PACIFIC RESEARCH & ENGINEERING CORP
10QSB, 1997-11-12
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: KATZ DIGITAL TECHNOLOGIES INC, 10QSB, 1997-11-12
Next: PLANET HOLLYWOOD INTERNATIONAL INC, 10-Q, 1997-11-12



               U. S. SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, DC 20549

                            FORM 10-QSB


[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
      SECURITIES AND EXCHANGE ACT OF 1934
      For the quarterly period ended September 30, 1997

[   ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
      SECURITIES AND EXCHANGE ACT OF 1934
      For the transition period from __________ to _________

               Commission File Number : 001-11773

          PACIFIC RESEARCH AND ENGINEERING CORPORATION
  ---------------------------------------------------------------
 (Exact name of small business issuer as specified in its charter)


          California                        95-2638420
         ------------                      ------------
 (State or other jurisdiction of           (IRS Employer
  incorporation or organization)         identification No.)


        2070 Las Palmas Drive, Carlsbad, California, 92009
       ----------------------------------------------------
             (Address of principal executive offices) 

                         (760) 438-3911
                        ----------------
                    (Issuer's telephone number)


      Check whether the issuer (1) filed all reports required to be 
filed by Section 13 or 15(d) of the Exchange Act during the past 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 [ ]

      State the number of shares outstanding of each of the issuer's 
classes of common equity, as of the latest practicable date: 
2,305,500 as of September 30, 1997 Common Stock, No Par Value



<PAGE>  1
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                             FORM 10-QSB
                          TABLE OF CONTENTS


Part I:   Financial Information                                  Page 

          Item 1:  Financial Statements

                   Condensed Balance Sheets as of 
                   December 31, 1996 and  
                   September 30, 1997 (unaudited)                  2

                   Condensed Statements of Income  
                   for the Nine Months and Three Months Ended 
                   September 30, 1996 and 1997 (unaudited)         3

                   Condensed Statements of Cash Flows 
                   for the Nine Months Ended 
                   September 30, 1996 and 1997 (unaudited)         4

                   Notes to Condensed Financial Statements 
                   (unaudited)                                     5
	
          Item 2:  Management's Discussion and Analysis of  
                   Financial Condition and Results of Operations  13

Part II:  Other Information

          Item 1:  Legal Proceedings                              22
	
          Item 2:  Changes in Securities                          22
	
          Item 3:  Defaults upon Senior Securities                23

          Item 4:  Submissions of Matters to a Vote of 
                   Security Holders                               23

          Item 5:  Other Information                              23

          Item 6:  Exhibits and Reports on Form 8-K               23



<PAGE>  2
<TABLE>
               PACIFIC RESEARCH AND ENGINEERING CORPORATION
                    PART I - FINANCIAL INFORMATION
                       CONDENSED BALANCE SHEETS
             AS OF SEPTEMBER 30, 1997 AND DECEMBER 31, 1996

<CAPTION>
ASSETS	                             September 30,1997  December 31,1996
                                       (unaudited)
                                       ------------      ------------
<S>                                    <C>               <C>
CURRENT ASSETS 
Cash and cash equivalents             $         500     $     610,857
Investments                                 541,843         1,000,000
Accounts receivable, net                  1,027,974           695,919
Inventories, net                          3,314,127         1,935,501
Prepaid expenses                            375,116           250,943
                                        -----------       -----------
TOTAL CURRENT ASSETS                      5,259,560         4,493,220

PROPERTY AND EQUIPMENT, net               1,328,884           902,251
	
OTHER ASSETS                              1,579,620         1,052,038
                                        -----------       -----------
                                      $   8,168,064     $   6,447,509
                                        ===========       ===========


LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
Accounts payable                      $     968,865     $     594,258
Accrued expenses                            155,588           195,430
Customer advances                           858,572           271,710
Line of credit                            1,069,103           500,000
Capital lease obligations - 
     current portion                         32,960            34,140
Deferred tax liability, net                  73,400            13,500
                                        -----------       -----------
TOTAL CURRENT LIABILITIES                 3,158,488         1,609,038

CAPITAL LEASE OBLIGATIONS, 
     net of current portion                  26,262            37,156
                                        -----------       -----------
TOTAL LIABILITIES                     $   3,184,750     $   1,646,194

SHAREHOLDERS' EQUITY
Common stock, no par value, 
25,000,000 shares authorized; 
2,305,500 shares issued and outstanding   4,126,392         4,160,905
Additional paid-in capital                   50,000            50,000
Retained earnings                           806,922           590,410
                                        -----------       -----------
TOTAL SHAREHOLDERS' EQUITY                4,983,314         4,801,315
                                        -----------       -----------
                                      $   8,168,064     $   6,447,509
                                        ===========       ===========

</TABLE>
The accompanying notes are integral part of these financial statements

<PAGE>  3
<TABLE>
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
         CONDENSED STATEMENTS OF INCOME FOR THE NINE MONTHS AND
             THREE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

<CAPTION>
                                  THREE MONTHS                           NINE MONTHS
                                     ENDED                                  ENDED
                                  SEPTEMBER 30,                          SEPTEMBER 30,
                         -------------------------------        ------------------------------
                              1997             1996                  1997             1996
                         -------------     -------------        -------------    -------------
                                  (unaudited)                            (unaudited)
<S>                      <C>               <C>                  <C>              <C>
NET SALES                $  3,515,121      $  2,309,682         $  9,118,610     $  6,230,605 

COST OF SALES               1,977,330         1,340,834            5,100,956        3,602,512
                          -----------       -----------          -----------      -----------
Gross profit                1,537,791           968,848            4,017,654        2,628,093

OPERATING EXPENSES
General and 
     administrative           470,707           383,336            1,284,412          914,106
Selling and marketing         553,121           258,791            1,349,012          620,803 
Research, development and 
     engineering              260,634           212,463              810,134          551,658
Depreciation and 
     amortization             150,459            51,377              272,059          132,297
                          -----------       -----------          -----------      -----------
TOTAL OPERATING EXPENSES    1,434,921           905,967            3,715,617        2,218,864
                          -----------       -----------          -----------      -----------
INCOME FROM OPERATIONS        102,870            62,881              302,037          409,229
 
OTHER INCOME (EXPENSES)
Interest, net                  (4,782)           23,831                7,244           (3,168)
Gain on sale of assets              -                 -                    -           16,087
Other	                          3,813             8,376                3,987           18,538
                          -----------       -----------          -----------      -----------
TOTAL OTHER INCOME 
     (EXPENSE)                   (969)           32,207               11,231           31,457
                          -----------       -----------          -----------      -----------
INCOME BEFORE INCOME 
     TAXES                    101,901            95,088              313,268          440,686

Income tax (benefit) 
     expense                   (5,312)           30,000               60,700           55,000
                          -----------       -----------          -----------      -----------
NET INCOME               $    107,213      $     65,088         $    252,568     $    385,686
                          ===========       ===========          ===========      ===========
Earnings per average 
     common share        $       0.05      $       0.03         $       0.11     $       0.22
                          ===========       ===========          ===========      ===========
Fully diluted earnings 
     per average common 
     share               $       0.05      $       0.03         $       0.11     $       0.22
                          ===========       ===========          ===========      ===========
WEIGHTED AVERAGE COMMON 
SHARES OUTSTANDING: 
(Exhibit 11.1-EPS)          2,305,500         2,305,500            2,305,500        1,749,945
                          ===========       ===========          ===========      ===========

</TABLE>
The accompanying notes are integral part of these financial statements


<PAGE>  4
<TABLE>
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
               CONDENSED STATEMENTS OF CASH FLOWS FOR THE
              NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

<CAPTION>
                                                              NINE MONTHS
                                                                 ENDED
                                                             SEPTEMBER 30,
                                                      ---------------------------
                                                          1997           1996
                                                      ------------   ------------
                                                              (unaudited)
<S>                                                   <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                            $    252,568   $    385,686
Adjustments to reconcile net income (loss) 
     to net cash provided by (used in) 
     operating activities:
Depreciation and amortization                              272,059        132,297
Gain on sale of assets                                           -        (16,087)
Changes in operating assets and liabilities:	     
Accounts receivable                                       (332,055)      (254,704)
Inventories                                             (1,378,626)      (218,421)
Prepaid expenses and other assets                         (982,435)      (601,821)
Accounts payable                                           374,598        260,160
Deferred income taxes                                       59,900              -
Accrued expenses                                           (39,842)        67,167
Customer advances                                          586,862       (267,503)
                                                       -----------    -----------
NET CASH USED IN OPERATING ACTIVITIES                   (1,186,971)      (513,226)
                                                       -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment                       (353,035)      (417,354)
(Increase) decrease in investment account 
     principal, net                                        458,157              -
                                                       -----------    -----------
NET CASH PROVIDED BY (USED IN) 
     INVESTING ACTIVITIES                                  105,122       (417,354)
                                                       -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from (payments on) notes payable and 
     lines of credit                                       569,103        170,648
Payments under capital lease obligations                   (27,051)       (21,998)
Proceeds from sale of common stock                               -      4,098,587
Proceeds from sale of common stock warrants                      -         50,000
Distributions to shareholders                              (36,047)      (601,722)
Deferred offering costs, netted against 
     offering proceeds                                     (34,513)             -
                                                       -----------    -----------
NET CASH PROVIDED BY FINANCING ACTIVITIES                  471,492      3,695,515
                                                       -----------    -----------
NET INCREASE (DECREASE) IN CASH                           (610,357)     2,764,935

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD             610,857            500
                                                       -----------    -----------
CASH AND CASH EQUIVALENTS, END OF PERIOD               $       500    $ 2,765,435
                                                       ===========    ===========
</TABLE>

The accompanying notes are integral part of these financial statements

<PAGE>  5
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                 NOTES TO CONDENSED FINANCIAL STATEMENTS
	

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    ORGANIZATION AND NATURE OF OPERATIONS

    Pacific Research & Engineering Corporation (the "Company") was 
    incorporated on October 17, 1969 in the state of California.  The 
    Company's principal operations are the manufacturing and selling 
    of professional radio studio broadcasting equipment.  The Company 
    also provides technical furniture and studio integration and design 
    services to radio stations and network facilities.  The Company 
    operated under the name Pacific Recorders & Engineering Corporation 
    until December 21, 1995, at which date the Company changed its name 
    to Pacific Research & Engineering Corporation.

    BASIS OF ACCOUNTING

    The Company's policy is to use the accrual method of accounting and 
    to prepare and present financial statements which conform to 
    generally accepted accounting principles.  The preparation of 
    financial statements in conformity with generally accepted 
    accounting principles requires management to make estimates and 
    assumptions that affect the reported amounts of assets and 
    liabilities and disclosure of contingent assets and liabilities at 
    the date of the financial statements and reported amounts of 
    revenues and expenses during the reporting periods.  Actual results 
    could differ from those estimates.

    BASIS OF PRESENTATION 

    The accompanying unaudited condensed financial statements and 
    related notes have been prepared pursuant to the rules and 
    regulations of the Securities and Exchange Commission for 
    Form 10-QSB.  Accordingly, they do not include all of the 
    information and footnotes required by generally accepted 
    accounting principles for complete financial statements.  In 
    the opinion of management, all adjustments, consisting of a 
    normal recurring nature and considered necessary for a fair 
    presentation, have been included.  It is suggested that these 
    financial statements are read in conjunction with the financial 
    statements and notes thereto included in the Company's annual 
    report on Form 10-KSB for the year ended December 31, 1996.  The 
    results of operations for the nine month and three month periods 
    ended September 30, 1997 are not necessarily indicative of the 
    operating results for the year ended December 31, 1997.  For 
    further information, refer to the financial statements and notes 
    thereto included in the Company's Annual Report on Form 10-KSB for 
    the fiscal year December 31, 1996.

    RECLASSIFICATIONS

    Certain September 30, 1996 balances have been reclassified to 
    conform to the September 30, 1997 condensed financial statement 
    presentation.

    INVESTMENTS

    The Company maintains excess cash available for operating purposes 
    in a mutual fund of a financial institution.  The fund invests 
    exclusively in the State of California tax-free municipal bonds.  
    There are no restrictions and the Company may redeem the fund 
    shares at any time without penalty.

    INVENTORIES

    Inventories are stated at the lower of cost (first-in, first-out) 
    or market.  Inventory costs include material, labor and 
    manufacturing overhead.


<PAGE>  6
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                NOTES TO CONDENSED FINANCIAL STATEMENTS


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

    PROPERTY AND EQUIPMENT

    Property and equipment is stated at cost, and depreciated using 
    the straight-line method over the estimated useful lives of the 
    assets, which range from three to five years.  Assets under capital 
    leases are depreciated by the straight-line method over the shorter 
    of the lease term or the useful lives of the assets.  Maintenance, 
    repairs and minor renewals are charged to operations as incurred.  
    Major replacements or upgrades are capitalized.  When properties 
    are retired or otherwise disposed, the related cost and accumulated 
    depreciation are eliminated from the respective accounts and any gain 
    or loss on disposition is reflected as income or expense.

    OTHER ASSETS

    Other assets consist primarily of capitalized software costs and 
    deferred offering costs.

    CAPITALIZED SOFTWARE COSTS consist of certain costs incurred for 
    the development of software after technological feasibility has been 
    established.  These expenditures are principally related to new 
    products which will be sold, leased or otherwise marketed and which 
    have been capitalized in accordance with the provisions of Statement 
    of Financial Accounting Standards (SFAS) No. 86 "Accounting for the
    Costs of Computer Software to Be Sold, Leased, or Otherwise Marketed",
    (SFAS 86).  Capitalized software costs are amortized on a 
    product-by-product basis.  Amortization will be computed based upon 
    the ratio of annual revenues to total anticipated revenues or the 
    straight-line method over the estimated life of the product (typically 
    three to five years), whichever provides the greater amortization.  
    Amortization expense commenced concurrent with the shipment of product 
    during the third quarter of 1997.  The Company incurred approximately 
    $90,000 in amortization expense for the nine-month and three-month 
    periods ending September 30, 1997 relative to this product.  The Company 
    has begun marketing efforts for its second product and will begin shipping 
    during the fourth quarter of 1997. 

    DEFERRED OFFERING COSTS include the costs associated with the initial 
    public offering ("Offering").  These direct incremental costs associated 
    with the Offering were capitalized and netted against the proceeds from 
    the Offering.  The Company during the first quarter of 1997 recognized 
    additional costs related to the offering.  These costs were then charged 
    against offering proceeds and reported in the statement of cash flows and 
    notes to the condensed financial statements. 

2.  INVENTORIES

    Inventories at September 30, 1997 and at December 31, 1996 are summarized 
    as follows:

                                  September 30, 1997   December 31, 1996 
                                    ---------------     ---------------
                                      (unaudited)

    Raw materials                    $  1,508,045        $    969,180
    Work-in-process                     1,101,098             516,687
    Finished goods                        729,984             474,634
                                      -----------         -----------
                                        3,339,127           1,960,501
    Less reserve for obsolescence         (25,000)            (25,000)
                                      -----------         -----------
    Inventories, net                 $  3,314,127        $  1,935,501
                                      ===========         ===========


<PAGE>  7
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                NOTES TO CONDENSED FINANCIAL STATEMENTS
	

3.  PROPERTY AND EQUIPMENT

    Property and equipment at September 30, 1997 and at December 31, 1996 
    are summarized as follows:

                                     September 30, 1997   December 31, 1996 
                                       ---------------     ---------------
                                         (unaudited)

    Machinery and equipment             $  1,736,355       $   1,185,798
    Furniture and fixtures                   829,164             800,550
    Leasehold improvements                   667,749             638,348
                                         -----------         -----------
                                           3,233,268           2,624,696
    Less accumulated depreciation and 
    amortization                          (1,904,384)         (1,722,445)
                                         -----------         -----------

    Property and equipment, net         $  1,328,884        $    902,251
                                         ===========         ===========

4.  OTHER ASSETS

    Other assets at September 30, 1997 and at December 31, 1996 are 
    summarized as follows:

                                     September 30, 1997   December 31, 1996 
                                       ---------------     ---------------
                                         (unaudited)

    Capitalized software costs          $  1,455,569        $    949,617
    Deposits                                 106,394              93,696
    Other                                     10,560                   -
    Employee loan                              7,097               8,725
                                         -----------         -----------
                                        $  1,579,620        $  1,052,038
                                         ===========         ===========


5.  INCOME TAXES

    For the tax period ending May 29, 1996, which was included during 
    the period ended September 30, 1996, the Company elected to be 
    taxed under the provisions of Subchapter S of the Internal Revenue 
    Code.  Under those provisions, the Company would normally not be 
    subject to federal corporate taxes since the shareholders are 
    liable for individual federal income taxes on their respective 
    shares of the Company's taxable income. 

    The public offering discussed in Notes herein resulted in the 
    termination of the Company's S Corporation status for federal and 
    state income tax purposes.  This resulted in the establishment of 
    a net deferred tax asset calculated at the normal federal and state 
    income tax rates, causing a one-time non-cash credit to earnings as 
    a reduction of income tax expense equal to the amount of the net 
    change in deferred tax benefit.  The current net deferred tax 
    liability comprises primarily temporary differences relating to 
    inventory valuation, certain reserves, accruals, and research and 
    development costs capitalized for book purposes, but expensed for 
    tax purposes.

<PAGE>  8
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                NOTES TO CONDENSED FINANCIAL STATEMENTS


6.  PROFIT SHARING AND STOCK OPTION PLAN

    PROFIT SHARING PLAN

    The Company maintains a profit sharing plan (the "Plan") that 
    provides for tax deferred employee benefits under Section 401(k) 
    of the Internal Revenue Code.  The Plan allows employees to make 
    salary deferrals not to exceed the lesser of 14% of an employee's 
    salary or the maximum amount allowed by law.  The Company will 
    match a portion of that amount, which is currently set at 20%.  
    The Company may elect to make additional discretionary 
    contributions in any Plan year.  

    STOCK OPTION PLAN

    A total of 1,200,000 shares of the Company's Common Stock has been 
    reserved for issuance under the Company's 1996 Omnibus Stock Plan 
    (the "Stock Plan"), which expires by its own terms in 2006. 

    The Stock Plan provides for the grant of "incentive stock options" 
    within the meaning of Section 422 of the Internal Revenue Code of 
    1986, as amended, and non-qualified stock options to employees, 
    officer, directors and consultants of the Company.  Incentive stock 
    options may be granted only to employees.  The Stock Plan is 
    administered by the Board of Directors or a committee appointed by 
    the Board, which determines the terms of all grants, including the 
    exercise price, the number of shares subject to grants, and the 
    exercisability and vesting schedules.

    As of September 30, 1997 (unaudited), the following grants had been 
    made under the Stock Plan:

    * To each of Messrs. John Robbins and Michael Bosworth, both 
      members of the Company's Board of Directors, a ten year option 
      to purchase 5,000 shares of Common Stock, exercisable at $5.50 
      per share.  Additionally, Messrs. Robbins, Bosworth and 
      Messr. John Lane (a member of the Company's Board of Directors) 
      will receive options to purchase 2,500 shares of common stock at 
      the then-market price on the date of the grant on the first three 
      anniversaries of their election as a director.  Each grant is 
      conditioned upon the person being a director at the time of the 
      grant and must be exercised within ten years from the date of grant.

    * The following grant was made on May 29, 1997, the anniversary 
      date of Messrs. Robbins', Bosworth's, and Lane's  directorship; 
      an option to purchase 2,500 shares of common stock each at the 
      then-market price of $2.25 per share, pursuant to the terms of 
      Directors Options.
 
    * During the year ended December 31, 1996 options to purchase a 
      total of 750,000 shares of the Common Stock were granted pro 
      rata, based upon current share ownership, to certain executive 
      officers of the Company and two key employees of the Company.        
 
<PAGE>  9
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                NOTES TO CONDENSED FINANCIAL STATEMENTS
 

6.  PROFIT SHARING AND STOCK OPTION PLAN (continued)
 
    These options will vest and become exercisable pursuant to the 
    schedule set forth below, if the Company achieves the following 
    performance criteria; (i) 100,000 shares the first year if the 
    Company's earnings per share are at least $0.25 or the Common 
    Stock achieves a price of at least $6.00 per share; (ii) 100,000 
    shares the second year if the Company's earnings per share are at 
    least $0.30 or the Common Stock achieves a price of at least $7.20 
    per share; (iii) 100,000 shares in the third year if the Company's 
    earnings per share are at least $0.36 or the Common Stock achieves 
    a price of at least $8.64 per share; (iv) 225,000 shares will be 
    available in the fourth year if the Company's earnings per share 
    are at least $0.43 or the Common Stock achieves a price of at 
    least $10.37 per share; (v) 225,000 shares in the fifth year if 
    the Company's earnings per share are at least $0.52 or the Common 
    Stock achieves a price of at least $12.44 per share.  In the event 
    the Company does not achieve these performance criteria in any 
    given year, any shares reserved for issuance but not yet vested 
    will become exercisable in addition to such subsequent year's 
    shares if the Company achieves the performance criteria in such 
    subsequent year.  In any event, vesting occurs after year seven 
    for all shares that are reserved for issuance.  For purposes of 
    calculating earnings per share under the above formula, earnings 
    per share will be calculated without taking into account any 
    compensation expense required under generally accepted accounting 
    principles due to recognition of any expense as a result of the 
    exercisability of the performance shares.
 
    * On February 19, 1997 the Company granted options to purchase 
      180,000 shares of common stock to its employees pursuant to 
      the Stock Plan.  The options vest for each employee at a rate 
      of 20% per year with full vesting by year five, and expire 
      10 years from the date of grant.  The option price set was 
      $2.50 per share under this plan. 
 
    * On July 17, 1997 the Company granted options to purchase 7,500 
      shares of common stock to an individual employee pursuant to 
      the Stock Plan.  These options vest in the following manner; 
      20% vesting 90 days  after the date of hire and then 20% per 
      year thereafter with full vesting by year five, and expire 
      10 years from the date of grant.  The option price set was 
      $3.00 per share under this plan.

    * On July 25, 1997 the Company granted options to purchase 
      60,000 shares of common stock to an individual employee 
      pursuant to the Stock Plan.  These options vest in the 
      following manner; 20% vesting 90 days  after the date of 
      hire and then 20% per year thereafter with full vesting by 
      year five, and expire 10 years from the date of grant.  The 
      option price set was $2.88 per share under this plan.

            
    Options outstanding as of January 1, 1997             760,000
    Granted                                               255,000
    Exercised                                                   -
    Canceled                                                    -
    Options outstanding as of September 30, 1997        1,015,000
    Option price range for options
        granted during the period                  $2.25 to $3.00
    Options exercisable as of September 30, 1997           53,500
    Options available for grant as 
        September 30, 1997                                185,000

<PAGE> 10
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                NOTES TO CONDENSED FINANCIAL STATEMENTS


6.  PROFIT SHARING AND STOCK OPTION PLAN  (continued)

    In October 1995, the Financial Accounting Standards Board (FASB) 
    issued Statement of Financial Accounting Standard No. 123, 
    "Accounting for Stock-Based Compensation" (SFAS 123), which becomes 
    effective for financial statements for fiscal years beginning after 
    December 15, 1995.  SFAS 123 defines a fair value based method of 
    accounting for an employee stock option or similar equity instrument 
    and encourages all entities to adopt that method of accounting for 
    all of their employee stock compensation plans.  However, it also 
    allows an entity to continue to measure compensation cost for those 
    plans using the intrinsic value based method of accounting prescribed 
    by Accounting Principles Board Opinion No. 25, "Accounting for Stock 
    Issued to Employees" (APB 25).  The Company currently accounts for 
    stock-based compensation under APB 25 and will continue to account 
    for stock-based compensation under this method. 

7.  SUPPLEMENTAL CASH FLOW INFORMATION

    Supplemental disclosures of cash flow information for the nine-month 
    periods ended September 30, 1997 and 1996 are summarized as follows:
	                  	 




                                                           NINE MONTHS
                                                              ENDED
                                                          SEPTEMBER 30,
                                                   ---------------------------
                                                       1997           1996
                                                   ------------   ------------
                                                           (unaudited)
    Cash paid for interest and income taxes:
        Interest                                    $   36,276     $   42,106
        Income taxes                                $        -     $        - 
    Non cash investing and financing activities:
        Capital lease obligations                   $   14,799     $        - 



8.  INITIAL PUBLIC OFFERING

    Effective May 28, 1996, the Company sold 500,000 equity units (Unit) 
    to the general public.  

    Each Unit sold for $11.00 and consisted of 
    two shares of common stock and one redeemable common stock purchase 
    warrant.  The common stock and the warrant were detachable and 
    separately transferable immediately after the closing of the offering.  
    Each warrant entitles the registered holder to purchase, at any time 
    over a five year period commencing on the date of the initial public 
    offering (Offering), one share of common stock at a price of $8.00 per 
    share.  Commencing from the date of the Offering, the warrants are 
    subject to redemption at $0.10 per warrant on thirty days written 
    notice if the closing bid price of the common stock is in excess of 
    $10.00 per share for a period of ten consecutive trading days. 

<PAGE> 11
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                NOTES TO CONDENSED FINANCIAL STATEMENTS


9.  SHAREHOLDERS' EQUITY

    S CORPORATION DISTRIBUTIONS

    For the year ended December 31, 1996, which includes the nine 
    month period ended September 30, 1996, the Company distributed 
    accumulated undistributed retained earnings of $694,722.  This 
    amount represented a portion of the S Corporation earnings through 
    May 29, 1996 and was distributed from retained earnings to the 
    shareholders.  The Company's status as an S Corporation 
    automatically terminated following the initial public offering.  
    During the second quarter of 1997 the Company distributed an 
    additional $36,047 to these shareholders.  This additional amount 
    represents the remaining portion of the S Corporation earnings that 
    were earned and taxed (through the shareholders personal income tax) 
    through May 29, 1996 as determined by the filing of the Company's 
    tax return.

    COMMMON STOCK

    During December 1995, the Board of Directors and shareholders voted 
    to amend the Company's Articles of Incorporation and By-laws.  The 
    effect of the restatement is (i) to change the authorized capital 
    from 1,500 shares of common stock to 25,000,000 shares of common 
    stock, no par value and (ii) to effect a 12,433.33-for-1 stock split 
    of the Company's common stock.  In April 1996, the Board of Directors 
    and shareholders voted to effect a .7-for-1 stock split of the 
    Company's stock.  Common stock has been retroactively restated for 
    the stock splits. 

    WARRANTS

    Warrants outstanding in addition to those discussed in Note 8 above 
    as of December 31, 1996 and September 30, 1997 (unaudited) consists 
    of warrants granted to a former director of the Company.  These 
    warrants provide for the purchase of 100,100 shares of common stock, 
    exercisable at $4.68 per share, which was an amount in excess of the 
    fair market value at the date of grant.  At the closing of the 
    Offering, the Company issued to the Underwriter a warrant (the 
    Representative's Warrant) to purchase for investment a maximum of 
    50,000 Units of the Company, each Unit consisting of two shares of 
    common stock and one warrant, but which may be exercised separately 
    by the Underwriter at an exercise price of $17.05 per Unit.

    As of December 31, 1996 and September 30, 1997 (unaudited), no 
    warrants had been exercised in connection with these issuance's.

10. EARNINGS PER SHARE

    Certain options granted and outstanding as of September 30, 1997
    (unaudited) were dilutive for purposes of calculating primary and 
    fully diluted earnings per share and therefore are included in the 
    earnings per share calculations.  However, warrants granted and 
    outstanding are anti-dilutive for purposes of calculating primary 
    and fully diluted earnings per share, due to exercise prices of 
    the warrants in excess of current market price.  For the nine month 
    and three month periods ended September 30, 1996 the calculation for 
    earnings per share was based solely on the weighted number of shares 
    outstanding, since both options and warrants granted and outstanding 
    were immaterial and the length of grant was immaterial during these 
    periods.  Refer to Note 6 as to the amount of options granted and 
    their exercise price and Exhibit 11.1 for calculation of primary and 
    fully diluted earnings per share. 
	
<PAGE> 12
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION
                NOTES TO CONDENSED FINANCIAL STATEMENTS


10. EARNINGS PER SHARE (continued)

    In February 1997, the FASB issued Statement of Financial Accounting 
    Standards No. 128, "Earnings per Share," (SFAS 128) which is required 
    to be adopted on December 31, 1997.  At that time, the Company will 
    be required to change the method currently used to compute earnings 
    per share and to restate all prior periods.  Under the new 
    requirements for calculating primary earnings per share, the dilutive 
    effect of stock options will be excluded.  The impact is not expected 
    to result in any change in primary earnings per share for the nine 
    months and three months ended September 30, 1997 and 1996.  The impact 
    of SFAS 128 on the calculation of fully diluted earnings per share for 
    these periods is expected to be not material.

11. USE OF ESTIMATES

    The preparation of the financial statements in conformity with 
    generally accepted accounting principles requires management to 
    make estimates and assumptions that affect the amounts reported 
    in the financial statements and accompanying notes.  Actual results 
    could differ from those estimates.


	


<PAGE> 13
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION


ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
         AND RESULTS OF OPERATIONS.

This Quarterly Report on Form 10-QSB contains forward-looking 
statements that involve risks and uncertainties.  The Company's 
actual results may differ significantly from the results discussed 
in the forward-looking statements.  Factors that might cause such a 
difference include, but are not limited to, those discussed in the 
section entitled "Factors Affecting Future Operating Results."

FORWARD-LOOKING INFORMATION - GENERAL

This report contains a number of forward-looking statements which 
reflect the Company's current views with respect to future events 
and financial performance.  These forward-looking statements are 
subject to certain risks and uncertainties that could cause actual 
results to differ materially from historical results or those 
anticipated.  In this report, the words "anticipates", "believes", 
"expects", "intends", "plans", "may", "future", and similar 
expressions identify forward-looking statements.  Readers are 
cautioned to consider the risk factors described above and in the 
Company's Annual Report on Form 10-KSB for the year ended 
December 31, 1996, and not to place undue reliance on the 
forward-looking statements contained herein, which speak only 
as of the date hereof.  The Company undertakes no obligation to 
publicly revise these forward-looking statements, to reflect events 
or circumstances that may arise after the date hereof.

Additionally, these statements are based on certain assumptions that 
may prove to be erroneous and are subject to certain risks including, 
but not limited to, the Company's ability to introduce new products, 
the concentration of the Company's current products in a relatively 
narrow segment of the professional audio market, technological change 
and increased competition in the industry, the Company's ability to 
manage its rapid growth, its limited protection of technology and 
trademarks, the Company's dependence on limited suppliers, 
representatives, distributors, and its dependence on certain key 
personnel within the Company.  Accordingly, actual results may differ, 
possibly materially, from the predictions contained herein.

The Company's gross margins have fluctuated from time to time due 
primarily to inefficiencies related to the introduction and 
manufacturing of new products and inefficiencies associated with 
integrating new equipment into the Company's manufacturing processes.  
Historically, fluctuations have also resulted from increases in 
overhead, varying prices of components and competitive pressures. 

The Company plans to introduce new products and revisions at a more 
rapid rate than it has in the past.  Some anticipated new products 
would require the implementation of manufacturing practices with which 
the Company is not familiar.  This could result in lower margins, as 
the Company becomes more familiar with these new manufacturing 
procedures.

Although the Company cannot accurately anticipate the effect of 
inflation, the Company does not believe inflation has had or is 
likely to have a material effect on its results of operations or 
liquidity.

The Company's quarterly operating results vary significantly depending 
on the timing of new product introductions and enhancements by the 
Company and its competitors and on the volume and timing of orders, 
which are difficult to forecast.  Customers generally order on an 
as-needed basis, and the Company normally ships' products within a 
short period of time after receipt of an order.  The results of 
operations for any quarter are not necessarily indicative of the 
results to be expected for any future period.  A disproportionate 
percentage of the Company's quarterly net revenue is typically 
generated in the last few weeks of the quarter.  A significant portion 
of the Company's operating expenses is relatively fixed, and planned 
expenditures are based primarily on sales forecasts.  As a result, if 
revenue generated in the last few weeks of a quarter does not meet 
with the Company's forecast, operating results may be materially 
adversely affected.

<PAGE> 14
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION


OVERVIEW

Since incorporation in October 1969, Pacific Research & Engineering, 
a California corporation, ("PR&E," the "Company") has produced high 
quality studio products and services including audio control and 
mixing consoles, cartridge machines, digital workstations, and a wide 
range of peripheral products for the radio broadcasting industry.  
The Company also provides technical furniture and offers studio 
integration and design services for turnkey systems projects.  The 
Company's primary customers are the nation's top rated radio stations 
and network facilities.  The Company believes it has developed a solid 
reputation in supplying quality products and services to the broadcast 
industry. 

The Company's manufacturing and development activities are conducted 
in four principal areas:  audio control consoles, digital recording 
equipment, peripheral equipment and custom system products.  Some of 
the Company's customers include Capital Cities/ABC, Disney, Infinity 
Broadcasting and Bonneville International.

One family of audio control consoles, which the Company manufactures 
(the "X-Class") are mainframes with both on-air and production 
capabilities configured with various accessory modules affording 
flexible add-on-features.  Modules for high-end consoles may include 
the capacity to:  handle a talk show with four independent telephone 
feeds, equalize and/or process the inputs, record a stereo feed for 
later broadcast and work with two separate studios and a remote all 
at the same time.  The Radiomixer console (part of the "Mixer-Class") 
was developed by the Company as a lower-priced on-air console targeted 
at price sensitive domestic and international markets.  The Radiomixer 
can perform several jobs simultaneously handling up to two telephones.

Digital recording equipment is manufactured and sold as part of the ADX 
workstation line with one of the more popular versions named the ADX 
Ensemble (the Ensemble).  The Ensemble is a stand alone digital audio 
workstation featuring automated digital recording and mixing, 
incorporating an Apple Macintosh 6100/66 for display and control.  
Like a word processor for audio, Ensemble has the ability to cut, 
copy, paste and move audio segments around to create sophisticated 
audio productions.  An optical backup drive feature, similar to a 
recordable compact disc, allows the user to read and write directly 
to an optical drive without having to load individual projects on to 
the hard drive. 

The needs of a broadcast studio vary depending upon the specific 
requirements and budgets of the individual broadcast facility.  The 
Company custom builds integrated turnkey systems to meet each 
studio's objective providing custom cabinetry, audio and logic 
wiring, as well as installation services.  Each customized system 
is fully documented and thoroughly tested in the Company's 
manufacturing facility prior to shipment. 

RESEARCH/DEVELOPMENT AND ENGINEERING COSTS

The main costs associated with research/development and 
engineering are expenditures related to licenses, permits and CE 
(European Conformity) certification for existing products 
marketed overseas, increased research and development activities, 
outside consultants, and the hiring of additional engineering 
staff incurred in the development of the new digital products.  
These expenditures which affect current earnings would have been 
significantly more if not for the fact that the Company has 
capitalized certain development costs relating to the coding, 
testing and other expenditures related to new software based 
products that will be sold, leased or otherwise marketed, in 
accordance with the provisions of SFAS 86.

Through September 30, 1997, the Company capitalized approximately 
$1.5 million of such costs, primarily related to the development 
of its first software-based on-air digital console.  The approximate 
breakout of costs are as follows:  Engineering wages and benefits, 
$555,000; outside software consultants, $731,000; and materials/parts 
of $259,000. 

The costs are capitalized according to SFAS 86 whereby it specifies 
that all costs incurred after technological feasibility has been 
established for a computer software product that is sold, leased, 
or otherwise marketed by an enterprise shall be capitalized.  
Additionally, capitalization of computer software costs shall be 
discontinued when the computer software product is available to be 
sold, leased or otherwise marketed.  Costs of maintenance and customer 
support shall be charged to expense when incurred or when the related 
revenue is recognized, whichever occurs first.

<PAGE> 15
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION

The Company's amortization policy is to expense software development 
costs over the shorter of 3-5 years or the ratio of current revenue 
to the total of current and anticipated future revenue.  The Company 
is currently amortizing the costs over five years based on the 
straight line method.  The Company has started shipping the product 
during the third quarter of 1997 and has to date recognized 
approximately $90,000 in amortization.(Refer to Note 1 to the 
Condensed Financial Statements)

RESULTS OF OPERATIONS

The following table sets forth the percentage of revenue represented 
by certain items in the Company's Condensed Statements of Operations 
for the periods indicated:

<TABLE>
<CAPTION>
                                     Three Months Ended September 30             Nine Months Ended September 30
                               ---------------------------------------- ---------------------------------------------
                                  1997         1996         Percent       1997          1996        Percent
                               (Unaudited)                Incr (Decr)  (Unaudited)                Incr (Decr)
<S>                               <C>          <C>           <C>          <C>           <C>           <C>  
Net sales                         100.0%       100.0%         52.2%       100.0%        100.0%         46.4%

Cost of sales                      56.3%        58.1%         47.5%        55.9%         57.8%         41.6%
                               ---------------------------------------------------------------------------------------
Gross profit                       43.7%        41.9%         58.7%        44.1%         42.2%         52.9%


Expenses:


General and administrative         13.4%        16.6%         22.8%        14.1%         14.7%         40.5%
Selling and marketing              15.7%        11.2%          N/A         14.8%         10.0%          N/A
Research and engineering            7.4%         9.2%         22.7%         8.9%          8.9%         46.9%
Depreciation and amortization       4.3%         2.2%          N/A          3.0%          2.1%          N/A
                               ---------------------------------------------------------------------------------------
Total operating expenses           40.8%        39.2%         58.4%        40.8%         35.7%         67.5%

Income from operations              2.9%         2.7%         63.6%         3.3%          6.5%        (26.2%)
                               ---------------------------------------------------------------------------------------
Other income (expenses):                                                                                

Interest income (expense)          (0.1%)        1.0%          N/A          0.1%         (0.1%)         N/A
Gain on sale of asset               0.0%         0.0%          N/A          0.0%          0.3%          N/A
Other                               0.1%         0.4%        (54.5%)        0.0%          0.3%        (78.5%)
                               ---------------------------------------------------------------------------------------
Total other income (expense)        0.0%         1.4%          N/A          0.1%          0.5%        (64.3%)
                                                                                                        
Income before income taxes          2.9%         4.1%          7.2%         3.4%          7.0%        (28.9%)
                                                                                                        
Provision for income taxes         (0.1%)        1.3%          N/A          0.7%          0.9%        (10.4%)
                               ---------------------------------------------------------------------------------------
Net income                          3.0%         2.8%         64.7%         2.7%          6.1%        (34.5%)

</TABLE>
                    N/A = NOT MEANINGFUL OR IN EXCESS OF 100%
                                                        

NINE MONTHS ENDED SEPTEMBER 30, 1997 COMPARED TO NINE MONTHS ENDED 
SEPTEMBER 30, 1996.

Sales increased $2,888,000 or 46.4%, from $6,231,000 for the nine 
months ended September 30, 1996 to $9,119,000 for the nine months 
ended September 30, 1997.  The Company believes the sales increase 
to be the result of the continuing wave of consolidation, merger 
and acquisition activity triggered by the signing of the 
Telecommunications Bill in February of 1996 and the Company's 
efforts to capture a larger percentage of the market.  The 
Company's increased sales and marketing efforts have had, and may 
continue to have a positive impact on future sales and bookings, 
although there can be no assurance that increased spending on 
selling and marketing expenses will result in increased sales.

Additionally, radio remains a strong and cost effective 
alternative to television and print media competing for 
advertising dollars.  The advertising revenue growth has 
provided the broadcasters with the capital necessary to 
accomplish their consolidation goals and upgrade their 
facilities.

Cost of sales increased $1,498,000, or 41.6%, from $3,602,000 
to $5,101,000 due to the sales increase, and decreased slightly 
as a percentage of revenues from 57.8% for the nine months ended 
September 30, 1996, to 55.9% for the nine month period ended 
September 30, 1997.  This decrease is attributable to improved 
purchasing and requisition procedures, and improved 
manufacturing processes.

<PAGE> 16
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION

The Company continually evaluates its inventory purchasing and 
handling policies, as well as its manufacturing processes, to 
ensure the maintenance of, or improvement to, gross margins.  
Accordingly, gross margin increased $1,390,000 (from $2,628,000 
to $4,018,000) or 52.9% due primarily to the increase in sales, 
and increased slightly as a percent of revenue from 42.2% to 44.1% 
for the nine months ended September 30, 1996 compared to the nine 
months ended September 30, 1997.

General and administrative expenses increased approximately 
$370,000, or 40.5%, to $1,284,000 in 1997 compared to $914,000 
in 1996.  The increase was due, primarily, to additional expenses 
incurred in expanding the Company's infrastructure and costs 
accompanying the Company's public reporting requirements and 
additional payroll costs.  As a percentage of revenue, however, 
general and administrative expenses decreased 0.6%, from 14.7% 
in 1996 to 14.1% in 1997.

Selling and marketing expenses increased $728,000 or 117.3% 
from $621,000 in 1996 to $1,349,000 in 1997 due, primarily, to 
the addition of two sales executives, as well as additional sales 
professionals.  The Company intends to take advantage of the 
growing radio market generated by the Telecommunication Bill 
(see management's discussion and analysis of sales, above) and 
will continue to invest in this area to maximize market 
penetration. There can be no assurance that the Company's 
increase in selling and marketing expenses will result in a 
higher level of sales.  The Company has increased its tradeshow 
attendance, increased expenditures related to advertising and 
brochures, and has increased its expenditures relative to travel 
for the interviewing and the hiring of distributors for the 
overseas market and business.  Selling and marketing expenses 
as a percentage of revenue increased 4.8% from 10.0% in 1996 
to 14.8% during the nine months ended September 30, 1997.

Research and engineering expenses increased $258,000 or 46.9% 
from $552,000 for the nine months ended September 30, 1996 to 
$810,000 for the nine months ended September 30, 1997.  The 
primary reason for the increase is that, during the nine months 
ended September 30, 1997, the Company decreased capitalization 
of certain development costs relating to the coding, testing 
and other expenditures related to new products that will the 
Company intends to sell, lease or otherwise market in 
accordance with the provisions of SFAS 86 and now currently 
expenses these costs.  

Capitalized research and engineering costs, pursuant to SFAS 86, 
for the nine months ended September 30, 1997 are approximately 
$596,000.  The Company capitalized such costs in the amount of 
$602,000 for the comparable period in 1996.  The Company has 
incurred and will continue to incur additional research and 
engineering payroll expenses as it recruits and hires the 
engineering staff necessary to develop and launch new product.  
The Company will continue to invest in state-of-the-art computer 
equipment and CAD products to enable its engineering team to 
manage product development as radio migrates from analog to digital.

Research and engineering expenses increased slightly as a 
percentage of revenue, from 8.85% for the nine months ended 
September 30,1996 to 8.88% for the nine months ended 
September 30, 1997 due to the addition of engineering and 
drafting staff, and the reduction of expense capitalization 
as discussed above. (Refer to "Management's Discussion and 
Analysis of Financial Condition and Results of 
Operations-Research/Development and Engineering Costs" for further 
explanation of capitalization of software development costs pursuant 
to SFAS 86 and the Company's compliance with the standard set forth).

Income from operations decreased $107,000 or 26.2% from $409,000 
for the nine months ended September 30, 1996 to $302,000 for the 
nine months ended September 30, 1997 reflecting the 52.9% increase 
in gross margin offset by the 67.5% increase in operating expenses 
for the comparable periods.  Operating income, as a percentage of 
revenue, decreased 3.2% from 6.5% for the nine months ended 
September 30, 1996 to 3.3% for the nine months ended 
September 30, 1997.

Net interest income (expense) increased  $10,000 from an expense 
of $3,000 in 1996 to a gain of $7,000 in 1997 reflecting interest 
earned on the investment fund. 

The Company incurred a gain of approximately $16,000 for the nine 
months ended September 30, 1996, resulting from an upgrade to a new 
enhanced CAD/engineering software package.  The gain was classified 
as other income in the financial statements.  The Company had no 
income of this nature for the nine months ended September 30, 1997.

<PAGE> 17
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION

The combined results, as discussed above, yielded net income before 
taxes of $313,000 for the nine months ended September 30, 1997 
compared to net income before taxes of approximately $441,000 for 
the nine months ended September 30, 1996, representing approximately 
a 28.9% decrease in net income before taxes.

Despite the decrease, it is important to highlight a few factors 
that the Company believes bode well for the Company's future:

*    Expenses related to new product development and marketing 
     are expected to decrease and stabilize, respectively.

*    As ownership groups complete organizational shakeouts and 
     begin consolidating and integrating newly acquired stations 
     over the next few months, the Company anticipates that they 
     too will return to the marketplace for additional products 
     and services, creating new business opportunities for the 
     Company.

*    The Company's new products have been well received in the 
     industry, particularly at the recent National Association of 
     Broadcasters conventions in April and September of 1997.  
     During the April show, both Integrity and AirWave won "best 
     of show" awards from the media. 

*    The Company will continue to focus on the expansion of new 
     markets in the United States, Asia and Europe. 

There can be no assurance, however, that these factors will result 
in increased revenues or decreased expenses for the Company in the 
future.

THREE MONTHS ENDED SEPTEMBER 30, 1997 COMPARED TO THREE MONTHS 
ENDED SEPTEMBER 30, 1996.

Sales increased $1,205,000 or 52.2%, from $2,310,000 for the three 
months ended September 30, 1996 to $3,515,000 for the three months 
ended September 30, 1997.  The Company believes the sales increase 
to be the result of the continuing wave of consolidation, merger 
and acquisition activity triggered by the signing of the 
Telecommunications Bill in February of 1996 (see management's 
discussion and analysis for the nine months ended 
September 30, 1997).  

Cost of sales increased $636,000 or 47.5% from $1,341,000 
to $1,977,000 due to the sales increase, and decreased slightly 
as a percentage of revenues for the three months ended 
September 30, 1997 compared to the same period in 1996.  The 
decrease is attributable to improved purchasing and requisition 
procedures, and improved manufacturing processes.

The Company continually evaluates its inventory purchasing and 
handling policies, as well as its manufacturing processes, to 
ensure the maintenance of, or improvement to, gross margins.  
Accordingly, gross margin increased $569,000 (from $969,000 to 
$1,538,000) or 58.7% due primarily to the increase in sales, and 
increased slightly as a percent of revenue from 41.9% to 43.7% 
for the three months ended September 30, 1996 compared to the 
three months ended September 30, 1997.

General and administrative expenses increased approximately $88,000, 
or 22.8%, from $383,000 for the three months ended September 30, 1996 
to $471,000 for the three months ended September 30, 1997.  The 
increase was due, primarily, to additional expenses incurred in 
ramping up the infrastructure, additional payroll costs, and other 
expenses associated with the public offering.  As a percentage of 
revenue, however, general and administrative expenses decreased 3.2%, 
from 16.6% in 1996 to 13.4% in 1997.

Selling and marketing expenses increased $294,000 or 113.7% from 
$259,000 in 1996 to $553,000 in 1997 due, primarily, to the addition 
of two sales executives, a vice-president and senior vice-president 
of sales as well as additional sales professionals.  The Company 
expects to take advantage of the growing radio market generated by 
the Telecommunication Bill (see management's discussion and analysis 
of sales, above) and will continue to invest prudently in this area 
to maximize market penetration.  There can be no assurance that the 
Company's increase in selling and marketing expenses will result in 
a higher level of sales.  Selling and marketing expenses as a 
percentage of revenue increased 4.5% from 11.2% in 1996 to 15.7% 
during the three months ended September 30, 1997.

<PAGE> 18
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION

Research and engineering expenses increased $48,000 or 22.7% from 
$212,000 for the three months ended September 30, 1996 to $260,000 
for the three months ended September 30, 1997.  The primary reason 
for the increase is that, during the three months ended 
September 30, 1997, the Company started to decrease capitalization 
of certain development costs relating to the coding, testing and 
other expenditures related to new products that may be sold, leased 
or otherwise marketed, in accordance with the provisions of SFAS 86 
and currently expenses these costs.  The Company ceased capitalizing 
the research and development costs associated with one of its product 
lines during the third quarter of 1997 in accordance with the 
provisions of SFAS 86 (see notes 1 and 4 to the Condensed Financial 
Statements included herein). 

Capitalized research and engineering costs, pursuant to SFAS 86, 
for the three months ended September 30, 1997 are approximately 
$97,000.  The Company capitalized such costs in the amount of 
$265,000 for the comparable period in 1996.  The Company has 
incurred and will continue to incur additional research and 
engineering payroll expenses as it recruits and hires the 
engineering staff necessary to develop and launch new products.  
The Company will also continue to invest in state-of-the-art 
computer equipment and CAD products to enable its engineering 
team to manage product development as radio migrates from analog 
to digital.

Research and engineering expenses decreased, as a percentage of 
revenue, from 9.2% for the three months ended September 30, 1996 
to 7.4% for the three months ended September 30, 1997 due to the 
increase and the change in expense capitalization discussed above. 
(Refer to "Management's Discussion and Analysis of Financial 
Condition and Results of Operations-Research/Development and 
Engineering Costs" for further explanation of capitalization of 
software development costs pursuant to SFAS 86 and the Company's 
compliance with the standard set forth)

Income from operations increased $40,000 or 63.6% from $63,000 
for the three months ended September 30, 1996 to $103,000 for 
the three months ended September 30, 1997 reflecting the 58.7% 
increase in gross margin and 58.4% increase in operating expenses 
for the comparable periods.  Operating income, however as a 
percentage of revenue, increased slightly by 0.2% from 2.7% for 
the three months ended September 30, 1996 to 2.9% for the three 
months ended September 30, 1997.

Net interest income (expense) decreased $28,000 or 120.1% from 
the comparable period, reflecting a significant increase in 
borrowings from the Company's line of credit, with a corresponding 
reduction in interest earned on invested funds, due primarily to 
the redemption of principal of this investment fund.

The combined results, as discussed above, yielded net income 
before taxes of $102,000 for the three months ended 
September 30, 1997 compared to $95,000 for the three months 
ended September 30, 1996, or approximately, a 7.2% increase.

LIQUIDITY AND CAPITAL RESOURCES

The Company's principal capital requirements have been to fund 
the expansion of its internal sales department, increase 
advertising and marketing, increase engineering and development 
of new products and to develop and penetrate worldwide markets.  
The Company has historically satisfied its cash requirements 
through cash flows from operations and bank borrowings.  Under 
some project contracts, the Company requires customer advances 
upon project acceptance, then invoices for the remaining amount 
based upon completion of specified conditions and milestones.  
Depending upon the stage of completion, it may be necessary for 
the Company, from time to time, to finance a portion of its 
working capital needs.  Additionally, developing and launching 
new products exerts additional pressure on the working capital 
requirements of the Company.  The Company through the use of its 
offering proceeds was able to fulfill these capital requirements 
during the previous year.

The Company completed its initial public offering May 28, 1996 
and realized net proceeds of approximately $4.1 million after 
underwriting discounts and offering expenses.  As of 
December 31, 1996 and September 30, 1997 the Company had $1.6 and 
$0.5 million in cash and cash equivalents, respectively.

<PAGE> 19
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION

Through September 30, 1997,  the Company's inventory increased 
to $3,314,000 from $1,935,000 at December 31, 1996, an increase 
of  $1,379,000 or 71.3%.  This increase was primarily due to the 
manufacture of new products.  The increases in raw material and 
work-in-process were made in anticipation of the Company's planned 
expansion of its sales efforts in the United States and overseas.  
In order to meet the needs of  customers, the Company increased its 
inventory levels to supply the expected demand, as some of the larger 
customers require shipment in less than one months time from order 
to fulfillment. 

The Company is attempting to secure a new revolving line of credit 
and long term debt financing, to replace its current facility.  The 
Company has been out of covenant with this credit facility as 
described below.  As of September 30, 1997, the revolving line of 
credit had borrowings of $1,069,000, which was classified as current.  
The borrowings on the line of credit increased during the period as a 
result of operating needs, research and development efforts, equipment 
and leasehold improvements.

The Company's financial lending institution has entered into an 
informal agreement to waive the loan covenants violations with respect 
to the $1,500,000 line of credit.  The Company is currently in  
discussions with this same financial institution regarding modifications 
to the loan covenants and restructure of its credit facility as discussed 
above.  

The Company's current loan covenants include the following: minimum 
tangible net worth must be in excess of $3,750,000 as of the end of each 
fiscal quarter and $4,000,000 as of the end of the fiscal year, quick 
ratio must be a minimum of 1.25 to 1.00 disregarding inventory and prepaid 
expenses, maintenance of minimum of $1,000,000 in cash and marketable 
securities, and lastly total liabilities over net tangible net worth 
must be less than .60 to 1.00.  The Company, as of  September 30, 1997, 
is out of covenant with respect to its quick ratio and minimum cash as 
described above, and has initiated discussions to modify and/or increase 
the line of credit facilities and covenants.  The Company believes 
negotiations will be favorable for the Company in its obtaining of a new 
credit facility and covenants.

The Company's current ratio as of September 30, 1997 was 1.7 compared 
to 2.8 at December 31, 1996.  The decrease was attributable, primarily, 
to the decrease in cash and cash equivalents, and increases in accounts 
payables, customer advances and capitalized software costs.  For the same 
reasons, the Company experienced a decrease in working capital of 
approximately $882,000 from $2,884,000 at December 31, 1996 to $2,002,000 
at September 30, 1997. 

The Company's operating activities consumed cash of $1,187,000 for the nine 
months ended September 30, 1997.  Cash used in operations for the nine months 
ended September 30, 1997 was the result, primarily, of an increase in 
inventory ($1,379,000), an increase in accounts receivable ($332,000), an 
increase in prepaid expenses and other assets ($982,000) (which was primarily 
a result of capitalized engineering expenses in accordance with SFAS 86), 
offsetting increases in accounts payable of $375,000 and customer advances of 
$587,000 which are related to deposits on major equipment purchases expected 
to be completed during the fourth quarter of 1997 and the first quarter of 1998.

Cash provided by investing activities for the nine month period ended 
September 30, 1997 was $105,000.  Such investing activities involved purchases 
of property and equipment ($353,000) offset by the principal redemption of 
invested funds $458,000.

Cash provided by financing activities was $471,000 for the nine months ended 
September 30, 1997, consisting primarily of net borrowings on the Company's 
line of credit $569,000 and the offset of additional deferred offering costs 
associated with the Company's initial public offering of $35,000, shareholder 
retained earnings distribution of $36,000 and principal payments of $27,000 
relative to the Company's capital lease obligations.

As a result of the above the Company experienced a significant decrease in 
cash from $611,000 at December 31, 1996 to approximately $500 for the nine 
month period ended September 30, 1997. 

Based on the Company's cash position and currently planned expenditures and 
level of operations, the Company estimates it may seek additional capital 
within the next six months to meet its debt obligations as they become due 
and to continue with investing in infrastructure growth and expansion into 
other markets.   The Company is currently considering various alternatives 
to meet its needs for capital including, without limitation, the bank 
financing previously described, as well as public or private debt, or 
equity financing.  There can be no assurance the Company will be successful 
in obtaining such financing and any such financing may be dilutive to 
current shareholders.  The failure to raise additional funds could have 
a material adverse effect on the Company and could force the Company to  
reduce or curtail operations.

<PAGE> 20
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION

Although the Company cannot accurately anticipate the effects of inflation, 
the Company does not believe inflation has had or is likely to have a 
material effect on its results of operations or liquidity.

NEWLY ISSUED FINANCIAL REPORTING PRONOUNCEMENTS

In February 1997, the FASB issued Statement of Financial Accounting 
Standards 128, "Earnings per Share" (SFAS 128).  The new standard 
revises the disclosure requirements of earnings per share, simplifies 
the computation of earnings per share and increases the comparability 
of earnings per share on an international basis.  SFAS 128 will be 
effective for the Company for the year ending December 31, 1997.  The 
Company has determined that the impact in adopting SFAS 128 will not 
be material to its financial statements.

In June 1997, the FASB issued SFAS 130, "Reporting Comprehensive Income".  
SFAS 130, which is effective for fiscal years beginning after 
December 15, 1997 and requires restatement of earlier periods presented, 
establishes standards for the reporting and display of comprehensive 
income and its components in a full set of general purpose financial 
statements.  Comprehensive income is defined as the change in equity 
of a business enterprise during a period from transactions and other 
events and circumstances from nonowner sources.  The implementation of 
SFAS 130 is not expected to have a material effect on the Company's 
results of operations.

In June 1997, the FASB issued SFAS 131, "Disclosures About Segments 
of an Enterprise and Related Information".  SFAS 131, which is 
effective for fiscal years beginning after December 15, 1997 and 
requires restatement of earlier periods presented, establishes 
standards for the way that a public enterprise reports information 
about key revenue-producing segments in the annual financial statements 
and selected information in interim financial reports.  It also 
establishes standards for related disclosures about products and 
services, geographic areas and major customers.  The implementation 
of SFAS 131 is not expected to have a material effect on the Company's 
current reporting disclosures.

FACTORS AFFECTING FUTURE OPERATING RESULTS

The Company believes that in some cases it is more difficult to secure 
orders in the summer months, which may in turn adversely affect the 
Company's revenues, thereby affecting the overall nine months revenue.  
Moreover, the Company's expense levels have increased since its initial 
public offering in May of 1996, as it added personnel and infrastructure 
in anticipation of revenue growth.  The Company anticipates this growth 
will come from new product offerings and increased demand overall, 
created by the continuing mergers and acquisition activities in the 
radio broadcast industry, although there can be no assurance that this 
anticipated demand will materialize or that the company will be able 
to successfully engineer and bring to market any new product offerings.  
If revenue falls below these expectations, the Company's operating 
results are likely to be adversely affected.  In addition, the timing 
of revenue is influenced by a number of other factors, including the 
timing of individual orders and shipments, industry trade shows, changes 
in product development and sales and marketing expenditures, production 
limitations and sales activity.  Because the Company's operating expenses 
are based on anticipated revenue levels and a high percentage of the 
Company's expenses are relatively fixed, variations in the timing of 
recognition of revenue could possibly cause fluctuations in operating 
results from quarter to quarter and could result in unanticipated 
quarterly earnings shortfalls or losses.

The markets for the Company's products, services and systems are 
characterized by changing technologies and new product introductions.  
The Company's future success will depend in part upon its continued 
ability to enhance its base products with features including new software 
and hardware add-ons and to develop or acquire and introduce new products 
and features which meet new market demands and changing customer 
requirements on a timely basis.  In addition, there can be no assurance 
that products or technologies developed by others will not render the 
Company's products or technologies non-competitive or obsolete. 

<PAGE> 21
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART I - FINANCIAL INFORMATION

To date, the Company's primary market success has been in the radio 
industry segment of the professional audio market.  In order for the 
Company to grow, the Company believes that it must continue to gain 
market share in the radio market, as well as other targeted market 
segments.  There can be no assurance that the Company will be able to 
compete favorably in any other market segments.  The Company's 
inability to compete favorably could have a material adverse effect 
on its business and results of operations.  The markets for the 
Company's products are intensely competitive and characterized by 
significant price competition.  The Company believes that its ability 
to compete depends on elements both within and outside its control, 
including the success and timing of new product development and 
introduction by the Company and its competitors, product performance 
and price, distribution, availability of leases or other financing 
alternatives and customer support. 

The Company generally relies on a combination of trade secret, copyright 
law and trademark law, contracts and technical measures to establish and 
protect its proprietary rights in its products and technologies.  
However, the Company believes that such measures provide only limited 
protection of its proprietary information, and there is no assurance 
that such measures will be adequate to prevent misappropriation.  In 
addition, significant and protracted litigation may be necessary to 
protect the Company's intellectual property rights, to determine the 
scope of the proprietary rights of others or to defend against claims 
of infringement.  There can be no assurance that third-party claims 
alleging infringement will not be asserted against the Company in the 
future.  Any such claims could have a material adverse effect on the 
Company's business and results of operations.

The Company's success depends, in part, on its ability to retain key 
management and technical employees and its continued ability to attract 
and retain highly skilled personnel.  In addition, the Company's 
ability to manage any growth will require it to continue to improve 
and expand its management, operational and financial systems and controls.  
If the Company's management is unable to manage growth effectively, its 
business and results of operations will be adversely affected.

As a result of these and other factors, the Company has experienced 
from time to time quarterly fluctuations in operating results.  The 
Company anticipates that these fluctuations could reoccur in future 
periods.  There can be no assurance that the Company will be successful 
in maintaining or improving its profitability or avoiding losses in any 
future period.  Further, it is likely that in some future period the 
Company's net revenues or operating results will be below the expectations 
of public market securities analysts and investors.  In such event, the 
price of the Company's Common Stock would likely be materially adversely 
affected.

<PAGE> 22
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART II - OTHER INFORMATION



PART II - OTHER INFORMATION


Item  1.  Legal Proceedings
          None

Item  2.  Changes in Securities

          Use of Proceeds from the Company's Initial Public Offering

          The following information is being provided in accordance with 
          Rule 463 of the Securities Act of 1933 (the "Securities Act") 
          and Item 701 of Regulation S-B under the Securities Act.  On 
          May 29, 1996, the Company completed an initial public offering 
          of 500,000 Units which consisted of 1,000,000 shares of its 
          Common Stock and 500,000 Warrants to purchase shares of its 
          Common Stock (the "Offering"). 

          The effective date of the Company's Registration Statement 
          on Form SB-2 (Registration No. 333-858-LA) was May 28, 1997.

          The Offering commenced on May 28, 1996 and terminated on 
          May 29, 1996, after all securities registered under the 
          Offering were sold.

          The managing underwriter of the Offering was Nutmeg 
          Securities, Ltd.

          The following classes of securities were registered 
          pursuant to the Offering: (i) Units (consisting of two 
          shares of no par value common stock plus one warrant) 
          and (ii) Common Stock, underlying Warrants, each to 
          purchase one share of Common Stock at a price of $8.00 
          at any time commencing six months from the date of the 
          Offering, through and including May 28, 2001;  the 
          Warrants are redeemable by the Company upon (a) the 
          consent of the managing underwriter and (b) the 
          occurrence of certain other events, 
          (iii) Representative's Warrants, warrants to purchase 
          50,000 Units, exercisable after the separation date and 
          prior to 5/28/01 at an exercise price of $17.05 per Unit.

          All of the securities registered in the Offering of which 
          (i) and (ii) above were sold for the account of the 
          company.  There were no selling shareholders in the 
          Offering.  The Company registered 1,000,000 shares of 
          Common Stock and Warrants to purchase 500,000 shares of 
          Common Stock (500,000 Units).  The aggregate price of the 
          500,000 Units, before underwriting discounts and 
          commissions, was $5,500,000.  

          The amount of expenses incurred by the company in 
          connection with the Offering are listed below as of 
          the September 30, 1997.

            Underwriting discounts and commissions      $   550,000	
            Finders fees                                     37,500	
            Non-accountable expenses and management 
                 fee to underwriter                         237,000	
            Other expenses (audit, legal, etc.)             550,122
                                                         ----------	
            Total                                       $ 1,385,926
                                                         ==========		

<PAGE> 23
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                     PART II - OTHER INFORMATION


          The net proceeds to the Company of the Offering were
          $4,114,074.

          The amount of the net proceeds used by the Company for
          specific uses is provided below as of September 30, 1997.
          
          Use of Proceeds:  Approximated within $1,000 for all, 
          other than Working Capital.

            Sales and marketing
            Expansion of domestic and international 
                 sales staff                            $  332,000 	
            Increased advertising, direct marketing 
                 activities, domestic and international 
                 shows, and related travel                 290,000 
                                                         ----------	
                                                           622,000 
                                                         ==========			

            Research, engineering and development							
            Additional engineering staff: 
                 CAD operators/PC designers and 
                 technical cabinetry staff                 355,000 	
            Increased prototype engineering activity       354,000 	
            Increased outside consulting                   139,000 	
            Additional engineering capital spending        234,000
                                                         ----------	
                                                         1,082,000 
                                                         ==========				
            General operations							
            Additional quality assurance, manufacturing 
                 and test engineers and additional 
                 senior buyers                             287,000 	
            Increased inventory spending to support 
                 new product development                 1,000,000 	
            Capital spending to upgrade manufacturing 
                 floor and cabinet shop                    330,000
                                                         ----------	 	
                                                         1,617,000 	
            Debt reduction                                 700,000 	
            Working capital                                 93,074
                                                         ----------	 	
            Total                                       $4,114,074 
                                                         ==========					

Item  3.  Default Upon Senior Securities
          None

Item  4.  Submission of Matters to a Vote of Securities Holders
          None
 
Item  5.  Other Information
          None

Item  6.  Exhibits and Reports on Form 8-K

          (a) Exhibits.
		
          Exhibit 10.9 - Employment Contract by and between the 
                         Registrant and Susan Dingethal
          Exhibit 11.1 - Calculation of Earnings Per Share 
    
          The exhibits listed on the accompanying index immediately 
          following the signature page are filed as part of this 
          report.

          (b) Reports on Form 8-K
              None.


<PAGE> 24
              PACIFIC RESEARCH AND ENGINEERING CORPORATION
                            SIGNATURE PAGE


Signatures

In accordance with the requirements of the Securities Exchange 
Act of 1934, the Registrant has duly caused this report to be 
signed on its behalf by the undersigned thereunto duly authorized.

                           PACIFIC RESEARCH & ENGINEERING CORP.

                           By:  /S/ Larry Eyler         
                                Larry Eyler
                                Chief Financial Officer and 
                                     Accounting Officer



<PAGE> 25


                  PACIFIC RESEARCH AND ENGINEERING CORPORATION
                             EXHIBIT INDEX

Exhibit Index


4.1      Articles of Incorporation of the Company (1)
4.2      Bylaws of the Company (1)

4.3      Warrant Agreement (1)
4.4      Warrant Certificate (1)
4.5      Stock Certificate (1)
4.6      Unit Certificate (1)

5.1      Opinion re: Legality of S-8 filing (2)

10.1     Lease Agreement dated May 9, 1995 (1)
10.2     Sublease Agreement dated May 9, 1995 by and between the 
         Registrant and Pacific Metal Fabricators (1)
10.3     Employment Contract by and between the Registrant and 
         Jack Williams (1)
10.4     Employment Contract by and between the Registrant and 
         Michael Dosch (1)
10.5     Employment Contract by and between the Registrant and 
         Larry Eyler (1)
10.6     Employment Contract by and between the Registrant and 
         David Pollard (1)	
10.7     1996 Omnibus Stock Plan and form of Stock Option Agreement 
         thereunder (1)
10.8     Asset Purchase Agreement between the Registrant and Pacific 
         Metal Fabricators, Inc. (1)
10.9     Employment Contract by and between the Registrant and 
         Susan Dingethal

11.1     Calculation of Earnings Per Share

26.1     Form S-8 filing, dated February 29, 1997 (2)

    

(1)   Previously filed as an exhibit to the Company's Form SB-2, 
      file no. 333-858-LA, and incorporated herein by reference.
(2)   Previously filed as an exhibit to the Company's Form S-8, 
      file no. 333-22407, and incorporated herein by reference.


EXHIBIT 10.9  Statement re: Employment Contract by and between 
              the Registrant and Susan Dingethal


                EMPLOYMENT AND NON-DISCLOSURE AGREEMENT

     THIS EMPLOYMENT AND NON-DISCLOSURE AGREEMENT is made effective 
as of this  28  day of  JULY  , 1997 , by and between PACIFIC 
RESEARCH AND ENGINEERING CORPORATION ("Employer"), and SUSAN 
DINGETHAL, an individual ("Employee"), with reference to the 
following facts:  

                        R E C I T A L S

     WHEREAS the parties hereto wish to formalize the employment 
relationship as more fully set forth herein;

     WHEREAS, as a result of Employee's employment with Employer, 
Employee will acquire knowledge of Employer's trade secrets, 
including confidential information concerning product and service 
marketing plans and strategy, customer needs and peculiarities, 
and customer lists and detailed information regarding Employer's 
technology incorporated in Employer's products and services (the 
"Trade Secrets");

     WHEREAS, Employer desires that Employee be employed as set 
forth herein, such employment to become effective on the date first 
set forth above; and

     WHEREAS, Employee is willing to be employed by Employer as 
described under the terms and conditions herein stated.  

     NOW, THEREFORE, in consideration of the mutual covenants and 
agreements hereinafter contained, and for other good and valuable 
consideration, it is hereby agreed by and between the parties 
hereto as follows:  

     1.   Employment, Services, and Duties.  Employer hereby 
employs Employee and Employee hereby agrees to perform the services 
of Sales & Marketing Vice President with the duties consistent 
therewith.  Employee shall render her services to Employer by and 
subject to the instructions and directions of Employer's Chief 
Operating Officer to whom Employee shall directly report.  

     The Employee agrees to continue to devote all of her time, 
attention, skill, and efforts to the performance of her duties 
and responsibilities of the Company, and of any subsidiary or 
subsidiaries of the Company, all under the supervision and 
direction of their respective boards of directors, but nothing 
in this Agreement shall preclude the Executive from devoting 
reasonable periods required for:

     (i) serving as a director or member of a committee of any 
organization involving no conflict of interest with the interests 
of the Company and with written consent of the Company, said 
consent not to be unreasonably withheld;

     (ii) engaging in professional organization and program 
activities;

     (iii) serving as a consultant in her area of expertise 
to government industrial and academic panels; and

     (iv) managing her personal investments or engaging in any 
other noncompeting business provided that such activities do not 
materially interfere with the regular performance of her duties 
and responsibilities under this Agreement.

     2.   Term and Termination

          2.1  Unless sooner terminated pursuant to Paragraph 2.2 
hereof, Employee's employment shall commence on the date first set 
forth above and shall continue for a period of twenty (20) months 
unless extended by the mutual agreement of Employer and Employee 
(the "Term").

          2.2  Employee's employment shall terminate prior to the 
expiration of the Term upon the happening of any of the following 
events:

               (a)   Upon the death of Employee;

                If the Employee dies during the term of her 
employment hereunder, the Employee's legal representatives 
shall be entitled to receive:

                     (i)   her fixed compensation provided in 
Section 3.1 hereof to the last day of the calendar month in which 
the executive's death shall have occurred;

                     (ii)  additional compensation for the year 
in which her death took place, computed as provided in Section 3.1 
hereof as determined by the Board of Directors; and 

                     (iii) additional compensation or benefits 
as provided in the provisions of any other plan in which the 
Executive participates.

               (b)   Upon dissolution and termination of the 
Employer;

               (c)   For cause by the Employer, that is to say 
only:  

                     (i)   if Employee is convicted of (or pleads 
nolo contendere to) or at any time prior to employment by Employer 
has been convicted of (or pled nolo contendere to) a crime of 
dishonesty or breach of trust or crime leading to incarceration 
of more than ninety (90) days (including, without limitation, 
embezzlement or theft from Employer) or the payment of a penalty 
or fine of $10,000, or more;

                     (ii)  upon a determination by Employer that 
Employee has engaged in willful misconduct or neglect in the 
performance of her duties under this Agreement or has refused or 
failed to effectively perform the services which she has been 
hired to perform, or has committed an act of fraud, theft or 
dishonesty against Employer;

                     (iii) if Employee has materially breached any 
of the terms of this Agreement or any other material legal obligation 
to Employer including, without limitation, a breach of trust or 
fiduciary duty involving Employer or a material violation of policies 
or procedures of Employer and has not cured any such breach within 
thirty (30) days after having been given written notice thereof by 
Employer; or 

                     (iv)  Any determination of "cause" as used in 
this Section 2.2(c) shall be made only in good faith by an 
affirmative majority vote of the Board of Directors of the Employer;

               (d)   By mutual agreement between Employer and 
Employee; or

               (e)   Without cause by Employer. 

          2.3  Except for the remaining obligations set forth in 
Sections 4, 5, 6 and 7 herein, in the event that Employee's 
employment is terminated pursuant to Sections 2.2(a), (b), (c) 
or (d) herein, neither Employer nor Employee shall have any 
remaining duties or obligations hereunder, except that, 

                     (i)   Employer shall pay to Employee, or her 
representatives, on the date of termination of employment 
("Termination Date"), such compensation as is due pursuant to 
Section 3.1(a) herein, prorated through the Termination Date; and

                     (ii)  Employer shall pay to Employee, or her 
representatives, on the date of termination of employment 
("Termination Date"), expense reimbursements and car allowances 
due and owing to Employee as of the Termination Date.

                     (iii) Employee or her representatives shall 
reimburse to Company on the date of termination of employment 
("Termination Date"), the entire amount of the cash signing bonus 
defined in section 3.1(i).

          2.4   Except for the remaining obligations set forth 
in Sections 4, 5, 6 and 7 herein, in the event that Employee's 
employment is terminated pursuant to Section 2.2(e)(without cause), 
neither Employer nor Employee shall have any remaining duties or 
obligations hereunder, except that Employer shall pay to Employee, 
or her representatives, on the Termination Date,

                (i)   all such compensation as is due pursuant 
Section 3.1(a) through the Term;

                (ii)  whatever non-discretionary bonus or 
incentive compensation is provided by any plan for the year of 
termination, prorated through the Termination Date; and

                (iii) expense reimbursements, if any, due and 
owing to Employee as of the Termination Date.

          2.5   There is no Section 2.5.

          2.6   There is no Section 2.6.

          2.7   This Agreement shall not be terminated by any:

                (a)   Merger, whether the Employer is or is not 
the surviving corporation; or

                (b)   Transfer of all or substantially all of 
the assets or capital stock of the Employer.

                In the event of any such merger, transfer of 
assets or capital stock, dissolution, liquidation, or consolidation, 
the surviving corporation or transferee, as the case may be, shall 
be bound by and shall have the benefits of this Agreement, and the 
Employer shall take all action to ensure that such corporation or 
transferee is bound by the provisions of this Agreement.

     3.   Compensation

          3.1   As the total consideration for the services which 
Employee agrees to render hereunder, Employee is entitled to the 
following:

                (a)   A salary of One Hundred Fifteen Thousand 
Dollars ($115,000.00) per year ("Salary"), payable in equal 
installments biweekly on those days when Employer normally pays 
its employees, said Salary to be subject to annual review;

                (b)   The Employee shall be entitled to a 
vacation of three (3) weeks per full calendar year, during 
which time, her compensation will be paid in full.  The Employee 
can "carry over" up to six (6) weeks vacation into succeeding 
years.  Payment for unused vacation upon termination will be made 
in accordance with relevant state laws;

                (c)   Employer shall be entitled to participate 
in Employee incentive stock options, such options to be determined 
by the Board of Directors in their discretion.

                (d)   The Employee shall be a participant in, and 
beneficiary of, any and all pension, profit sharing, life, dental, 
medical, and other group benefit plans provided by the Company 
during the term of this Agreement, assuming she qualifies for 
coverage in these plans in accordance with provisions of law or 
requirements of underwriters or third party plan sponsors.

                (e)   The Employee shall be provided with a car 
allowance of $250 per month, unless modified or terminated by 
mutual consent.

                (f)   The Employee shall be eligible for 
participation in any supplemental executive retirement plan 
adopted by the Company's Board of Directors during the term 
of this Agreement.

                (g)   The Employee shall do whatever is 
reasonably necessary in order to enable the Company to 
maintain key man life insurance on her life with all benefits 
payable to the Company.  Upon a finally arbitrated or adjudicated 
breach of this Agreement by a court pursuant to Section 17 herein 
or board of competent jurisdiction by the Company, the Employee 
shall have the right to cancel her key man life insurance policy 
or rename the beneficiary upon the Employee's assuming the payment 
of premiums from the Company.

                (h)   Such other benefits as the Board of Directors 
of Employer, in its sole discretion, may from time to time provide.

                (i)   A one-time cash signing bonus of Thirty-Five 
Thousand Dollars ($35,000) to be paid in five monthly installments 
of Seven Thousand Dollars ($7,000), with the first payment due on 
or before August 31, 1997, and all payments to be completed on or 
before December 31, 1997.

          3.2   Employer shall have the right to deduct from the 
compensation due to Employee hereunder any and all sums required 
for social security and withholding taxes and for any other federal, 
state, or local tax or charge which may be in effect or hereafter 
enacted or required as a charge on the compensation of Employee.

     4.   Non-Competition

          (a)   During the term of this Agreement, Employee shall 
not, directly or indirectly, engage or participate in, prepare or 
set up, assist or have any interest in any person, partnership, 
corporation, firm, association, or other business organization, 
entity or enterprise (whether as an employee, officer, director, 
agent, security holder, creditor, consultant or otherwise) that 
engages in any activity, which is the same as, similar to, or 
competitive with any activity now engaged in by Employer or in 
any way relating to the business currently conducted by Employer 
in those geographic areas where Employer conducts its business.

          (b)   Nothing contained in this Agreement shall be 
deemed to preclude Employee from purchasing or owning, directly 
or beneficially, as a passive investment, one percent (1%) or 
less of any class of a publicly traded security of any entity, 
if she does not actively participate in or control, directly or 
indirectly, any investment or other decisions with respect to 
such entity.

          (c)   The Employee agrees that during the term of her 
employment, and during a further period of two (2) years after 
leaving the employ of the Company, whether upon the expiration 
of this contract or otherwise, she will not directly or indirectly, 
for her own benefit, or on behalf of others, compete, or be an 
officer, director, employee or controlling shareholder of the 
capital stock or other equity interest of any corporation or other 
entity which competes with any business conducted by the Company 
during the term of her employment and at the date of such 
termination.  Any breach or threatened breach of any provision of 
this Section shall entitle the Company to legal remedies including 
but not limited to injunctive relief.

     5.   Confidentiality.  

          Employee shall keep all Trade Secrets confidential; 
use Trade Secrets only in the course of her duties hereunder; 
maintain in trust, as Employer's property, all documents concerning 
Employer's business, including her own work papers of any kind 
including telephone directories and notes, and any and all copies 
thereof in her possession or under her control; and transfer to 
Employer all documents that belong to Employer and any and all 
copies that are in her possession or under her control when her 
Employment terminates, or at any other time upon request by 
Employer.  Employee shall sign the attached Pacific Research and 
Engineering Corporation Proprietary Information and Confidentiality 
Agreement which by this reference is incorporated herein.

     6.   Return of Documents.

          Upon leaving the employ of the Company, the Employee 
shall not take with him, without written consent of an Employee 
Officer of the Company, any manuals, records, drawings, blueprints, 
data, tables, calculations, letters, documents, or any copy or 
other reproduction thereof, or any other property or confidential 
information, of or pertaining to the Company or any of its 
subsidiaries.  All of the foregoing shall be returned to the 
Employee's immediate manager on or before the date of termination 
of employment.

     7.   Injunctive Relief

          Employee hereby acknowledges and agrees that it would 
be difficult to fully compensate Employer for damages resulting 
from the breach or threatened breach of Sections 4 and 5 herein 
and, accordingly, that Employer shall be entitled to temporary 
and injunctive relief, including temporary restraining orders, 
preliminary injunctions and permanent injunctions, to enforce such 
Sections without the necessity of proving actual damages therewith.  
This provision with respect to injunctive relief shall not, however, 
diminish Employer's right to claim and recover damages or enforce 
any other of its legal and/or equitable rights or defenses.

     8.   Severable Provisions

          The provisions of this Agreement are severable and if 
any one or more provisions may be determined to be illegal or 
otherwise unenforceable, in whole or in part, the remaining 
provisions, and any partially unenforceable provisions to the 
extent enforceable, shall nevertheless be binding and enforceable.

     9.   Reference Provision

          (a)   Each controversy, dispute or claim between the 
parties arising out of or relating to this Agreement, which 
controversy, dispute or claim is not settled in writing within 
thirty (30) days after the "Claim Date" (defined as the date on 
which a party subject to the Agreement gives written notice to 
the other that a controversy, dispute or claim exists), will be 
settled by binding arbitration in San Diego, California in 
accordance with the provisions of the American Arbitration 
Association, which shall constitute the exclusive remedy for the 
settlement of any controversy, dispute or claim, and the parties 
waive their rights to initiate any legal proceedings against each 
other in any court or jurisdiction other than the Superior Court 
of Los Angeles (the "Court").  Any decision rendered by the 
arbitrator and such arbitration will be final, binding and 
conclusive and judgment shall be entered pursuant to 
CCP Section 644 in any court in the State of California 
having jurisdiction.

          (b)   Except as expressly set forth in this Agreement, 
the arbitrator shall determine the manner in which the proceeding 
is conducted, including the time and place of all hearings, the 
order of presentation of evidence, and all other questions that 
arise with respect to the course of the proceeding.  All 
proceedings and hearings conducted before the arbitrator, except 
for trial, shall be conducted without a court reporter, except 
that when any party so requests, a court reporter will be used 
at any hearing conducted before the arbitrator.  The party making 
such a request shall have the obligation to arrange for any pay 
for the court reporter.  The costs of the court reporter shall be 
borne equally by the parties.

          (c)   The arbitrator shall be required to determine 
all issues in accordance with existing case law and the statutory 
laws of the State of California.  The rules of evidence applicable 
to proceedings at law in the State of California will be applicable 
to the reference proceeding.  The arbitrator shall be empowered to 
enter equitable as well as legal relief, to provide all temporary 
and/or provisional remedies and to enter equitable orders that will 
be binding upon the parties.  The arbitrator shall issue a single 
judgement at the close of the proceeding which shall dispose of all 
of the claims of the parties that are the subject of the proceeding.  
The parties hereto expressly reserve the right to contest or appeal 
from the final judgment or any appealable order or appealable 
judgement entered by the arbitrator.  The parties hereto expressly 
reserve the right to findings of fact, conclusions of law, a written 
statement of decision, and the right to move for a new trial or a 
different judgment, which new trial, if granted, is also to be a 
proceeding governed under this provision.

    10.   Binding Agreement

          This Agreement shall inure to the benefit of and shall be 
binding upon Employer, its successors and assigns.

    11.   Captions

          The Section captions are inserted only as a matter of 
convenience and reference and in no way define, limit or describe 
the scope of this Agreement or the intent of any provisions hereof.

    12.   Entire Agreement

          This Agreement contains the entire agreement of the 
parties relating to the subject matter hereof, and the parties 
hereto have made no agreements, representations or warranties 
relating to the subject matter of this Agreement that are not 
set forth otherwise herein.  This Agreement supersedes any and 
all prior agreements, written or oral, between Employee and 
Employer and its affiliates.  No modification of this Agreement 
shall be valid unless made in writing and signed by the parties 
hereto and unless such writing is made by an executive officer 
of Employer. The parties hereto agree that in no event shall an 
oral modification of this Agreement be enforceable or valid.

    13.   Governing Law

          This Agreement shall be governed and construed in 
accordance with the laws of the State of California.

    14.   Notices  

          All notices and other communications under 
this Agreement shall be in writing (including, without 
limitation, telegraphic, telex, telecopy or cable 
communication) and mailed, telegraphed, telexed, telecopied, 
cabled or delivered by hand or by a nationally recognized 
courier service guaranteeing overnight delivery to a party 
at the following address (or to such other address as such 
party may have specified by notice given to the other party 
pursuant to this provision):

          If to the Employer, to:

               Michael Dosch, Vice President & C.O.O.
               Pacific Research and Engineering Corporation
               2070 Las Palmas Drive
               Carlsbad, California 92009
               Telephone: (760) 438-3911
               Facsimile: (760) 438-9277
 
          If to the Employee, to:

               Susan Dingethal
               308 E. Republican Street, #314
               Seattle, WA  98102
               Telephone: (206) 323-5933

All such notices and communications shall, when mailed, 
telegraphed, telexed, telecopied, cabled or delivered, be 
effective three days after deposit in the mails, delivered 
to the telegraph company, confirmed by telex answerback, 
telecopied with confirmation of receipt, delivered to the 
cable company, delivered by hand to the addressee or one day 
after delivery to the courier service.

    15.   Attorney's Fees  

          In the event that any party shall bring an action or 
proceeding in connection with the performance, breach or 
interpretation hereof, then the prevailing party in such action 
as determined by the court or other body having jurisdiction 
shall be entitled to recover from the losing party in such action, 
as determined by the court or other body having jurisdiction, all 
reasonable costs and expense of litigation or arbitration, 
including reasonable attorney's fees, court costs, costs of 
investigation and other costs reasonably related to such proceeding.  

     IN WITNESS WHEREOF, this Employment Agreement is executed as 
of the day and year first above written.  

                                "EMPLOYER"

                                PACIFIC RESEARCH AND ENGINEERING
                                CORPORATION


                                By:_/S/Michael Dosch_
                                   Name:  Michael Dosch
                                   Title: Vice President & C.O.O.


                                "EMPLOYEE"


                                By:_/S/Susan Dingethal_
                                   Susan Dingethal



            PROPRIETARY INFORMATION AND INVENTIONS AGREEMENT
                                                                         


To:  Pacific Research & Engineering Corporation
     2070 Las Palmas Drive
     Carlsbad, California 92009

As of July 28, 1997	

     The undersigned, in consideration of and as a condition of 
my employment or continued employment by you and/or by companies 
which you own, control, or are affiliated with or their successors 
in business (collectively, the "Company"), hereby agrees as follows:

1.   Confidentiality.

     I agree to keep confidential, except as the Company may 
otherwise consent in writing, and, except for the Company's 
benefit, not to disclose or make any use of at any time either 
during or subsequent to my employment, any Inventions 
(as hereinafter defined), trade secrets and confidential 
information, knowledge, data or other information of the 
Company relating to products, processes, know-how, techniques, 
methods, designs, formulas, test data, customer lists, business 
plans, marketing plans and strategies, pricing strategies, or 
other subject matter pertaining to any business of the Company 
or any of its affiliates, which I may produce, obtain, or 
otherwise acquire during the course of my employment, except 
as herein provided.  I further agree not to deliver, reproduce 
or in any way allow any such trade secrets and confidential 
information, knowledge, data or other information, or any 
documentation relating thereto, to be delivered to or used by 
any third parties without specific direction or consent of a 
duly authorized representative of the Company.

2.   Conflicting Employment; Return of Confidential Material.

     I agree that during my employment with the Company I will 
not engage in any other employment, occupation, consulting or 
other activity relating to the business in which the Company is 
now or may hereafter become engaged, or which would otherwise 
conflict with my obligations to the Company.  In the event my 
employment with the Company terminates for any reason whatsoever, 
I agree to promptly surrender and deliver to the Company all 
records, materials, equipment, drawings, computer disks, documents 
and data of which I may obtain or produce during the course of my 
employment, and I will not take with me any description containing 
or pertaining to any confidential information, knowledge or data 
of the Company which I may produce or obtain during the course of 
my employment.

3.   Assignment of Inventions.

     3.1   I hereby acknowledge and agree that the Company is 
the owner of all Inventions.  In order to protect the Company's 
rights to such Inventions, by executing this Agreement I hereby 
irrevocably assign to the Company all my right, title and 
interest in and to all Inventions to the Company.

     3.2   For purposes of this Agreement, "Inventions" shall 
mean all discoveries, processes, designs, methods, techniques, 
technologies, devices, or improvements in any of the foregoing 
or other ideas, whether or not patentable or copyrightable and 
whether or not reduced to practice, made or conceived by me 
(whether solely or jointly with others) during the period of 
my employment with the Company which relate in any manner to 
the actual or demonstrably anticipated business, work, or 
research and development of the Company, or result from or are 
suggested by any task assigned to me or any work performed by 
me for or on behalf of the Company.

     3.3   Any discovery, process, design, method, technique, 
technology, device, or improvement in any of the foregoing or 
other ideas, whether or not patentable or copyrightable and 
whether or not reduced to practice, made or conceived by me 
(whether solely or jointly with others) which I develop 
entirely on my own time not using any of the Company's 
equipment, supplies, facilities, or trade secret information 
("Personal Invention") is excluded from this Agreement 
provided such Personal Invention (i) does not relate to the 
actual or demonstrably anticipated business, research and 
development of the Company, and (ii) does not result, directly 
or indirectly, from any work performed by me for or on behalf 
of the Company.

4.   Disclosure of Inventions.

     I agree that in connection with any Invention, I will 
promptly disclose such Invention to the Board of Directors 
and the Executive Committee of the Company in order to permit 
the Company to enforce its property rights to such Invention 
in accordance with this Agreement.  My disclosure shall be 
received in confidence by the Company.

5.   Patents and Copyrights; Execution of Documents.

     5.1   Upon request, I agree to assist the Company or its 
nominee (at its expense) during and at any time subsequent to 
my employment in every reasonable way to obtain for its own 
benefit patents and copyrights for Inventions in any and all 
countries. Such patent and copyrights shall be and remain the 
sole and exclusive property of the Company or its nominee.  I 
agree to perform such lawful acts as the Company deems to be 
necessary to allow it to exercise all right, title and interest 
in and to such patents and copyrights.

     5.2   In connection with this Agreement, I agree to 
execute, acknowledge and deliver to the Company or its nominee 
upon request and at its expense all documents, including 
assignments of title, patent or copyright applications, 
assignments of such applications, assignments of patents or 
copyrights upon issuance, as the Company may determine necessary 
or desirable to protect the Company's or its nominee's interest 
in Inventions, and/or to use in obtaining patents or copyrights 
in any and all countries and to vest title thereto in the Company 
or its nominee to any of the foregoing.

6.   Maintenance of Records.

     It is understood that all Personal Inventions, if any, 
whether patented or unpatented, which I made prior to my 
employment by the Company, are excluded from this Agreement.  
To preclude any possible uncertainty, I have set forth on 
Schedule A attached hereto a complete list of all of my prior 
Personal Inventions, including numbers of all patents and patent 
applications and a brief description of all unpatented Personal 
Inventions which are not the property of a previous employer.  
I represent and covenant that the list is complete and that, if 
no items are on the list, I have no such prior Personal Inventions.  
I agree to notify the Company in writing before I make any 
disclosure or perform any work on behalf of the Company which 
appears to threaten or conflict with proprietary rights I claim 
in any Personal Invention.  In the event of my failure to give 
such notice, I agree that I will make no claim against the company 
with respect to any such Personal Invention.

7.   Other Obligations.

     I acknowledge that the Company from time to time may have
agreements with other persons, companies, entities, the 
U.S. Government or agencies thereof, which impose obligations 
or restrictions on the Company regarding Inventions made during 
the course of work thereunder or regarding the confidential 
nature of such work.  I agree to be bound by all such 
obligations and restrictions and to take all action necessary 
to discharge the Company's obligations.

8.   Trade Secrets of Others.

     I represent that my performance of all the terms of this 
Agreement and as an employee of the Company does not and will 
not breach any agreement to keep confidential proprietary 
information, knowledge or data acquired by me in confidence or 
in trust prior to my employment with the Company, and I will 
not disclose to the Company, or induce the Company to use, any 
confidential or proprietary information or material belonging to 
any previous employer or others.  I agree not to enter into any 
agreement either written or oral in conflict herewith.

9.   Modification.

     I agree that any subsequent change or changes in my 
employment duties, salary or compensation or, if applicable, 
in any Employment Agreement between the Company and me, shall 
not affect the validity or scope of this Agreement.

10.  Arbitration.

     Any dispute concerning this Agreement including, but not 
limited to, its existence, validity, interpretation, 
performance or non-performance, arising before or after 
termination or expiration of this Agreement, shall be settled 
by a single arbitrator in San Diego, California, in accordance 
with the expedited procedures of the commercial rules then in  
effect of the American Arbitration Association.  Judgment upon 
any award may be entered in the highest court, state or federal, 
having jurisdiction.  The cost of such arbitration shall be borne 
equally between the parties thereto unless otherwise determined 
by such arbitration panel.

11.  Binding Effect.

     This Agreement shall be binding upon and inure to the benefit 
of the parties hereto and their respective legal representatives a
nd successors.

12.  Interpretation.

     IT IS THE INTENT OF THE PARTIES THAT in case any one or more 
of the provisions contained in this Agreement shall, for any 
reason, be held to be invalid, illegal or unenforceable in any 
respect, such invalidity, illegality or unenforceability shall 
not affect the other provisions of this Agreement, and this 
Agreement shall be construed as if such invalid, illegal or 
unenforceable provision had never been contained herein.  
MOREOVER, IT IS THE INTENT OF THE PARTIES THAT if any provision 
of this Agreement is or becomes or is deemed invalid, illegal 
or unenforceable or in case any one or more of the provisions 
contained in this Agreement shall for any reason be held to be 
excessively broad as to duration, geographical scope, activity 
or subject, such provision shall be construed by amending,
limiting and/or reducing it to conform to applicable laws so as 
to be valid and enforceable or, if it cannot be so amended 
without materially altering the intention of the parties, it 
shall be stricken and the remainder of this Agreement shall 
remain in full force and effect.

13.  Waivers.

     No waiver of any right under this Agreement shall be deemed 
effective unless contained in a writing signed by the party 
charged with such waiver, and no waiver of any right arising 
from any breach or failure to perform shall be deemed to be a 
waiver of any future such right or of any other right arising 
under this Agreement.

14.  Entire Agreement; Modification.

     This Agreement constitutes the entire agreement between the 
Parties and supersedes any prior oral or written communications, 
representations, understandings or agreements concerning the 
subject matter hereof with the Company or any officer or 
representative thereof.  This Agreement may be amended, modified, 
or certain provisions waived only by a written instrument signed 
by the parties hereto, upon authorization of the Company's Board 
of Directors.

15.  Headings.

     The headings of the Sections contained in this Agreement 
are inserted for convenience and reference only and in no way 
define, limit, extend or describe the scope of this Agreement, 
the intent of any provisions hereof, and shall not be deemed to 
constitute a part hereof nor to affect the meaning of this 
Agreement in any way.

16.  Counterparts.

     This Agreement may be signed in two counterparts, each of
which shall be deemed an original and both of which shall 
together constitute one agreement.

17.  Governing Law.

     This Agreement shall be governed and construed in accordance
with the laws of the State of California.

18.  Notices.

     All notices, requests, demands and communications which 
are or may be required to be given hereunder shall be deemed 
given if and when sent by registered or certified mail, return 
receipt requested, postage prepaid, to the following addresses:

     If to the Company: Pacific Research & Engineering Corporation
                        2070 Las Palmas Drive
                        Carlsbad, California 92009
                        Telephone:  (760) 438-3911
                        Fax:  (760) 438-9277

     With a copy to:    Rebecca Schmitt
                        Gray, Cary, Ware & Freidenrich
                        4365 Executive Drive, Suite 1600
                        San Diego, CA  92121
                        Telephone:  (619) 699-2700
                        Fax:  (619) 677-1477

     If to Employee:    Susan Dingethal
                        308 E. Republican Street, #314
                        Seattle, WA  98102
                        Telephone:  (206) 323-5933


                                EMPLOYEE


	                                                      
                             Susan Dingethal 

Accepted and Agreed:

PACIFIC RESEARCH & ENGINEERING CORPORATION



By:_/S/Michael Dosch_       
   Michael Dosch
   Vice President & Chief Operating Officer
   Duly Authorized


                               SCHEDULE A

                         LIST OF PRIOR INVENTIONS

                                  OF

                             SUSAN DINGETHAL




Title	         Date      Identifying Number or Brief Description 	



<TABLE>
EXHIBIT 11.1  Statement re: Computation of Per Share Earnings (Loss)

<CAPTION>
                                              Three Months Ended       Nine Months Ended			
                                                 September 30,           September 30,			
                                                1997       1996         1997       1996		
                                             --------------------------------------------	
<S>                                         <C>        <C>         <C>         <C>      
PRIMARY							
Weighted average common shares outstanding   2,305,500  2,305,500    2,305,500  1,749,945			
Common equivalent shares attributable to 
  convertible preferred stock                        -          -            -          -			
Common equivalent shares attributable to 
  the net effect of dilutive stock options 
  based on the treasury stock method using 
  average market price                               -          -            -          -			
Shares related to SAB No. 55, 64 and 83              -          -            -          -			
Number of shares used in computing per       --------------------------------------------
  share amounts                              2,305,500  2,305,500    2,305,500  1,749,945		
                                             --------------------------------------------				
Net income                                  $  107,213 $   65,088   $  252,568 $  385,686			
Net income per share                        $     0.05 $     0.03   $     0.11 $     0.22			
							
FULLY DILUTED							
Weighted average common shares outstanding   2,305,500  2,305,500    2,305,500  1,749,945			
Common equivalent shares attributable to 
  convertible preferred stock                        -          -            -          -			
Common equivalent shares attributable to 
  the net effect of dilutive stock options 
  based on the treasury stock method using 
  quarter end (period-end) price, if higher 
  than average market price                      4,372          -        3,162          -			
Shares related to SAB No. 55, 64 and 83              -          -            -          -			
Number of shares used in computing per       --------------------------------------------
  share amounts                              2,309,872  2,305,500    2,308,662  1,749,945		
                                             --------------------------------------------							
Net income                                  $  107,213 $   65,088   $  252,568 $  385,686			
Net income per share                        $     0.05 $     0.03   $     0.11 $     0.22			


<F1>
Please refer to Notes to Condensed Financial Statements, #6 and #10 for 
additional information related to the above schedule on "Calculation of 
Earnings Per Share."
</FN>
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
        

<S>                           <C>                    <C>
<PERIOD-TYPE>                    3-MOS                  9-MOS
<FISCAL-YEAR-END>             DEC-31-1997            DEC-31-1997 
<PERIOD-START>                APR-01-1997            JAN-01-1997 
<PERIOD-END>                  SEP-30-1997            SEP-30-1997 
<CASH>                                 0                    500
<SECURITIES>                           0                541,843
<RECEIVABLES>                          0              1,042,974
<ALLOWANCES>                           0                 15,000
<INVENTORY>                            0              3,314,127
<CURRENT-ASSETS>                       0              5,259,560
<PP&E>                                 0              3,233,268
<DEPRECIATION>                         0              1,904,384
<TOTAL-ASSETS>                         0              8,168,064
<CURRENT-LIABILITIES>                  0              3,158,488
<BONDS>                                0                      0
                  0                      0
                            0                      0
<COMMON>                               0              4,126,392
<OTHER-SE>                             0                856,922
<TOTAL-LIABILITY-AND-EQUITY>           0              8,168,064
<SALES>                        3,515,121              9,118,610
<TOTAL-REVENUES>               3,515,121              9,118,610
<CGS>                          1,977,330              5,100,956
<TOTAL-COSTS>                  1,434,921              3,715,617
<OTHER-EXPENSES>                     969                (11,231)
<LOSS-PROVISION>                       0                      0
<INTEREST-EXPENSE>                17,772                 32,555
<INCOME-PRETAX>                  101,901                313,268
<INCOME-TAX>                      (5,312)                60,700
<INCOME-CONTINUING>              107,213                252,568
<DISCONTINUED>                         0                      0
<EXTRAORDINARY>                        0                      0
<CHANGES>                              0                      0	
<NET-INCOME>                     107,213                252,568
<EPS-PRIMARY>                        .05                    .11
<EPS-DILUTED>                        .05                    .11
    

</TABLE>


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