as costs are  incurred.  Costs  incurred  for major
renewals and betterments are capitalized.  Gains and losses on sales of property
and equipment are recorded in Selling, General and Administrative expenses.

(d)       Income Taxes

          The Company and its Subsidiaries  file  consolidated  U.S. Federal and
State income tax returns.  Cruise  Canada,  Inc., a foreign  corporation,  files
Canadian Federal and Provincial income tax returns.

          Effective  May 1, 1992,  the Company  adopted  Statement  of Financial
Accounting  Standards  No. 109,  "Accounting  for Income  Taxes".  No cumulative
effect  adjustment  was  required.  Under  the  asset  and  liability  method of
Statement  109,  deferred  tax assets and  liabilities  are  recognized  for the
estimated  future tax  consequences  attributable  to  differences  between  the
financial  statement  carrying  amounts of existing  assets and  liabilities and
their  respective tax bases.  Deferred tax assets and  liabilities  are measured
using  enacted  tax  rates  in  effect  for the year in  which  those  temporary
differences  are expected to be recovered or settled.  Under  Statement 109, the
effect  on  deferred  tax  assets  and  liabilities  of a change in tax rates is
recognized in income in the period that includes the enactment date.

Investment  tax credits  are  accounted  for by the  flow-through  method  which
records the benefit in the year the qualifying asset is placed in service.

(e)       Cash Equivalents

          The Company considers all highly liquid debt instruments with original
maturities of three months or less to be cash equivalents.

(f)       Reclassifications

          For comparative  purposes,  certain amounts have been  reclassified to
conform with April 30, 1995 financial statement presentation.

(g)       Revenue Recognition

          Rental Revenue is recognized as earned,  on an accrual basis.  Revenue
from sales  operations  is  recognized  as earned at the time of  delivery  of a
vehicle or at the time service is performed.

(h)       Vendor Allowances

          In addition  to volume  purchase  discounts  received  from  motorhome
manufacturers  which are  recorded as a reduction to vehicle  cost,  the Company
receives  advertising  subsidies and marketing  allowances from certain vendors.
These  subsidies  and  allowances  are  recorded as earned as a reduction to the
related costs.

(i)       Finance Commissions

          The Company discounts retail  installment  receivables  related to the
sale  of  new,  used  and  rental  vehicles  with  financial  institutions  on a
nonrecourse  basis.  Finance  income  is  recorded  on an  accrual  basis and is
included  in Sales  revenue.  Under the terms of the  arrangements  with some of
these  financial  institutions,  the Company is  contingently  liable to repay a
portion of such finance income in the event of prepayment or repossession.

(j)       Foreign Currency

          The  Company's  foreign  operation  uses  the  local  currency  as its
functional  currency.   The  impact  of  currency  fluctuation  is  included  in
stockholders'  equity  as  a  translation  adjustment.  The  Company  recognizes
transaction  gains  and  losses  on  intercompany  loans  and debt  arrangements
denominated in currencies other than the Subsidiary's functional currency. These
gains and losses are reported in Selling, General and Administrative expenses.

(k)       Concentrations of Credit Risk

          Financial   instruments  which  potentially  subject  the  Company  to
concentrations of credit risk consisted  primarily of trade receivables.  Credit
risk on trade  receivables is minimized as a result of the large and diversified
nature of the Company's customer base. Although the Company receives significant
vendor allowances from  manufacturers,  there have been no credit losses related
to these suppliers.

(l)       Self Insurance

          The  Company   participates  in  insurance  programs  that  contain  a
self-insured retention. The Company estimates its liability for the self-insured
portions of the risks covered by such programs and accrues appropriate amounts.

2.        Inventories and Floor Plan Contracts

          Inventories consist of the following (in thousands):
                                                               April 30,
                                                       ------------------------
                                                          1994           1995
                                                          ----           ----
          New Vehicles............................  $    6,634       $  7,522
          Used Vehicles...........................      12,763          7,058
          Parts, Accessories, Kits and Other......       2,203          2,655
                                                    ----------      ---------
                                                    $   21,600       $ 17,235
                                                     ----------      ---------

     All new vehicles  that are  financed,  are pledged as security  under floor
plan contracts with banks and other financial institutions. Floor plan contracts
are due upon the sale of the  related  vehicle  or one year.  Interest  rates on
floor plan contracts are at U.S. prime at April 30, 1994 and 1995, respectively.
Interest  expense on floor plan  contracts  amounted to  $484,000,  $483,000 and
$483,000 for the years ended April 30, 1993, 1994 and 1995, respectively.

     Unused  floor  plan  contracts  as of April  30,  1995  were  approximately
$5,700,000.

     During the third  quarter of fiscal  1994,  the  Company  made a  strategic
decision  to  permanently  retire a segment  of older  vehicles  from its rental
fleet.  This decision is consistent with the Company's  ongoing goal to maintain
its position as the industry  leader by operating the newest rental fleet in the
industry. The retired vehicles have been transferred to the Company's R.V. DEPOT
sales  division  for  refurbishing  where  needed  and for sale at retail and at
wholesale.  In conjunction  with this  retirement,  the Company has  transferred
vehicles  having a net book value of  $22,075,000  into sales  inventory and has
taken a one time  charge of  $3,452,000  to  adjust  the  carrying  value of the
vehicles for disposition  and to cover any  refurbishing  costs needed.  The one
time charge is included in Cost of Rentals.  The decrease in inventories for the
year ended April 30, 1994 in the Consolidated Statements of Cash Flows is net of
the transfer in of vehicles.

3.       Rental Vehicles

The  following  is  a summary of  Rental  Vehicles and  the related  accumulated
depreciation (in thousands).





                     CRUISE AMERICA, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

RENTAL VEHICLES

                      Balance at                                        Balance
                      Beginning        Additions                        at End
                      of Year           at cost       Retirements       of Year
                      ----------       ---------      -----------       -------
Year Ended:
  April 30, 1993      $100,103          37,382          45,675          91,810
  April 30, 1994      $ 91,810          33,716          70,223          55,303
  April 30, 1995      $ 55,303          34,058          25,648          63,713



                            ACCUMULATED DEPRECIATION

                     Balance at        Additions                        Balance
                     Beginning        Charged to                        at End
                     of Year         Cost of Rentals   Retirements      of Year
                     ----------      ---------------   -----------      -------

Year Ended:
  April 30, 1993      $ 20,083          12,006           11,034          21,055
  April 30, 1994      $ 21,055           9,768           21,994           8,829
  April 30, 1995      $  8,829           8,542            4,973          12,398


4.       Rental Vehicle Financing

Most rental  vehicles are pledged as security under  financing  agreements  with
banks and other  financial  institutions.  The  following is a summary of rental
vehicle financing (in thousands):

                                                              April 30,
                                                      -----------------------
                                                         1994            1995
                                                         ----            ----
Various Notes; interest rates ranging from
  U.S. prime to U.S. prime plus 2%,
  to Canadian prime plus 1%;
  due in monthly installments, expiring at
  various times through April 1997 or at the
  time of sale of the related vehicle............   $   25,356           30,622
Less Current Installments........................        8,705            7,394
                                                    ----------        ---------
Rental Vehicle Financing, Excluding
  Current Installments...........................   $   16,651           23,228
                                                    ----------        ---------

Interest  expense on rental  vehicle  financing was  $4,402,000,  $3,576,000 and
$2,807,000 for the years ended April 30, 1993, 1994 and 1995, respectively.

The Company's rental vehicle lines of credit are renewed annually. Unused rental
vehicle lines of credit as of April 30, 1995 were approximately $56,000,000.

5.       Property and Equipment


A summary of property and equipment, at cost, less accumulated  depreciation and
amortization, follows (in thousands):

                                                                    April 30,               Estimated
                                                            1994            1995          Useful Lives
                                                            ----            ----          ------------
                                                                                   

         Land........................................  $   5,987            5,952
         Buildings and Improvements..................      5,851            5,721       15-20 years
         Service Vehicles............................        111               96       3-5 years
         Shop Equipment..............................        735              769       5 years
         Office Furniture and Equipment..............      3,606            3,667       5-10 years
         Leasehold Improvements......................        577              590       Amortized over life of lease 
                                                             ---              ---  
                                                          16,867           16,795
         Less Accumulated Depreciation                                                                   
           and Amortization..........................      5,736            6,274
                                                           -----          --------
         Net Property and Equipment..................     11,131           10,521
                                                          ------          -------

   Depreciation and amortization expense on property and equipment is charged to
   selling,  general and  administrative  expenses  and  amounted  to  $933,000,
   $755,000  and  $668,000  for the years ended April 30,  1993,  1994 and 1995,
   respectively.







                                       CRUISE AMERICA, INC. AND SUBSIDIARIES
                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6.  Long Term Debt

    Long-term debt consists of the following (in thousands):
                                                                April 30,
                                                           -------------------
                                                              1994     1995
                                                              ----     ----
         9.9% Unsecured Senior Notes due in annual
           installments of $1,500,000 through May 15, 1998,
           plus interest, payable semi-annually...........$  7,500     4,500

         9.0% Senior Notes due in annual installments of
           $2,857,143 beginning March 15, 1996 through
           March 15, 2002, plus interest, payable
           semi-annually (effective interest rate 9.375%
           net of discount)..............................   20,000    20,000

         Various notes ranging from 9% to 10.94% due in
           monthly installments expiring at various times
           through February, 2004 (a).....................   2,933     2,686
                                                            ------    ------

    Total long-term debt..................................  30,433    27,186

    Less unamortized discount on 9.0% Senior Notes........     274       222

    Less current installments.............................   1,727     3,072
                                                            ------    ------

         Long-term debt, excluding current
           installments.................................. $ 28,432    23,892
                                                           -------    ------

(a) Secured by property having a net book value of approximately  $9,279,000 and
    $9,079,000 at April 30, 1994 and 1995, respectively.

         Aggregate maturities on long-term debt are as follows (in thousands):
                          1996...............................      3,072
                          1997...............................      4,594
                          1998...............................      5,622
                          1999...............................      4,522
                          2000...............................      3,024
                          Thereafter.........................      6,352
                             Total...........................$    27,186
                                                                  ------

Interest  expense  on  long-term  debt  amounted  to  $1,157,000,  $972,000  and
$2,745,00 for the years ended April 30, 1993, 1994 and 1995, respectively.

At April 30,  1995,  the  Company  believes  it is in  compliance  with all debt
covenants associated with the various financing agreements outstanding.

7.  Income Taxes

    Income  tax  expense   (benefit)  is  composed  of  the  following  (in
    thousands):

                                               Years Ended April 30,

                                                 1993         1994        1995
                                                 ----         ----        ----
     Current Tax Expense:
       Federal                                 $    9           25          20
       State and Foreign                           --           --          --
                                                 ----         ----        ----
                                                  

                                                    9           25          20
                                                 ----         ----        ----

     Deferred Tax Expense (Benefit):
       Federal                                 $ (153)        (818)        228
       State and Foreign                          (50)         145        (210)
                                               ------         ----       -----
                                                 (203)        (673)         18
                                               ------         ----       -----

     Total Income Tax Expense
       (Benefit):                              $ (194)        (648)         38
                                               ------        -----       -----

Income tax expense (benefit) attributable to earnings (loss) before income taxes
for the years ended April 30,  1993,  1994 and 1995,  differed  from the amounts
computed by applying the U.S.  Federal Income Tax rate of 34 percent as a result
of the following:

                                                      Year Ended April 30,
                                               ---------------------------------
                                                 1993         1994         1995
                                                 ----         ----         ----
Computed "expected" tax
  expense (benefit) .....................      $ (337)      (1,275)          76

State taxes, net of Federal
  benefit (expense) .....................         (46)        (176)          10

Alternative Minimum Tax .................           9           25          307

Foreign taxes in excess of
  expected tax rate .....................          (4)          28          (21)

Dislodged (utilized) ITC ................          89          292          (54)

Operating loss and tax credit
  carryforwards (utilized) ..............          28          440         (265)

Amortization of goodwill and
  life insurance ........................          45           43          (11)
Other, net ..............................          22          (25)          (4)
                                               ------       ------       ------
                                               $ (194)        (648)          38
                                               ------       ------       ------



At April 30, 1993, 1994 and 1995, the deferred income tax liability reflects the
impact of temporary differences between the amount of assets and liabilities for
financial  reporting  purposes  and  such  amounts  for tax  purposes.  The most
significant  type of  temporary  difference  that gives  rise to a deferred  tax
liability is tax over book depreciation, offset partially by tax over book gains
on the sale of assets.

The tax effects of temporary  differences and carryforwards which give rise to a
significant  portion of deferred tax assets and  liabilities  are as follows (in
thousands):

                                                             April 30,
                                                   ----------------------------
                                                   1993        1994        1995
                                                   ----        ----        ----
 Deferred Tax Assets:                                                          
         Net Operating Loss Carryforwards ..   $ 10,676       9,175       7,990
         Investment Tax Credit Carryforwards        540         540         540
         Alternative Minimum Tax Credit
              Carryforwards ................         67          92         106
                                               --------    --------    --------
         Total Gross Deferred Tax Assets ...     11,283       9,807       8,636
         Less Valuation Allowance ..........       (343)     (1,074)     (1,098)
                                               --------    --------    --------
         Net Deferred Tax Assets ...........     10,940       8,733       7,538
                                               --------    --------    --------

Deferred Tax Liability:
         Depreciation ......................     11,872       9,001       7,850
                                               --------    --------    --------
         Total Gross Deferred Tax Liability      11,872       9,001       7,850
                                               --------    --------    --------
         Net Deferred Tax Liability ........   $    932         268         312
                                               --------    --------    --------

The  valuation  allowance  for  deferred  tax  assets  as of  May  1,  1994  was
$1,074,000.  The net change in the total valuation  allowance for the year ended
April 30, 1995 was an increase of $24,000.

At April 30, 1995,  the Company has net operating  loss  carryforwards  for U.S.
Federal income tax purposes of $16,695,000  which are available to offset future
U.S.  Federal  taxable  income,  if any,  through  2010.  Cruise  Canada has net
operating  loss  carryforwards  for  Canadian  Federal  income tax  purposes  of
$3,707,000  which are  available  to offset  taxable  income in Canada,  if any,
through 2002.

The Company also has investment tax credit  carryforwards for Federal income tax
purposes of approximately  $485,000 which are available to reduce future Federal
income taxes,  if any,  through 2001. In addition,  the Company has  alternative
minimum tax credit  carryforwards of approximately  $413,000 which are available
to reduce  future  Federal  regular  income  taxes,  if any,  over an indefinite
period.

8.    Common and Preferred Stock

  (a) Common Stock

The  Company's  1987  Stock  Option  Plan has  500,000  shares of  common  stock
reserved,  and as of April 30, 1995, 388,500 options are outstanding at exercise
prices of $3.00 per share,  expiring  at various  times  through  October  2004.
Options  may be  granted  through  October  27,  1997,  the  date of the  Plan's
expiration. The following table summarizes the status of the Plan:


                                          Number of Options       Option Price
                                          -----------------       ------------
Outstanding at April 30, 1992                421,000              $4.75 - 8.00
   (including 385,800 exercisable)
         Granted                                --                      --
         Exercised                             4,000               6.50
         Terminated                            6,500               4.75 - 8.00
                                             -------
Outstanding at April 30, 1993                410,500              $4.75 - 8.00
   (all exercisable)
         Granted                                --
         Exercised                              --
         Terminated                           15,500               4.75 - 8.00
                                             -------
Outstanding at April 30, 1994                395,000              $4.75 - 8.00
   (all exercisable)
         Granted                                --
         Exercised                              --
         Terminated                            6,500               3.00
                                             -------
Outstanding at April 30, 1995                388,500              $3.00
   (all exercisable)                         -------
                  

On October  6, 1994,  the  Company  repriced  options  granted  pursuant  to the
Company's 1987 Stock Option Plan, at $3.00 per share, the fair value at the date
of repricing.

Currently,  the Company is  restricted  from issuing cash  dividends  and making
certain other  investments by a covenant to the 9.9% Unsecured  Senior Notes and
the 9% Senior Notes.  In  conjunction  with the issuance of the $20 million 9.0%
senior  notes in the fourth  quarter of fiscal 1994,  the Company  issued to the
note holders  immediately  exercisable  warrants to purchase  166,000  shares of
common stock at a per share price of $5.75.

Earnings  (loss) per share was calculated  based on the weighted  average common
shares outstanding during the period. The effect of outstanding  options was not
dilutive for all years presented.

On March 8, 1989,  the Board of Directors of the Company  declared a dividend of
one preferred stock purchase right for each share of common stock outstanding on
March 23,  1989.  The  rights  become  exercisable  only after a person or group
acquires 20 percent or more, or makes a tender or exchange  offer for 30 percent
or more, of the Company's  common stock or is declared adverse to the Company by
the Board of  Directors.  When  exercisable,  each right  entitles the holder to
purchase,  at an exercise price of $20, one one-hundredth of a share of Series A
Junior Participating Preferred Stock or, under certain circumstances, securities
of the  Company  or the  acquiring  entity  having a market  value of twice  the
exercise price.  The rights expire on March 8, 1999, if not previously  redeemed
by the Company at a redemption price of $.01 per right.

During 1994,  the Company  relocated its corporate  offices from leased space in
Miami,  Florida to an owned operating facility in Mesa, Arizona.  The relocation
moves the  corporate  staff closer  geographically  to where the majority of the
Company's  business  is  derived.  The  new  Mesa  facility  was  purchased  for
approximately  $2,200,000.  The  cost  was  funded  with a  $1,500,000  loan and
$700,000 in common stock of the Company.  The land and building were recorded at
cost which was considered  equal to the value of the cash received plus the fair
market value of the stock on the transaction date.

   (b)   Preferred Stock

Pursuant to the Company's  Articles of Incorporation,  the Board of Directors of
the  Company is  authorized  to issue in  series,  without  further  shareholder
approval,  1,000,000  shares of $1.00 par value  preferred  stock.  The Board of
Directors is authorized to fix the particular designations, powers, preferences,
rights  (including  voting  rights),  qualifications  and  restrictions  of each
series. The Board of Directors  designated 200,000 shares of the preferred stock
as Series A Junior  Participating  Preferred Stock for issuance upon exercise of
the rights described in paragraph (a), above.

9.       Sales

The following is a summary of sales and cost of (in thousands):

                                                        Year Ended April 30,
                                                    ---------------------------
                                                    1993        1994       1995
                                                    ----        ----       ----
Sales:

Rental Vehicle Sales ......................     $ 34,872      27,825      21,797
New Vehicles ...............................      21,385      15,780      13,826
Used Vehicles ..............................       3,099      10,465      10,977
Parts, service, accessories and other ......       1,721       1,470       1,876
                                                --------    --------    --------
                                                $ 61,077      55,540      48,476
                                                --------    --------    --------

Cost of Sales:

Rental Vehicle Sales ......................     $ 34,641      26,537      20,674
New Vehicles ...............................      18,072      13,817      11,686
Used Vehicles ..............................       2,504       9,282       9,031
Parts, service,  accessories and other .....         977         725       1,267
                                                --------    --------    --------
                                                $ 56,194      50,361      42,658
                                                --------    --------    --------

Gross Profit ...............................    $  4,883       5,179       5,818
                                                --------    --------    --------


10.      Commitments

The Company leases its facilities at ten of its locations under operating leases
expiring at various  times  through  2004.  Rent  expense,  included in Selling,
General and Administrative  expenses, was $1,961,000,  $1,592,000 and $1,263,000
for the years ended April 30, 1993, 1994 and 1995, respectively.


Minimum annual rental commitments under these leases as of April 30, 1995 are as
follows (in thousands):

                1996.............................           880
                1997.............................           683
                1998.............................           366
                1999.............................           289
                2000.............................           200
                Thereafter.......................           426
                                                        -------
                  Total.........................        $ 2,844
                                                        -------
11.      Other Matters

(a) During 1984, the Company entered into a redemption  agreement with Robert A.
Smalley (Chairman), which provides that upon the death of Robert A. Smalley, the
Company,  upon the request of his personal  representative  will  purchase up to
$1,000,000 of the common stock of the Company from his estate at the average bid
price for a period of 60 days prior to his death. The obligation has been funded
by an  insurance  policy  on the life of  Robert  A.  Smalley  in the  amount of
$1,000,000.  The policy has been paid for by the Company and the  premiums  were
approximately  $40,000,  $43,000, and $40,000 for the policy years ended October
1993, 1994 and 1995, respectively.

(b) On May 14,  1987,  one of the  Company's  concession  operators  commenced a
lawsuit  entitled  Altman's  America,  et.  al. v.  American  Land  Cruisers  of
California,  Incorporated,  et.al.  in  the  Superior  Court  of  the  State  of
California for the County of Los Angeles. The action arose out of a claim for an
alleged wrongful  termination by the Company of a sublease agreement.  After the
trial jury  returned  verdicts  adverse to the Company,  the Company  incurred a
charge in the fourth quarter of 1988 in the amount of $4,300,000 for damages and
fees pending  appeal.  On February 1, 1991,  the  appellate  court  reversed the
judgement  against the Company.  In overturning the trial court  judgement,  the
appeals court set aside jury verdicts for  compensatory and punitive damages and
awarded Cruise America, Inc. its costs of appeal. Subsequently, both the appeals
court and the Supreme Court of California denied a petition brought by plaintiff
to rehear the case. The reversal of the lawsuit  resulted in the  elimination of
the related  contested  liability in the amount of $4,094,000 for the year ended
April 30, 1991. On September 3, 1991,  Plaintiff refiled the lawsuit. On January
14, 1993,  the Trial Court upheld the Company's  right to terminate the sublease
agreement but awarded plaintiff $120,000 in pretermination damages. On March 11,
1993, the Trial Court awarded  plaintiff  $115,000 in attorney's fees and costs.
However,  the Trial Court ruled that Cruise America was the prevailing party and
as such, awarded the Company $634,000 in attorney's fees and costs. On March 12,
1993, plaintiff filed a notice of appeal which is currently pending. The Company
believes, after reviewing the case with counsel, that the latest rulings will be
upheld.

The Company is a party to various claims,  legal actions and complaints  arising
in  the  ordinary  course  of  business.  In  the  opinion  of  management,  the
disposition  of these  matters  will not have a material  adverse  effect on the
financial condition of the Company.


(c)      Foreign Operations

Included in the  consolidated  financial  statements  are the following  amounts
related to the Company's operations in Canada (in thousands):

                                                     Year Ended April 30,
                                              ----------------------------------
                                                1993         1994         1995
                                              -------      -------      -------
Identifiable Assets$                           15,284       12,391       12,644
Total Revenue                                  19,086       16,991       15,486
Earnings (Loss) Before Income Taxes               (95)         714         (493)
Foreign Currency Transaction (Loss)               (80)         (28)         (54)

12.      Quarterly Financial Data  (Unaudited)

Summarized  quarterly financial data for the years ended April 30, 1994 and 1995
are as follows (in thousands, except for per share data):

                                                      Quarter Ended
                                            -----------------------------------
                                            7/31/93  10/31/93  1/31/94  4/30/94
                                            -------  --------  -------  -------

Total Revenue ...........................  $ 29,700   35,065   15,401    15,911
Gross Profit (Loss) from Operations ......   12,664    9,910   (2,507)    1,041
Net Earnings (Loss)  .....................    4,828    2,249   (6,426)   (3,752)
Earnings (Loss) Per Share ................      .87      .40    (1.13)     (.66)


                                            7/31/94  10/31/94  1/31/95  4/30/95
                                            -------  --------  -------  -------
Total Revenue .........................    $ 25,820   34,963    10,325   14,210
Gross Profit from Operations ..........      12,301    9,566     1,857    3,313
Net Earnings (Loss) ...................       4,026    2,403    (3,581)  (2,663)
Earnings (Loss) Per Share .............         .71       42      (.63)    (.47)

13.  Supplemental Disclosures of Cash Flow Information (in thousands):

                                                   Year Ended  April 30,
                                          -------------------------------------
                                          1993             1994            1995
                                          ----             ----            ----
     Cash paid during the year for:

     Interest on Borrowings          $   6,179            5,136           6,304







ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE

     There has been no change of  accountants or reported  disagreements  on any
     matter of  accounting  principles  or  procedures  or  financial  statement
     disclosure in fiscal 1995.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE
          REGISTRANT

The Executive officers of the Company are as follows:

                Name              Age                    Title
         Robert A. Smalley         71      Chairman of the Board of Directors
         Randall Smalley           45      President and Chief Executive officer
         Robert A. Smalley         46      Executive Vice President and Chief 
                                             Operating Officer
         Eric Bensen               40      Chief Financial Officer and Secretary

     The information  regarding  directors as required by Item 401 of Regulation
S-K is set forth in the Company's  proxy  statement which will be filed with the
Securities and Exchange Commission not later than 120 days after April 30, 1995,
and is incorporated herein by this reference.

ITEM 11.  EXECUTIVE COMPENSATION

     The information  required by Item 402 of Regulation S-K is set forth in the
Company's  proxy  statement which will be filed with the Securities and Exchange
Commission  not later than 120 days after April 30,  1995,  and is  incorporated
herein by this reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT

     The information  required by Item 403 of Regulation S-K is set forth in the
Company's  proxy  statement which will be filed with the Securities and Exchange
Commission  not later than 120 days after April 30,  1995,  and is  incorporated
herein by this reference.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED PARTY
          TRANSACTIONS

     The information regarding certain relationships and related transactions as
required  by Item 404 of  Regulation  S-K is set  forth in the  Company's  proxy
statement  which will be filed with the Securities  and Exchange  Commission not
later than 120 days after April 30,  1995,  and is  incorporated  herein by this
reference.







                                    PART IV

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

(a)      Documents filed as part of this Report.

1.  The following financial statements are incorporated by reference in Item 8:

            Financial Statement                              Page in this Report
            -------------------                              -------------------

            Independent Auditors' Report                                      12
            Consolidated Balance Sheets as of April 30, 1994
             and 1995                                                     13, 14
            Consolidated Statements of Operations for each
             of the years in the three-year period ended
             April 30, 1995                                                   15
            Consolidated Statements of Changes in Stockholders'
             Equity for each of the years in the three-year period
             ended April 30, 1995                                             16
            Consolidated Statements of Cash Flows
             for each of the years in the three-year period ended
            April 30, 1995                                                    17

            Notes to Consolidated Financial Statements                   18 - 29


         Information required by other schedules has either been incorporated in
           the financial statements and accompanying notes, or is not applicable
           to the Company.


3.  The  following  exhibits  are  filed with  this  Report or  incorporated  by
reference:



                                                                                Page Number or Incorporation
                                                                                by Reference to the Document
                           Exhibit                                              DescriptListed Below
                           -------                                              ----------------------------
                                                                             
     
      3.1      -    Articles of Incorporation                                   Registration Statement No.33-  36643

      3.2      -    Amended and Restated Bylaws                                 Current Report on Form 8-K, event
                      of March 8, 1989

      4.1      -    Note Agreement, dated May 1, 1988,                          December 31, 1988 Form 10-K
                      between the Company and various holders                   

      4.2      -    Rights Agreement dated as of March 8, 1989,                 Current Report on Form 8-K, event
                      between the Company and Mellon Securities                 of March 8, 1989
                      Trust Company
                                                                     
      4.3      -    Note and Warrant Purchase Agreement dated                   April 30, 1994 Form 10-K
                      as of April 26, 1994  between  the  Company  and  Teachers
                      Insurance  and Annuity  Association  of America  (includes
                      forms of Note and Warrant Agreement)

     10.1      -    Section 303 Stock Redemption Agreement,
                      dated October 25, 1984, between the                       Registration Statement No. 33-6848,
                      Company and Robert A. Smalley                               effective August 13, 1986

     10.2      -    Form of Indemnification Agreement
                      between the Company and its
                     Directors and Executive Officers                           March 31, 1989 Form 10-Q

     10.3      -    Executive Compensation Plans and Arrangements;

     10.3(a)   -    Form of Amended and Restated Employment                     35
                      Agreements between the Company and Robert A.
                      Smalley, Robert A. Smalley, Jr., Randall S.
                      Smalley and Eric R. Bensen                                

     10.3(b)   -    1987 Stock Option Plan                                      December 31, 1988 Form 10-K

     22        -    Subsidiaries of the Registrant                              April 30, 1993 Form 10-K

     24        -    Consent of KPMG Peat Marwick LLP                            34

              (b)   Reports on Form 8-K filed during the quarter ended April 30, 1994.  NONE
              (c)   The exhibits to this Report are listed in Item 14 (a) 3.
              (d)   The financial statement schedules required by Regulation S-X which are excluded from
                    the Annual Report to Stockholders by Rule 14a-3(b) (1).  NONE








                                   SIGNATURES

     Pursuant to the  requirements of Section 13 of the Securities  Exchange Act
     of 1934,  Cruise America,  Inc. has duly caused this report to be signed on
     its behalf by the undersigned, thereunto duly authorized.

                                           Cruise America, Inc.



                                           Randall Smalley
                                           By:      Randall Smalley (President)

     July 27, 1995
     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
     report has been signed on July 27, 1995, by the following persons on behalf
     of the registrant and in the capacities indicated.
     ---------------------------------------------------------------------------
       
         Signature                         Title
         ---------                         -----

         Robert A. Smalley
         ------------------------
         Robert A. Smalley                 Chairman


         Randall Smalley
         ------------------------
         Randall  Smalley                  Director, President and Chief
                                             Executive Officer


         Robert A. Smalley, Jr.
         ------------------------
         Robert A. Smalley, Jr.            Director, Executive Vice President 
                                             and Chief Operating Officer


         Eric R. Bensen
         ------------------------
         Eric R. Bensen                    Director, Vice President
                                             and Chief Financial Officer


         Fred A. Mudgett
         ------------------------
         Fred A. Mudgett                   Director


         Dr. Edward R. Annis
         ------------------------
         Dr. Edward R. Annis               Director