COMDIAL CORP
S-2/A, 1995-08-02
TELEPHONE & TELEGRAPH APPARATUS
Previous: TEMPLETON FUNDS INC, N-30B-2, 1995-08-02
Next: MERRILL LYNCH SPECIAL VALUE FUND INC, 497J, 1995-08-02





<PAGE>
   
    As filed with the Securities and Exchange Commission on August 2, 1995
                                                      Registration No.33-60671
    

 -----------------------------------------------------------------------------
 -----------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 --------------
   
                               AMENDMENT NO. 1 TO
    
                                    FORM S-2
                             REGISTRATION STATEMENT
                                   UNDER THE
                             SECURITIES ACT OF 1933
                                 --------------
                             Comdial Corporation
            (Exact name of Registrant as specified in its charter)


               Delaware                                  94-2443673 
   (State or other jurisdiction of                     (IRS Employer
    Incorporation or organization)                   Identification No.)

                                 --------------

                              1180 Seminole Trail
                        Charlottesville, Virginia 22901
                                 (804) 978-2200
               (Address, including zip code and telephone number,
        including area code of Registrant's principal executive offices)

                                Wayne R. Wilver
                                   Secretary
                              Comdial Corporation
                              1180 Seminole Trail
                        Charlottesville, Virginia 22901
                                 (804) 978-2200
            (Name, address, including zip code and telephone number,
                   including area code of agent for service)

                                 --------------
                                   Copies to:


        Robert E. Stroud, Esq.                        Joel I. Papernik, Esq.
 McGuire, Woods, Battle & Boothe, L.L.P.           Squadron, Ellenoff, Plesent 
      418 East Jefferson Street                           & Sheinfeld, LLP
    P.O. Box 1288 Charlottesville,                        551 Fifth Avenue  
         Virginia 22902-1288                          New York, New York 10176
          (804) 977-2500                                   (212) 661-6500

                                 --------------

         Approximate date of commencement of proposed sale to public: As soon as
  practical after this Registration Statement becomes effective.


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

   If the  Registrant  elects to deliver  its latest  annual  report to security
holders or a complete and legible facsimile  thereof,  pursuant to Item 11(a)(1)
of this Form, check the following box. [ ]
                                 --------------
                     CALCULATION OF REGISTRATION FEE (1)


 

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------
                                                 Proposed           Proposed
Title of Each Class of                            Maximum            Maximum            Amount of
Securities to be             Amount to be      Offering Price       Aggregate          Registration
Registered                   Registered (2)     per Share (3)    Offering Price (3)        Fee(4)
- ------------------------------------------------------------------------------------------------------
<S>                          <C>                  <C>             <C>                   <C>
Common Stock ..............  10,350,000           $ 3.97          $41,089,500           $14,168.79
- ------------------------------------------------------------------------------------------------------
<FN>

<PAGE>

(1) Does not reflect the effect of a proposed one-for-three reverse stock split.

    
(2) Includes 1,350,000 shares (or 450,000 shares after the one-for-three reverse
    stock split that will be effected  on the date of the  Prospectus  contained
    within this Registration  Statement) that the Underwriters have an option to
    purchase from the Selling Stockholder to cover over-allotments, if any.
    

(3) Estimated  solely  for the  purpose  of  determining  the  registration  fee
    pursuant to Rule 457 of the Securities Act of 1933.

(4) Previously paid.
</TABLE>


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

 -----------------------------------------------------------------------------
 -----------------------------------------------------------------------------


 
<PAGE>
                             COMDIAL CORPORATION
                            CROSS REFERENCE SHEET


                   Pursuant to Item 501(b) of Regulation S-K
           Showing Location in Prospectus of Part I Items of Form S-2


<TABLE>
<CAPTION>

               Item and Heading in Form S-2                                             
                  Registration Statement                                 Location in Prospectus
                  ----------------------                                 ----------------------
<S>       <C>                                                 <C>
1.  Forepart of the Registration Statement and   
     Outside Front Cover Page of Prospectus                   Cover Pages of Registration Statement and  Prospectus
                                                                  
2.  Inside Front and Outside Back Cover Pages                                          
     Of Prospectus.........................................   Inside Front and Outside Back Cover Page of Prospectus
3.  Summary Information, Risk Factors and  Ratio of
    Earnings to Fixed Charges..............................   Prospectus Summary; Risk Factors
4.  Use of Proceeds........................................   Prospectus Summary; Use of Proceeds
5.  Determination of Offering Price........................   Outside Front Cover Page of Prospectus;
                                                              Underwriting
6.  Dilution...............................................   Not Applicable
7.  Selling Security Holders...............................   Principal and Selling Stockholders
8.  Plan of Distribution...................................   Outside Front and Inside Front Cover Page of
                                                              Prospectus; Price Range of Common Stock;
                                                              Dividend Policy Underwriting; Outside Back Cover Page
                                                              of Prospectus; 
9.  Description of Securities to be Registered.............   Description of Capital Stock
10. Interests of Named Experts and Counsel.................   Experts
11. Information with Respect to the Registrant.............   Outside Front Cover Page; Price Range of Common
                                                              Stock; Dividend Policy; Capitalization; Selected
                                                              Historical Financial Data; Management's Discussion
                                                              and Analysis of Financial Condition and Results of
                                                              Operations; Business; Index to Consolidated
                                                               Financial Statements
                                        
12. Incorporation of Certain Information by                                                  
      Reference............................................   Incorporation of Certain Information by Reference
13. Disclosure of Commission Position on
      Indemnification for Securities Act Liabilities.......   Description of Capital Stock
</TABLE>

                                1

<PAGE>
   
                   SUBJECT TO COMPLETION, DATED August 2, 1995
    

                               3,000,000 Shares


 #############################################################################

                                IMAGE OMITTED
                               (COMDIAL LOGO)
 #############################################################################


                                 Common Stock

   Of the 3,000,000 shares of Common Stock offered hereby,  1,000,000 shares are
being sold by Comdial Corporation (the "Company") and 2,000,000 shares are being
sold by a selling stockholder (the "Selling Stockholder").  The Company will not
receive any proceeds from the sale of shares by the Selling Stockholder.
   
   The Common Stock is included for trading on the Nasdaq  National Market under
the symbol  "CMDL." The Board of  Directors  of the Company has  authorized  and
submitted to the  stockholders  for  approval on July 28, 1995, a  one-for-three
reverse stock split of the Company's  Common Stock,  to be effective on the date
of this Prospectus.  Except as otherwise indicated, all share and per share data
herein have been adjusted to reflect such reverse stock split. On July 31, 1995,
the closing price of the Common Stock as reported on the Nasdaq  National Market
was $4.63 per  share,  or the  equivalent  of $13.88  per share as  adjusted  to
reflect the reverse stock split. See "Price Range of Common Stock."
    
   For a discussion  of certain  material  factors that should be  considered in
connection with an investment in the Common Stock, see "Risk Factors" commencing
on page 6 hereof.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
   SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
    PASSED UPON THE ACCURACY OR ADEQUACY OF THE PROSPECTUS. ANY
            REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


                               ------------------

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------
                              Underwriting
                Price to      Discounts and      Proceeds to      Proceeds to Selling
                Public        Commissions (1)    Company (2)      Stockholder (2)
- -------------------------------------------------------------------------------------
<S>             <C>           <C>                <C>              <C>  
Per Share ....  $             $                  $                $
Total (3) ....  $             $                  $                $
- -------------------------------------------------------------------------------------
<FN>

(1) The  Company  has  agreed to  indemnify  the  Underwriters  against  certain
    liabilities, including certain liabilities under the Securities Act of 1933,
    as amended. See "Underwriting."

(2) Before deducting  offering  expenses  estimated to be approximately $225,000        
    payable  by  the  Company  and approximately $450,000 payable by the Selling 
    Stockholder on a pro rata basis in accordance with the number of shares sold
    by each.

(3) The Selling  Stockholder has granted to the  Underwriters a 30-day option to
    purchase up to 450,000  additional  shares of Common  Stock  solely to cover
    over-allotments,  if any,  on the same  terms and  conditions  as the shares
    offered  hereby.  If such option is  exercised  in full,  the total Price to
    Public, Underwriting Discounts and Commissions,  and Proceeds to the Selling
    Stockholder will be $   , $   and $   , respectively. See "Underwriting."
</TABLE>

   The shares of Common  Stock are  offered by the  several  Underwriters  named
herein,  subject to receipt and acceptance by them and subject to their right to
reject  any order in whole or in part.  It is  expected  that  delivery  of such
shares  will be made at the  offices of Rodman & Renshaw,  Inc.,  New York,  New
York, on or about August __, 1995.

                            Rodman & Renshaw, Inc.
   
               The date of this Prospectus is August ___, 1995.
    
<PAGE>
                            AVAILABLE INFORMATION

   
   The Company is subject to the  informational  requirements  of the Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in  accordance
therewith files periodic reports,  proxy statements,  and other information with
the Securities and Exchange Commission (the "Commission").  Such reports,  proxy
statements,  and other  information  can be  inspected  and copied at the public
reference  facilities  maintained  by the  Commission  at Room  1024,  450 Fifth
Street, N.W.,  Washington,  D.C. 20549, and at the Commission's Regional Offices
at 7 World Trade Center,  Suite 1300,  New York, New York  10048;  and  500 West
Madison Street,  Suite 1400, Chicago,  Illinois  60661. Copies of such  material
can be obtained from the Public Reference Section of the Commission,  Room 1024,
450 Fifth Street, N.W., Washington, D.C. 20549 at prescribed rates. In addition,
copies of such reports,  proxy statements,  and other information concerning the
Company may also be inspected  and copied at the library of the Nasdaq  National
Market, 1735 K Street, N.W., Washington, D.C. 20006, upon which the Common Stock
of the Company is listed.
    
   The Company has filed with the  Commission a  Registration  Statement on Form
S-2 (herein,  together  with all  amendments  and  exhibits,  referred to as the
"Registration  Statement")  under the  Securities  Act of 1933,  as amended (the
"Securities  Act"),  with respect to the Common Stock being offered  pursuant to
this Prospectus.  This Prospectus does not contain all the information set forth
in the Registration Statement,  certain parts of which are omitted in accordance
with the rules and  regulations  of the  Commission.  For  further  information,
reference  is  hereby  made to the  Registration  Statement  and  the  documents
incorporated  herein by reference  which may be examined  without  charge at the
public reference facilities maintained by the Commission at Room 1024, 450 Fifth
Street,  N.W.,  Washington,  D.C. 20549. Copies thereof may be obtained from the
Commission  upon payment of the prescribed  fees.  Statements  contained in this
Prospectus  or in  any  document  incorporated  herein  by  reference  as to the
contents  of any  contract  or  document  referred  to herein or therein are not
necessarily complete, and in each instance reference is made to the copy of such
contract or document filed as an exhibit to the  Registration  Statement or such
other  document,  each such  statement  being  qualified in all respects by such
reference.


              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   The following  documents filed with the Commission (File No. 0-9023) pursuant
to the Exchange Act are incorporated herein by reference:


1.  The Company's Annual Report on Form 10-K, for the fiscal year ended December
    31, 1994 excluding financial  statements which are included elsewhere herein
    and  which  have  been   restated  to  reflect  the  effect  of  a  proposed
    one-for-three reverse stock split;

2.  The Company's  Quarterly  Report on Form 10-Q for the quarter ended April 2,
    1995 excluding financial  statements which are included elsewhere herein and
    which have been  restated to reflect the effect of a proposed  one-for-three
    reverse stock split;
   
3.  The  Company's  Proxy  Statement  dated April 4, 1995  relating to an Annual
    Meeting of Stockholders held April 27, 1995; and
    
4.  The  Company's  Proxy  Statement  dated June 28, 1995  relating to a Special
    Meeting of Stockholders held on July 28, 1995.

   Any statement contained in a document  incorporated by reference herein shall
be deemed to be modified or superseded  for purposes of this  Prospectus and the
Registration  Statement  of which it is a part to the  extent  that a  statement
contained  herein or in any other  subsequently  filed  document  which  also is
incorporated  herein  modifies or supersedes  such  statement.  Any statement so
modified  or  superseded  shall  not be  deemed,  in  its  unmodified  form,  to
constitute a part of this Prospectus or such Registration Statement.

   The Company will provide,  without charge,  upon written or oral request from
any person to whom a copy of the  Prospectus is delivered,  a copy of any of the
documents  incorporated  herein by reference in this  Prospectus,  not including
exhibits  to such  documents.  Such  requests  should  be  directed  to  Comdial
Corporation, 1180 Seminole Trail, Charlottesville, VA 22901, Attention: Wayne R.
Wilver, telephone (804) 978-2200.

   IN CONNECTION WITH THIS OFFERING,  THE  UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK AT
A LEVEL  ABOVE THAT WHICH  MIGHT  OTHERWISE  PREVAIL  IN THE OPEN  MARKET.  SUCH
TRANSACTIONS   MAY  BE  EFFECTED  ON  THE  NASDAQ   NATIONAL   MARKET,   IN  THE
OVER-THE-COUNTER  MARKET OR OTHERWISE.  SUCH STABILIZING,  IF COMMENCED,  MAY BE
DISCONTINUED AT ANY TIME. IN CONNECTION WITH THIS OFFERING, CERTAIN UNDERWRITERS
AND SELLING GROUP MEMBERS (IF ANY) OR THEIR RESPECTIVE  AFFILIATES MAY ENGAGE IN
PASSIVE MARKET MAKING  TRANSACTIONS  IN THE COMMON STOCK ON NASDAQ IN ACCORDANCE
WITH RULE 10b-6A UNDER THE SECURITIES EXCHANGE
<PAGE>
ACT OF 1934. SEE "UNDERWRITING."


   COMDIAL(Registered Trademark), DigiTech(Registered Trademark), DXP(Registered
Trademark),  HoTelephone(Registered Trademark),  InnTouch(Registered Trademark),
Enterprise(Trademark),    Enterprise    for    Telephoney   Services(Trademark),
ExecuMail(Trademark), ExecuTech(Trademark), Impact(Trademark) QuickQ(Trademark),
Scout(Trademark),  Solo(Trademark),  Tracker(Trademark),  Unisyn(Trademark), and
Voice  Express(Trademark)  are trademarks of the Company.  This  Prospectus also
contains trademarks and trade names of other companies.








                                       2
                                
<PAGE>
                                
                                









 #############################################################################

                                 IMAGES OMITTED
                           SCHEMATIC TELEPHONE SYSTEM
 #############################################################################

<PAGE>


















 #############################################################################

                                 IMAGES OMITTED
                          PICTURES OF COMDIAL PRODUCTS
                          PLACED RANDOMLY ON THE PAGE
 #############################################################################



















                                       
<PAGE>
                              PROSPECTUS SUMMARY

   
   The following summary should be read in conjunction with, and is qualified in
its  entirety  by,  the  more  detailed  information  and  financial  statements
(including  the  notes  thereto)  appearing  elsewhere  in this  Prospectus  and
incorporated  herein by reference.  Unless otherwise  indicated,  all share, per
share,  and financial  information set forth herein  reflects the  one-for-three
reverse stock split of the Company's Common Stock to be effective on the date of
this Prospectus and assumes a public offering price of $13.88 per share,  and no
exercise of the Underwriters' over-allotment option. Unless the context requires
otherwise,  references  in this  Prospectus  to the  "Company"  refer to Comdial
Corporation, its subsidiaries, and predecessors.
    

                                 The Company


   The Company designs, manufactures, and markets small to medium sized business
telecommunications systems which support up to approximately 200 telephones. The
Company believes that it is a leading supplier to this market, with an installed
base  estimated  to be in excess of  200,000  telephone  systems  and  2,000,000
telephones. The Company's products include digital and analog telephone switches
and telephones, as well as a wide range of product enhancements to the Company's
telephone  systems.  The Company's  recent growth has occurred  principally as a
result of digital telephone systems  introduced by the Company since 1992. These
digital  products  provide  end  users  with the  ability  to  utilize  evolving
telecommunications technologies, including those arising from the convergence of
telephone systems and computers, or computer-telephony integration ("CTI").

   The  Company's  business  strategy  is to maintain  its  position in its core
business of  delivering  advanced  telecommunications  systems by  continuing to
expand its  distribution  network,  targeting  organizations  requiring small to
medium  sized  telecommunications  systems,  and  providing  a  broad  range  of
products.  In addition,  the Company's growth strategy includes expansion of its
international  markets and  furthering  its position as a leader in the emerging
market for CTI system solutions.

   As  a  result  of  this  business  strategy,   the  Company  has  experienced
substantial  increases  in net  sales  and net  income  since  1993.  Net  sales
increased 11.6% from $69.1 million in 1993 to $77.1 million in 1994.  Similarly,
net sales  increased  26.5% from $17.6  million in the first  quarter of 1994 to
$22.3  million in the first  quarter of 1995.  Net income  applicable  to common
stock before  extraordinary  items  increased 25.7% from $2.4 million in 1993 to
$3.0 million in 1994,  and 113.6% from $0.5 million in the first quarter of 1994
to $1.1 million in the first quarter of 1995.

   The Company has  established an extensive  two-tiered  distribution  network,
whereby the Company sells its products to wholesale  supply houses which in turn
sell the Company's products to approximately  7,400 independent  dealers.  These
dealers market the Company's products to small to medium sized organizations and
divisions of larger  organizations.  The Company's sales force seeks to recruit,
train,  and support dealers to facilitate and encourage  dealers'  promotion and
sale of the Company's products. This distribution network enables the Company to
virtually  eliminate  bad debt  exposure  and  minimize  administration,  credit
checking,  sales expenses,  and finished goods inventory levels, while achieving
broad  geographic  penetration and access to some of the fastest growing markets
in the country.  In  addition,  this dealer  network  assures end users of local
sales  representation,  maintenance,  support,  and  ready  availability  of the
Company's products.

   The Company is positioning  itself as a leader in the rapidly  growing market
for CTI  applications by supporting  recently  established  industry  standards,
promoting  third-party  software  developers,  and designing several new systems
using CTI applications.  According to trade sources,  since 1994 the Company has
been among the first  manufacturers  to produce a product  which was  compatible
with the Telephony Services Application Programming Interface ("TSAPI") standard
created by Novell, Inc. ("Novell"),  bundle Novell's telephony services software
with the Company's


                                3

<PAGE>

software  application  interface,  and demonstrate a prototype working interface
card for Microsoft  Corporation's  Telephone  Application  Programming Interface
("TAPI").  The Company supports  third-party  software developers by providing a
CTI development  facility at the Company's  offices.  The Company also offers an
opportunity for third-party  software developers to distribute their application
software  packages  through the Company's  dealer  network by means of a Company
produced catalog featuring CTI applications.  The Company has introduced various
CTI applications for specific markets such as hospitality,  emergency  services,
and call centers.


   The  Company  was  originally   incorporated   in  Oregon  in  1977  and  was
reincorporated  in  Delaware in 1982.  Its  principal  office and  manufacturing
facility is located at 1180 Seminole Trail, Charlottesville,  Virginia 22901 and
its telephone number is (804) 978-2200.

                                 The Offering

   
Common Stock Offered by the Company ......................  1,000,000 shares
Common Stock to be Offered by the Selling Stockholder  ...  2,000,000 shares
Common Stock to be Outstanding after the Offering  .......  8,087,973 shares (1)
Use of Proceeds ..........................................  To  redeem   750,000
                                                            shares  of  Series A
                                                            Preferred  Stock and
                                                            for          general
                                                            corporate        and
                                                            working capital
                                                             purposes.
Nasdaq National Market Symbol ............................  "CMDL"

(1) As at August 1, 1995.  Excludes 497,663  shares of Common Stock reserved for
    issuance upon exercise of currently  outstanding  options  granted under the
    Company's  stock option  plans.  For a description  of the  Company's  stock
    option plans, see Note 11 of Notes to Consolidated Financial Statements.
    

                                4

<PAGE>
                            Summary Financial Data
                    (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                    Year Ended December 31,           Quarter Ended
                                                  ---------------------------       -----------------  
                                                                                    April 3,   April 2,
                                                  1992(1)    1993(2)     1994         1994      1995
                                                  ------     -------     ----         ----      ----
<S>                                              <C>        <C>        <C>        <C>         <C>    
Selected Statement of Operations Data:
Net sales .....................................  $70,897    $69,099    $77,145    $ 17,639    $22,316
Gross profit ..................................   20,685     21,614     24,727       5,866      7,124
Operating income ..............................    3,072      5,385      5,667       1,143      1,737
Income before extraordinary item (3)  .........      884      2,416      3,614         615      1,230
Extraordinary item, write-off of debt issuance
cost ..........................................      --         --        (389)       (389)       --
Net income ....................................      884      2,416      3,225         226      1,230
Dividends on preferred stock ..................      --         --         577         106        143
Net income applicable to common stock  ........  $   884    $ 2,416    $ 2,648    $    120    $ 1,087

Selected Per Share Data:
Income before extraordinary item ..............  $  0.13    $  0.35    $  0.42 $      0.07 $     0.15
Extraordinary item ............................      --         --       (0.05)      (0.05)       --
Net income per common share ...................  $  0.13    $  0.35    $  0.37 $      0.02 $     0.15
Weighted average common shares outstanding  ...    6,738      6,935      7,231       7,247      7,216
</TABLE>


                                                      At April 2, 1995
                                                 -----------------------
                                                   Actual   As Adjusted(4)
                                                 -------      ---------
Selected Balance Sheet Data:
  Working capital .............................  $12,282    $17,516
  Total assets ................................   43,729     48,963
  Long-term debt, excluding current maturities     3,988      3,988
  Preferred stockholders' equity ..............    7,500         --
  Common stockholders' equity .................   14,795     27,529


(1) Net  sales  include  approximately  $6,474,000  relating  to  revenues  of a
    residential  telephone product line that was sold in July 1992.  Included in
    net income is a gain of  approximately  $791,000  resulting from the sale of
    such product line.

(2) Net income per common share and  weighted  average  number of common  shares
    outstanding  were  $0.34 and  7,158,000,  respectively,  on a fully  diluted
    basis.  There was no  difference  in primary and fully diluted share data in
    any other year presented.

(3) See "Management's Discussion and Analysis of Financial Condition and Results
    of Operations -- Income Tax Loss Carryforwards."

(4) Adjusted to reflect  receipt by the Company of estimated  net proceeds  from
    the   issuance   of   1,000,000   shares.   See   "Use  of   Proceeds"   and
    "Capitalization."



                                5

<PAGE>
                                 RISK FACTORS

   In  evaluating  an  investment  in the Common  Stock  being  offered  hereby,
investors  should  consider  carefully,  among other things,  the following risk
factors,  as well as the other information  contained in this Prospectus and the
documents incorporated herein by reference.

Technological Change and Dependence on New Products

   
   The market for the Company's  systems and products is  characterized by rapid
technological  change and continuing demand for new products.  Accordingly,  the
timely  introduction  of new  products  and  product  features,  as  well as new
telecommunications  applications  such  as  computer-telephony  integration  are
expected to be a major factor in the Company's  continued success.  Market needs
and expectations will require the Company to continue to identify,  develop, and
sell new products and features  that keep pace with  technological  developments
and competitive pressures. In addition,  technological difficulties occasionally
inherent  in new  products  and the time  necessary  to  stabilize  new  product
manufacturing  costs  may  adversely  affect  operating  costs.  There can be no
assurance  that the Company's new products will achieve  market  acceptance,  or
that the Company will be able to continue to develop new products, technologies,
and  applications  as  required  by changing  market  needs in the  future.  See
"Business -- Industry Background."
    

Dependence on Component Suppliers


   Although the Company uses standard parts and components in the manufacture of
its products,  certain  electronic  components  used in the  Company's  systems,
including certain  microprocessor and memory chips, are currently available from
a  single  source  or  a  limited   number  of  outside   electronic   component
manufacturers and distributors.  Currently, the Company has multiple sources for
most electronic  components,  but has single sources for a few unique parts such
as custom integrated  circuits.  The Company does not have a long-term agreement
with any  supplier of  components.  In  addition,  the Company  obtains  certain
electronic  components from a limited number of manufacturers located outside of
the  United  States  which are  subject to  changes  in  governmental  policies,
imposition  of  tariffs,  import  restrictions,  and other  factors  beyond  the
Company's  control.  Although  the  Company  has not  experienced  any  material
difficulties in obtaining  supplies in the past,  there can be no assurance that
the  Company  will not  experience  delay in  delivery or absence of supply from
existing sources or the inability to develop  alternative  sources,  if and when
required in the future,  which could  materially and adversely  affect operating
results.


Competition


   The market for the  Company's  products  is highly  competitive.  The Company
competes  with  approximately  20  companies,  many of which have  significantly
greater  financial,  marketing,  and technical  resources  than the Company.  In
addition,  the  Company  must  compete to attract  and  retain  dealers  for its
products.  There can be no  assurance  that the Company  will be able to compete
successfully in the marketplace or that the Company will be able to maintain its
current dealer network. See "Business -- Competition."


Fluctuations in Quarterly Revenues

   The  Company's  revenues may vary from quarter to quarter due to a variety of
factors,  including  the timing of  customer  orders,  the  introduction  of new
products by the Company or its competitors,  domestic and international  pricing
pressures as well as general economic conditions. The Company typically operates
with relatively little backlog,  and substantial amounts of its revenues in each
quarter ordinarily come from orders received in that quarter.

Potential Intellectual Property Infringements; Limited Protection
   
   From  time  to  time,  the  Company  is  subject  to   proceedings   alleging
infringement  by the Company of  intellectual  property  rights of others.  Such
proceedings could require the Company to expend  significant sums in litigation,
pay significant damages, develop non-infringing  technology, or acquire licenses
to the
    
                                6

<PAGE>
   
technology which is the subject of the asserted infringement, any of which could
have a material adverse effect on the Company's business.  Moreover, the Company
relies upon  copyright,  trademark,  and trade secret  protection to protect the
Company's  proprietary  rights in its products.  There can be no assurance  that
these  protections will be adequate to deter  misappropriation  of the Company's
technologies or independent third-party development of similar technologies. See
"Business -- Intellectual Property."
    

Dependence on Highly Skilled Personnel

   
   The Company  believes that its future success  depends in large part upon its
ability to attract and retain  highly  skilled  technical  employees  to oversee
product  development and engineering  functions.  To date, the Company generally
has not experienced  difficulty in recruiting capable  individuals to fill these
positions other than certain positions for software  engineers,  as to which the
Company has been able to obtain the services of technical  consultants as needed
for any particular project. However, competition for highly-skilled personnel is
intense, and there can be no assurance that the Company will be able to continue
to recruit capable technical employees and engineers in the future, or to secure
technical consultants when needed on reasonable terms.
    

                                7

<PAGE>
                               USE OF PROCEEDS

   
   The net  proceeds to the  Company  from the sale of the  1,000,000  shares of
Common  Stock being  offered by the Company are  estimated  to be  approximately
$12,734,250  after deducting the underwriting  discounts and estimated  offering
expenses  payable  by the  Company.  The  Company  will not  receive  any of the
proceeds from the shares offered by the Selling Stockholder.
    
   The Company  plans to use  $7,500,000  of the net proceeds of the offering to
redeem  750,000  shares of Series A 7 1/2 %  Cumulative  Convertible  Redeemable
Preferred  Stock  ("Series A  Preferred  Stock")  currently  held by  PacifiCorp
Credit,  Inc. ("PCI"),  an affiliate of the Company.  The outstanding  shares of
Series A Preferred Stock may be redeemed at the option of the Company,  in whole
or in part,  at any time upon not less than 30 days nor more than 90 days  prior
written  notice,  at a  redemption  price  equal to $10.00  per  share  plus any
accumulated but unpaid dividends.  The Company intends to use the balance of the
net proceeds for general corporate and working capital purposes.  PCI has agreed
with the Company,  until the earlier of the redemption of the Series A Preferred
Stock or October 1, 1995, to waive (i) the notice period  required to redeem the
Series A  Preferred  Stock,  (ii) PCI's  right to convert the Series A Preferred
Stock into Common Stock,  and (iii)  certain  rights to demand  registration  of
other  shares  of  Common  Stock  owned by PCI  which  are not  included  in the
offering,  including,  but not limited to,  registration  rights PCI may possess
under a warrant  agreement.  In such  connection,  PCI has also consented to the
filing by the Company of a  post-effective  amendment to a Form S-3 Registration
Statement, originally filed by the Company in July 1994, in order to remove from
registration 2,000,000 shares of Common Stock owned by PCI covered thereby. Such
amendment  shall  be  effective  no  earlier  than  the  effective  date  of the
Registration Statement of which this Prospectus is a part.

                         PRICE RANGE OF COMMON STOCK

   The Company's  Common Stock is listed on the Nasdaq National Market under the
trading  symbol  "CMDL."  The  following  table  sets  forth,  for the  quarters
indicated,  the high and low last sale prices for the Company's  Common Stock on
the Nasdaq National Market:


<TABLE>
<CAPTION>
                                              High      Low
                                             -------   ------
<S>                                           <C>        <C>
Year Ended December 31, 1993: 
  First Quarter .............................  $3 3/16   $1 5/16
  Second Quarter ............................   3 3/8     2 7/16
  Third Quarter .............................   3         2 1/4
  Fourth Quarter ............................  11 1/16    2 1/4
Year Ended December 31, 1994:
  First Quarter ............................. $12 3/16   $8 1/4
  Second Quarter ............................   9 3/8     6
  Third Quarter .............................   8 7/16    6
  Fourth Quarter ............................  10 1/8     5 7/16
Year Ended December 31, 1995:
  First Quarter .............................  $9        $6 3/4
  Second Quarter  ...........................  14 5/8     7 7/8
  Third Quarter (through July 31, 1995)......  14 7/16   11 13/16
</TABLE>

   
   On July 31, 1995, the last reported sale price for the Company's Common Stock
on the Nasdaq National  Market was $13.88 per share. As of June 23, 1995,  there
were 2,102 stockholders of record of the Common Stock.
    

                                8

<PAGE>
                               DIVIDEND POLICY

   Pursuant to the terms of the Series A Preferred  Stock, the holders of shares
of Series A Preferred  Stock,  in  preference  to the  holders of the  Company's
Common Stock, are entitled to receive, when, as, and if declared by the Board of
Directors,  out of Company funds legally available for the payment of dividends,
quarterly dividends per share payable in cash in the following amounts: $0.19 on
the last day of March,  $0.19 on the last day of June,  $0.19 on the last day of
September,  and $0.18 on the last day of December  each year.  Since March 1994,
the Company  has paid such  quarterly  dividends  on the  outstanding  shares of
Series A Preferred Stock.
   
   To date, the Company has not paid any cash dividends on outstanding shares of
Common Stock. The Company  currently  intends to retain future earnings in order
to provide funds for  operation and expansion of its business and,  accordingly,
does not anticipate paying cash dividends on the Common Stock in the foreseeable
future. Any determination as to the payment of dividends is at the discretion of
the  Company's  Board of Directors  and will depend on the  Company's  financial
condition, results of operations, capital requirements, contractual restrictions
on payment of dividends (if any), economic and market conditions, and such other
factors as the Board of Directors deems  relevant.  The Company's loan agreement
currently  restricts  the  payment  of cash  dividends,  except on the  Series A
Preferred Stock.
    

                                CAPITALIZATION

   The following table sets forth the  capitalization of the Company at April 2,
1995,  and as adjusted to reflect the sale of  1,000,000  shares of Common Stock
offered by the Company hereby. This table should be read in conjunction with the
financial statements and related notes appearing elsewhere in this Prospectus.

<TABLE>
<CAPTION>

                                                                         At April 2, 1995
                                                                      Actual     As Adjusted
                                                                     --------    ------------
                                                                        (In thousands)
<S>                                                                     <C>         <C>
Long-term debt, excluding current maturities .........................  $  3,988    $3,988
Stockholders' equity: ................................................
  Series A 7 1/2 % preferred stock ($10.00 par value), (authorized
     2,000 shares; issued: 750 shares, no shares as adjusted)  .......     7,500      --
  Common stock ($0.01 par value) and paid-in capital (authorized
    30,000 shares; issued: 7,036 shares, 8,036 shares as
    adjusted) (1) ....................................................   100,517   113,251
  Other ..............................................................      (973)     (973)
  Accumulated deficit ................................................   (84,749)  (84,749)
  Total stockholders' equity .........................................    22,295    27,529
    Total capitalization .............................................  $ 26,283   $31,517
<FN>


(1) Excludes  548,372  shares of Common Stock (as at April 2, 1995) reserved for
    issuance upon exercise of currently  outstanding  options  granted under the
    Company's  stock option  plans.  For a description  of the  Company's  stock
    option plans, see Note 11 of Notes to Consolidated Financial Statements.
 </TABLE>


                                9



<PAGE>
                      SELECTED HISTORICAL FINANCIAL DATA
                       (In thousands, except per share)


   The following  selected  consolidated  financial  data for and as of the five
years  ended   December  31,  1994  are  derived  from  the  Company's   audited
consolidated  financial  statements.  The selected financial data as of April 2,
1995 and for the  quarters  ended  April 2,  1995 and  April 3,  1994  have been
derived  from  unaudited  financial  statements  of the Company,  which,  in the
opinion  of  management,  include  all  adjustments,  consisting  only of normal
recurring  adjustments,  necessary for a fair  statement of the results for such
periods.  The  results of the quarter  ended  April 2, 1995 are not  necessarily
indicative of the results to be expected for the entire year. The data set forth
below should be read in conjunction  with the Company's  consolidated  financial
statements  and  related  notes and  "Management's  Discussion  and  Analysis of
Financial Condition and Results of Operations" appearing elsewhere herein.


<TABLE>
<CAPTION>

                                                         Year Ended December 31,                           Quarter Ended
                                                 ----------------------------------------------------   -------------------
                                                                                                        April 3,   April 2,
                                                  1990       1991      1992      1993(1)      1994       1994       1995
                                                -------    -------    -------    -------    --------   --------    -------
<S>                                             <C>        <C>        <C>        <C>        <C>        <C>         <C>
Selected Statement of Operations Data:
  Net sales (2) ..............................  $83,957    $66,914    $70,897    $69,099    $77,145    $ 17,639    $22,316
  Costs of goods sold ........................   62,845     48,103     50,212     47,485     52,418      11,773     15,192
  Gross profit ...............................   21,112     18,811     20,685     21,614     24,727       5,866      7,124
  Operating expenses: ..........................
    Selling, general and administrative  .....   12,184     13,040     13,829     12,805     15,128       3,739      4,344
    Engineering, research and development ....    3,903      3,343      3,784      3,424      3,932         984      1,043
  Operating income ...........................    5,025      2,428      3,072      5,385      5,667       1,143      1,737
  Interest expense ...........................    3,358      2,921      2,564      2,420      1,267         392        273
  Other expense (income) (3) .................      336        378       (389)       420        670         114        194
  Income (loss) before income taxes and
    extraordinary item .......................    1,331       (871)       897      2,545      3,730         637      1,270
  Income tax expense (4) .....................      587        --          13        129        116          22         40
  Income (loss) from continuing operations ...      744       (871)       884      2,416      3,614         615      1,230
  Extraordinary items and loss from
    discontinued operations (5) ..............      270        --         --         --        (389)       (389)        --
  Net income (loss) ..........................    1,014       (871)       884      2,416      3,225         226      1,230
  Dividends on preferred stock ................      --         --          --        --        577         106        143
  Net income (loss) applicable to common stock  $ 1,014    $  (871)   $   884    $ 2,416    $ 2,648    $    120    $ 1,087
Selected Per Share Data: 
  Income (loss) from continuing operations  ..  $  0.12    $ (0.15)   $  0.13    $  0.35    $  0.42    $   0.07    $  0.15
  Extraordinary items and loss from
  discontinued operations (4).................     0.05         --         --         --      (0.05)      (0.05)        --
Net income (loss) per common share ...........  $  0.17    $ (0.15)   $  0.13    $  0.35    $  0.37    $   0.02    $  0.15
Weighted average common shares outstanding  ..    5,984      5,964      6,738      6,935      7,231       7,247      7,216

</TABLE>

<TABLE>
<CAPTION>

                                                           Year Ended December 31,
                                               --------------------------------------------------     April 2,
                                                 1990     1991       1992       1993       1994        1995
                                               -------   -------    -------    -------    -------    --------
<S>                                            <C>       <C>        <C>        <C>        <C>        <C>
Selected Balance Sheet Data:
Working capital .............................  $ 8,499   $13,927    $12,404    $14,943    $11,631    $12,282
Total assets ................................   44,163    41,412     41,747     44,803     42,260     43,729
Long-term debt, excluding current maturities    16,819    22,866     21,072     18,943      4,737      3,988
Preferred stockholders' equity ..............       --        --         --         --      7,500      7,500
Common stockholders' equity..................    6,994     6,343      7,511     10,750     13,543     14,795
<FN>


(1) Net income per common share and  weighted  average  number of common  shares
    outstanding  were  $0.34 and  7,158,000,  respectively,  on a fully  diluted
    basis.  There was no  differance  in primary and fully diluted share data in
    any other year presented.

(2) Amounts  for  1990,   1991,  and  1992  include  revenues  of  approximately
    $13,790,000,  $11,183,000, and $6,474,000,  respectively, from a residential
    telephone product line which was sold in July 1992.

(3) Includes  $791,000 related to a gain on the sale of a residential  telephone
    product line in 1992 (see note 1 above).

(4) See "Management's Discussion and Analysis of Financial Condition and Results
    of Operations -- Income Tax Loss Carryforwards."

(5) Reflects in 1990,  a loss from  discontinued  operations  of $251,000  and a
    benefit of $521,000 from the  utilization  of operating  loss  carryforwards
    (($.04) and $.09 per share,  respectively),  and in 1994,  the  write-off of
    debt issuance costs of $389,000. 
</TABLE>
                                10

<PAGE>

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

   The following  discussion and analysis should be read in conjunction with the
Selected  Historical  Financial  Data and the Company's  Consolidated  Financial
Statements and Notes.


Results of Operations

   The following  table sets forth certain  statement of operations  data of the
Company expressed as a percentage of net sales:

<TABLE>
<CAPTION>

                                                                                    Quarter Ended
                                                    Year Ended December 31,       April 3,  April 2,
                                                  --------------------------      ------------------
                                                    1992      1993      1994       1994      1995
                                                  ------    ------    ------      ------    -------
<S>                                              <C>       <C>       <C>          <C>       <C>
Net sales .....................................   100.0%    100.0%    100.0%       100.0%    100.0%
Cost of goods sold ............................    70.8      68.7      67.9         66.7      68.1
Gross profit ..................................    29.2      31.3      32.1         33.3      31.9
Selling, general & administrative .............    19.5      18.5      19.6         21.2      19.5
Engineering, research and development  ........     5.3       5.0       5.1          5.6       4.7
Operating income ..............................     4.3       7.8       7.3          6.5       7.8
Interest expense ..............................     3.6       3.5       1.6          2.2       1.2
Other expense (income) ........................    (0.5)      0.6       0.9          0.6       0.9
Income tax expense ............................     0.0       0.2       0.2          0.1       0.2
Extraordinary item, write-off of debt issuance
cost ..........................................      --        --       0.5          2.2        --
Net income ....................................     1.2       3.5       4.2          1.3       5.5
Preferred dividends ...........................      --        --       0.7          0.6       0.6
Net income applicable to common stock  ........     1.2       3.5       3.4          0.7       4.9
</TABLE>


Note: Numbers may not add due to rounding.
   
Quarter Ended April 2, 1995 Compared with Quarter Ended April 3, 1994
    
   
   Net  sales in the  first  quarter  of 1995  increased  26.5% to  $22,316,000,
compared  with  $17,639,000  in the first  quarter of 1994.  The increase in net
sales was due primarily to the increase in sales of newer product lines, such as
the DXP  and  Impact  digital  systems.  In  addition,  net  sales  from  custom
manufacturing  for  other  companies  increased  to  $2,020,000,  compared  with
$256,000 in the first quarter of 1994.
    
   Gross  profit in the first  quarter of 1995  increased  21.4% to  $7,124,000,
compared with  $5,866,000 in the first  quarter of 1994.  However,  gross margin
decreased  to 31.9% in the first  quarter  of 1995,  compared  with 33.3% in the
first quarter of 1994.  Although the Company's sales of higher margin  products,
such as DXP and Impact digital  systems,  increased  during the first quarter of
1995 as compared with the same period of 1994,  the decrease in gross margin was
due primarily to increased levels of lower margin custom manufacturing products.
While increased levels of custom  manufacturing  have reduced gross margin,  the
Company  anticipates  continuing  custom  manufacturing in order to offset fixed
costs associated with excess manufacturing capacity.
   
   Selling,  general and  administrative  expenses in the first  quarter of 1995
increased 16.2% to $4,344,000,  compared with $3,739,000 in the first quarter of
1994. However,  such expenses decreased as a percentage of net sales to 19.5% in
the first quarter of 1995, compared with 21.2% in the first quarter of 1994. The
expense  increase was due  primarily to (i) an increase in personnel  associated
with  international  sales, and development and marketing of CTI products,  (ii)
sales allowances  associated with higher sales volume,  and (iii) an increase in
sales  allowances  attributed to an  approximate  8.7% increase in the number of
dealers.  The  decrease  as a  percentage  of net  sales  was due  primarily  to
predominantly fixed costs spread over increased sales.
    

                                11
<PAGE>

   Engineering,  research and development  expenses in the first quarter of 1995
increased  6.0% to  $1,043,000,  compared  with $984,000 in the first quarter of
1994.  However,  such expenses decreased as a percentage of net sales to 4.7% in
the first  quarter of 1995,  compared with 5.6% in the first quarter of 1994 due
to the higher rate of growth of net sales.  The  increase  was due  primarily to
higher  expenditures  to support  ongoing  development and testing of the larger
version of the DXP  digital  system  which is  expected  to  provide  for larger
installations while still utilizing the DXP operating system.

   Operating  income  in the  first  quarter  of  1995  increased  by  52.0%  to
$1,737,000,  compared with  $1,143,000 in the first quarter of 1994.  Similarly,
operating  income  increased as a  percentage  of net sales to 7.8% in the first
quarter of 1995, compared with 6.5% in the first quarter of 1994.

   Interest  expense in the first quarter of 1995  decreased  30.4% to $273,000,
compared with $392,000 in the first quarter of 1994. This decrease was primarily
due to the  recapitalization,  effective  on February 1, 1994,  that lowered the
Company's debt and interest rate. See Note 5 of Notes to Consolidated  Financial
Statements.

   Other  expense in the first  quarter  of 1995  increased  70.2% to  $194,000,
compared with $114,000 in the first  quarter of 1994.  Similarly,  other expense
increased  as a percentage  of net sales to 0.9% for the first  quarter of 1995,
compared with 0.6% in the first  quarter of 1994.  The increase of other expense
as a percentage  of net sales was due primarily to higher cash  discounts  which
were a result of higher sales. In addition,  reduction of interest income from a
note  issued  to the  Company  in  connection  with the sale of the  residential
telephone product line in 1992 contributed to the increase in other expense.

   Income tax expense in the first  quarter of 1995 was $40,000,  compared  with
$22,000 in the first  quarter of 1994.  The  Company's  income tax expense would
have been higher,  but such taxes were reduced by the  utilization  of operating
loss carryforwards.

   Extraordinary  item,  write-off of debt issuance cost in the first quarter of
1994 of $389,000  represents debt  restructuring  costs that were written off in
connection  with the  refinancing  of the Company's  indebtedness  to PacifiCorp
Credit Inc., ("PCI"), an affiliate of the Company.

   Dividends on preferred stock represent  quarterly dividends payable to PCI as
holder of the Series A 7 1/2 % Cumulative Convertible Redeemable Preferred Stock
("Series A  Preferred  Stock").  Dividends  increased  to  $143,000 in the first
quarter of 1995,  compared  with  $106,000 in the same period of 1994 due to the
Company's  paying  dividends for a full quarter in 1995,  compared with only two
months in the first quarter in 1994.

   As a result of the foregoing  factors,  net income applicable to common stock
before extraordinary item increased 113.6% to $1,087,000 in the first quarter of
1995, compared with $509,000 in the first quarter of 1994.
   
1994 Compared with 1993
    
   
   Net sales in 1994 increased 11.6% to $77,145,000,  compared with  $69,099,000
in 1993.  This  increase was due  primarily to increased  sales of $6,974,000 of
business systems.  The continual  increase in sales of telephone systems was due
primarily to the demand for the Company's newer digital telephone  systems,  DXP
and Impact.  In  addition,  net sales from  custom  manufacturing  increased  by
$1,684,000, or 188.4%, compared with 1993.
    
   Gross  profit  in  1994  increased  14.4%  to   $24,727,000,   compared  with
$21,614,000  in  1993.  Similarly,  gross  margin  increased  to  32.1% in 1994,
compared  with 31.3% in 1993.  This  increase in gross  margin was  attributable
primarily to increased sales of higher margin products, such as DXP and Impact.
   
   Selling,  general  and  administrative  expenses in 1994  increased  18.1% to
$15,128,000,  compared  with  $12,805,000  in  1993.  Similarly,  such  expenses
increased as a percentage of net sales to 19.6% in 1994 from 18.5% in 1993.  The
primary  reasons  for  the  increase  were:  (i)  additional   sales  allowances
associated with the higher sales volume in 1994, (ii) increased sales allowances
attributed  to an  approximate  12.4%  increase  in the number of dealers, (iii)
increased personnel and associated expenses for customer 
    

                                12
<PAGE>
support and training, and (iv) a full year of operation of the Company's Comdial
Enterprise  Systems,  Inc. ("CES"), a wholly-owned  subsidiary formed in 1993 to
manage CTI product development, sales, and marketing. Costs relating to CES were
$546,000 higher in 1994 compared with 1993.

   Engineering,  research and  development  expenses in 1994 increased  14.8% to
$3,932,000, compared with $3,424,000 in 1993. Similarly,  engineering,  research
and development  expenses increased as a percentage of net sales to 5.1% in 1994
from 5.0% in 1993.  The increase was due  primarily to  expenditures  to support
development of the larger version of the DXP digital system which is expected to
provide for larger  installations  while still utilizing the operating system of
the DXP and expenditures for the Company's Unisyn business system.

   Operating  income  in  1994  increased  5.2%  to  $5,667,000,  compared  with
$5,385,000 in 1993.  However,  operating income decreased as a percentage of net
sales to 7.3% in 1994 from 7.8% in 1993.

   Interest  expense  in 1994  decreased  47.6%  to  $1,267,000,  compared  with
$2,420,000 in 1993. Similarly, interest expense decreased as a percentage of net
sales to 1.6% in 1994 from 3.5% in 1993.  This decrease was due primarily to the
Company's recapitalization, on February 1, 1994, that lowered the Company's debt
and interest rate.

   Other expense in 1994 increased 59.5% to $670,000,  compared with $420,000 in
1993. Similarly, other expense increased as a percentage of net sales to 0.9% in
1994,  compared with 0.6% in 1993. The increase in other expense as a percentage
of net sales was due  primarily  to  higher cash  discounts  which were a direct
result of higher sales.  In addition,  the reduction of interest  income was due
primarily  to the  Company's  repayment  of  debt  under  its  revolving  credit
facility.

   Income tax expense in 1994 was $116,000,  compared with $129,000 in 1993. The
Company's income tax expense would have been higher, but such taxes were reduced
by the utilization of operating loss carryforwards.

   Extraordinary item,  write-off of debt issuance cost in 1994 of $389,000,  or
0.5% of net sales, represents debt restructuring costs.

   Dividends on preferred stock  represent  quarterly  dividends  payable to the
holder of Series A Preferred  Stock. The Company issued 850,000 shares of Series
A Preferred  Stock to PCI on February 1, 1994, in exchange for the  cancellation
of $8,500,000 of the Company's indebtedness. The Company redeemed 100,000 shares
of Series A Preferred Stock from PCI in December 1994. Dividends in 1994 totaled
$577,000.

   As a result of the  foregoing,  net income  applicable to common stock before
extraordinary  item  increased  25.7%  to  $3,037,000  in  1994,  compared  with
$2,416,000 in 1993.

   
1993 Compared with 1992
    
   Net sales in 1993 decreased by 2.5% to $69,099,000, compared with $70,897,000
in  1992.  This  decrease  was  primarily  due to the  sale  of the  residential
telephone  product line during 1992 which accounted for $6,474,000,  or 9.1%, of
1992 net sales.  Sales of continuing  product lines  increased 7.3% from 1992 to
1993. Sales of other products in 1993 decreased by $1,809,000,  or 22%, compared
with 1992 levels.  This was offset by increased sales of $6,926,000,  or 13%, of
business system products. This increase in sales of business system products was
largely  attributable  to the  introduction  of the Company's  Impact  telephone
system in the fourth quarter of 1992.

   Gross profit in 1993 increased 4.5% to $21,614,000, compared with $20,685,000
in 1992. Similarly, gross margin increased to 31.3% in 1993, compared with 29.2%
in 1992.  This increase in gross margin was primarily  attributable to increased
sales of higher margin business system products, such as Impact and DXP.

   Selling,  general  and  administrative  expenses  in 1993  decreased  7.4% to
$12,805,000,  compared with $13,829,000 in 1992. Similarly, selling, general and
administrative  expenses decreased as a percentage of net sales to 18.5% in 1993
from 19.5% in 1992. The reduction in selling, general and administrative

                                13

<PAGE>

expenses was due principally to the continuing  favorable  impact in 1993 of the
workforce  reduction in 1992.  Costs  relating to the  Company's  commitment  to
expanding  its  international  business  were  higher  in 1993 by  $256,000.  In
addition,  expenses  arising from  operations of CES,  which was formed in 1993,
were $265,000.

   Engineering,  research and  development  expenses in 1993  decreased  9.5% to
$3,424,000, compared with $3,784,000 in 1992. Similarly,  engineering,  research
and development  expenses decreased as a percentage of net sales to 5.0% in 1993
from 5.3% in 1992.  This decrease was due primarily to the continuing  favorable
impact in 1993 of the workforce reduction in 1992.

   Operating  income for 1993  increased by 75.3% to  $5,385,000,  compared with
$3,072,000 in 1992. Similarly, operating income increased as a percentage of net
sales to 7.8% in 1993, compared with 4.3% in 1992.

   Interest  expense  in  1993  decreased  5.6%  to  $2,420,000,  compared  with
$2,564,000 in 1992. Similarly, interest expense decreased as a percentage of net
sales to 3.5% in 1993 from 3.6% in 1992.  Interest expense  decreased  primarily
due to additional reduction of the Company's indebtedness.

   Other expense in 1993 increased to $420,000, compared with income of $389,000
in 1992.  The Company had income in 1992 from the  realized net gain of $791,000
from the sale of the residential telephone product line.

   Income tax expense in 1993 was $129,000,  compared with $13,000 in 1992.  The
Company's income tax expense would have been higher, but such taxes were reduced
by the utilization of operating loss carryforwards.

   As a result of the foregoing, net income applicable to common stock increased
173.3% to $2,416,000 in 1993,  compared with $884,000 in 1992. This increase was
attributable primarily to cost reductions implemented by management in 1992.

Liquidity and Capital Resources

   Prior to February 1, 1994, the Company was indebted to an affiliate of PCI in
the amount of  $21,209,453.  In connection with a  recapitalization  effected on
February 1, 1994, the Company issued 850,000 shares of a newly designated Series
A  Preferred  Stock  in  exchange  for the  cancellation  of  $8,500,000  of the
Company's  indebtedness  to PCI. See  "Description  of Capital Stock -- Series A
Preferred  Stock." The remainder of the Company's  indebtedness  to PCI was paid
using  $6,000,000  of cash  generated  from  operations  and  $6,709,453 of cash
borrowed  from  Shawmut  Capital  Corporation  ("Shawmut"),  formerly  known  as
Barclays Business Credit,  Inc.,  pursuant to a loan and security agreement (the
"Loan Agreement") between Shawmut and the Company,  under which Shawmut provided
a  $6,000,000  term  loan and a  $9,000,000  revolving  credit  facility  to the
Company.

   On April 29, 1994, the Loan Agreement was amended and Shawmut issued a second
term note to the Company in the amount of  $1,300,000 to finance the purchase of
additional surface mount technology  equipment.  Furthermore,  in December 1994,
the Company  redeemed  100,000 shares of the Series A Preferred  Stock using the
proceeds  from the  repayment  of a  $1,000,000  note  issued by the  Company to
Cortelco  International,  Inc., in connection  with the sale of the  residential
telephone product line in 1992.

   Pursuant to the terms of the Loan Agreement, the $6,000,000 term note and the
$1,300,000  term note have an  interest  rate  equal to 1 1/2 % above  Shawmut's
prime rate.  The $6,000,000  term note is payable in 24 equal monthly  principal
installments  of  $125,000,  and 23  equal  monthly  principal  installments  of
$83,334,  with the balance due on February 1, 1998. The $1,300,000  term note is
payable in 44 equal  monthly  installments  of $27,000,  with the balance due on
February 1, 1998. The revolving credit facility has an interest rate of 1% above
Shawmut's   prime  rate.  As  of  June  26,  1995,   the  Company  had  borrowed
approximately   $1,752,802   under  the  revolving   credit   facility  and  had
approximately  $5,503,636 of additional borrowing capacity.  See Note 5 of Notes
to Consolidated Financial Statements. The Company expects to fund its 1995 total
debt payments of $1,824,000 owed to Shawmut with cash from operations.

                                14


<PAGE>

   The Company's  indebtedness  under the Loan  Agreement is secured by liens on
the Company's accounts receivable, inventories, intangibles, land, and all other
assets.  The Loan  Agreement  also contains  financial  covenants  requiring the
Company  to  maintain  specified  levels of  consolidated  tangible  net  worth,
profitability,  debt service  ratio,  and current ratio.  In addition,  the Loan
Agreement  limits the Company's  ability to make  additional  borrowings and pay
dividends except those permitted on the Series A Preferred Stock. As of December
31,  1994 and April 2,  1995,  the  Company  was in  compliance  with all of the
covenants.

   Overall,  the  recapitalization  including  the  issuance  of  the  Series  A
Preferred  Stock,  has resulted in increased net income and cash flow due to the
Company's  incurring  lower  interest  expenses and has  improved the  Company's
balance sheet by reducing debt and increasing  equity.  In particular,  cash and
cash equivalents  decreased by $3,795,000 from December 31, 1993 to December 31,
1994 due to the payment of $6,000,000 to reduce the PCI indebtedness and the use
of the revolver to fund  operations.  Current  maturities  on debt  decreased by
$1,786,000 from December 31, 1993 to December 31, 1994. The Company plans to use
a  substantial  portion of the net  proceeds  from the sales of shares  offerred
hereby to redeem the remaining  750,000 shares of Series A Preferred  Stock. See
"Use of Proceeds."

   Working  capital  increased  in the first  quarter  of 1995 by  $651,000  due
primarily to the increase in accounts  receivable and inventory which relates to
the increase in sales during this period.  Working capital decreased during 1994
by  $3,312,000  due  primarily  to a  $3,795,000  reduction  in  cash  and  cash
equivalents.

   Capital  expenditures  in the first quarter of 1995 and fiscal year 1994 were
$585,000 and $2,367,000,  respectively.  Capital additions in 1994 were provided
by funds from  operations,  capital  leasing,  and borrowing from Shawmut.  Cash
expenditures  for capital  additions in 1994,  1993,  and 1992 were  $2,116,000,
$848,000,  and  $1,776,000,   respectively.  The  Company  anticipates  spending
approximately  $3,000,000  on capital  expenditures  during  1995 which  include
equipment for  manufacturing  and technology. 

   The Company  expects sales of telephone  systems to continue to grow in 1995,
primarily due to the development of new products,  strategic alliances,  and the
development of additional international  distribution channels. In addition, the
Company  expects  sales of its  digital  products,  such as DXP and  Impact,  to
increase in 1995.

   The  Company  believes  that as a result of the  improved  capital  structure
resulting from the  repurchase of the Series A Preferred  Stock from PCI and the
elimination of the dividend  payments  payable on such Series A Preferred Stock,
income from  operations,  amounts  available  from the Company's  current credit
facilities  and the net  proceeds  from the sale of the  shares  offered  by the
Company hereby will be sufficient to meet the Company's needs for the forseeable
future.


   In November 1992, the Financial  Accounting  Standards  Board ("FASB") issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  No.  112,  "Employers
Accounting for Postemployment  Benefits." The Company  implemented this standard
in 1994. This standard had no material effect on earnings or financial  position
primarily due to the Company's policies regarding postemployment benefits.

Income Tax Loss Carryforwards


   On January 1, 1993, the Company  adopted SFAS No. 109,  Accounting for Income
Taxes.  Under this method,  deferred tax assets and  liabilities  are determined
based on the difference between the financial  statement and tax bases of assets
and  liabilities  using  enacted  tax rates in effect  for the year in which the
differences are expected to affect taxable income.


   At  December  31,  1994,  the  Company  had  approximately   $72,336,000  and
$3,027,000 in Federal net operating loss and credit carryovers which will expire
if unused.  The Company provided as of December 31, 1994, a valuation  allowance
to fully reserve the net deferred tax assets  related to such  carryovers due to
the  uncertainty as to whether the Company would generate  taxable income during
the carryforward period.

                                15

<PAGE>
   The Company continually  evaluates the requirements for a valuation allowance
and makes adjustments to such allowance when circumstances  result in changes in
its  estimate  of its  ability to realize its  deferred  tax assets.  During the
second  quarter of the year ending  December  31, 1995,  the Company  expects to
reduce the  valuation  allowance  because at this point in time it appears  more
likely  than  not  that  the  Company  will  be able  to  utilize  approximately
$13,000,000 of the net operating loss  carryforwards  prior to their expiration.
This will result in an increase in net income of  approximately  $4,500,000  for
the quarter ending July 2, 1995.


   If the Company undergoes an "ownership  change" within the meaning of Section
382 of the Internal  Revenue Code, the Company's  right to use its then existing
NOLs is limited during each future year to a percentage of the fair market value
of the Company's  stock  immediately  before the ownership  change.  In general,
there is an  ownership  change  under  Section 382 if over a  three-year  period
certain stockholders increase their percentage ownership change of a corporation
by more than 50 percent. The amount of net operating loss carryforwards expected
to be  utilized  resulting  in the  reduction  of  the  valuation  allowance  of
$4,500,000 assumes an ownership change will take place.


                                       16
<PAGE>
                                    BUSINESS


   The Company designs, manufactures, and markets small to medium sized business
telecommunications systems which support up to approximately 200 telephones. The
Company believes that it is a leading supplier to this market, with an installed
base  estimated  to be in excess of  200,000  telephone  systems  and  2,000,000
telephones. The Company's products include digital and analog telephone switches
and telephones, as well as a wide range of product enhancements to the Company's
telephone  systems.  The Company's  recent growth has occurred  principally as a
result of digital telephone systems  introduced by the Company since 1992. These
digital  products  provide  end  users  with the  ability  to  utilize  evolving
telecommunications technologies, including those arising from the convergence of
telephone systems and computers, or computer-telephony integration ("CTI"). 

Industry Background


   In  recent  years,  advances  in  telecommunications   have  facilitated  the
development of  technologically  advanced  telephone  systems and  applications.
Spurred by the significant  deregulation of the telephone industry that began in
the  1970s,  electronic  telephone  systems  began  displacing  the  traditional
electromechanical  telephones  that had  served  as the basic  office  telephone
system  since  the  1930s.  New  telephone  applications  are  being  introduced
continuously,  permitting business users to improve  communications within their
organizations and with customers by using conference calls, speakerphones, voice
mail, automated  attendant,  and voice processing  applications,  such as speech
recognition.
   
   A telephone  system  consists of a telephone  switch that routes  calls among
individual  telephones  on the system and  telephones  that are connected to the
switch via internal telephone lines. Systems are typically described in terms of
the  number of  telephones  connected  to the  switch.  In the case of  flexibly
configured  systems,  the system is  described  in terms of the total  number of
ports, which can be connected to an outside line, a telephone,  fax machine,  or
other communications device.
    
   Until  recently,  most telephone  systems were "analog,"  transmitting  voice
information in a continuous  wave form that is "analogous" to the original voice
signal.  Analog transmission is acceptable for most voice  requirements,  but is
not as efficient for data or video transmission.  Analog transmission is subject
to  attenuation,  or the continual  degradation of  transmission  quality as the
distance between sender and receiver increases. In addition,  ambient noises can
be picked up and transmitted along with the original voice transmission, leading
to garbled communications.

   By the late 1980s,  digital  telephone  systems were available for commercial
use.  The  digitization  of voice,  data,  and  video is a general  trend in the
telecommunications  industry,  whereby such forms of communication are converted
into binary pulses (0 and 1) that may be stored or  transmitted.  Within a fully
digital system, the signals are reproduced precisely with minimal degradation of
quality.  Digital  systems  generally  offer  customers more  features,  provide
greater voice clarity, offer potential cost savings through the use of low-cost,
high-capacity T-1 transmission lines from  telecommunication  service providers,
enable improved video and data  transmission,  and offer superior  platforms for
future features.  Businesses with digital systems are better  positioned to take
advantage of new features.

   While some manufacturers have ceased producing analog systems altogether, the
Company  offers a broad  line of  systems  utilizing  both  analog  and  digital
technologies.   The  Company  believes  that  current  industry   shipments  are
approximately half digital, with the digital share growing rapidly. In addition,
the  installed  telephone  system base  remains  predominantly  analog,  thereby
providing  significant  opportunities  for manufacturers who continue to produce
analog  systems.  Such systems are purchased by end users wishing to install new
analog systems due to price considerations or to expand existing systems.

   A  recent  major  industry   advancement  is  the  development  of  CTI.  CTI
applications  merge the power of modern telephone systems with that of computers
to provide integrated solutions to broad communications problems, such as proper
queuing  in  call   communications   centers,   and  specific   vertical  market
applications (such as the real estate, law firm and food service markets). As an
example, an emergency dispatch system may use caller  identification  technology
in conjunction  with other databases in order to access  information such as the
street  address and profile of the  emergency  caller  which is displayed on the
dispatcher's computer.  Dispatchers can send help quickly to the correct address
and 

                                17
<PAGE>
provide the information  needed to respond  appropriately to the situation.  The
growing  industry  and user  interest  in CTI has added a new  dimension  to the
business  telecommunications  market.  In addition to the  proprietary  products
offered by the Company and others,  the  acceptance  of industry  standards  now
makes it possible for  independent  software  developers to market  applications
software  geared  toward  solving  or  simplifying  a myriad of common  business
communications problems.


   Initially,  the implementation of CTI was limited to specialized applications
written to the proprietary  interfaces of individual switch makers. This yielded
a small number of expensive products. The broad acceptance of de facto standards
from Novell, Inc. ("Novell") and Microsoft  Corporation  ("Microsoft") now makes
it possible to  implement  CTI on a much  broader  scale and at a  substantially
lower  cost.  In a local  area  network  ("LAN")  environment,  Novell  provides
software  instructions  (service  provider  interfaces  or "SPIs") to  telephone
system  manufacturers  committed  to  producing  the  connectivity  software and
hardware required to communicate with the telephony server. The telephone switch
effectively becomes another node on a client server network.

   For  users  who  are not on a  network,  the  desktop  approach  promoted  by
Microsoft  is  an  alternative   solution.   In  this  case,   telephone  system
manufacturers  design  special  software  links to  Microsoft's  SPI.  Telephony
software is optionally  available on current  Windows  operating  systems and is
expected to be standard on Windows 95.

   Until the late  1980s,  all small and medium  sized  telephone  systems  were
"closed." If users wished to add new  capabilities to their  telephone  systems,
they were restricted to whatever the system  manufacturer chose to offer. One of
the most significant  developments in recent years is the introduction of "open"
systems that permit users to customize  their  telephone  system by adding those
applications  packages  suitable to their  communications  needs.  Open  systems
provide an open application  interface  ("OAI") through which a telephone system
can be linked to a computer.  The computer can then command the telephone system
to perform  certain  functions,  such as to answer,  hold,  delay,  or  transfer
telephone  calls.  The OAI is different for each switch  manufacturer and useful
only if a software  developer  kit ("SDK") is also  provided to third parties by
the switch manufacturers.
   
   Because of the  technological  advances that have arisen due to  digitization
and open systems,  more  flexible and useful  telephone  applications  are being
developed to solve current  communications  problems.  For example,  a decade of
downsizing  and  corporate  cost  cutting has  produced a large  number of small
businesses and  work-at-home  employees.  The industry  estimates that nearly 30
million  people work at least  part-time out of their homes.  This has created a
large market for small  telephone  systems,  personal  computers,  fax machines,
modems,  and other devices  required by home offices.  These users need products
that can better integrate voice and data at the desktop level.
    

   Changes in the telecommunications industry extend to the international market
as well. Developing countries recognize that advanced telecommunications systems
and networks are essential to attract  foreign  investment  and stimulate  local
economies. In some countries, people must wait several years for basic dial tone
service.  There is a large,  ready demand for delivery  systems that can provide
basic service in short time frames and at  economical  prices.  Among  developed
nations,   there  is  a  sustained  trend  toward  privatization  of  government
telecommunications  monopolies  in  favor  of  competition  at all  levels.  The
Company,  with much  experience  working in a competitive  environment,  is well
positioned to take advantage of these opportunities.

Strategy


   The  Company  is  pursuing  three  fundamental   business   strategies:   (i)
maintaining a leadership  position in its core  business of delivering  advanced
telecommunications  systems to the U.S. domestic market through wholesale supply
house  distribution  channels,  (ii)  achieving  growth  through  expansion into
international  markets,  and (iii)  being a leader in the  emerging  market  for
systems  solutions  based on CTI. The Company seeks to support these  strategies
through the following approaches. 

Maintaining a Broad and Efficient Distribution Network


   The Company distributes its products through a network of approximately 7,400
independent  dealers,  of which  approximately  1,400 have  written  contractual
arrangements with the Company. This network enables the Company to achieve broad
geographic penetration, as well as access to some of the 

                                18
<PAGE>
fastest  growing  markets in the country.  The  Company's  distribution  network
centers  around a key  group of  wholesale  supply  houses,  through  which  the
Company's  products are made  available  to dealers.  These  dealers  market the
Company's  products to small to medium  sized  organizations  and  divisions  of
larger  organizations.  The Company's strategy enables it to virtually eliminate
bad debt  exposure  and  minimize  administration,  credit  checking,  and sales
expenses, as well as finished goods inventory levels. Wholesale supply houses in
turn  are  able  to  sell  related  products  such  as  cable,  connectors,  and
installation  tools.  Dealers  have the  benefits of  competitive  sourcing  and
reduced inventory carrying costs.


Targeting Small to Medium Sized Organizations

   The Company has  traditionally  focused on  organizations  requiring small to
medium sized  telecommunications  systems, which the Company believes represents
about  six  million  establishments  in the  United  States,  according  to U.S.
government  statistics.  The  Company's  products  offer this market many of the
features previously available only in large, proprietary systems that were often
not as affordable to this market. 

Offering a Broad Range of Products


   The Company currently offers digital and analog business  telephone  systems,
along  with  a  variety  of   enhancements  to  the  Company's   products,   CTI
applications,  and several other products.  Due to the fact that the software is
designed to be compatible with most of the Company's  telephones,  end users are
able to enhance  and  upgrade  their  systems  without  having to replace  their
telephone  equipment.  The  Company  believes  that this broad range of products
allows dealers to meet  differing  price and feature  requirements.  The Company
continuously  strives to introduce  new products to meet the needs of a changing
market. 

Developing Strategic Alliances

   
   The Company has developed  strategic  alliances with several other companies,
in order to  build on the  strengths  of  these  companies  and  bring  the best
possible  products  to the market at a lower  cost.  For  example,  pursuant  to
strategic  alliances,  the Company has developed the Tracker on-site  integrated
paging system with  Motorola,  Inc.  ("Motorola")  as well as the Scout wireless
multi-line  telephone  which  supports  features of the  Company's  systems with
Uniden America Corporation ("Uniden").  In addition, the Company has joined with
Active Voice Corporation ("Active Voice") for the Company's ExecuMail system and
with Novell for the Company's Enterprise for Telephony Services.
    
Pursuing International Opportunities

   
   The Company chooses its international  markets  carefully,  with a preference
for emerging yet stable  economies  with technical  standards  close to those of
North  America  (to  minimize  costly  redesigns),  and an open and  competitive
telecommunications  marketplace. In 1994, international sales were approximately
$2.7 million,  including  sales to Canada,  Latin America,  the Middle East, and
South Africa.  The Company has entered into a licensing  and original  equipment
manufacturer ("OEM") relationship with Corporate Telephone Systems (Proprietary)
Limited ("Teleboss"), a major South African telecommunications  manufacturer and
dealer,  pursuant to which  Teleboss is serving as a  distributor  of  specified
products made by the Company,  and has a license from the Company to manufacture
certain subassemblies used in those products.
    
Computer -- Telephony Applications

   The Company is addressing the CTI opportunity on several fronts.  The Company
believes that the essential  ingredients  for  successful CTI include (i) "open"
telephone systems,  such as the Company's DXP, (ii) communication  links between
the telephone system and computer or computer network,  (iii) a telephony server
(if integration is over a LAN), and (iv) applications software. 

                                19
<PAGE>

   The Company believes that in order to maximize  profitability in the emerging
markets for CTI, it must create the applications software for promising vertical
markets and small  businesses,  such as real  estate,  legal,  and  retail.  The
Company's  strategy is to develop  applications for these vertical markets using
capabilities  already  available such as screen pops,  directory dialing from an
existing data base,  facsimile  transmission  from the desktop personal computer
("PC"), and unified messaging displays.

Promoting Industry Accepted Interface Standards

   In order to integrate  computers and  telecommunications  equipment,  several
standards  have been  developed.  The  Company  was  among  the first  telephone
manufacturing  companies  to commit to the  Novell  standard,  called  Telephony
Services  Application  Programming  Interface  ("TSAPI").   The  TSAPI  standard
provides a stable  platform for a Novell  NetWare  Network to integrate with the
features and  functionality  of a telephone  switch.  This  standard also allows
third-party  developers to write applications in a non-proprietary  environment,
rather than using a specific system  vendor's SDK, thus  decreasing  development
time and  application  investment  costs.  The Company also has  demonstrated  a
prototype working interface card to support  Microsoft's  Telephony  Application
Programming  Interface ("TAPI") standard that allows users to control any of the
Company's  digital  telephone  systems  through  their  PC  and  access  special
telephony applications now being developed for desktop PC users.

Developing of Open Application Interface
   
   The Company believes that OAI provides many advantages to systems  developers
including  reducing the time needed to develop new products and providing access
to a variety of applications from third-party vendors. Some manufacturers charge
high prices for the  interface  and  software  development  kit.  While this has
retarded growth of CTI applications, prices are now coming down. The Company was
the second manufacturer to equip a small to medium sized system with an OAI, and
the first to offer the interface link and SDK essentially for free.
    
Products


   The Company offers a variety of telephone systems, including digital systems,
analog systems,  enhancements to the Company's products,  CTI applications,  and
other products. 

Digital Systems

   
   DXP is a  digital  switch,  introduced  in  1992,  that  is  compatible  with
virtually all of the Company's analog and digital telephones. This compatability
allows the Company  and its  dealers to target  larger end users while using the
same telephones as those used in the Company's smaller systems.  Currently,  the
DXP provides customers with an affordable system that can be expanded to support
up to 224 ports that can be configured as incoming lines or telephones.  The DXP
has more call  processing  features than smaller  systems,  including  automatic
route  selection and an optional  PC-based  attendant  position.  The DXP may be
linked to various CTI  applications  using the Company's  Enterprise  SDK, which
allows external  PC-based  software packages to manage the DXP for any number of
specialized  applications.  Properly designed digital telephone systems, such as
the  Company's  DXP, are also  directly  compatible  with T-1 service lines from
telecommunications  service providers. A T-1 line is a digital service line that
is  equivalent  to 24 voice  channels or can  transmit  data at 1.5 megabits per
second. The Company is currently testing an even larger version of the DXP to be
introduced in the second half of 1995.

   Impact  digital  telephone  systems were  introduced  in November  1992,  and
support up to 24 lines and 48 telephones.  This system includes a digital switch
and Impact digital  telephones  which offer a variety of features,  including an
interactive  liquid crystal display  ("LCD"),  programmable  feature keys, three
color lighted  status  indicators,  and a subdued  off-hook  voice  announce for
receiving intercom calls while on a telephone call. 
    

   DigiTech  digital  systems were  introduced in January 1991 with switches and
telephones  designed for the business  market  supporting  up to 24 lines and 48
telephones.  DigiTech offers  automatic set relocation,  remote  programming,  a
replaceable software cartridge, and other sophisticated features.

                                20

<PAGE>
Analog Systems


   Unisyn is an analog telephone system,  introduced in 1994,  designed to offer
advanced features to very small  organizations.  Two models are offered,  one of
which  supports  up to three  lines and eight  telephones,  and the other  which
supports up to  six lines and 16  telephones.  Display  model  telephones  offer
interactive  function keys to simplify  feature  access.  Another  capability of
Unisyn is its optional  compatibility  with standard  interface  analog devices,
such as single line telephones, fax machines, and modems.

   ExecuTech  2000  Unitized  Expandable  Hybrid  Systems  are  analog  systems,
introduced in 1989, the largest base system of which supports up to 16 lines and
32  telephones.  The addition of expansion  modules allows end users to increase
capacity to a maximum  combination  of 80 lines and  telephones.  These  systems
provide subdued  off-hook voice  announce,  built-in  battery backup  interface,
integrated call costing, and many other features.


   ExecuTech XE Key Systems are analog  telephone  systems,  introduced in 1989,
that  support up to 10 lines and 24  telephones.  All  systems  support the same
family  of  full-featured  telephones.  The  switch  is  unitized,  or a closed,
self-contained  unit,  making the ExecuTech XE system economical to manufacture,
easy to install,  and  beneficial to end users who do not have to buy additional
components to add features.


   ExecuTech II Hybrid  products are analog  telephone  systems,  introduced  in
1986,  consisting of models  supporting up to 22 lines and 96  telephones.  This
line of systems  supports  economical  ExecuTech  single-line  telephones  and a
variety of multi-line terminals including an LCD model.

   InnTouch is a line of four analog hospitality systems, the first of which was
introduced  in 1987,  that  support  up to 22 lines  and 128  telephones.  These
systems  feature a front desk video display  terminal,  integrated call costing,
and multi-featured room phones.

   Solo II is an analog telephone system, introduced in 1986, that is offered in
three and four line models and provides a sophisticated set of features that are
easy to program and cost effective. 

Product Enhancements

   ExecuMail is an integrated voice processing  system,  introduced in 1990, for
use with  selected  telephone  systems  offered by the  Company.  ExecuMail  was
developed in  cooperation  with Active  Voice,  and provides both voice mail and
automated attendant service.

   
   Scout is the Company's first wireless multi-line telephone introduced in 1995
and  developed  in  cooperation  with  Uniden,  a  major  supplier  of  wireless
communications products. This telephone allows users to roam freely within their
business  environments  and still receive or place calls.  Scout phones offer an
LCD display,  multi-line access,  programmable  keys, an intercom,  and head-set
convenience. The portable handset weighs only 8.5 ounces.
    
   
   Tracker  is an  on-site  integrated  paging  system  introduced  in 1994  and
developed in cooperation  with  Motorola.  The purpose of the product is to help
assure that calls are quickly and  efficiently  completed to individuals who are
at work, but not always by their phones.  Tracker,  which operates on one of the
Company's  digital  telephone  systems,  includes  a Tracker  base  station  and
personal  pagers  equipped  with an LCD. The  personal  pagers sound an alert or
vibrate to notify  users of incoming  calls or  important  messages.  A user can
retrieve  calls by going to the nearest  Impact phone and dialing a special code
that is displayed on the LCD. A valuable feature of Tracker is its compatability
with related  products  manufactured  by the Company.  
    
CTI Applications


   Enterprise is the Company's OAI software  developer's tool kit, introduced in
1993,  used  with  the  DXP  system.   Enterprise  allows  independent  software
developers  to access the DXP system  software  using more than 100  commands to
create unique applications for specific vertical markets,  such as telemarketing
groups, emergency services, call centers, taxi services, and multimedia centers.
One of the 

                                21
<PAGE>

initial OAI applications  developed using Enterprise is an Enhanced 911 ("E911")
emergency  telephone  system.  Enterprise is a platform for the  development  of
applications based upon the convergence of computer and telephony technologies.

   InnTouch DXP is a digital telephone system,  introduced in 1994, designed for
hospitality  applications.  The  system  consists  of a DXP,  Impact  multi-line
administration  phones,   single-line  guest  phones,  and  special  hospitality
software.  The guest phones may be industry  standard  message waiting models or
the  Company's  own  HoTelephones.  HoTelephones  provide  added  functionality,
including programmable keys and an auxiliary jack for modem connection. Standard
system features include  check-in/check-out,  automatic  wake-up calls,  message
waiting  indication,  call costing,  maid status,  and many other valuable hotel
management  features.  The optional InnTouch processing monitor is linked to the
DXP via the Company's  proprietary  Enterprise CTI link and provides full screen
display of room,  telephone and maid status.  InnTouch  serves hotel  properties
requiring up to 192  telephones.  InnTouch was designed in  cooperation  with an
independent software developer.
   
   QuickQ ACD is a digital  telephone system,  introduced in 1994,  designed for
call  center  use.  The  system  consists  of a DXP,  Impact  telephones,  voice
announcing equipment,  special automatic call distribution  software,  and a PC.
The QuickQ  answers and  distributes  incoming  calls  rapidly and  efficiently,
helping  to assure  maximum  call  center  productivity  and  superior  customer
response levels.  Up to 96 reports are provided,  detailing call volume and call
center performance. The QuickQ ACD has a maximum capacity of 64 lines to support
up to 48 telephones in use simultaneously.  Like the InnTouch DXP, the QuickQ is
a CTI  product,  based on the  Company's  Enterprise  link to the DXP  operating
system.  QuickQ  was  designed  in  cooperation  with  an  independent  software
developer.
    
   E911 Systems are specially engineered telephone systems,  introduced in 1994,
for handling  emergency  ("911")  telephone calls. The Company's systems deliver
valuable  information  to  emergency  dispatchers  using  caller  identification
technology in conjunction  with other  databases in order to access  information
such as the street address and profile of the emergency caller.  Dispatchers can
send help  swiftly to the  correct  address and  provide  information  needed to
respond  appropriately  to the  situation.  All calls are  recorded  for  future
reference,  and operators can handle  multiple  calls  without  losing  valuable
information.  The Company's E911 system makes  extensive use of CTI. The Company
contracts with municipal authorities for the purchase of the equipment. 
   
   Enterprise  for  Telephony  Services is a line of software and  documentation
products,  introduced  in 1995,  used by dealers to  integrate a DXP switch with
Novell Netware based LANs. When installed in a network  server,  PC users on the
LAN can command the DXP to perform telephony functions from their PCs and access
special applications  software.  Several products are available to support up to
250 users.
    
Other Products


   HoTelephone,  introduced in 1984, comes in a variety of models.  In 1990, the
Company  added models with  programmable  soft keys and the "Take II" model that
simulates  two-line  service.  Specially  designed for business  travelers,  the
HoTelephone  for motel and hotel guest rooms offers  memory keys for  one-button
dialing of various  services,  plus a message  waiting  lamp,  hold button,  and
built-in data jack for connecting portable computers and fax machines.

   Voice Express is a fully featured  multi-function  display telephone that was
introduced in the early 1980s, with integrated speakerphone,  autodial, and many
standard features for use behind different types of switches.  Voice Express may
be optionally  equipped  with a two-line  module or the user can add special six
and ten button modules for use with older telephone equipment.


Sales and Marketing


   The Company has  established an extensive  two-tiered  distribution  network,
whereby the Company sells its products to wholesale  supply houses which in turn
sell  the  Company's  products  to  approximately  7,400  independent   dealers.
International  sales  are  accomplished   through  a  network  of  international
distributors.  These  customers buy direct from Comdial,  normally by letters of
credit, and resell to end users or other dealers.  With the exception of federal
government sales, no products are distributed directly to end users.

                                22

<PAGE>

   The Company distributes products to nine major wholesale supply houses, three
of which each account for more than 10% of the Company's sales.  These wholesale
supply  houses are  Graybar  Electric  Company,  Inc.("Graybar"),  North  Supply
Company,  Inc.("North  Supply"), a subsidiary of Sprint Corporation,  and ALLTEL
Supply, Inc.("ALLTEL"), a subsidiary of ALLTEL Corporation, a stockholder of the
Company,  which in the aggregate in 1994 accounted for  approximately 78% of the
Company's sales. In 1994, sales to Graybar,  North Supply and ALLTEL amounted to
approximately  $31.3  million  (41% of net  sales),  $16.3  million  (21% of net
sales), and $12.4 million (16% of net sales), respectively.

   The  Company has two classes of dealers,  Preferred  and  Associate  Dealers.
Preferred  Dealers  generally have greater sales and technical  skills,  and are
strongly committed to the Company's  products.  The Company offers an attractive
incentive  package for  Preferred  Dealers,  including  exclusive  access to the
Company's  most popular and advanced  products,  cash rebates  related to dealer
purchase levels, cooperative advertising allowances and a measure of territorial
protection.  For example,  special software is required to connect the Company's
popular  Impact  telephones  with DXP switches,  which is not available from the
wholesale  supply houses,  but rather sold and shipped  exclusively to Preferred
Dealers.  Preferred Dealers have sales quotas, and the sales department monitors
their performance against these targets.  By contrast,  Associate Dealers do not
have quotas.  They  purchase  Comdial  products on an as-needed  basis,  and are
rewarded  through  product  rebates.   The  Company  has   approximately   7,400
independent  dealers,  of which  approximately  1,400 have  written  contractual
arrangements  with the Company,  divided  almost equally  between  Preferred and
Associate Dealers.

   The  Company's  sales  organization  seeks  to  recruit,  train  and  support
individual dealers to facilitate  promotion and sale of the Company's  products.
Dealer and  distributor  sales are managed by 14 territory  managers,  organized
into Western and Eastern  regions.  Each territory  manager has a  corresponding
Inside  Sales  Representative.   Field  Sales  Representatives   concentrate  on
supporting  Preferred  Dealers  and the  distributors  from whom they  purchase.
Within their respective  territories,  Field Sales  Representatives are based in
large  cities and work out of home  offices.  There are also small  sales  teams
focused  on  sales  to  the  United  States   government  and  to  international
distributors.

   Each territory manager is responsible for recruiting new dealers and training
and motivating existing dealers. Dealers are supported through telephone contact
with Inside Sales Representatives, direct mail, and local product seminars often
organized  by  distributors.  To  stimulate  street  level  demand,  Field Sales
Representatives  make  joint  sales  calls  with  dealers to end users and train
dealer   sales   personnel  in  product   benefits.   Product   specialists   in
Charlottesville are available to help engineer complex  configurations and solve
technical  problems.  All sales  personnel earn incentive  income based on sales
results. 

   Advertising and public relations efforts are also directed to dealers through
trade  magazines such as Teleconnect and  Computer-Telephony.  Trade shows are a
major element of the Company's  marketing  plans.  The Company is always a major
draw at the annual UNICOM and Computer-Telephony shows.


   CTI  products  are  marketed  somewhat  differently.  E911  systems  are sold
directly  by  dedicated  sales  personnel,  with  installation  and  maintenance
performed by  qualified  dealers.  Comdial  brand  software and bundled  systems
solutions are purchased through wholesale supply houses like the Company's other
products.  Third-party  applications software can be purchased directly from the
Company through the CT Direct catalog.

   The Company's dealers are primarily  responsible for supporting end users who
purchase the Company's products. The Company does, however,  provide substantial
technical  support to its  dealers at no  additional  cost to them.  The Company
maintains a technical support staff devoted to dealer support which is available
on a toll free basis  twelve hours per day with  emergency  service on weekends.
The  Company  also  generally  provides a limited  warranty  on  elements of its
products,  permitting factory returns within 24 months after sale.  Although the
Company does not offer  maintenance  contracts  for its systems,  dealers  often
independently sell maintenance contracts to end users.


   Because the Company's sales are made under  short-term sales orders issued by
customers  on  a  month-to-month  basis,  rather  than  under  long-term  supply
contracts,  backlog  is  not  material  to an  understanding  of  the  Company's
business.

                                23
<PAGE>
Engineering, Research and Development


   The Company  believes  that it must  continue to  introduce  new products and
enhance existing products to maintain a competitive position in the marketplace.
The  Company's  engineering  department,   working  in  collaboration  with  the
marketing and manufacturing departments,  is responsible for the design of these
new products and enhancements.  A significant amount of engineering expenditures
are  dedicated  to new  product  development,  with  the  balance  used for cost
reductions and performance enhancements to existing products. Early in 1993, the
Company changed the  responsibilities  of its engineering  staff to include both
product development and support of a product through its entire life cycle. This
requires  engineers  to perform  multiple  tasks in  addition  to  research  and
development.  Although research and development costs for the fiscal years ended
1994,  1993,  and 1992  comprise  the  majority of  engineering,  research,  and
development   costs,   which  were  $3,932,000,   $3,424,000,   and  $3,784,000,
respectively,  the Company is unable to  segregate  and  quantify  the amount of
research  and  development  costs from other  engineering  costs for such fiscal
years.

   At this time, the Company's new product  investments are heavily  directed in
three areas (i)  expansion  of its digital  product  line,  (ii)  extending  OAI
capability  to  a  broader  range  of  the   Company's   platforms,   and  (iii)
"internationalization"  of  existing  and  new  products.  The  efforts  are not
independent of each other.  For example,  a new digital system might be designed
to provide an OAI and to be available in models compatible with the standards of
the Company's prime international markets.

   The Company anticipates introducing a larger version of the DXP in the second
half of 1995. This should extend the Company's  ability to deliver CTI solutions
to larger businesses.  Field trials for this product began in May, 1995. Efforts
are also  underway to develop a smaller  platform,  or series of  platforms,  to
deliver CTI solutions to smaller  businesses.  Another important design activity
is  the  completion  of  special   telephony   cards   supporting   desktop  CTI
applications. The demand for these products is expected to grow, coincident with
the release and anticipated  broad market  acceptance of Microsoft's  Windows 95
operating system. 

Manufacturing and Quality Control


   The  Company's  manufacturing  process  is  vertically  integrated,  and uses
advanced  automated   assembly  and  test  equipment  and  computer   controlled
sequencing  machines.  Beginning in 1991, the Company made further  productivity
improvements by employing surface mount technology  ("SMT") in the production of
predrilled  printed wire boards  ("PWBs").  Between  1992 and 1994,  the Company
further expanded SMT  productivity.  Components  designed for SMT production are
smaller,  and allow for the  placement  of more  components  in the same surface
area. In addition,  the components are placed on the surface rather than through
the surface  which allows  placement of  components on both sides of the PWB. In
most cases,  this reduces the required  number of PWBs and  connectors,  thereby
providing a major improvement in quality and product reliability, a reduction in
product cost, and an improvement in profit  margins.  The Company  believes that
approximately 10% of its costs are associated with labor expenses.

   The Company also  manufactures  injection  molded plastic  parts,  fabricated
metal parts, and other components.  The Company's  employees  assemble completed
PWBs, components,  plastics,  and other purchased or manufactured  subassemblies
into  completed  products.  The  Company has been able to utilize  excess  plant
capacity  by  contracting  with  third-parties  who use the  Company's  plastics
molding  equipment.  See  "Management's  Discussion  and  Analysis of  Financial
Condition and Results of Operations." 

   The Company  attempts to monitor  the quality of the  manufacturing  process.
Individual assemblers and machine operators are trained to inspect subassemblies
as the work passes through their respective  areas. In addition,  some automated
production machines perform quality tests concurrently with assembly operations.
The Company believes that this high level of automation and vertical integration
improves  quality,  cost,  and customer  satisfaction.  In 1994, the Company was
certified by the International  Organization for Standardization  ("ISO") at the
most  rigorous  ISO  9001  level,   which  rates  systems  and   procedures  for
manufacturing, engineering, product design, and customer service.

                                24
<PAGE>
Competition


   The market for the  Company's  products  is highly  competitive.  The Company
competes with  approximately  20 companies,  many of which,  such as AT&T Corp.,
Northern Telecom Inc., and Toshiba Corp., have significantly  greater financial,
marketing and technical  resources than the Company.  Key competitive factors in
the sale of  telephone  systems and related  applications  include  performance,
features,  reliability,  service and  support,  name  recognition,  distribution
capability,  and price. The Company  believes that it competes  favorably in its
market with respect to the performance,  features,  and price of its systems, as
well as the level of service and support that the Company provides. In marketing
its telephone  systems,  the Company also emphasizes quality as evidenced by its
ISO 9001 certification and high technology  features.  In addition,  the Company
competes with its  competitors  to attract and retain  dealers for its products.
The Company expects that  competition will continue to be intense in the markets
that it serves,  and there can be no assurance  that the Company will be able to
continue to compete  successfully in the marketplace or that the Company will be
able to maintain its current dealer network. 

Intellectual Property

   
   From  time  to  time,  the  Company  is  subject  to   proceedings   alleging
infringement  by the Company of  intellectual  property  rights of others.  Such
proceedings could require the Company to expend  significant sums in litigation,
pay significant damages, develop non-infringing  technology, or acquire licenses
to the technology that is the subject of the asserted infringement, any of which
could have a material adverse effect on the Company's  business.  Moreover,  the
Company relies upon copyright, trademark, and trade secret protection to protect
the Company's proprietary rights in its products. There can be no assurance that
these  protections will be adequate to deter  misappropriation  of the Company's
technologies or independent third-party development of similar technologies.
    
   
   Because the  telecommunications  manufacturing  industry is  characterized by
rapid technological change with frequent new product and feature  introductions,
industry  participants  often find it necessary to develop products and features
similar to those  introduced  by others,  with  incomplete  knowledge of whether
patent  protection  may have been applied for or may  ultimately  be obtained by
competitors  or  others.  The  telecommunications   manufacturing  industry  has
historically   witnessed  numerous   allegations  of  patent   infringement  and
considerable  related  litigation  among  competitors.  The  Company  itself has
received claims of patent infringement from several parties which sometimes seek
substantial  sums,  including  certain  competitors such as Phonometrics,  Inc.,
which has since  licensed  patented  technology to the Company.  The Company has
received  several such claims from various  patent  holders,  including a patent
holder who has engaged in numerous  other legal  actions  against  parties other
than the  Company.  Despite  the  Company's  strong  denial of any such  alleged
infringement,  such patent holder has  threatened to commence a lawsuit  against
the Company seeking substantial damages and other relief. Although the Company's
investigation  of some of these  claims has been  limited by the claims' lack of
specificity,  the limited  availability of factual information and documentation
related to the claims,  and the expense of pursuing  exhaustive  patent reviews,
the Company believes that its systems do not currently infringe valid patents of
any such claimants.  In response to prior  infringement  claims, the Company has
pursued and  obtained  nonexclusive  licenses  entitling  the Company to utilize
certain fundamental  patented functions that are widely licensed and used in the
telecommunications manufacturing industry. These licenses expire upon expiration
of the underlying patents.
    
   Although the Company  believes that it currently owns or has adequate  rights
to utilize all material  technologies  relating to its products, as it continues
to develop new products and features in the future,  it anticipates  that it may
receive  additional claims of patent  infringement.  Such claims could result in
the Company's incurring  substantial legal expenses and being required to obtain
licenses, pay damages for infringement, or cease offering products that infringe
such patents.  There can be no assurance  that a license for any such  infringed
technology  would be  available to the Company or, even if  available,  that the
terms of any such license would be satisfactory.




                                25
<PAGE>
Employees


   As of April 2, 1995,  the Company had 801  full-time  employees,  of whom 572
were engaged in  manufacturing,  103 in product  development and support,  71 in
sales, and 55 in general  management and  administration.  The Company has never
experienced a work stoppage and no employees  are  represented  by labor unions.
The Company believes that its employee relations are good.

Properties


   The Company  designs,  manufactures,  and markets all of its products  from a
fully-integrated,  approximately 500,000 square foot manufacturing facility on a
25  acre  site  located  in  Charlottesville,  Virginia.  All of  the  Company's
operations and development are located at this facility, which the Company owns.
The Company  believes that its facilities are adequate for both the operation of
its business as presently conducted and expansion in the foreseeable future.

   The  Company's  facilities  are subject to a variety of federal,  state,  and
local  environmental  protection  laws  and  regulations,  including  provisions
relating  to the  discharge  of  materials  into  the  environment.  The cost of
compliance with such laws and regulations has not had a material  adverse effect
upon the Company's capital expenditures,  earnings or competitive position,  and
it is not anticipated to have a material adverse effect in the future.

   In  1988,  the  Company  voluntarily  discontinued  its  use  of  a  concrete
underground  hydraulic oil and chlorinated  solvent storage tank. In conjunction
therewith, nearby soil and groundwater contamination was noted. As a result, the
Company  developed a plan of remediation that was approved by the Virginia Water
Control  Board on January 31, 1989.  The plan was later  amended and approved by
the  Virginia  Department  of  Environmental  Quality,  after  which the Company
commenced the  remediation  efforts  required  thereunder.  In 1993, the Company
provided a $45,000  reserve for the estimated cost to implement the  remediation
plan.

                               LEGAL PROCEEDINGS

   There are no material pending legal proceedings,  other than ordinary routine
litigation  incidental  to the  business,  to which  the  Company  or any of its
subsidiaries is a party or to which any of their property is the subject.

                                26

<PAGE>
                                   MANAGEMENT

   The following  table sets forth certain  information  regarding the Company's
directors, executive officers and a key employee.


        Name               Age                  Position
        ----               ---                  --------
Officers and Directors
  William G. Mustain  ..   53    Chairman of the Board, President, and Chief
                                   Executive Officer
  Wayne R. Wilver ......   61    Senior Vice President, Chief Financial Officer,
                                   Treasurer, and Secretary
  Stephen C. Ayers  ....   40    Vice President, Sales and Marketing
  Joe D. Ford ..........   47    Vice President, Human Resources
  Keith J. Johnstone  ..   48    Vice President, Manufacturing
  Lawrence K. Tate  ....   52    Vice President, Quality
  Ove Villadsen ........   54    Vice President, Engineering
  A.M. Gleason .........   65    Director
  Michael C. Henderson     48    Director
  William E. Porter  ...   50    Director
  John W. Rosenblum  ...   51    Director
  Dianne C. Walker  ....   38    Director

Key Employee 
  William C. Grover  ...   56    President, Comdial Enterprise Systems, Inc.



   The business experience, principal occupations and employment, as well as the
periods of  service,  of each of the  directors,  executive  officers  and a key
employee of the Company during at least the last five years are set forth below.


   William G. Mustain joined the Company as Vice President of Operations in June
1987 and assumed the position of President, Chief Executive Officer and Director
in May  1989.  In April  1995,  Mr.  Mustain  became  Chairman  of the  Board of
Directors.  Prior to joining the  Company,  Mr.  Mustain was Vice  President  of
Operations   (Engineering  and   Manufacturing)   for  Norand   Corporation,   a
manufacturer   and   marketer  of  mobile   computing   systems   and   premises
based-wireless data communication  networks,  from 1983 to 1987 and held various
engineering and manufacturing  positions with General Electric Company from 1964
to 1983.


   Wayne R. Wilver joined the Company in July 1986 and has served in his present
position as Senior Vice  President,  Chief  Financial  Officer,  Treasurer,  and
Secretary  since May 1989.  Between  1983 and 1986,  Mr.  Wilver  served as Vice
President -- Finance and Business Management and Treasurer to the U.S. Committee
for Energy  Awareness.  From 1955 to 1983,  Mr.  Wilver held various  management
positions with General Electric Company,  including Chief Financial Executive of
its Mobile Communications Business division.

   Stephen C. Ayers  joined the Company in November  1988 as Vice  President  in
charge  of Sales  and  Marketing.  Prior to that  time,  he held  various  sales
management positions with BellSouth  Communications  Systems, Inc., a subsidiary
of BellSouth, Inc.

   Keith J. Johnstone was elected Vice President in charge of Manufacturing  for
the  Company in May 1990.  He has been  employed in various  positions  with the
Company and its affiliates since 1980,  including  Director of Customer Service,
Director of Materials, Director of Manufacturing Systems, and Plant Manager.

   Joe D. Ford was elected Vice President in charge of Human  Resources in April
1995. Prior to his election,  Mr. Ford served as the Company's Director of Human
Resources. Mr. Ford joined Stromberg-

                                27

<PAGE>

Carlson Telephone  Systems,  Inc., a division of General  Dynamics,  in 1979 and
joined  the  Company  when  it  acquired   Stromberg-Carlson's   Charlottesville
operations in October 1982.
   
   Lawrence K. Tate was elected Vice  President in charge of Quality in November
1992.  Between 1969 and 1982, he held various  management  positions,  including
Vice President --  Manufacturing  Operations,  for  Stromberg-Carlson  Telephone
Systems, Inc., which operated the Charlottesville  manufacturing facility before
the Company acquired it in October 1982.
    
   Ove  Villadsen  was elected Vice  President in charge of  Engineering  in May
1989.  Prior to that time, Mr.  Villadsen served as Vice President of one of the
Company's  subsidiaries and has been employed in various management positions by
the Company or its affiliates since 1980.


   A.  M.  Gleason  retired  in May  1995  as  Vice  Chairman  and  director  of
PacifiCorp, a diversified public utility. Prior to January 1994, Mr. Gleason was
President and Chief  Executive  Officer of PacifiCorp.  He is also a director of
Tektronix,  Inc., Blount, Inc., and Fred Meyer, Inc. Mr. Gleason has served as a
director of the Company since 1981.


   Michael C. Henderson is President and Chief  Executive  Officer of PacifiCorp
Holdings,  Inc., a holding company which owns 87% of Pacific Telecom,  Inc., and
100% of Pacific Generation Company and PacifiCorp Financial Services, Inc. He is
also President and Chief  Executive  Officer of PacifiCorp  Financial  Services,
Inc.,  a  diversified  financial  services  company,  and served as  Chairman of
Pacific  Generation  Company,   developer  and  operator  of  independent  power
projects. Prior to April 1993, Mr. Henderson was Vice President -- Community and
Energy Services of PacifiCorp.  Between April 1991 and April 1992, Mr. Henderson
served as Senior Vice President  -Portfolio  Management of PacifiCorp  Financial
Services,  Inc. ("PFS"),  and in that capacity held various management positions
in  companies  in which  PFS  held  equity  interests.  From  1986 to 1990,  Mr.
Henderson  served as Chief Executive  Officer of Crescent  Foods,  Inc., and was
President of Sound Strategies, a solely owned consulting firm from 1990 to 1991.
Mr. Henderson serves as Chairman of the Board of Albina Community  Bancorp.  Mr.
Henderson has served as a director of the Company since April 1995.


   William E. Porter is Vice  President  -- Project  Future of Trigon Blue Cross
Blue Shield (formerly Blue Cross Blue Shield of Virginia).  Between 1992 and May
1994,  Mr. Porter was a Vice  President of the  Integrated  Systems  Division of
Century Technologies  Corporation,  a systems integration company.  Between 1990
and 1992,  Mr.  Porter  served as Deputy  Chief of Staff for the Governor of the
Commonwealth  of Virginia  and as Deputy  Secretary  of Commerce  and Trade.  He
served as a director of the Metropolitan  Washington  Airports Authority between
1992 and 1994 and as a director of Virginia's  Center for Innovative  Technology
in 1993. Mr. Porter has served as a director of the Company since July 1994.


   John W. Rosenblum is a Tayloe Murphy Professor of Business Administration and
was  Dean  from  1983  to  1993  at  the  Darden  Graduate  School  of  Business
Administration  at  the  University  of  Virginia.  He is  also  a  director  of
Chesapeake  Corporation,  Cadmus Communications Corp., T. Rowe Price Associates,
and Cone Mills  Corporation.  Mr.  Rosenblum  has  served as a  director  of the
Company since 1992.

   Dianne C. Walker is an independent consultant. Prior to January 1995, she was
a consultant to Bear Stearns & Co. Inc., an  investment  banking firm.  Prior to
August 1992, she was a consultant to and between April 1990 and July 1991,  Vice
President of Kidder  Peabody & Co.,  Inc., an investment  banking firm.  Between
1988 and  1990,  Ms.  Walker  was a  consultant  to  Pacific  Telecom,  Inc.,  a
telecommunications  company and an affiliate  of PCI and of the Company.  She is
also a director of Satellite  Technology  Management,  Inc.,  Catalina Marketing
Corporation,  Arizona Public Service Company, and Microtest, Inc. Ms. Walker has
served as a director of the Company since 1986.
   
   William C. Grover has been the President of CES, a wholly owned subsidiary of
the Company which markets CTI hardware and software since August 1993.  Prior to
joining the Company,  Mr. Grover was the Chief  Executive  Officer of a software
database  company  after  spending 17 years as an executive  at Sperry  Computer
Systems,  three years as Senior Vice President -- Sales and Marketing for Norand
Corporation, and two years as President of Sequoia Systems.
    

                                28

<PAGE>
                      PRINCIPAL AND SELLING STOCKHOLDERS


   The following  table sets forth certain  information as of June 12, 1995, and
as  adjusted  to reflect  the sale of  1,000,000  shares of Common  Stock by the
Company  and  2,000,000  shares  by the  Selling  Stockholder  in this  offering
regarding  the  beneficial  ownership of the  Company's  Common Stock by (i) all
persons known by the Company to own  beneficially  more than 5% of the Company's
Common Stock, (ii) each director and officer of the Company, (iii) all directors
and  officers of the Company as a group and (iv) the  Selling  Stockholder.  All
information  with  respect to  ownership  by the  Selling  Stockholder  has been
furnished by the Selling Stockholder.


<TABLE>
<CAPTION>

                                          Amount and                                      Percent of Outstanding
                                          Nature  of       Shares    Shares Owned           Stock   Owned(3)
                                          Beneficial       Being         After         Before                After
Name and Address of Beneficial Owner      Ownership(1)   Offered(2)   Offering(2)     Offering              Offering
- --------------------------------------    ---------     ---------      -------         -------               ------
<S>                                       <C>           <C>          <C>                <C>                  <C>
PacifiCorp Credit, Inc. (4), (5) ......   2,907,169     2,000,000      907,169           41.1%               11.2%
 825 N. E. Multnomah Street Suite 775
 Portland, Oregon 97232-2152
ALLTEL Corporation (4).................     365,222           --       365,222            5.2%                4.5%
 One Allied Drive 
 Little Rock, Arkansas 72202 ..........
Dimensional Fund Advisors, Inc. (4),
(6)....................................     367,233           --       367,233            5.2%                4.5%
 1299 Ocean Avenue, Suite 650 
 Santa Monica, California 90401........
A. M. Gleason (7)......................      19,600           --        19,600                               **
Michael C. Henderson (8), (9)..........   2,910,503           --       910,503           41.1%               11.3%
William E. Porter (9)..................       6,666           --         6,666                               **
John W. Rosenblum (9)..................      13,333           --        13,333                               **
Dianne C. Walker (10)..................      16,700           --        16,700                               **
William G. Mustain ....................      41,895           --        41,895                               **
Wayne R. Wilver (11)...................      24,444           --        24,444                               **
Stephen C. Ayers (12) .................      13,222           --        13,222                               **
Joe D. Ford (13) ......................       1,711           --         1,711                               **
Keith J. Johnstone (14) ...............       6,845           --         6,845                               **
Lawrence K. Tate (15) .................      20,088           --        20,088                               **
Ove Villadsen (14) ....................       9,678           --         9,678                               **
All directors and officers as a group
(12 persons) (16) .....................   3,084,686           --     1,084,685           43.3%              13.3%
<FN>


*   Less than one percent of the issued and outstanding shares of Common Stock.

(1) Beneficial  ownership is determined in accordance  with Rule 13d-3 under the
    Securities  Exchange Act of 1934, as amended (the  "Exchange  Act"),  and is
    generally determined by voting power and/or investment power with respect to
    securities and  accordingly,  may include  securities owned by or for, among
    others,  the spouse  and/or minor  children of an  individual  and any other
    relative  who  has  the  same  home as  such  individual,  as well as  other
    securities  as to which the owner has or has the right to acquire  within 60
    days after June 12,  1995.  However,  shares of Common Stock  issuable  upon
    conversion of shares of Series A 7 1/2 % Cumulative  Convertible  Redeemable
    Preferred  Stock of the Company  ("Series A Preferred  Stock") have not been
    included in the table (see

                                29


<PAGE>
    note 5). Except as indicated by footnote,  and subject to community property
    laws where  applicable,  the Company  believes that the persons named in the
    table above have sole voting and investment power with respect to all shares
    of Common Stock shown as beneficially  owned by them.  Beneficial  ownership
    may be disclaimed as to certain of the securities.  For a description of the
    Series A Preferred Stock, See "Description of Capital Stock."

(2) Assumes no exercise of the Underwriters'  over-allotment  option to purchase
    up to 450,000 shares of Common Stock from the Selling  Stockholder.  If such
    over-allotment  option is exercised in full,  the number of shares of Common
    Stock  beneficially  owned by the  Selling  Stockholder  will be  reduced to
    457,169 or 5.7% of the total  shares of Common Stock  outstanding  after the
    offering.

(3) Individual  percentages  have been rounded.  Shares  subject to  outstanding
    stock options which the  individual  has the right to acquire within 60 days
    after  June 12,  1995,  are  deemed to be  outstanding  for the  purpose  of
    computing  the  percentage of  outstanding  securities of the class owned by
    such individual, or any group including such individual,  but are not deemed
    outstanding  for the purpose of computing the  percentage of the class owned
    by any other individual.

(4) Based on information  filed with the  Securities and Exchange  Commission by
    the reporting person.

(5) Excludes  856,933  shares  issuable upon the  conversion  of 750,000  shares
    Series A  Preferred  Stock held by  PacifiCorp  Credit,  Inc.  ("PCI").  Mr.
    Henderson,  a director of the  Company,  is  President  and Chief  Executive
    Officer of PacifiCorp  Holdings,  Inc.,  an affiliate of PCI. Mr.  Henderson
    disclaims  beneficial  ownership  of the shares of Common Stock and Series A
    Preferred Stock owned by PCI.

(6) Dimensional Fund Advisors,  Inc. ("DFA") is an investment advisor registered
    under the Investment  Advisors Act of 1940, as amended.  The shares reported
    in the table are held in  portfolios  of DFA  Investment  Dimensions  Group,
    Inc.,  a registered  open-end  investment  company,  or in series of the DFA
    Investment Trust Company,  a Delaware business trust, or the DFA Group Trust
    and the DFA  Participation  Group Trust,  investment  vehicles for qualified
    employee benefit plans, all of which DFA serves as investment  manager.  DFA
    disclaims  beneficial  ownership of all such shares. No individual client of
    DFA is known to the  Company to be the  holder of more than five  percent of
    the Company's Common Stock.

(7) In May  1995,  Mr.  Gleason  retired  as Vice  Chairman  and a  director  of
    PacifiCorp,  an affiliate of PCI.  Until April 1995,  Mr.  Gleason served as
    PCI's  nominee  on the  Board of  Directors  of the  Company.  PCI named Mr.
    Henderson  (see note 8) to replace Mr. Gleason as PCI's nominee on the Board
    of  Directors,  effective  as of the Annual  Meeting held on April 27, 1995.
    Although Mr. Gleason is no longer PCI's  nominee,  he has agreed to remain a
    member of the Board. His term expires in 1997.

(8) Includes  2,907,169 shares  beneficially owned by PCI (see note 5). Pursuant
    to an agreement  between PCI and the Company dated October 31, 1991, as long
    as PCI  or  any  of  its  affiliates  owns  at  least  10% of the  Company's
    outstanding Common Stock, the Company will nominate and use its best efforts
    to cause a nominee  of PCI to become a member of the Board of  Directors  of
    the  Company.  Mr.  Henderson  currently  serves  as  PCI's  nominee  on the
    Company's  Board of Directors  having replaced Mr. Gleason (see note 7). Mr.
    Henderson is President and Chief Executive  Officer of PacifiCorp  Holdings,
    Inc., a holding  company which owns 87% of Pacific Telecom Inc., and 100% of
    Pacific Generation  Company and PacifiCorp  Financial  Services,  Inc. He is
    also President and Chief Executive Officer of PacifiCorp Financial Services,
    Inc., an affiliate of PCI.

(9)  Includes 3,333 shares issuable upon the exercise of stock options.

(10) Includes 6,666 shares issuable upon the exercise of stock options.

(11) Includes 2,222 shares issuable upon the exercise of stock options.

(12) Includes 5,555 shares issuable upon the exercise of stock options.

(13) Includes 1,111 shares issuable upon the exercise of stock options.

(14) All shares issuable upon the exercise of stock options.

(15) Includes 3,958 shares issuable upon the exercise of stock options.

(16) Includes  46,034  shares  issuable  upon the exercise of stock  options and
     2,907,169 shares beneficially owned by PCI (see note 5).
</TABLE>
                                30
<PAGE>
                         DESCRIPTION OF CAPITAL STOCK


   The  following  description  of the  Company's  capital  stock  and  selected
provisions of its Restated  Certificate of Incorporation and Bylaws is a summary
and is  qualified  in its  entirety by the  Company's  Restated  Certificate  of
Incorporation  and Bylaws,  copies of which have been filed with the  Securities
and Exchange Commission as exhibits to the Registration  Statement of which this
Prospectus is a part.


   The Company is a Delaware corporation authorized to issue 2,000,000 shares of
Preferred  Stock, par value $10.00,  and 30,000,000  shares of Common Stock, par
value $0.01.

Common Stock

   The holders of Common  Stock have full voting  rights,  subject to any voting
rights of any shares of Preferred  Stock then  outstanding,  and are entitled to
one vote for each share held of record on each matter submitted to a vote of the
stockholders.  Holders of Common  Stock have no rights to convert  their  shares
into other  securities  and no right to vote  cumulatively  for the  election of
directors.  Subject to the  preferences  that may be applicable to any shares of
Preferred Stock then outstanding, the holders of the shares of Common Stock will
be entitled to receive such  dividends,  if any, as may be declared by the Board
of  Directors  out of  legally  available  funds  and to  share  ratably  in any
distribution  to  the   stockholders,   including  any  distribution   upon  the
liquidation of the Company.

   

   The  Company has not paid  dividends  on its Common  Stock.  The terms of the
Company's loan and security agreement with Shawmut Capital Corporation prohibits
the payment of dividends on the Comdial Common Stock. Furthermore,  the terms of
the Series A Preferred  Stock  prohibit  the payment of  dividends on the Common
Stock  unless the Company is current in the payment of dividends  required  with
respect to the Series A  Preferred  Stock.  Accordingly,  the  Company  does not
anticipate paying dividends on its Common Stock in the foreseeable  future.  See
"Dividend  Policy."  As of August 1, 1995  there  were  approximately  7,087,973
shares of Common  Stock  outstanding,  as adjusted to reflect the  one-for-three
reverse split of the Common Stock. 
    

Preferred Stock

   The  Company's  Preferred  Stock is of the type  referred to as "blank check"
preferred. "Blank check" preferred stock refers to preferred stock for which the
designations,  preferences,  conversion rights,  qualifications,  limitations or
restrictions  thereof may be determined by a corporation's board of directors at
the time of issuance.  As a result,  the Board of Directors may, without further
action  by the  stockholders,  issue  shares of  Preferred  Stock in one or more
series and fix or alter the rights,  preferences,  privileges and  restrictions,
including dividend rights,  dividend rates,  conversion  rights,  voting rights,
rights and terms of redemption, rights upon dissolution or liquidation,  sinking
funds and any  other  rights,  preferences  and  limitations.  The  issuance  of
Preferred  Stock,  while  providing  flexibility  in  connection  with  possible
acquisitions and other corporate purposes,  could, among other things, adversely
affect  the  voting  power  of  holders  of  Common  Stock  and,  under  certain
circumstances,  make it more difficult for a third-party  to acquire  control of
the Company.

   On February 1, 1994,  the Company issued 850,000 shares of Series A Preferred
Stock to PCI as part of its  recapitalization  and later redeemed 100,000 shares
of  Series  A  Preferred  Stock.  The  Company  has no  present  plans  to issue
additional  shares of Preferred  Stock and intends to redeem all of the Series A
Preferred Stock upon completion of this offering. See "Use of Proceeds."

Series A Preferred Stock


   With respect to dividend  rights and rights on  liquidation,  dissolution and
winding up, the Series A Preferred Stock is senior to the Common Stock.  Without
the  affirmative  vote of 67% of the shares of Series A  Preferred  Stock at the
time  outstanding,   the  Company  is  prohibited  from  amending  its  Restated
Certificate  of  Incorporation  to  adopt a  certificate  of  designation  to or
otherwise (i) create any class of stock,  issue any series of Preferred Stock or
any  other  equity  security  ranking  prior to or in parity  with the  Series A
Preferred Stock as to dividends or upon  liquidation or (ii) alter or change any
of


                                31

<PAGE>

the  preferences,  privileges,  rights or powers of the  holders of the Series A
Preferred Stock so as to affect adversely such preferences,  privileges,  rights
or powers.  Holders of Series A Preferred Stock are entitled to receive,  out of
funds of the Company legally available for the payment of dividends,  cumulative
quarterly dividends per share in the following amounts: $0.19 on the last day of
March,  $0.19 on the last day of June,  $0.19 on the last day of  September  and
$0.18 on the last day of December.

   Holders  of  shares of  Series A  Preferred  Stock  then  outstanding  have a
liquidation  preference  of $10.00  per share  plus an amount  equal to  accrued
dividends. Outstanding shares of Series A Preferred Stock may be redeemed at the
option of the  Company,  in whole or in part,  at any time upon not less than 30
days nor more than 90 days prior written notice,  at a redemption price equal to
all accumulated but unpaid  dividends plus an amount (the  "Applicable  Amount")
equal to (i) $10.00 per share during the four calendar  years after the issuance
of the Series A Preferred  Stock,  or (ii) during each  calendar  year after the
fourth year after  issuance,  an amount  equal to the  Applicable  Amount in the
preceding  year plus $0.50 per share;  provided  that the  redemption  price per
share for any transaction  which results in the total number of shares of Series
A Preferred Stock that have been redeemed (including the shares redeemed in such
transaction)  equaling at least ten percent  (10%) of the total number of shares
of Series A Preferred Stock which were originally issued, and for all subsequent
transactions,  shall be the price which was in effect during the year  preceding
the year in which the  total  number  of  shares  of  Series A  Preferred  Stock
redeemed equals ten percent or more.


   Shares of Series A Preferred Stock are  non-voting,  except where required by
law and to effect the dissolution of the Company,  the sale, lease,  exchange of
all or substantially all of its property and assets, the merger or consolidation
of the Company with or into any other entity or the voluntary  bankruptcy of the
Company which requires the affirmative  vote of the holders of a majority of the
outstanding  shares of Series A Preferred Stock. The holder or holders of Series
A Preferred  Stock has the right to elect two members of the Board of  Directors
or such greater  number as is  necessary to equal at least 40% of the Board,  if
the Company does not pay four consecutive  quarterly  dividends  required by the
terms of the Series A Preferred Stock.


   Each share of Series A Preferred  Stock may be converted at the option of the
holder at any time  into  approximately  1.14258  fully  paid and  nonassessable
pre-split  shares of Company  Common  Stock.  The number of shares of stock into
which  each  share of Series A  Preferred  Stock is  convertible  is  subject to
anti-dilution  protection upon the occurrence of certain  events,  including (i)
stock dividends or other  distributions  of the Common Stock,  (ii) stock splits
affecting  the  Common  Stock,  reverse  stock  splits,   share  exchanges,   or
reclassifications, (iii) certain issuances of Common Stock (or rights, warrants,
or  securities  convertible  or  exchangeable  into Common Stock) at a price per
share (or having a conversion or exercise  price per share) less than the market
price (as defined), or (iv) a merger, consolidation,  or other reorganization of
the Company.


Delaware Law and Certain Charter Provisions

   Section 203 of the Delaware General Corporation Law prohibits a publicly-held
Delaware  corporation  from  engaging  in  a  "business   combination"  with  an
"interested  stockholder"  for a period  of three  years  after  the date of the
transaction  in which the person  became an interested  stockholder,  unless the
business   combination  is  approved  in  a  prescribed   manner.   A  "business
combination" includes mergers, asset sales and other transactions resulting in a
financial  benefit to the stockholder.  An "interested  stockholder" is a person
who,  together with affiliates and associates,  owns (or within three years, did
own) 15% or more of the corporation's voting stock.

   The  Company's   Restated   Certificate  of   Incorporation   (the  "Restated
Certificate")  divides the Board of Directors into three  classes.  One class of
directors is elected at each annual meeting for a three-year  term. The Restated
Certificate  also provides that the affirmative  vote of the holders of not less
than 60 percent of the total  voting power of all  outstanding  shares of Common
Stock of the  Company is required  to approve a merger,  consolidation  or other
business reorganization or combination of the Company with any other corporation
or for the  sale  of all or  substantially  all of the  assets  of the  Company.
Furthermore, amendments to these provisions must be approved by not less than 60
percent of the total voting power of all  outstanding  shares of Common Stock of
the Company. Special meetings of stock-

                                32
<PAGE>
holders  may be called  only by the  Secretary  at the  request  of the Board of
Directors or by the  Chairman of the Board,  and  stockholder  action may not be
taken by written consent. These provisions could have the effect of discouraging
takeover attempts or delaying or preventing a change of control of the Company.

Indemnification


   The Company's  Bylaws and the General  Corporation Law of Delaware  authorize
indemnification of directors,  officers, employees and agents of the Company and
of persons  serving in similar  capacities  for other  entities at the Company's
request  so long as such  person  (i)  acted in good  faith  and in a manner  he
reasonably  believed to be in or not opposed to the best interest of the Company
and, with respect to any criminal action or proceeding,  had no reasonable cause
to believe his conduct was unlawful and (ii) in the event of a suit by or in the
right of the Company,  was not adjudged  liable for  negligence or misconduct in
the  performance  of  his  duty  to  the  Company,   unless  there  is  a  court
determination  that  indemnification  is  fair  and  reasonable  under  all  the
circumstances. The Bylaws and the General Corporation Law of Delaware also allow
advances of the costs of defending against litigation and permit the purchase of
insurance  on  behalf of  directors,  officers,  employees  and  agents  against
liabilities whether or not in the circumstances the Company would have the power
to indemnify  against such liabilities under the provisions of the Bylaws or the
statute. Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors,  officers or persons  controlling the Company
pursuant to the foregoing  provision,  the Company has been informed that in the
opinion of the  Commission  such  indemnification  is against  public  policy as
expressed in the Securities Act and is therefore unenforceable.

   As  permitted  by Section 102 of the Delaware  General  Corporation  law, the
Company's Restated Certificate of Incorporation  contains provisions eliminating
a director's  personal  liability  for  monetary  damages to the Company and its
stockholders  arising  from a breach of a director's  fiduciary  duty except for
liability under Section 174 of the Delaware General Corporation law or liability
for  any  breach  of the  director's  duty  of  loyalty  to the  Company  or its
stockholders,  for  acts  or  omissions  not in  good  faith  or  which  involve
intentional  misconduct or a knowing  violation of law or for any transaction in
which the director derived an improper personal benefit.


Transfer Agent

   Chemical Bank is the transfer agent for the Company's Common Stock.

                                33

<PAGE>
                                 UNDERWRITING


   The  Underwriters  below,  for whom  Rodman &  Renshaw,  Inc.  is  acting  as
Representative,  have  severally  agreed,  subject  to the terms and  conditions
contained in the  Underwriting  Agreement,  to purchase from the Company and the
Selling  Stockholder  the  number  of shares  of  Common  Stock set forth  below
opposite their respective names.



            Underwriter                Number of Shares
            -----------                ----------------
Rodman & Renshaw, Inc................










   Total ............................    3,000,000




   The  Underwriting  Agreement  provides  that the  obligations  of the several
Underwriters  thereunder  are subject to approval  of certain  legal  matters by
counsel and to various  other  considerations.  The nature of the  Underwriters'
obligations  is such that they are  committed to purchase and pay for all of the
above shares of Common Stock if any are purchased.

   The Underwriters,  through the Representative,  have advised the Company that
they propose to offer the Common Stock  initially at the public  offering  price
set forth on the cover page of this Prospectus;  that the Underwriters may allow
to  selected  dealers a  concession  of $ per share,  and that such  dealers may
reallow a concession of $ per share to certain other  dealers.  After the public
offering,  the  offering  price and other  selling  terms may be  changed by the
Underwriters.  The Common Stock is included for quotation on the Nasdaq National
Market.


   The  Selling   Stockholder   has  granted  to  the   Underwriters   a  30-day
over-allotment  option to  purchase  up to an  aggregate  of 450,000  additional
shares of Common  Stock,  exercisable  at the  public  offering  price  less the
underwriting  discount. If the Underwriters exercise such over-allotment option,
then each of the Underwriters  will have a firm  commitment,  subject to certain
conditions,  to purchase approximately the same percentage thereof as the number
of shares  of Common  Stock to be  purchased  by it as shown in the above  table
bears to the 3,000,000  shares of Common Stock offered hereby.  The Underwriters
may exercise such option only to cover  over-allotments  made in connection with
the sale of the shares of Common Stock offered hereby.

   
   The  Company,  the officers  and  directors  of the Company,  and the Selling
Stockholder  have  agreed  that they will not sell or  dispose  of any shares of
Common Stock of the Company for a period of 180 days, 60 days in the case of one
director who is the  beneficial  owner of 19,600  shares, after the later of the
date on which the Registration Statement is declared effective by the Commission
or the first  date on which the  shares  are bona fide  offered  to the  public,
without the prior written consent of the  Representative.  The Company may issue
shares of Common  Stock in  connection  with the  exercise of options  under the
Company's 1992 Stock Incentive Plan and the 1992 Non-Employee Directors Plan. In
addition, ALLTEL Corporation,  a stockholder of the Company, has agreed with the
Company that absent unanticipated or unusual circumstances that, if known, would
have  affected  its  decision to enter into the  agreement,  it will not sell or
dispose of shares of Common Stock of the Company  owned by it before the earlier
of (i) the date that is 60 days after the date that the Registration  Statement,
of which this  Prospectus is a part,  is declared  effective and (ii) October 1,
1995, except for
    

                                34

<PAGE>
   
approximately 13,399 shares of Common Stock which it may sell in accordance with
the  provisions of Rule 144 under the  Securities  Act.  After the expiration of
this "lock-up" period, ALLTEL Corporation will not be subject to any contractual
restriction on the resale of shares of the Company's  Common Stock in the public
market,  which  could  adversely  affect  the market  price of the Common  Stock
prevailing from time to time.
    

   The  Company  has  agreed  to  indemnify  the  Underwriters  against  certain
liabilities,  losses and expenses,  including  liabilities  under the Securities
Act, or to contribute to payments that the  Underwriters may be required to make
in respect thereof.

   In connection with the offering made hereby, certain Underwriters and selling
group  members  (if  any) or  their  respective  affiliates  who  are  qualified
registered  market  makers on the Nasdaq  National  Market may engage in passive
market making  transactions in the Common Stock on the Nasdaq National Market in
accordance  with Rule 10b-6A under the Exchange Act, during the two business day
period before  commencement of offers or sales of the Common Stock.  The passive
market making  transactions  must comply with applicable volume and price limits
and be identified as such.  In general,  a passive  market maker may display its
bid at a price not in excess of the highest  independent  bid for such security;
if all  independent  bids are lowered  below the  passive  market  maker's  bid,
however,  such bid  must  then be  lowered  when  certain  purchase  limits  are
exceeded.

   
   Rodman & Renshaw, Inc. has performed investment banking services since March,
1995 for the Company and received $40,000 therefor.  In addition,  another firm,
whose  investment  banking  and equity  departments  were  acquired  by Rodman &
Renshaw,  Inc., had performed similar services prior to March, 1995 and received
$75,000  therefor  pursuant to an agreement that  provided,  among other things,
that such firm would act as sole lead  managing  underwriter  in any offering of
equity or debt  conducted  at any time prior to October 16,  1996,  and serve as
exclusive  financial  advisor in connection  with any sale of the Company during
such time period.
    
                                LEGAL MATTERS

   
    The validity of the  issuance of the shares of Common Stock  offered by this
Prospectus  will be passed  upon for the  Company by  McGuire,  Woods,  Battle &
Boothe, L.L.P.,  Charlottesville,  Virginia.  Certain matters in connection with
the sale of Common Stock offered  hereby will be passed on for the  Underwriters
by Squadron,  Ellenoff, Plesent & Sheinfeld, LLP, New York, New York. As of June
23, 1995, partners and associates of McGuire,  Woods,  Battle & Boothe,  L.L.P.,
which serves as general counsel to the Company, owned of record and beneficially
1,001 shares  (before  adjustment  to reflect the  one-for-three  reverse  stock
split) of Common Stock of the Company. 
    


                                   EXPERTS


   The audited financial  statements included in this Prospectus,  which is part
of this  Registration  Statement,  have been  audited by  Deloitte & Touche LLP,
independent  auditors, as stated in their report appearing herein, and have been
so included in reliance upon the report of such firm given upon their  authority
as experts in accounting and auditing.


                                35

<PAGE>
                        INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

                                                                                      Page
                                                                                      ----
<S>                                                                                    <C>
Independent Auditors' Report.........................................................  F-2

Consolidated Balance Sheets as of December 31, 1993 and 1994 and April 2, 1995 ......  F-3

Consolidated Statements of Operations for the Years Ended December 31, 1992, 1993
and 1994 and the Quarters Ended April 3, 1994 and April 2, 1995......................  F-4

Consolidated Statements of Stockholders' Equity for the Years Ended December 31,
1992, 1993 and 1994 and the Quarter Ended April 2, 1995..............................  F-5

Statements of Cash Flows for the Years Ended December 31, 1992, 1993 and 1994 and
the Quarters Ended April 3, 1994 and April 2, 1995...................................  F-6

Notes to Financial Statements........................................................  F-7

</TABLE>

The financial statements as of and for the periods ended April 3, 1994 and April
2, 1995 are unaudited.

                               F-1

<PAGE>
   
    

                         INDEPENDENT AUDITORS' REPORT


Board of Directors and Stockholders
Comdial Corporation
Charlottesville, Virginia


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

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

   In our opinion, such consolidated financial statements present fairly, in all
material   respects,   the  financial   position  of  Comdial   Corporation  and
subsidiaries at December 31, 1994 and 1993, and the results of their  operations
and their cash flows for each of the three  years in the period  ended  December
31, 1994, in conformity with generally accepted accounting principles.
   
/s/ Deloitte & Touche LLP

DELOITTE & TOUCHE LLP
Richmond,  Virginia 
January 30, 1995 (May 18, 1995 as to the first paragraph
     of Note 14, June 26, 1995 as to the second paragraph
     of Note 14, July 2, 1995 as to the fourth paragraph
     of Note 6, and July 28, 1995 as to the last paragraph
     of Note 1 and Note 14)
    

                                      F-2
<PAGE>

                             COMDIAL CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                       (In thousands, except par value)


<TABLE>
<CAPTION>

                                                       
                                                               December 31,        
                                                           -------------------       April 2, 
                                                             1993     1994            1995
                                                           ---------  --------       ---------
                                                                                   (Unaudited)
<S>                                                       <C>        <C>        <C>
ASSETS
  Current assets
    Cash and cash equivalents...........................  $   5,474  $  1,679   $        62
    Accounts receivable -- net..........................      6,184     6,637         8,881
    Inventories.........................................     14,844    16,869        17,366
    Prepaid expenses and other current assets ..........      1,799     1,014         1,445
      Total current assets..............................     28,301    26,199        27,754
    Property -- net.....................................     14,187    13,668        13,541
    Other assets........................................      2,315     2,393         2,434
      Total assets......................................  $  44,803  $ 42,260   $    43,729

LIABILITIES AND STOCKHOLDERS' EQUITY
  Current liabilities
    Accounts payable....................................  $   5,059  $  6,977   $     7,629
    Accrued payroll and related expenses................      1,222     1,373         1,411
    Accrued promotional allowances......................      1,170     1,592         1,028
    Other accrued liabilities...........................      1,655     2,160         1,515
    Current maturities of debt..........................      4,252     2,466         3,889
      Total current liabilities.........................     13,358    14,568        15,472
    Long-term debt......................................     18,943     4,737         3,988
    Long-term employee benefit obligations..............      1,700     1,912         1,974
    Other long-term liabilities.........................         52       --            --
    Commitments and contingent liabilities (see Note
      13)...............................................
      Total liabilities.................................     34,053    21,217        21,434

Stockholders' equity
Series A 7 1/2 % preferred stock ($10.00 par value),
  (Authorized  shares 2,000; issued shares 750).........         --     7,500         7,500
Common stock ($0.01 par value) and paid-in capital
  (Authorized 30,000 shares; issued shares:  1993 =
   6,855; 1994 = 6,980; April 2, 1995 = 7,036) .........    100,047   100,320       100,517
Other...................................................       (814)     (942)         (973)
Accumulated deficit.....................................    (88,483)  (85,835)      (84,749)
  Total stockholders' equity............................     10,750    21,043        22,295
    Total liabilities and stockholders' equity .........  $  44,803  $ 42,260   $    43,729
</TABLE>

  The accompanying notes are an integral part of these financial statements.

                                F-3
<PAGE>
                             COMDIAL CORPORATION
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                   (In thousands, except per share amounts)


<TABLE>
<CAPTION>

                                                    Years Ended December 31,         Quarter Ended
                                                                                    April 3,  April 2,
                                                   1992      1993       1994         1994       1995
                                                 -------    -------   -------      --------   -------
                                                                                       (Unaudited)
<S>                                              <C>        <C>       <C>          <C>        <C>
Net sales......................................  $70,897    $69,099   $77,145      $ 17,639   $22,316
Cost of goods sold.............................   50,212     47,485    52,418        11,773    15,192
  Gross profit.................................   20,685     21,614    24,727         5,866     7,124
Operating expenses:
  Selling, general & administrative............   13,829     12,805    15,128         3,739     4,344
  Engineering, research & development..........    3,784      3,424     3,932           984     1,043
    Operating income...........................    3,072      5,385     5,667         1,143     1,737
  Other expense (income):
    Interest expense...........................    2,564      2,420     1,267           392       273
    Miscellaneous expense......................      402        420       670           114       194
    Gain on the sale of product line...........     (791)        --        --            --        --
  Income before income taxes and extraordinary
    item.......................................      897      2,545     3,730           637     1,270
  Income tax expense...........................       13        129       116            22        40
  Income before extraordinary item.............      884      2,416     3,614           615     1,230
  Extraordinary item, write-off of debt issuance
    cost........................................      --         --       389           389       --
    Net income..................................     884      2,416     3,225           226     1,230
  Dividends on preferred stock..................      --         --       577           106       143
    Net income applicable to common stock ......  $  884    $ 2,416   $ 2,648       $   120   $ 1,087
  Earnings per common share and common
    equivalent share: ..........................
      Primary:
        Income before extraordinary item........  $ 0.13     $ 0.35   $  0.42       $  0.07    $ 0.15
        Extraordinary item......................      --         --     (0.05)        (0.05)       --
          Net income per common share...........  $ 0.13     $ 0.35   $  0.37       $  0.02    $ 0.15
        Fully diluted...........................  $ 0.13     $ 0.34   $  0.37       $  0.02    $ 0.15
Weighted average common shares outstanding: 
  Primary.......................................   6,738      6,935     7,231         7,247     7,216
  Fully diluted.................................   6,738      7,158     7,231         7,247     7,216

</TABLE>

  The accompanying notes are an integral part of these financial statements.

                                F-4
<PAGE>

                             COMDIAL CORPORATION
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                (In thousands)


<TABLE>
<CAPTION>

                                                                                                          Notes
                                                                                                       Receivable
                                      Common Stock       Preferred Stock  Paid-in      Treasury Stock    on  Sale  Retained
                                   Shares      Amount   Shares     Amount Capital     Shares   Amount   of Stock   Earnings  Total
                                   ------      ------   ------    ------  --------   --------   ------   -------   --------  ------
<S>                                <C>        <C>         <C>    <C>     <C>          <C>      <C>       <C>      <C>        <C>   
BALANCE AT JANUARY 1, 1992 .....   6,014      $  60       --     $  --   $ 99,272     (50)     $ (583)   $ (623)  $(91,783)  $6,343
PROCEEDS FROM SALE OF COMMON
STOCK:
INCENTIVE PLANS ................                                              (36)                                              (36)
NOTES RECEIVABLE ...............                                                                              4                   4
RECLASSIFICATION OF NOTES
RECEIVABLE .....................                                                                            316                 316
NET INCOME .....................                                                                                       884      884

BALANCE AT DECEMBER 31, 1992 ...   6,014         60       --        --     99,236     (50)       (583)     (303)   (90,899)   7,511
PROCEEDS FROM SALE OF COMMON STOCK:
INCENTIVE PLANS ................                                              (20)                                              (20)
NOTES RECEIVABLE ...............                                                                             74                  74
STOCK OPTIONS EXERCISED ........      44          1                            95                                                96
WARRANTS EXERCISED .............     834          8                           637                                               645
INCENTIVE STOCK ISSUED .........      13                                       30                                                30
TREASURY STOCK PURCHASED .......                                                       (1)         (2)                           (2)
NET INCOME .....................                                                                                     2,416    2,416

BALANCE AT DECEMBER 31, 1993 ...   6,905         69       --        --     99,978     (51)       (585)     (229)   (88,483)  10,750
PROCEEDS FROM SALE OF COMMON
STOCK:
NOTES RECEIVABLE ...............                                             (146)                           47                 (99)
STOCK OPTIONS EXERCISED ........     147          1                           288                                               289
INCENTIVE STOCK ISSUED .........      13                                      130                                               130
PREFERRED STOCK ISSUED .........                         850      8,500                                                       8,500
REDEEMED PREFERRED STOCK .......                        (100)    (1,000)                                                     (1,000)
TREASURY STOCK PURCHASED .......                                                      (34)       (175)                         (175)
DIVIDEND PAID ON PREFERRED STOCK                                                                                      (577)    (577)
NET INCOME .....................                                                                                              3,225
                                                                                                                              3,225
BALANCE AT DECEMBER 31, 1994 ...   7,065         70      750      7,500   100,250     (85)       (760)     (182)   (85,835)  21,043
PROCEEDS FROM SALE OF COMMON 
STOCK:
NOTES RECEIVABLE ...............                                                                              2                   2
STOCK OPTION EXERCISED .........      47          1                            80                                                81
INCENTIVE STOCK ISSUED .........      13                                      115                                               115
TREASURY STOCK PURCHASED .......                                                       (4)        (33)                          (33)
DIVIDEND PAID ON PREFERRED STOCK                                                                                      (143)    (143)
NET INCOME .....................                                                                                     1,230    1,230
ROUNDING .......................                  1                                                                     (1)
BALANCE AT APRIL 2, 1995
(UNAUDITED) ....................   7,125    $    72      750    $ 7,500  $100,445     (89)      $(793)    $(180)  $(84,749) $22,295

</TABLE>

    The accompanying notes are an integral part of these financial statements.

                                F-5
<PAGE>

                             COMDIAL CORPORATION
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (In thousands)


<TABLE>
<CAPTION>

                                                          Years ended December 31,          Quarter Ended
                                                       ------------------------------   ----------------------
                                                                                         April 3,     April 2,
                                                         1992       1993       1994        1994         1995
                                                       --------   --------   --------   -----------  ---------
                                                                                               (Unaudited)
<S>                                                    <C>        <C>        <C>        <C>         <C>
Cash flows from operating activities:
  Cash received from customers.......................  $ 72,525   $ 74,265   $ 81,298   $    17,456   $ 21,496
  Other cash received................................     1,083      1,236      2,305           430        236
  Interest received..................................        89         65         56            51         15
  Cash paid to suppliers and employees...............   (68,994)   (66,725)   (75,888)      (17,364)   (23,088)
  Interest paid on debt..............................    (2,161)    (1,981)      (924)         (431)      (223)
  Interest paid under capital lease obligations......      (354)      (256)      (284)          (83)       (50)
  Income taxes paid..................................       (13)       (44)      (200)          (66)       --
    Net cash provided (used) by operating activities.     2,175      6,560      6,363            (7)    (1,614)
Cash flows from investing activities:
  Proceeds from the sale of equipment................     1,010         56        206            31        --
  Proceeds received on note from  Cortelco
    International, Inc...............................        --      1,000      1,000            --       --
  Capital expenditures...............................    (1,776)      (848)    (2,116)         (453)      (585)
    Net cash provided (used) by investing activities.      (766)       208       (910)         (422)      (585)
Cash flows from financing activities:  
  Proceeds from borrowings...........................     1,972      2,660      7,300         6,000        --
  Net borrowings under revolver agreement ...........       --         --         --          2,546      1,445
  Proceeds from issuance of common stock.............       --         739        203           149         51
  Principal payments on debt.........................    (3,800)    (3,859)   (14,365)      (13,175)      (608)
  Principal payments under capital lease obligations.    (1,978)    (1,233)      (809)         (256)      (163)
  Preferred stock redemption.........................        --        --      (1,000)           --         --
  Preferred dividends paid...........................                  --        (577)         (106)      (143)
    Net cash provided (used) by financing activities.    (3,806)    (1,693)    (9,248)       (4,842)       582
Net increase (decrease) in cash and cash
  equivalents........................................    (2,397)     5,075     (3,795)       (5,271)    (1,617)
Cash and cash equivalents at beginning of year ......     2,796        399      5,474         5,474      1,679
Cash and cash equivalents at end of year.............  $    399   $  5,474   $  1,679     $     203   $     62
Reconciliation of net income to net cash provided 
  by operating activities:
  Net income.........................................  $    884   $  2,416   $  3,225     $     226   $  1,230
    Depreciation and amortization....................     2,974      3,138      4,138         1,212        915
    Decrease (increase) in accounts receivable ......    (1,462)       689       (453)       (1,334)    (2,244)
    Inventory provision..............................     1,497        900        964           425        451
    Decrease (increase) in inventory.................       170       (307)    (2,989)       (1,692)      (948)
    Increase in other assets.........................    (3,982)      (958)    (1,620)         (874)      (675)
    Increase (decrease) in accounts payable and bank
      overdrafts.....................................     1,889       (639)     1,918         1,896        652
    Increase (decrease) in other liabilities.........       (79)     1,237      1,238           (21)    (1,109)
    Increase (decrease) in paid--in capital and other
      equity.........................................       284         84        (58)          155        114
        Total adjustments............................     1,291      4,144      3,138          (233)    (2,844)
    Net cash provided (used) by operating activities.  $  2,175   $  6,560   $  6,363     $      (7)  $ (1,614)

</TABLE>

  The accompanying notes are an integral part of these financial statements.

                                      F-6
<PAGE>
                              COMDIAL CORPORATION


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


NOTE 1 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

   The  consolidated  financial  statements  include  the  accounts  of  Comdial
Corporation and its subsidiaries (the "Company").  All significant  intercompany
accounts and transactions have been eliminated.

Unaudited Financial Statements


   The  consolidated  balance  sheet  as of  April  2,  1995,  the  consolidated
statements of operations and cash flows for the quarters ended April 3, 1994 and
April 2, 1995, and the consolidated  statement of  stockholders'  equity for the
quarter  ended April 2, 1995 and related  information  contained  in these notes
have been prepared by management of the Company without audit. In the opinion of
management,  all accruals  (consisting of normal  recurring  accruals) which are
necessary  for  a  fair  presentation  of  financial  position  and  results  of
operations for such periods have been made. Results for an interim period should
not be considered as indicative of results for a full year.


Cash and Cash Equivalents


   Cash equivalents are defined as short-term  liquid  investments with original
maturities when purchased of less than 90 days that are readily convertible into
cash. Under the Company's  current cash management  policy,  borrowings from the
revolving credit facility are used for normal operating purposes.  The revolving
credit  facility is reduced by cash  receipts  that are  deposited  daily.  Bank
overdrafts  of $1,099,000  and  $2,236,000  are included in Accounts  Payable at
December  31,  1994 and  April 2,  1995  (unaudited),  respectively,  which  are
outstanding checks that have not (1) cleared the bank and (2) been funded by the
revolving  credit  facility (see Note 5). The Company is reporting the revolving
credit facility  activity on a net basis on the Consolidated  Statements of Cash
Flows.


Inventories

   Inventories are stated at the lower of cost (first-in, first-out) or market.

Property/Depreciation

   Depreciation  is computed using the  straight-line  method for all buildings,
land improvements,  machinery and equipment, and capitalized lease property over
their estimated useful lives. Effective January 1, 1994, the Company revised the
estimated useful lives of certain computer hardware equipment from seven to five
years to more closely reflect expected  remaining  business lives. The effect of
this change in  accounting  estimate  was to increase  depreciation  expense and
decrease  income  from  continuing  operations  in 1994 by $239,000 or $0.03 per
share.  Management  believes  this  change is  warranted  due to the  continuing
advances in computer  technology.  Expenditures  for  maintenance and repairs of
property are charged to expense. Improvements and renewals which extend economic
lives are capitalized.


The estimated useful lives are as follows: 
  Buildings ....................................  30 years
  Land Improvements.............................  15 years
  Machinery and Equipment.......................  7 years
  Computer Hardware Equipment and Tooling ......  5 years



                               F-7

<PAGE>

                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


Expensing of Costs

   All production start-up, research and development,  and engineering costs are
charged to expense,  except for that  portion of costs  which  relate to product
software development (see "Capitalized Software Development Costs").

Earnings (Loss) Per Common Share and Common Equivalent Share

   For 1992,  1993,  1994,  and the quarter  ending  April 2, 1995  (unaudited),
earnings per common share were  computed by dividing  net income  applicable  to
common shares by the weighted  average number of common shares  outstanding  and
common  equivalent  shares.   Fully  diluted  earnings  per  share  assumes  the
conversion of preferred  stock and adds back the preferred  stock dividends paid
to net income. The effect of the preferred stock conversion was antidilutive for
the year ended 1994.

Capitalized Software Development Costs

   In  1992,  1993,  and  1994,  the  Company  incurred  costs  associated  with
development  of  software  related  to  the  Company's  various  products.   The
accounting  for such software  costs is in accordance  with  Generally  Accepted
Accounting  Principles ("GAAP") and Statement of Financial  Accounting Standards
("SFAS") No. 86. The Company's estimate of useful life is three years. The total
amount of  unamortized  software  development  cost  included in other assets is
$1,392,000 at December 31, 1994.  The amounts  capitalized  for 1992,  1993, and
1994 were $829,000,  $721,000,  and $717,000,  respectively,  of which $591,000,
$705,000, and $858,000 were amortized in 1992, 1993, and 1994, respectively.

Postretirement Benefits Other Than Pension

   The  Company  adopted,  in 1993,  SFAS No.  106,  Employers'  Accounting  for
Postretirement  Benefits Other Than Pensions.  SFAS No. 106 requires the Company
to accrue estimated cost relating to health care and life insurance benefits. In
1993 and 1994, the Company recognized $288,000 and $289,000, respectively.

Income Taxes


   The Company adopted SFAS No. 109, Accounting for Income Taxes, in 1993, which
specifies  the asset and  liability  approach.  Under SFAS 109, the deferred tax
liability or asset is determined  based on the difference  between the financial
statement and tax bases of assets and liabilities as measured by the enacted tax
rates which will be in effect when the differences reverse. Deferred tax expense
is the result of changes in the liability for deferred taxes. The measurement of
deferred tax assets is reduced by the amount of any tax benefits where, based on
available  evidence,  the likelihood of realization  cannot be established.  The
Company  has  incurred  prior  cumulative  operating  losses  through  1991  for
financial statement and tax reporting purposes (see Note 6). Tax credits will be
utilized to reduce current and future income taxes.

                               F-8

<PAGE>

                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


Reclassifications

   Certain amounts in the 1992, 1993 and 1994 consolidated  financial statements
have been  reclassified  to  conform to a  reclassification  made for the period
ended April 2, 1995 presentation.  The Company is currently reporting sales as a
net  number  that  includes  deductions  for  volume  discounts,   returns,  and
allowances. The Company has reclassified freight expense and the cost of certain
promotional  programs resulting in a reduction in sales, and an increase in cost
of sales and selling, general and administrative expense, respectively, for 1994
and the comparable  prior periods.  Promotional  programs  include various sales
incentive  rebates  claimed  by  dealers  and  specific  end  users  who buy the
Company's  products  direct  from  distributors.   Management   considers  these
reclassifications  as  more  consistent  with  the  nature  of the  sales  costs
incurred, and the manner in which such costs are managed by the Company. For the
years 1992, 1993, and 1994, reclassified freight expense was $677,000, $478,000,
and $552,000,  and  reclassified  promotional  program  expense was  $4,751,000,
$3,538,000, and $4,492,000,  respectively. These reclassifications had no effect
on previously reported consolidated net income.

Restatement of Common Stock Data

   
   On July 28, 1995, the Company authorized a one-for-three reverse split of the
Company's  common  stock,  to be  effective  on the  date  of  this  Prospectus.
Accordingly,  all references in the accompanying  financial statements to common
share or per share  information have been restated to reflect this reverse stock
split.
    

NOTE 2 -- INVENTORIES


   Inventories consist of the following:



(In thousands)             At December 31,      At April 2,
                           1993      1994          1995
                           ----      ----          ----
                                               (Unaudited)
Finished goods .......  $ 3,972   $ 2,936     $   3,242
Work-in-process.......    2,485     4,455         5,037
Materials and
 supplies.............    8,387     9,478         9,087
   Total..............  $14,844   $16,869     $  17,366



NOTE 3 -- PROPERTY

   Property consists of the following:


(In thousands)                    At December 31,
                                 1993       1994
                               --------   --------
Land.........................  $    396   $    396
Buildings and improvements ..    11,864     11,540
Machinery and equipment .....    25,126     26,551
Less accumulated
 depreciation................   (23,199)   (24,819)
  Property -- Net............  $ 14,187   $ 13,668




   Depreciation  expense  charged to operations  for the years 1992,  1993,  and
1994, was $1,970,000, $2,164,000, and $2,601,000, respectively.

                               F-9

<PAGE>
                            COMDIAL CORPORATION 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995

NOTE 4 -- LEASE OBLIGATIONS

   The Company and its  subsidiaries  have various  capital and operating  lease
obligations.  Future  minimum  lease  commitments  for  capitalized  leases  and
aggregate minimum rental  commitments under operating lease agreements that have
initial non-cancelable lease terms in excess of one year are as follows:


                                                     Capital   Operating
(In thousands)                                        Leases     Leases
- --------------                                      --------  ----------
Year Ending December 31, .........................
  1995............................................  $    807  $    1,218
  1996............................................       565       1,182
  1997............................................       131       1,165
  1998............................................       104       1,131
  1999............................................       --        1,021
   Total minimum lease commitments................     1,607  $    5,717
Less amounts representing interest and other
  costs.............................................    (260)
Principal portion of minimum lease commitments at
  December 31, 1994.................................  $1,347



   Assets   recorded  under  capital   leases   (included  in  property  in  the
accompanying Consolidated Balance Sheets) are as follows:

                                                          At December 31,
(In thousands)                                           1993       1994
- --------------                                          ------    -------

Machinery and equipment  ..........................    $3,430     $2,269
Less accumulated depreciation......................      (706)      (570)
  Property -- Net .................................    $2,724     $1,699


   During 1992,  1993,  and 1994,  the Company  entered  into new capital  lease
obligations which amounted to approximately $692,000,  $1,597,000, and $228,000,
respectively.

   Operating  leases and  rentals  are for  buildings,  and  factory  and office
equipment.  The total rent expense for operating leases, including rentals which
are  cancelable on  short-term  notice,  for the years ended  December 31, 1992,
1993, and 1994 was $1,149,000, $1,025,000, and $1,023,000, respectively.

NOTE 5 -- DEBT


   As of February 1, 1994,  Shawmut Capital  Corporation  ("Shawmut"),  formerly
known as Barclays Business Credit, Inc., held substantially all of the Company's
indebtedness.  Prior to  February  1, 1994,  PacifiCorp,  through  its  indirect
subsidiary,  PacifiCorp  Credit,  Inc.  ("PCI"),  held  substantially all of the
Company's indebtedness.  Before December,  1993, substantially all the Company's
indebtedness was held by PacifiCorp  Holdings,  Inc. ("PHI"),  formerly known as
Inner PacifiCorp,  Inc. On December 1, 1993, PHI transferred the entirety of its
holdings in the Company to its  wholly-owned  subsidiary,  PacifiCorp  Financial
Services,  Inc.,  which in turn  transferred  such holdings to its  wholly-owned
subsidiary,  PCI. References herein to PCI shall be deemed to include references
to PHI, its predecessor in interest to the  indebtedness  of the Company,  where
such references are appropriate.

                              F-10

<PAGE>

                            COMDIAL CORPORATION 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


Long-term Debt

   Long-term debt consisted of the following:

(In thousands)                       At December 31,       April 2,
                                     1993     1994           1995
- -------------                       --------  ------     -----------
                                                         (Unaudited)
Notes payable to PCI (1)  ......
Term note ......................    $19,191   $  --    $       --
Optional advance note ..........      2,074      --            --
Notes payable to Shawmut ......
Term notes I and II (2) ........        --     5,854         5,246
Revolving credit (3) ...........        --       --          1,445
Capitalized leases (see Note 4)       1,930    1,349         1,186
Total debt .....................     23,195    7,203         7,877
Less current maturities on debt       4,252    2,466         3,889
Total long-term debt ...........    $18,943   $4,737   $     3,988



(1) The term note was payable in fifty-nine equal monthly principal installments
    of $150,000 with the balance due on November 1, 1996.  The optional  advance
    note was payable in  thirty-six  equal  monthly  principal  installments  of
    $59,000 beginning on December 1, 1993.  Interest was payable monthly on both
    notes.

    In July,  1992, the Company sold its residential  telephone  product line to
    International Telecommunication Asia PTE. LTD., a Singapore corporation ("IT
    Asia"),  which was  assigned to Cortelco  International,  Inc.  ("CII"),  an
    affiliate of IT Asia, in August 1993.  In connection  with the sale, IT Asia
    delivered to the Company its  non-interest  bearing  promissory  note in the
    principal  amount of $2,000,000 (the "IT Asia Note").  The Company agreed to
    apply the proceeds  received from CII to the outstanding  balance of the PCI
    term note. In August, 1993, CII made the $1,000,000 principal payment to the
    Company on the IT Asia Note. The Company used the proceeds from CII to repay
    a portion of the term note held by PCI.

    The Company's  indebtedness  was secured by liens on the Company's  accounts
    receivable,  inventories,  intangibles,  land, and other property.  Prior to
    February 1, 1994,  these loans accrued interest at an annual rate equal to 3
    1/2 % above the prime rate of interest  established by Morgan Guaranty Trust
    Company (the "Morgan  Guaranty Prime Rate").  The Morgan Guaranty Prime Rate
    was 5 1/2 % at December 31, 1993 and February 1, 1994.

    On December  23, 1993,  the Company and PCI entered  into an agreement  (the
    "Equity  Agreement"),  pursuant to which,  among other things, PCI agreed to
    accept  850,000  shares of a newly  designated  Series A 7 1/2 %  Cumulative
    Convertible  Redeemable  Preferred Stock ("Series A Preferred Stock") of the
    Company in exchange for the  cancellation  of  $8,500,000  of the  Company's
    existing indebtedness to PCI (which was a non-cash transaction).

    At a special  meeting  held on February  1, 1994,  the  Stockholders  of the
    Company approved the exchange and amendments to the Company's Certificate of
    Incorporation  permitting  the  issuance  of the Series A  Preferred  Stock.
    Immediately  following the meeting,  the Company and Shawmut  entered into a
    loan and security  agreement  ("Loan  Agreement")  pursuant to which Shawmut
    agreed to provide the Company  with a  $6,000,000  term loan ("Term Note I")
    and a $9,000,000 revolving

                              F-11

<PAGE>
                            COMDIAL CORPORATION 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995

    cedit loan facility.  The Company's principal balance of its indebtedness on
    February  1,  1994 to PCI was  $21,209,453,  which  was paid by  using  cash
    generated  from  operations  of  $6,000,000,  cash  borrowed from Shawmut of
    $6,709,453,  and the  cancellation  of the remaining debt of $8,500,000 with
    the  issuance of Preferred  Stock.  The Company  purchased  from PCI 100,000
    shares of the Redeemable  Preferred  Stock at the time the Company  received
    the proceeds of $1,000,000  from Cortelco in December,  1994 relating to the
    sale of the residential telephone product line in 1992.

    On April 29,  1994,  the Company and Shawmut  amended the Loan  Agreement to
    permit the Company to borrow an  additional  $1,300,000  under the Term Note
    ("Term  Note II") to  finance  the  purchase  of  additional  surface  mount
    technology  equipment.  The Company will repay the additional  advance in 44
    consecutive  monthly payments of $27,000  beginning on June 1, 1994 with the
    balance due on February 1, 1998.

(2) The Shawmut Term Notes I and II of $7,300,000 carry interest rates of 1 1/2%
    over the  Shawmut's  prime rate and are payable in equal  monthly  principal
    installments  of  $152,000  for the next 14  months,  and 23  equal  monthly
    principal  installments  of  $110,334,  with the  balance due on February 1,
    1998. Shawmut's prime rate was 8.5% and 9% at December 31, 1994 and April 2,
    1995 (unaudited).


(3) The Shawmut  revolving  credit facility  carries an interest rate of 1% over
    Shawmut's prime rate.  Availability  under the revolving  credit facility is
    based on eligible  accounts  receivable  and  inventory,  less funds already
    borrowed.  The  Company's  total  indebtedness  to Shawmut  (term notes plus
    revolving credit facility) may not exceed $14,000,000.


   Scheduled  maturities of Shawmut Term Notes  (current and long-term  debt) as
defined in the Loan Agreement are as follows:



                                                   Principal
(In thousands)              Fiscal Years          Installments
- --------------              ------------          ------------
Term Notes payable..........    1995            $    1,824 (1)
                                1996                 1,407
                                1997                 1,324
                                1998                 1,299



(1) Remaining  aggregate  payments  for  1995 as of April 2,  1995  were  $1,216
    (unaudited).


Debt Covenants


   The  Company's  indebtedness  to Shawmut is secured by liens on the Company's
accounts receivable,  inventories,  intangibles, land, and other property. Among
other  restrictions,  the Loan  Agreement  with  Shawmut also  contains  certain
financial covenants that relate to specified levels of consolidated tangible net
worth, profitability,  debt service ratio, and current ratio. The Loan Agreement
also limits additional borrowings and payment of dividends,  except for payments
to PCI for their Series A Preferred  Stock. On January 23, 1995, the Company and
Shawmut amended the Loan Agreement (the second amendment) to modify the covenant
restrictions on leases and  profitability.  As of December 31, 1994 and April 2,
1995, (unaudited) the Company was in compliance with the Loan Agreement terms as
defined in the Loan Agreement, as amended.

                              F-12

<PAGE>

                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


NOTE 6 -- INCOME TAXES

   Effective  January 1, 1993, the Company  changed its method of accounting for
income taxes from the  deferred  method to the  liability  method as required by
SFAS No. 109,  Accounting for Income Taxes. As permitted under the rules,  prior
years' financial statements have not been restated. The components of the income
tax expense are as follows:


                      For the Years Ended
(In thousands)           December 31,         For the Quarter Ended
                   -------------------------   ---------------------
                   Deferred
                     Method            Liability Method
                   --------      -------------------------------
                                               April 3, April 2,
                     1992        1993  1994      1994    1995
                     ----       -----  -----   ------   -----
                                                 (Unaudited)
Current-Federal      $ 10      $  89   $  88   $  18   $   32
 State .........        3         40      28       4        8
Deferred .......       --         --      --      --       --
Total provision      $ 13      $ 129   $ 116   $  22   $   40




   The income tax provision  reconciled  to the tax computed at statutory  rates
are summarized as follows:


<TABLE>
<CAPTION>
                                                    For the Years Ended
(In thousands)                                          December 31,         For the Quarter Ended
                                                    ----------------------   ---------------------
                                                                              April 3,  April 2,
                                                    1992     1993    1994      1994      1995
- -------------                                       -----    -----    ----     -----     -----
                                                                             (Unaudited)
<S>                                               <C>       <C>   <C>       <C>        <C>

Federal tax (benefit) at statutory rate (34% in
 1992, 35% in 1993, 1994, and 1995) ............    $   295 $ 891 $ 1,306   $   217    $  444
State income taxes (net of federal tax benefit)          30    27      18         5         5
Nondeductible charges ..........................         19    20      34        23        14
Alternative minimum tax ........................         13    89      84        20        32
Utilization of operating loss carryover  .......       (344) (898) (1,326)     (243)     (455)
Income tax provision ...........................    $    13 $ 129 $   116   $    22    $   40
</TABLE>


There is no tax  benefit of the  extraordinary  item due to the  presence of tax
operating loss carryovers.

   No  deferred  taxes have been  recognized  in the  accompanying  Consolidated
Balance Sheet at December 31, 1993 and 1994, and April 2, 1995 (unaudited).
The components are as follows:


(In thousands)                        At December 31,        At April 2,
                                    ----------------        ------------
                                    1993        1994           1995
                                    ----        ----           ----
                                                           (Unaudited)
Total deferred tax
liabilities ..................  $ (2,137)   $ (1,981)   $    (2,087)
Total deferred tax assets  ...    30,631      29,852         29,158
Total valuation allowance  ...   (28,494)    (27,871)       (27,071)
                                $     --    $     --    $        --



                              F-13

<PAGE>

                            COMDIAL CORPORATION 
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995
   
   The valuation allowance decreased $623,000 and $800,000 during the year ended
December 31, 1994 and the quarter ended April 2, 1995 (unaudited), respectively,
and was primarily  related to benefits arising from the utilization of operating
loss  carryforwards.  The Company  periodically  reviews the  requirements for a
valuation  allowance and makes  adjustments  to such  allowance  when changes in
circumstances  result in changes in judgement  about the future  realization  of
deferred tax assets. For the quarter ended July 2, 1995, the Company reduced the
valuation  allowance by  approximately  $4,500,000,  which decreased  income tax
expense.
    
   The Company has net operating  loss and credit  carryovers  of  approximately
$72,336,000  and  $3,027,000  as of  December  31,  1994,  and  $70,445,000  and
$3,059,000  as of  April  2,  1995  (unaudited),  respectively,  which,  if  not
utilized, will expire as follows:


                 Net Operating       Tax
(In thousands)     Losses          Credits
Expiration Dates
1996 -- 1997 ...  $   --          $    412
1998............      --             1,846
1999............   25,454              504
2000............   31,129               66
2001............    5,260              --
After 2001......   10,493              199
                  $72,336         $  3,027



   Certain provisions of the tax law may limit the net operating loss and credit
carryforwards  available for use in any given year in the event of a significant
change in ownership interest. If changes in the Company's stock ownership exceed
50% of the value of the  Company's  stock  during  any three  year  period,  the
utilization of the tax net operating loss and tax credit  carryforwards would be
severely limited beginning with the year of ownership change.


   The  components of the net deferred tax asset  (liabilities)  at December 31,
1993 and 1994 are as follows:

<TABLE>
<CAPTION>

                                                                              Deferred
(In thousands)                                                            Asset/(Liability)
                                                                      ----------------------
                                                                          1993       1994
                                                                      -----------  ---------
<S>                                                                   <C>              <C>
Net loss carryovers.................................................  $    26,111  $ 24,595
Tax credit carryovers...............................................        2,830     3,027
Inventory write downs and capitalization............................          876     1,028
Pension.............................................................          177       461
Postretirement benefits.............................................           98       189
Compensation and benefits...........................................          164       169
Capitalized software development costs..............................          174       256
Contingencies.......................................................           49        28
Other deferred tax assets...........................................           64        11
Note receivable reserve.............................................           88        84
Fixed asset depreciation............................................       (1,981)   (1,977)
Income reported in different periods for financial reporting and
 tax purposes.......................................................         (104)       --
Other deferred tax liabilities......................................          (52)       --
 Net deferred tax asset.............................................       28,494    27,871
Less: Valuation allowance...........................................      (28,494)  (27,871)
Total...............................................................  $        --  $     --
</TABLE>


                              F-14

<PAGE>
                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


NOTE 7 -- PENSION AND SAVINGS PLANS

   The  Company  formerly  sponsored  two  non-contributory  pension  plans that
together  covered all  employees.  One plan provided  pension  benefits based on
years of service and employee's  compensation  during the employment period. The
other plan provided  benefits  based on years of service.  Effective  January 1,
1992, the Company merged the two pension plans into a single plan which provides
benefits  based on years of  service  and  employee's  compensation  during  the
employment  period.  The  calculation of pension  benefits prior to 1992 will be
based on the provisions of the old plans.  The funding policy for both plans was
to make the minimum  annual  contributions  required by applicable  regulations.
Assets of the  plans  were  generally  invested  in  equities  and fixed  income
instruments.

   The  following  table sets forth the funded  status of the plans and  amounts
recognized in the Company's Consolidated Balance Sheets at December 31, 1993 and
1994.

<TABLE>
<CAPTION>
(In thousands)                                                          1993       1994
- -------------                                                          -----       -----
<S>                                                                  <C>        <C>
Actuarial present value of benefit obligation: ....................
Accumulated benefit obligation (including vested benefits of
 $8,320 and $8,431, respectively)..................................  $(9,226)   $(9,225)
Projected benefit obligation for service to date...................  $(9,557)   $(9,583)
Plan assets at fair value..........................................    9,230      9,041
Plan assets less than projected benefit obligation.................     (327)      (542)
Unrecognized net (gain) or loss from past experience...............     (556)    (1,007)
Unrecognized net (gain) or loss from prior service cost ...........     (354)      (322)
Unrecognized net asset at date of implementation of SFAS No. 87
 amortized over 15 years...........................................     (172)      (144)
Accrued liabilities for benefit plans at December 31...............  $(1,409)   $(2,015)
</TABLE>

Net  periodic  pension  cost for the  years  ended  December  31,  included  the
following components:

<TABLE>
<CAPTION>
(In thousands)                                     1992      1993    1994
                                                 ------    ------   ------
<S>                                             <C>       <C>       <C>
Service cost-benefits earned during the
 period.......................................  $   785   $   803   $ 982
Interest cost on projected benefit
 obligation...................................      495       548     657
Actual return on plan assets..................   (1,282)   (1,438)    106
Net amortization and deferral of other items .      630       608    (919)
Net periodic pension cost.....................  $   628   $   521   $ 826
</TABLE>
Assumptions used in accounting for the plans were as follows:
<TABLE>
<CAPTION>
                                                   1992     1993     1994
                                                 ------    ------   ------
<S>                                                <C>     <C>     <C>
Discount rate.................................     8.50%   7.00%   8.00%
Rate of increase in future compensation
 levels.......................................     4.00%   4.00%   4.00%
Expected long-term rate of return on assets ..     9.00%   9.00%   9.00%
</TABLE>

   In addition to  providing  pension  benefits,  the Company  contributes  to a
401(k) plan, based on the employee's contributions.  Participants can contribute
from 2% to 10% of their salary as defined in the terms of the plan.  The Company
makes matching contributions equal to 25% of a participant's contributions.  The
Company's  total  expense for the matching  portion to the 401(k) plan for 1992,
1993, and 1994 was $178,000, $225,000, and $261,000, respectively.

                              F-15
<PAGE>
                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995

NOTE 8 -- POSTRETIREMENT BENEFITS OTHER THAN PENSION


   As of January 1, 1993, the Company adopted SFAS No. 106. The effect of
adopting SFAS No. 106 on income from continuing operations for 1993 and 1994
was an expense of $288,000 and $289,000, respectively.

   The Company  provides  certain  health care coverage  (until age 65) which is
subsidized by the retiree through  insurance  premiums paid to the Company,  and
life insurance benefits for substantially all of its retired employees. In 1992,
the Company recognized $160,000 as an expense for postretirement health care and
life insurance benefits.  The Company's  postretirement health care benefits are
not currently funded. The status of the postretirement benefits are as follows:

   Accumulated postretirement benefit obligation at January 1, 1993 and 1994:

<TABLE>
<CAPTION>

(In thousands)                                    1993     1994
- --------------                                  ------    ------
<S>                                             <C>      <C>
Retirees......................................  $  222   $  398
Actives eligible to retire....................     435      628
Other active participants ineligible to
retire........................................     676      972
Total.........................................  $1,333   $1,998

</TABLE>

   Net postretirement benefit cost for years ended December 31, consisted of the
following components:

<TABLE>
<CAPTION>

(In thousands)                                            1993   1994
- --------------                                          ------  ------
<S>                                                     <C>    <C>
Service cost..........................................  $   46 $   59
Interest cost.........................................     151    139
Actual return on assets...............................     --     --
Amortization of the unrecognized transition
obligation............................................      91     91
Amortization of (gain) or loss........................     --     --
Amortization of prior service cost....................     --     --
Total.................................................  $  288 $  289
</TABLE>
   
   The  following  table  sets  forth  funded  status of the  plans and  amounts
recognized in the Company's  Consolidated Balance Sheet at December 31, 1993 and
1994:
    
<TABLE>
<CAPTION>
(In thousands)                                          1993     1994
- --------------                                         ------  ------
<S>                                                   <C>      <C>
Plan assets at fair value...........................  $   --   $  --
Accumulated postretirement benefit obligation:  ....
Retirees............................................    (639)    (394)
Fully eligible participants.........................    (523)    (604)
Other active participants...........................    (874)    (874)
Unrecognized prior service cost.....................     --       --
Unrecognized net (gain) or loss.....................      26     (316)
Unrecognized transition obligation..................   1,722    1,631
Accrued liabilities for benefit plans at 
  December 31.......................................  $ (288)  $ (557)
</TABLE>


                              F-16
<PAGE>
                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


   The assumed  health care cost trend rate used in  measuring  the  accumulated
postretirement  benefit  obligation as of January 1, 1994 was 13% for 1994,  the
trend  rate  decreasing  each  successive  year until it reaches 5 1/4 % in 2005
after which it remains  constant.  The  discount  rate used in  determining  the
accumulated  postretirement benefit obligation cost was 7%. A 1-percentage-point
increase in the assumed health care cost trend rate for each year would increase
the accumulated  postretirement benefit obligation as of January 1, 1994 and net
postretirement health care cost by approximately  $140,000 and service cost plus
interest cost by approximately $18,000. The postretirement benefit obligation is
not funded and does not  include  any  provisions  for  securities,  settlement,
curtailment, or special termination benefits.

NOTE 9 -- WARRANTS

   A summary of warrants issued and outstanding is as follows:

<TABLE>
<CAPTION>

                                                           1992           1993      1994
                                                          --------      --------   -------
<S>                                                       <C>           <C>          <C>
Warrants outstanding, January 1: ......................   833,333        833,333      --
Issued.................................................       --             --       --
Exercised..............................................       --        (833,333)     --
Canceled...............................................       --             --       --
Warrants outstanding, December 31:                        833,333            --       --
Price per share ranges of warrants outstanding at
 December 31...........................................  $0.03--$3.75        --       --
Dates through which warrants outstanding at December
 31, were exercisable..................................       (*)            (*)      (*)
<FN>


(1) The  warrants  were held by PCI and a bank group which held the  majority of
    the Company's  indebtedness  prior to October 1991. On November 1, 1993, the
    bank group exercised  warrants and acquired in the aggregate  166,666 shares
    of the Company's  Common Stock,  at an exercise price of $3.75 per share. On
    December 9, 1993, PCI exercised its Replacement Warrant and acquired 666,667
    shares of the  Company's  Common  Stock,  at an exercise  price of $0.03 per
    share.
</TABLE>


NOTE 10 -- PREFERRED STOCK


   On December 23, 1993, the Company and PCI entered into the Equity  Agreement,
pursuant to which,  among other things, PCI agreed to accept 850,000 shares of a
newly designated Series A 7 1/2 % Cumulative  Convertible  Redeemable  Preferred
Stock of the Company in  exchange  for the  cancellation  of  $8,500,000  of the
Company's  existing  indebtedness  to PCI (which  was a  non-cash  transaction).
Dividends  are paid each  quarter  at an annual  rate of return of 7 1/2 % which
totaled $577,000 for 1994.

   Each share of Series A  Preferred  Stock is  convertible  into fully paid and
non-assessable shares of Common Stock (1.14258 after reverse stock split) at the
option of PCI. Under the terms of the Equity Agreement, the Company was required
to redeem 100,000 shares of the Series A Preferred Stock at the time the Company
received  $1,000,000 in 1994 from CII,  relating to the sale of the  residential
telephone  product  line in 1992 (see Note 5). In  December,  1994,  the Company
received the  $1,000,000  payment from CII, which was used to redeem the 100,000
shares (par value  $10.00) of Series A Preferred  Stock.  The Series A Preferred
Stock is  redeemable  at the  option  of the  Company.  In the  event  that four
consecutive  quarterly  dividend  payments  on Series A  Preferred  Stock are in
arrears and unpaid,  PCI shall have the exclusive right,  voting separately as a
class,  to elect two members of the Board of Directors or such greater number of
members as is  necessary to equal at least 40% of the total number of members of
the Board of Directors at all times thereafter.

                              F-17

<PAGE>

                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


NOTE 11 -- STOCK OPTIONS AND AWARDS


   The Company's plans include stock options to purchase Common Stock and may be
granted to  officers,  directors,  consultants,  and  certain key  employees  as
additional  compensation.   The  plans  are  composed  of  both  stock  options,
restricted  stock,  nonstatutory  stock, and incentive stock. The plan awards to
each Director  3,333 shares of the  Company's  Common Stock for each fiscal year
the  Company  reports  income.  Subsequent  to year end the  Board of  Directors
increased the cash  compensation  and  temporarily  suspended 1,667 of the 3,333
shares  awarded to each Board  member each year that the  Company is  profitable
until  specific  action is taken by the  Board to the  contrary.  The  Company's
incentive plans are administered by the Compensation  Committee of the Company's
Board of Directors.


   The  Company's  incentive  plans  reserve  1,000,000  shares of the Company's
Common Stock for issuance at December 31, 1992,  1993, and 1994. The Company has
previously  accepted notes relating to the non-qualified stock options exercised
by  officers  and  employees.  These  notes  receivable  relating  to the  stock
purchases,  amounting to $303,000,  $229,000, and $182,000 at December 31, 1992,
1993, and 1994, respectively, have been deducted from Stockholders' equity.

Information regarding stock options is summarized below:


<TABLE>
<CAPTION>
                                                  1992          1993          1994
                                                -------       -------       --------
<S>                                             <C>            <C>           <C>    
Options outstanding, January 1:                 409,969        582,667       451,377
Granted..........................               340,511         14,333        92,000
Exercised........................                    --        (44,290)     (146,558)
Terminated.......................              (167,813)      (101,333)      (33,647)
Options outstanding, December 31:               582,667        451,377       363,172


Per share ranges of options outstanding at
 December 31.................................  $1.41-$3.00   $1.41-$6.18    $1.41-$10.59
Dates through which options outstanding at
 December 31, were exercisable...............  1/93-10/2002  1/94-10/2003     1/95-10/2004
Options exercisable, December 31:               228,138        178,150        174,599
</TABLE>

   Options are provided to officers and  employees of the Company at fair market
value at the date of grant. The value of stock awarded to directors is expensed.

NOTE 12 -- SEGMENT INFORMATION

   During 1992,  1993, and 1994,  substantially  all of the Company's sales, net
income, and identifiable net assets were attributable to the  telecommunications
industry.

   The  Company  had sales in excess of 10% of net sales to three  customers  as
follows:
<TABLE>
<CAPTION>
(In thousands)                     1992      1993      1994
- ---------------                  -------  --------  --------
<S>                             <C>       <C>       <C>
Sales:
ALLTEL Supply, Inc............  $12,695   $15,908   $12,370
Graybar Electric Company,
  Inc.........................   26,217    24,494    31,298
North Supply Company, Inc. ...   13,598    14,984    16,305

Percentage of net sales: .....
ALLTEL Supply, Inc............       18%       23%       16%
Graybar Electric Company,
  Inc.........................       37%       35%       41%
North Supply Company, Inc. ...       19%       22%       21%
</TABLE>
                              F-18

<PAGE>

                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


   ALLTEL Supply, Inc., a subsidiary of ALLTEL Corporation, a stockholder of the
Company,  had accounts  receivable with the Company of $808,000 and $588,000 for
the periods ending December 31, 1993 and 1994, respectively.

NOTE 13 -- COMMITMENTS AND CONTINGENT LIABILITIES

   The Company facilities are subject to a variety of federal,  state, and local
environmental protection laws and regulations,  including provisions relating to
the discharge of materials  into the  environment.  The cost of compliance  with
such  laws  and  regulations  has not had a  material  adverse  affect  upon the
Company's capital  expenditures,  earnings or competitive position and it is not
anticipated to have a material adverse effect in the future.


   In 1988, the Company voluntarily terminated the use of a concrete underground
storage tank for draining  hydraulic oil and  chlorinated  solvents from machine
parts,  and removed the tank.  The consulting  engineers  engaged by the Company
prepared an environmental site characterization report showing hydraulic oil and
chlorinated solvents  contamination of the soil, and hydraulic oil contamination
of the groundwater. A remediation plan was recommended to the Company, which was
approved by the State of Virginia  Water Control Board on January 31, 1989.  The
remediation plan was expected to extend for  approximately 10 years. The Company
believes that it has been, and is now, in compliance  with the 1989  remediation
plan.


   In November,  1993, the Company engaged  Froehling and Robertson,  Inc. ("F &
R"), an environmental  engineering firm, to collect  additional  samples of soil
and groundwater for assessing the effect of the hydraulic oil remediation  plan,
and to determine  whether the chlorinated  solvents had dissipated.  The Company
also requested the State of Virginia Department of Environmental Quality ("DEQ")
to review the site  characterization  plan  report for  adequacy  under  current
environmental  regulations.  As a  result,  DEQ sent  the  Company  a letter  on
November  30,  1993,   citing  certain   deficiencies   and  requesting  a  site
characterization  report  addendum and a corrective  action plan. On January 14,
1994,  the Company  submitted  a  corrective  action plan to the DEQ,  which was
approved by the DEQ on July 8, 1994. F & R has advised the Company that the cost
estimate for the remediation  strategy proposed in the corrective action plan is
approximately  $35,000 to  $45,000.  In 1993,  the  Company  provided an accrued
liability in the amount of $45,000 to cover such cost.

   In October,  1994,  the  Company  installed  all the  required  equipment  in
accordance  with the  remediation  plan and has  started  the process of pumping
hydraulic oil residue from the underground water. The oil will be deposited into
approved  containers and taken to a hazardous  waste site in accordance with the
corrective action plan.

NOTE 14 -- SUBSEQUENT EVENTS

   On May 18, 1995, the Company  received a letter from a patent holder claiming
patent  infringement.  The Company denies any infringement,  however, the patent
holder may commence a lawsuit against the Company.
 
   On June 26, 1995, the Company's Board of Directors  authorized  management of
the Company to file a  Registration  Statement  with The Securities and Exchange
Commission  permitting  the  Company to sell  shares of its  common  stock in an
underwritten  public  offering.  If the offering is consummated  under the terms
presently anticipated, up to an additional 1,000,000 shares of common stock will
be issued (not including  450,000 shares that the Underwriters have an option to
purchase  from the Selling  Stockholder  to cover any  overallotments,  if any).
Proceeds from the offering  will be used, in part, to redeem the 750,000  shares
of outstanding Series A Preferred Stock.


                              F-19
<PAGE>

                            COMDIAL CORPORATION
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

          For the Years Ended December 31, 1992, 1993 and 1994 and the
            Unaudited Quarters Ended April 3, 1994 and April 2, 1995


   On July 28, 1995,  the  Company's  shareholders  authorized  a  one-for-three
reverse split of the Company's common stock, to be effective on the date of this
Prospectus. Accordingly, all references in the accompanying financial statements
to common  share or per share  information  have been  restated to reflect  this
reverse stock split.

NOTE 15 -- QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>

                                                  First    Second     Third    Fourth
(In thousands)                                  Quarter   Quarter   Quarter   Quarter
- ---------------                                 --------  --------   ------  ---------
<S>                                            <C>       <C>       <C>       <C>
1994
Sales........................................  $ 17,639  $ 19,019  $ 20,660  $ 19,827
Gross profit.................................     5,866     6,122     6,384     6,355
Interest expense.............................       392       319       301       255
Income before extraordinary item.............       615       942     1,245       812
Net income...................................       226       942     1,245       812
Dividends on preferred stock.................       106       161       162       148
Net earnings per common share: Primary ......      0.02      0.11      0.15      0.09

1993
Sales........................................  $ 14,435  $ 14,010  $ 19,192  $ 21,462
Gross profit.................................     4,183     3,885     6,023     7,523
Interest expense.............................       589       615       619       597
Net income (loss)............................       237      (486)    1,014     1,651
Net earnings (loss) per common share:
Primary......................................      0.04     (0.08)     0.15      0.24

</TABLE>

   Previously reported quarterly information has been revised to reflect certain
reclassifications.  These reclassifications had no effect on previously reported
consolidated net income (see Note 1 -- Reclassifications).

   In the first quarter of 1994 (February 1, 1994), the Company restructured its
indebtedness  to PCI by using cash generated  from  operations and cash borrowed
from Shawmut (see Note 5). The major impact on  operations  was the reduction of
interest  expense  for 1994 and the  write-off  of prior debt  issuance  cost of
$389,000.

   Certain interim inventory estimates are recognized throughout the fiscal year
relating  to  shrinkage,  obsolescence,  and  product  mix.  The  results of the
physical   inventory  and  the  fiscal  year-end  close  reflected  a  favorable
adjustment with respect to such estimates,  resulting in approximately  $224,000
of additional income, which is reflected in the fourth quarter of 1994.

                              F-20
<PAGE>

 #############################################################################

                                 IMAGES OMITTED
                                  PICTURES OF
          PHOTOS DIPICTING PRODUCTION AND ASSEMBLY OF COMDIAL PRODUCTS
                            RANDOMLY SET ON THE PAGE
 #############################################################################

<PAGE>
                                  


 -----------------------------------------------------------------------------
 -----------------------------------------------------------------------------

   No  dealer,  salesperson,  or other  person has been  authorized  to give any
information orto make any  representation in connectionwith  this offering other
than those contained in this Prospectus and, if given or made, such  information
or  representation  must not be relied  upon as having  been  authorized  by the
Company or any of the Underwriters. This Prospectus does not constitute an offer
to sell or  solicitation  of any offer to buy by any one in any  jurisdiction in
which  such offer to sell or  solicitation  is not  authorized,  or in which the
person  making  such offer or  solicitation  is not  qualified  to do, or to any
person to whom it is  unlawful to make such offer or  solicitation.  Neither the
delivery  of this  Prospectus  nor any  sale  made  hereunder  shall  under  any
circumstances  create any implication  that the information  contained herein is
correct as of any time subsequent to the date hereof.

                              TABLE OF CONTENTS

                                          Page
Available Information ..................
Incorporation of Certain Information
  By Reference .........................
Prospectus Summary .....................
Risk Factors ...........................
Use of Proceeds ........................
Price Range of Common Stock ............
Dividend Policy ........................
Capitalization .........................
Selected Historical Financial Data  ....
Management's Discussion and Analysis of
Financial Condition and Results of
Operations..............................
Business ...............................
Legal Proceedings ......................
Management .............................
Principal and Selling Stockholders  ....
Description of Capital Stock ...........
Underwriting ...........................
Legal Matters ..........................
Experts ................................
Index to Financial Statements...........   F-1






 #############################################################################

                                 IMAGE OMITTED
                                  COMDIAL LOGO
 #############################################################################


                                3,000,000 Shares

                                  Common Stock

                                   PROSPECTUS

                             Rodman & Renshaw, Inc.


                              


                                August  , 1995

<PAGE>

                                   PART II
                    Information Not Required in Prospectus

Item 14: Other Expenses of Issuance and Distribution

   The estimated expenses in connection with this offering are as follows:

                              AMOUNT TO BE PAID
   
                                                   Selling
                                     Company*     Stockholder*      Total
SEC Registration Fee ............  $   4,722.93  $   9,445.86   $  14,168.79
NASD Registration Fee ...........  $   1,536.32  $   3,072.63   $   4,608.95
Nasdaq National Market Filing Fee  $   5,833.33  $  11,666.67   $  17,500.00
Legal Fees ......................  $ 100,000.00  $ 200,000.00   $ 300,000.00
Printing Fees and Expenses  .....  $  38,333.33  $  76,666.67   $ 115,000.00
Accounting Fees and Expenses  ...  $  61,666.67  $ 123,333.33   $ 185,000.00
Blue Sky Fees and Expenses  .....  $   6,666.67  $  13,333.33   $  20,000.00
Miscellaneous ...................  $   6,240.75  $  12,481.51   $  18,722.26
Total ...........................  $ 225,000.00  $ 450,000.00   $ 675,000.00

* Expenses payable by the Company and the Selling  Stockholder  respectively are
  to be shared on a pro rata basis, in accordance with the number of shares sold
  by each.
      
Item 15: Indemnification of Directors and Officers

   The Company's  Bylaws and the General  Corporation law of Delaware  authorize
indemnification of directors,  officers, employees and agents of the Company and
of persons  serving in similar  capacities  for other  entities at the Company's
request  (so long as such  person  (i)  acted in good  faith  and in a manner he
reasonably  believed to be in or not opposed to the best interest of the Company
and, with respect to any criminal action or proceeding,  had no reasonable cause
to believe his conduct was unlawful and (ii) in the event of a suit by or in the
right of the Company,  was not adjudged  liable for  negligence or misconduct in
the  performance  of  his  duty  to  the  Company,   unless  there  is  a  court
determination  that  indemnification  is  fair  and  reasonable  under  all  the
circumstances), allow advances of the costs of defending against litigation; and
permit the purchase of insurance on behalf of directors, officers, employees and
agents against liabilities whether or not in the circumstances the Company would
have the power to indemnify against such liabilities under the provisions of the
bylaws or the statute.  Insofar as the  indemnification  for liabilities arising
under the  Securities  Act of 1933 may be  permitted to  directors,  officers or
persons controlling the Company pursuant to the foregoing provision, the Company
has been informed that in the opinion of the Securities and Exchange  Commission
such  indemnification  is against  public  policy as expressed in the Act and is
therefore unenforceable.


   As  permitted  by Section 102 of the Delaware  General  Corporation  Law, the
Company's Restated Certificate of Incorporation  contains provisions eliminating
a director's  personal  liability  for  monetary  damages to the Company and its
stockholders  arising  from a breach of a director's  fiduciary  duty except for
liability under Section 174 of the Delaware General Corporation law or liability
for  any  breach  of the  director's  duty  of  loyalty  to the  Company  or its
stockholders,  for  acts  or  omissions  not in  good  faith  or  which  involve
intentional  misconduct or a knowing  violation of law or for any transaction in
which the director derived an improper personal benefit.

   The Warrant Exchange Agreement (Exhibit No. 4.2) provides for indemnification
by the Company to PCI and certain of its affiliates, in certain circumstances.


   The Selling  Stockholder  has agreed to indemnify  the Company and certain of
its affiliates in certain circumstances.

                              II- 1
<PAGE>
                                      
                                   PART II
                    Information Not Required in Prospectus
                                 (Continued)

Item 16: Exhibits
   
<TABLE>
<CAPTION>

Exhibit
Number .....  Description
<S>           <C>
 1 .........  Form of Underwriting Agreement.
 4.1 .......  Restated Certificate of Incorporation of Comdial Corporation.**
 4.2 ......   Bylaws of Comdial Corporation. (Exhibit 3.3 to Registrant's Form 10-K for the year ended December 31,
              1993.)*
 4.3 .......  Form of Certificate of Amendment of Certificate of Incorporation.
 5 .........  Opinion of McGuire, Woods, Battle & Boothe, L.L.P. 
10.1 .......  Registrant's 1979 Long Term Incentive Plan and 1982 Incentive Plan. (Exhibits 4(a) and 4(b) of Registrant's
              Form S-8 dated February 7, 1984.)*
10.2 .......  Registrant's 1992 Stock Incentive Plan and 1992 Non-employee Directors Stock Incentive Plan. (Exhibits 28.1
              and 28.2 of Registrant's Form S-8 dated October 21, 1992.)*
10.3 .......  Agreement dated February 20, 1990 among Registrant and Estech Systems Inc. (Exhibit 10.11 to Registrant's
              Form 10-K for the year ended December 31, 1990.)*
10.4 .......  Loan Restructuring dated October 31, 1991 among Registrant and Inner PacifiCorp, Inc. (Exhibit 4.1 to
              Registrant's Form 10-Q for the quarter ended September 27, 1991.)*
10.5 .......  Stock Purchase Warrant dated November 1, 1991 among Registrant and Inner PacifiCorp, Inc. (Exhibit 4.2 to
              Registrant's Form 10-Q for the quarter ended September 27, 1991.)*
10.6 .......  Amendment No. 1 to the Loan Restructuring Agreement dated July 31, 1992 among Registrant and PacifiCorp
              Holdings, Inc. (Exhibit 10.8 to Registrant's Form 10-K for the year ended December 31, 1992.)*
10.7 .......  Asset Purchase Agreement dated July 21, 1992 among the Registrant and International Telecommunication Asia
              PTE. LTD. (Exhibit 10.9 to Registrant's Form 10-K for the year ended December 31, 1992.)*
10.8 .......  Amendment No. 2 to the Loan Restructuring Agreement dated April 1, 1993 among Registrant and PacifiCorp
              Holdings, Inc. (Exhibit 10.1 to Registrant's Form 10-Q for the period ended March 28, 1993.)*
10.9 .......  Amendment No. 3 to the Loan Restructuring Agreement dated August 6, 1993 among Registrant and PacifiCorp
              Holdings, Inc. (Exhibit 10.1 to Registrant's Form 10-Q for the period ended September 26, 1993.)*
10.10 ......  Modification Agreement dated August 23, 1993 among the Registrant and Cortelco International, Inc. (Exhibit
              10.2 to Registrant's Form 10-Q for the period ended September 26, 1993.)*
10.11 ......  Amendment No. 4 to the Loan Restructuring Agreement dated October 31, 1993 among Registrant and PacifiCorp
              Holdings, Inc. (Exhibit 10.12 to Registrant's Form 10-K for the year ended December 31, 1993.)*
10.12 ......  Loan And Security Agreement dated February 1, 1994 among Registrant and Barclays Business Credit, Inc.
              (Exhibit 10.13 to Registrant's Form 10-K for the year ended December 31, 1993.)*
10.13 ......  Equity Agreement dated December 23, 1993 among Registrant and PacifiCorp Credit, Inc. (Exhibit 10.14 to
              Registrant's Form 10-K for the year ended December 31, 1993.)*
10.14 ......  Warrant Exchange Agreement dated October 31, 1991 among Registrant and Inner PacifiCorp. Inc. (Exhibit 10.15
              to Registrant's Form 10-K for the year ended December 31, 1993.)*
10.15 ......  Development Agreement dated December 2, 1993 among Registrant and Motorola Inc. (Exhibit 10.16 to
              Registrant's Form 10-K for the year ended December 31, 1993.)*
10.16 ......  Stock Purchase Agreement dated April 2, 1985 among Registrant and ALLTEL Corporation. (Exhibit 10.17 to
              Registrant's Form 10-K for the year ended December 31, 1993.)*
10.17 ......  Amendment No. 1 to the Loan And Security Agreement dated April 29, 1994 among the Registrant and Barclays
              Business Credit, Inc. (Exhibit 10.1 to Registrant's Form 10-Q for the quarter ended April 3, 1994.)*
10.18.......  Amendment No. 2 to the Loan Restructuring Agreement dated January 23, 1995 among Registrant and Shawmut
              Capital Corporation. (Exhibit 10.1 to Registrant's Form 10-Q for the quarter ended April 2, 1995.)*
23.1 .......  Consent of Deloitte & Touche LLP.
23.2 .......  Consent of McGuire, Woods, Battle & Boothe, L.L.P. (included in exhibit 5 above.)
24 .........  Power of attorney (included in Part II.)**

</TABLE>
    
    * Incorporated by reference
   ** Previously filed
                              II- 2
<PAGE>
                                    
                                   PART II
                    Information Not Required in Prospectus
                                 (Continued)

Item 17: Undertakings

   The undersigned registrant hereby undertakes:

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

   (2) For the purpose of determining  any liability under the Securities Act of
1933, each post- effective amendment that contains a form of prospectus shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                              II- 3
<PAGE>

                                  SIGNATURES


   Pursuant to the  requirements  of the  Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing  on Form S-2 and has  duly  caused  this  registration
statement or amendment to be signed on its behalf by the undersigned,  thereunto
authorized, in the city of Charlottesville, Virginia on July 31, 1995

                         COMDIAL CORPORATION
                         By: /s/ William G. Mustain
                            -------------------------------
                              William G. Mustain
                              (Chief Executive Officer)


                              POWER OF ATTORNEY

   Pursuant to the requirements of the Securities Act of 1933, this registration
statement  or  amendment  has  been  signed  by  the  following  persons  in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>

Signature                     Title                                   Date
- ---------                     -----                                   ----
<S>                           <C>                                  <C>
/s/ A. M. Gleason*   
- ---------------------------
A. M. Gleason                 Director                             July 31, 1995

/s/ John W. Rosenblum*  
- ---------------------------
John W. Rosenblum             Director                             July 31, 1995

/s/ Dianne C. Walker*
- ---------------------------
Dianne C. Walker               Director                             July 31, 1995

/s/ William E. Porter* 
- ---------------------------
William E. Porter             Director                             July 31, 1995

/s/ Michael C. Henderson* 
- ---------------------------
Michael C. Henderson          Director                             July 31, 1995

/s/ William G. Mustain  
- ---------------------------   Chairman, President, Chief 
William G. Mustain            Executive Officer and Director       July 31, 1995

                              
/s/ Wayne R. Wilver           Senior Vice President, Chief
- ---------------------------   Financial Officer and Principal
Wayne R. Wilver               Accounting Officer                   July 31, 1995


*By: /s/ Wayne R. Wilver
    ------------------------------
         Wayne R. Wilver
       as attorney-in-fact

</TABLE>

                              II-4
<PAGE>

                                                                       Exhibit 1

                                                                   Draft 7/31/95



                                3,000,000 Shares

                              COMDIAL CORPORATION

                                  Common Stock

                             UNDERWRITING AGREEMENT



                              _____________, 1995



Rodman & Renshaw, Inc.
One Liberty Plaza
165 Broadway
New York, New York  10006

On behalf of the Several Underwriters named in Schedule I attached hereto.

Ladies and Gentlemen:

         Comdial  Corporation,   a  Delaware  corporation  (the  "Company")  and
PacificCorp Credit, Inc. (the "Selling Stockholder"), propose to sell to you and
the other underwriters named in Schedule I attached hereto (the "Underwriters"),
for whom you are acting as the Representative,  an aggregate of 3,000,000 shares
(the "Firm Shares") of the Company's Common Stock, $.01 par value per share (the
"Common  Stock") of which  1,000,000  shares (the  "Company  Shares")  are to be
issued and sold by the Company and 2,000,000  shares (the  "Selling  Stockholder
Shares") are to be sold by the Selling  Stockholder.  In  addition,  the Selling
Stockholder proposes to grant to the Underwriters an option to purchase up to an
additional 450,000 shares (the "Option Shares"), of Common Stock for the purpose
of covering  over-allotments in connection with the sale of the Firm Shares. The
Firm Shares and the Option Shares are together called the "Shares."


         1.       Sale and Purchase of the Shares.  On the basis of the
representations, warranties and agreements contained in, and subject to the
terms and conditions of, this Agreement:

                  (a) The Company  agrees to issue and sell the  Company  Shares
and the Selling Stockholder agrees to sell the Selling Stockholder Shares to the
several  Underwriters,  and each of the Underwriters  agrees,  severally and not




<PAGE>

jointly,  to purchase at the purchase  price per share of Common Stock of $_____
(the "Initial  Price"),  the aggregate  number of Firm Shares set forth opposite
such Underwriter's name in Schedule I attached hereto. The Underwriters agree to
offer the Firm Shares to the public as set forth in the Prospectus.
                 
                  (b) The Selling Stockholder grants to the several Underwriters
an  option  to  purchase  all or any part of the  450,000  Option  Shares  it is
obligated  to sell at the  Initial  Price.  The  number of  Option  Shares to be
purchased  by each  Underwriter  shall be the same  percentage  (adjusted by the
Representative  to eliminate  fractions) of the total number of Option Shares to
be purchased by the  Underwriters as such  Underwriter is purchasing of the Firm
Shares. Such option may be exercised only to cover  over-allotments in the sales
of the Firm Shares by the  Underwriters and may be exercised in whole or in part
at any time on or before  12:00 noon,  New York City time,  on the  business day
before the Firm Shares  Closing Date (as defined  below),  and from time to time
thereafter  within 30 days  after the date of this  Agreement,  upon  written or
telegraphic  notice,  or verbal or  telephonic  notice  confirmed  by written or
telegraphic  notice, by the  Representative to the Selling  Stockholder no later
than 12:00 noon,  New York City time, on the business day before the Firm Shares
Closing Date or at least two business days before any Option Shares Closing Date
(as  defined  below),  as the case may be,  setting  forth the  number of Option
Shares  to be  purchased  and the time and date (if other  than the Firm  Shares
Closing Date) of such purchase.

         2.  Delivery  and  Payment.  Delivery  by the  Company  and the Selling
Stockholder of the Firm Shares to the Representative for the respective accounts
of the Underwriters,  and payment of the purchase price by certified or official
bank check or checks  payable in New York Clearing House (next day) funds to the
Company and the Selling Stockholder, shall take place at the offices of Rodman &
Renshaw, Inc., at One Liberty Plaza, 165 Broadway, New York, New York, 10006, at
10:00 a.m.,  New York City time, on the third business day following the date on
which the public offering of the Shares commences (unless such date is postponed
in accordance with the provisions of Section  10(b)),  or at such time and place
or such  other  date,  not later  than 10  business  days after the date of this
Agreement,  as shall be agreed upon by the Company,  the Selling Stockholder and
the  Representative  (such time and date of delivery  and payment are called the
"Firm Shares Closing  Date").  The public offering of the Shares shall be deemed
to have commenced at the time,  which is the earlier of (a) the time,  after the
Registration Statement (as defined in Section 4 below) becomes effective, of the
release by you for  publication of the first  newspaper  advertisement  which is
subsequently  published  relating  to the  Shares  or (b) the  time,  after  the
Registration Statement becomes effective,  when the Shares are first released by
you  for  offering  by  the   Underwriters  or  dealers  by  letter,   facsimile
transmission or telegram.

         In the event the option with respect to the Option Shares is exercised,
delivery by the Selling  Stockholder of the Option Shares to the  Representative
for the  respective  accounts of the  Underwriters  and payment of the  purchase
price by certified or official bank check or checks payable in New York Clearing
House  (next  day)  funds to the  Selling  Stockholder  shall  take place at the
offices of Rodman & Renshaw,  Inc.  specified  above at the time and on the date
(which may be the same date as, but in no event shall be earlier than,  the Firm
Shares  Closing Date) specified  in the notice referred to in Section 1(b) (such

                                     -2-


<PAGE>


time and date of  delivery  and  payment is called the  "Option  Shares  Closing
Date").  The Firm Shares  Closing Date and the Option  Shares  Closing Dates are
called, individually, a "Closing Date" and, together, the "Closing Dates."

         Certificates  evidencing  the Shares shall be  registered in such names
and shall be in such denominations as the Representative  shall request at least
two full business days before the Firm Shares  Closing Date or the Option Shares
Closing  Date,  as  the  case  may  be,  and  shall  be  made  available  to the
Representative for checking and packaging, at such place as is designated by the
Representative,  on the full business day before the Firm Shares Closing Date or
the Option Shares Closing Date, as the case may be.

         3. Public Offering.  The Company and the Selling Stockholder understand
that the  Underwriters  propose to make a public offering of the Shares,  as set
forth in and pursuant to the Prospectus (as defined in Section 4 below), as soon
after the  effective  date of the  Registration  Statement  and the date of this
Agreement as the  Representative  deems  advisable.  The Company and the Selling
Stockholder   hereby  confirm  that  the  Underwriters  and  dealers  have  been
authorized to distribute or cause to be distributed each preliminary  prospectus
and are authorized to distribute the Prospectus (as from time to time amended or
supplemented if the Company furnishes  amendments or supplements  thereto to the
Underwriters).

         4. Representations and Warranties of the Company and the Selling Stock-
holder.

                (a) The  Company  represents and warrants  to, and agrees with, 
         the several Underwriters that:

                           (i) The  Company  has filed with the  Securities  and
                  Exchange   Commission   (the   "Commission")   a  registration
                  statement,  and may have filed one or more amendments thereto,
                  on Form S-2  (Registration  No.  33-60671),  including in such
                  registration  statement  and each  such  amendment  a  related
                  preliminary prospectus (a "Preliminary  Prospectus"),  for the
                  registration   of  the  Shares  and  the  Option  Shares,   in
                  conformity  with the  requirements  of the  Securities  Act of
                  1933,  as amended  (the "Act").  In addition,  the Company has
                  filed  or  will  promptly  file a  further  amendment  to such
                  registration  statement,  in the form heretofore  delivered to
                  you.  As  used  in  this  Agreement,  the  term  "Registration
                  Statement" means such registration  statement,  as amended, on
                  file  with  the  Commission  at  the  time  such  registration
                  statement   becomes   effective   (including  the  prospectus,
                  financial statements,  exhibits, and all other documents filed
                  as a part thereof or  incorporated  by  reference  directly or
                  indirectly therein (such  incorporated  documents being herein
                  collectively  "Incorporated  Documents")),  provided that such
                  Registration Statement, at the time it becomes effective,  may
                  omit such  information  as is permitted to be omitted from the
                  Registration  Statement when it becomes effective  pursuant to
                  Rule 430A of the  General  Rules and  Regulations  promulgated
                  under the Act (the  "Regulations"),  which information  ("Rule
                  430  Information")  shall be  deemed  to be  included  in such
                  Registration Statement when  a final prospectus  is filed with

                                      -3-


<PAGE>


                  the Commission in accordance  with Rules 430A and 424(b)(1) or
                  (4) of the  Regulations;  the  term  "Preliminary  Prospectus"
                  means each prospectus included in the Registration  Statement,
                  or any amendments  thereto,  before it becomes effective under
                  the Act, the form of prospectus omitting Rule 430A Information
                  included  in  the  Registration   Statement  when  it  becomes
                  effective, if applicable (the "Rule 430A Prospectus"), and any
                  prospectus  filed by the Company with your consent pursuant to
                  Rule  424(a)  of the  Regulations;  and the term  "Prospectus"
                  means  the   final   prospectus   included   as  part  of  the
                  Registration Statement, except that if the prospectus relating
                  to the securities covered by the Registration Statement in the
                  form first filed on behalf of the Company with the  Commission
                  pursuant to Rule 424(b) of the  Regulations  shall differ from
                  such final prospectus,  the term  "Prospectus"  shall mean the
                  prospectus as filed pursuant to Rule 424(b) from and after the
                  date on which it shall have first been used.

                           (ii)   When  the   Registration   Statement   becomes
                  effective,   and  at  all  times  subsequent  thereto  to  and
                  including the Closing Dates,  and during such longer period as
                  the  Prospectus  may be required to be delivered in connection
                  with sales by the  Underwriters or a dealer,  the Registration
                  Statement (and any  post-effective  amendment thereto) and the
                  Prospectus (as amended or as supplemented if the Company shall
                  have filed with the  Commission any amendment or supplement to
                  the Registration Statement or the Prospectus) will contain all
                  statements   which  are  required  to  be  stated  therein  in
                  accordance with the Act and the Regulations,  will comply with
                  the Act and the  Regulations,  and will not contain any untrue
                  statement  of a  material  fact or omit to state any  material
                  fact  required to be stated  therein or  necessary to make the
                  statements  therein  not  misleading,  and no event  will have
                  occurred  which  should have been set forth in an amendment or
                  supplement  to the  Registration  Statement or the  Prospectus
                  which  has not then  been set  forth in such an  amendment  or
                  supplement;  if a Rule  430A  Prospectus  is  included  in the
                  Registration  Statement at the time it becomes effective,  the
                  Prospectus  filed  pursuant to Rules 430A and 424(b)(1) or (4)
                  will contain all Rule 430A  Information;  and each Preliminary
                  Prospectus, as of the date filed with the Commission,  did not
                  include  any untrue  statement  of a material  fact or omit to
                  state any  material  fact  required  to be stated  therein  or
                  necessary  to make  the  statements  therein  not  misleading;
                  except  that no  representation  or  warranty  is made in this
                  Section  4(a)(ii) with respect to statements or omissions made
                  in reliance  upon and in conformity  with written  information
                  furnished  to the  Company  as  stated  in  Section  7(b) with
                  respect to any Underwriter by or on behalf of such Underwriter
                  through the  Representative  expressly  for  inclusion  in any
                  Preliminary  Prospectus,  the Registration  Statement,  or the
                  Prospectus,  or any amendment or supplement  thereto.  Each of
                  the  Incorporated  Documents  originally filed pursuant to the
                  Securities and Exchange Act of 1934, as amended (the "Exchange
                  Act") complied in all material  respects with the requirements
                  of the Exchange Act, and the rules and regulations thereunder.

                                      -4-


<PAGE>


                           (iii)  Neither the  Commission  nor the "blue sky" or
                  securities  authority of any jurisdiction have issued an order
                  (a  "Stop  Order")   suspending  the   effectiveness   of  the
                  Registration  Statement,  preventing or suspending  the use of
                  any Preliminary Prospectus,  the Prospectus,  the Registration
                  Statement, or any amendment or supplement thereto, refusing to
                  permit the  effectiveness  of the Registration  Statement,  or
                  suspending  the  registration  or  qualification  of the  Firm
                  Shares or the Option  Shares  nor has any of such  authorities
                  instituted or threatened  to institute  any  proceedings  with
                  respect to a Stop Order.

                           (iv) Any contract,  agreement,  instrument, lease, or
                  license required to be described in the Registration Statement
                  or the  Prospectus  has been  properly  described  therein  in
                  accordance with the Act. Any contract  agreement,  instrument,
                  lease,  or license  required  to be filed as an exhibit to the
                  Registration  Statement has been filed with the  Commission as
                  an  exhibit  to or has  been  incorporated  as an  exhibit  by
                  reference into the Registration Statement.

                           (v) The Company has no subsidiary or subsidiaries and
                  does not control,  directly or  indirectly,  any  corporation,
                  partnership,  joint  venture,  association  or other  business
                  organization,  except  for  those  permitted  to  be  excluded
                  pursuant to Item 601,  Exhibit 21 of  Regulation  S-K or those
                  disclosed  under Exhibit 22 to the Company's  Annual Report on
                  Form 10-K for the fiscal  year ended  December  31, 1994 (each
                  such  corporation  singly a "Subsidiary"  and collectively the
                  "Subsidiaries").  Each of the Company and each Subsidiary is a
                  corporation  duly  organized,  validly  existing,  and in good
                  standing  under  the laws of the  state of its  incorporation,
                  with full  corporate  power and  authority,  and all necessary
                  consents,   authorizations,   approvals,   orders,   licenses,
                  certificates,  and permits of and from, and  declarations  and
                  filings   with,   all  federal,   state,   local,   and  other
                  governmental  authorities and all courts and other  tribunals,
                  to own, lease, license, and use its properties and assets that
                  are material to the Company's ability to carry on its business
                  as now being  conducted  and in the  manner  described  in the
                  Prospectus.  Each of the Company and each  Subsidiary has been
                  duly  qualified to do business and is in good standing in each
                  jurisdiction  in  which  its  respective  ownership,  leasing,
                  licensing,  or  character,  location  or use of  property  and
                  assets or the conduct of its  respective  business  makes such
                  qualification  necessary  except  where the  failure  to be so
                  qualified  or  authorized  would not have a  material  adverse
                  effect on the respective  operations or financial condition of
                  the Company or the Subsidiaries.

                           (vi) The  authorized  capital  stock  of the  Company
                  consists  of  10,000,000  shares  of  Common  Stock,  of which
                  7,085,529  shares  are  outstanding  and  2,000,000  shares of
                  preferred  stock,  par value $10.00 per share,  of the Company
                  (the  "Preferred  Stock"),  of which 750,000 are  outstanding.
                  Each  outstanding  share of Common Stock and each  outstanding
                  share of Preferred Stock has been duly  and validly authorized

                                      -5-


<PAGE>

                  and  issued,  fully  paid,  and  non-assessable,  without  any
                  personal liability  attaching to the ownership thereof and has
                  not been issued and is not owned or held in  violation  of any
                  preemptive rights of stockholders. The Company owns all of the
                  shares of capital stock of the Subsidiaries, free and clear of
                  all   liens,   claims,   security   interests,   restrictions,
                  stockholders'   agreements   voting   trusts   and  any  other
                  encumbrances  whatsoever,  except  for the  pledge of all such
                  shares  to  Shawmut  Capital  Corp.  to secure  the  Company's
                  indebtedness.  There is no commitment,  plan, preemptive right
                  or arrangement to issue, and no outstanding  option,  warrant,
                  or other right  calling for the issuance of, shares of capital
                  stock  of  the  Company  or any  of  the  Subsidiaries  or any
                  security or other instrument which by its terms is convertible
                  into,  exercisable  for, or exchangeable  for capital stock of
                  the  Company  or  any of the  Subsidiaries,  except  as may be
                  described in the Prospectus.  There is outstanding no security
                  or other  instrument which by its terms is convertible into or
                  exchangeable  for  capital  stock of the Company or any of the
                  Subsidiaries,  except as may be described  in the  Prospectus.
                  The 1-for-3  reverse split (the "Reverse  Split") with respect
                  to the Company's  Common Stock has been duly authorized by the
                  stockholders of the Company.

                           (vii) The  consolidated  financial  statements of the
                  Company  included  in  the  Registration   Statement  and  the
                  Prospectus  fairly  present  with  respect to the  Company the
                  financial position,  the results of operations,  and the other
                  information  purported to be shown  therein at the  respective
                  dates and for the respective periods to which they apply. Such
                  financial  statements  have been prepared in  accordance  with
                  generally accepted accounting principles (except to the extent
                  that certain  footnote  disclosures  regarding any stub period
                  may have been omitted in accordance with the applicable  rules
                  of the Commission under the Exchange Act) consistently applied
                  throughout the periods involved, are correct and complete, and
                  are in  accordance  with the books and records of the Company.
                  The  accountants   whose  report  on  the  audited   financial
                  statements  is  filed  with  the  Commission  as a part of the
                  Registration  Statement are, and during the periods covered by
                  their report(s) included in the Registration Statement and the
                  Prospectus were, independent certified public accountants with
                  respect to the  Company  within the meaning of the Act and the
                  Regulations.  No other  financial  statements  are required by
                  Form  S-2 or  otherwise  to be  included  in the  Registration
                  Statement  or the  Prospectus.  There  has at no  time  been a
                  material   adverse  change  in  the   consolidated   financial
                  condition,  results  of  operations,   business,   properties,
                  assets, liabilities, or future prospects of the Company or any
                  of the Subsidiaries  from the latest  information set forth in
                  the Registration Statement or the Prospectus, except as may be
                  described in the Prospectus.

                           (viii) There is no  litigation,  arbitration,  claim,
                  governmental  or other  proceeding  (formal or  informal),  or
                  investigation  before any court or before  any public  body or
                  board pending, or to the Company's knowledge,  threatened,  or
                 
                                      -6-


<PAGE>

                  in  prospect  (or any  basis  therefor)  with  respect  to the
                  Company or any of the Subsidiaries, or any of their respective
                  operations, business, properties or assets, which individually
                  or in the  aggregate  now have and will in the  future  have a
                  material   adverse  effect  upon  the  operations,   business,
                  properties,  assets or financial  condition of the Company and
                  the   Subsidiaries.   Except  as  may  be   described  in  the
                  Prospectus,  none of the  litigations,  arbitrations,  claims,
                  governmental  or other  proceedings to which reference is made
                  in the  immediately  preceding  sentence  are  required  to be
                  disclosed in the  Prospectus  pursuant to the Act or the rules
                  and regulations  promulgated  thereunder.  Neither the Company
                  nor any of the  Subsidiaries is involved in any labor dispute,
                  nor is such dispute  threatened,  which  dispute  would have a
                  material   adverse  effect  upon  the  operations,   business,
                  properties,  assets or financial condition of the Company. The
                  Company and each of the Subsidiaries is in compliance with the
                  provisions of all laws, rules, regulations, orders, judgments,
                  or decrees  applicable  to the Company  and the  Subsidiaries,
                  except  where the failure to comply  would not have a material
                  adverse  effect  upon the  operations,  business,  properties,
                  assets  or   financial   condition  of  the  Company  and  the
                  Subsidiaries;  nor is the  Company or any of the  Subsidiaries
                  required to take any action in order to avoid any violation or
                  default with respect thereto.

                           (ix) Except as otherwise  described in the Prospectus
                  and subject to exceptions of record,  which  exceptions do not
                  interfere  with  the  continued  use of such  property  by the
                  Company  or the  Subsidiaries,  the  Company  and  each of the
                  Subsidiaries  has good  and  marketable  title  in fee  simple
                  absolute  to all real  properties  and good title to all other
                  properties and assets which the Prospectus indicates are owned
                  by them, and has valid and enforceable  leasehold interests in
                  each of such items which are  material to the  business of the
                  Company  and the  Subsidiaries,  free and clear of all  liens,
                  security  interests,  pledges,  charges,   encumbrances,   and
                  mortgages.  Except as may be described in the  Prospectus,  no
                  real property owned, leased,  licensed or used by and material
                  to the  operations  of the Company or any of the  Subsidiaries
                  lies in an area which is, or to the  knowledge  of the Company
                  will be, subject to zoning,  use or building code restrictions
                  which  would  prohibit  the  continued  effective   ownership,
                  leasing,  licensing  or  use  of  such  real  property  in the
                  business  of  the  Company  or  any  of  the  Subsidiaries  as
                  presently   conducted  or  as  the  Prospectus   indicates  it
                  contemplates conducting. The Company is not aware of any state
                  of facts relating to the actions or inaction of another person
                  or entity or his or its ownership,  leasing,  licensing or use
                  of any real or  personal  property  that  exists or will exist
                  which would have a material  adverse effect on the business of
                  the  Company  or  would   prevent  the   continued   effective
                  ownership,  leasing, licensing or use of such real property in
                  the  business  of the  Company or any of the  Subsidiaries  as
                  presently   conducted  or  as  the  Prospectus   indicates  it
                  contemplates   conducting.   The   Company  and  each  of  the
                  Subsidiaries enjoys peaceful and undisturbed  possession under
                  all leases and licenses under which it is operating.

                                      -7-


<PAGE>

                           (x) The Company and each of the Subsidiaries,  and to
                  the knowledge of the Company, any other party, is not now, and
                  the Company is not aware of any circumstances  whereby, or any
                  event as a result of which,  the Company,  the Subsidiaries or
                  any other  party  will be in  violation  or  breach  of, or in
                  default with respect to,  complying with any term,  obligation
                  or provision of any contract,  agreement,  instrument,  lease,
                  license, indenture, mortgage, deed of trust, note, arrangement
                  or  understanding  which is  material to the Company or any of
                  the   Subsidiaries  or  by  which  any  of  their   respective
                  properties or business may be bound or affected,  and no event
                  has occurred  which with notice or lapse of time or both would
                  constitute such a default, and each such contract,  agreement,
                  instrument,  lease,  license,  indenture,  mortgage,  deed  of
                  trust, note, arrangement or understanding is in full force and
                  is the legal,  valid and  binding  obligation  of the  parties
                  thereto and is enforceable  as to them in accordance  with its
                  terms.

                           (xi) The Company and the Subsidiaries  have filed all
                  federal,  state,  local  and  foreign  tax  returns  which are
                  required to be filed through the date hereof, or have received
                  extensions  thereof,  and have  paid all  taxes  shown on such
                  returns  and all  assessments  received  by them to the extent
                  that the same are material and have become due.

                           (xii) All patents,  patent applications,  trademarks,
                  trademark   applications,    trade   names,   service   marks,
                  copyrights,  copyright  applications,  franchises,  and  other
                  intangible  properties and assets (all of the foregoing  being
                  collectively herein called "Intangibles") that the Company and
                  the Subsidiaries own, possess or have pending,  or under which
                  they are licensed, are in good standing and uncontested. There
                  is no right under any Intangible  necessary to the business of
                  the Company and the Subsidiaries as presently  conducted or as
                  the Prospectus indicates the Company  contemplates  conducting
                  (except  as may be so  described  in the  Prospectus).  To the
                  knowledge of the  Company,  neither the Company nor any of the
                  Subsidiaries have infringed, are not infringing,  or except as
                  set  forth  in  the  Prospectus  under  "Business-Intellectual
                  Property",  have  received  any  notice of  infringement  with
                  respect to asserted Intangibles of others. To the knowledge of
                  the Company, there is no infringement by others of Intangibles
                  of the Company.  To the knowledge of the Company,  there is no
                  Intangible of others which has had or may in the future have a
                  materially adverse effect on the financial condition,  results
                  of operations,  business,  properties,  assets, liabilities or
                  future prospects of the Company and the Subsidiaries.

                           (xiii) Neither the Company nor any Subsidiary,  or to
                  the  Company's  knowledge,   any  director,   officer,  agent,
                  employee or other person  associated  with or acting on behalf
                  of  the  Company  and  the  Subsidiaries   has,   directly  or
                  indirectly:    used   any   corporate   funds   for   unlawful
                  contributions,   gifts,   entertainment,   or  other  unlawful
                  expenses  relating to  political  activity;  made any unlawful
                  payment  to  foreign  or  domestic  government   officials  or
                  employees  or  to  foreign or  domestic  political  parties or

                                      -8-


<PAGE>

                  campaigns from corporate funds;  violated any provision of the
                  Foreign Corrupt Practices Act of 1977, as amended; or made any
                  bribe, rebate, payoff,  influence payment,  kickback, or other
                  unlawful payment. No transaction has occurred between or among
                  the Company, the Subsidiaries and any of its or their officers
                  or  directors  or any  affiliates  or  affiliates  of any such
                  officer or director, except as described in the Prospectus.

                           (xiv)  The  Company  and the  Subsidiaries  have  all
                  requisite  corporate  power and authority to execute,  deliver
                  and  perform   this   Agreement.   All   necessary   corporate
                  proceedings of the Company and the Subsidiaries have been duly
                  taken to authorize the execution,  delivery and performance of
                  this  Agreement.  This  Agreement  has been  duly  authorized,
                  executed,  and delivered by the Company,  is the legal,  valid
                  and binding  obligation of the Company,  and is enforceable as
                  to the  Company in  accordance  with its terms.  Except as has
                  been  obtained  by the  Company,  no  consent,  authorization,
                  approval, order, license, certificate or permit of or from, or
                  declaration or filing with, any federal, state, local or other
                  governmental  authority  or any  court  or other  tribunal  is
                  required by the Company or the Subsidiaries for the execution,
                  delivery  or  performance  by the  Company  of this  Agreement
                  (except  filings under the Act which have been or will be made
                  before  the   applicable   Closing  Date  and  such   consents
                  consisting  only of consents  under  "blue sky" or  securities
                  laws which have been  obtained at or prior to the date of this
                  Agreement).  Except as has been  obtained by the  Company,  no
                  consent of any party to any contract,  agreement,  instrument,
                  lease,  license,  indenture,  mortgage,  deed of trust,  note,
                  arrangement  or  understanding  to which  the  Company  or the
                  Subsidiaries is a party,  or to which any of their  respective
                  properties  or  assets  are  subject,   is  required  for  the
                  execution,  delivery or performance of this Agreement, and the
                  execution,  delivery and performance of this  Agreement,  will
                  not violate,  result in a breach of, conflict with, accelerate
                  the due date of any  payments  under,  or (with or without the
                  giving of notice or the  passage of time or both)  entitle any
                  party to terminate or call a default under any such  contract,
                  agreement,  instrument,  lease, license, indenture,  mortgage,
                  deed of trust, note, arrangement or understanding,  or violate
                  or  result  in a  breach  of any  term of the  certificate  of
                  incorporation  (or other  charter  document) or by-laws of the
                  Company,  or violate,  result in a breach of, or conflict with
                  any law, rule,  regulation,  order, judgment or decree binding
                  on the Company or any of the  Subsidiaries  or to which any of
                  their respective  operations,  business,  properties or assets
                  are subject.

                           (xv) The Company Shares are validly  authorized.  The
                  Firm Shares, when issued and delivered in accordance with this
                  Agreement,  will be duly and validly  issued,  fully paid, and
                  non-assessable,  without any personal  liability  attaching to
                  the ownership thereof,  and will not be issued in violation of
                  any   preemptive   rights  of   stockholders,   optionholders,
                  warrantholders and any other persons and the Underwriters will
                 
                                      -9-


<PAGE>

                  receive  good title to the Company  Shares  purchased by them,
                  respectively, free and clear of all liens, security interests,
                  pledges, charges,  encumbrances,  stockholders' agreements and
                  voting trusts.

                           (xvi) The Common Stock, the Preferred Stock, the Firm
                  Shares  and  the  Option  Shares  conform  to  all  statements
                  relating thereto  contained in the  Registration  Statement or
                  the Prospectus.

                           (xvii) Subsequent to the respective dates as of which
                  information  is given in the  Registration  Statement  and the
                  Prospectus,  and except as may otherwise be described therein,
                  there has not been any material  adverse  change in the assets
                  or properties,  business or results of operations or financial
                  condition  of the  Company  or the  Subsidiaries,  taken  as a
                  whole,  whether  or  not  arising  from  transactions  in  the
                  ordinary  course of  business;  neither  the  Company  nor the
                  Subsidiaries,  taken as a whole,  have  sustained any material
                  loss  or   interference   with  its  respective   business  or
                  properties from fire,  explosion,  earthquake,  flood or other
                  calamity,  whether or not covered by insurance; since the date
                  of the  latest  balance  sheet  included  in the  Registration
                  Statement  and the  Prospectus,  except as reflected  therein,
                  neither the Company  nor the  Subsidiaries,  taken as a whole,
                  have  undertaken  any  liability  or  obligation,   direct  or
                  contingent,  except for liabilities or obligations  undertaken
                  in the ordinary  course of business;  and neither  Company nor
                  the  Subsidiaries,  taken as a whole,  have not (A) issued any
                  securities or incurred any liability or obligation, primary or
                  contingent,   for  borrowed   money,   (B)  entered  into  any
                  transaction  not in the ordinary  course of  business,  or (C)
                  declared or paid any dividend or made any  distribution on any
                  of its  capital  stock or  redeemed,  purchased  or  otherwise
                  acquired or agreed to redeem,  purchase or  otherwise  acquire
                  any shares of its capital stock.

                           (xviii)  Neither the Company nor any of its officers,
                  directors or affiliates (as defined in the  Regulations),  has
                  taken  or will take,  directly  or indirectly,  prior  to  the
                  termination of the underwriting syndicate contemplated by this
                  Agreement,  any action designed to stabilize or manipulate the
                  price of any security of the  Company,  or which has caused or
                  resulted  in,  or which  might  in the  future  reasonably  be
                  expected to cause or result in,  stabilization or manipulation
                  of the price of any security of the Company, to facilitate the
                  sale or resale of any of the Firm Shares or the Option Shares.

                           (xix)  The  Company  has  obtained  from  each of its
                  executive  officers  and  directors,  duly  executed  by  such
                  officers and directors,  their written agreement,  in form and
                  substance  satisfactory to counsel for the Underwriters,  that
                  for a period  of 180 days  from the date on which  the  public
                  offering of the Shares  commences they will not,  without your
                  prior written consent,  offer, pledge, sell, contract to sell,
                  grant any option  for the sale of, or  otherwise  dispose  of,
                  directly or  indirectly,  any shares of Common  Stock or other
                  securities of the Company (or any security or other instrument

                                      -10-


<PAGE>
 
                  which by its terms is convertible  into,  exercisable  for, or
                  exchangeable for shares of Common Stock or other securities of
                  the  Company,  including,  without  limitation,  any shares of
                  Common  Stock  issuable  under any  employee  stock  options),
                  beneficially owned by them.

                           (xx) The  Company  is not,  and does  not  intend  to
                  conduct  its  business  in a manner  in which it would  be, an
                  "investment  company"  as  defined  in  Section  3(a)  of  the
                  Investment Company Act of 1940 (the "Investment Company Act").

                           (xxi) No person or  entity  has the right to  require
                  registration of shares of Common Stock or other  securities of
                  the  Company  because  of the filing or  effectiveness  of the
                  Registration  Statement,  except such person or entities  from
                  whom written  waivers of such rights have been received  prior
                  to the date hereof.

                           (xxii) Except as may be set forth in the  Prospectus,
                  the  Company  has  not  incurred  any  liability  for  a  fee,
                  commission or other  compensation on account of the employment
                  of a broker  or  finder in  connection  with the  transactions
                  contemplated by this Agreement.

                           (xxiii) No transaction has occurred  between or among
                  the  Company,  the  Subsidiaries  or any of their  officers or
                  directors or any affiliates of any such officers or directors,
                  that is required to be  described  in and is not  described in
                  the Registration Statement and the Prospectus.

                           (xxiv) The Common Stock,  including  the Shares,  are
                  authorized for quotation on the NASDAQ National Market.

                           (xxv) Neither the Company,  the  Subsidiaries nor any
                  of their  affiliates  is  presently  doing  business  with the
                  government of Cuba or with any person or affiliate  located in
                  Cuba.  If, at any time  after  the date that the  Registration
                  Statement is declared  effective  with the  Commission or with
                  the Florida  Department  of Banking and Finance (the  "Florida
                  Department"), whichever date is later, and prior to the end of
                  the period referred to in the first clause of Section 4(a)(ii)
                  hereof,  the Company  commences  engaging in business with the
                  government of Cuba or with any person or affiliate  located in
                  Cuba, the Company will so inform the Florida Department within
                  ninety days after such  commencement  of business in Cuba, and
                  during the period referred to in Section  4(a)(ii) hereof will
                  inform the  Florida  Department  within  ninety days after any
                  change occurs with respect to previously reported information.

                  (b) The Selling  Stockholder  represents  and warrants to, and
         agree with, the several Underwriters that:

                           (i)  There  is  no  litigation,  arbitration,  claim,
                  governmental or other  proceeding (formal or informal), or in-
                  vestigation  before any  court or beneficiary,  public body or

                                      -11-


<PAGE>


                  board pending, or the knowledge of the  Selling   Stockholder,
                  threatened, or in prospect (or any basis therefor known to the
                  Selling  Stockholder) with respect to the Selling  Stockholder
                  or any of the Selling  Stockholder's  business,  properties or
                  assets. The Selling  Stockholder is in compliance with respect
                  to,  all  laws,  rules,  regulations,  orders,  judgments,  or
                  decrees  applicable  to the Selling  Stockholder;  the Selling
                  Stockholder  is not  required  to take any  action in order to
                  avoid a violation or default with respect thereto.

                           (ii)  The  Selling   Stockholder  has  all  requisite
                  corporate power and authority to execute, deliver, and perform
                  this  Agreement.  This  Agreement  has been duly  executed and
                  delivered by or on behalf of the Selling  Stockholder,  is the
                  legal,   valid  and   binding   obligation   of  the   Selling
                  Stockholder,  and is enforceable as to the Selling Stockholder
                  in  accordance  with its  terms.  No  consent,  authorization,
                  approval, order, license,  certificate,  or permit of or from,
                  or declaration or filing with,  any federal,  state,  local or
                  other governmental authority or any court or other tribunal is
                  required  by  the  Selling   Stockholder  for  the  execution,
                  delivery or  performance  of this  Agreement  (except  filings
                  under the Act  which  have been  made  before  the  applicable
                  Closing  Date and such  consents  consisting  only of consents
                  under "blue sky" or  securities  laws which have been obtained
                  at or  prior  to the date of this  Agreement)  by the  Selling
                  Stockholder.   No  consent  of  any  party  to  any  contract,
                  agreement,  instrument,  lease, license, indenture,  mortgage,
                  deed of trust, note, arrangement or understanding to which the
                  Selling Stockholder is a party, or to which any of the Selling
                  Stockholder's  properties  or assets are subject,  is required
                  for the execution,  delivery or performance of this Agreement;
                  and the execution,  delivery and performance of this Agreement
                  will not violate,  result in a breach of,  conflict  with,  or
                  (with or without  the giving of notice of the  passage of time
                  or both)  entitle  any  party to  terminate  or call a default
                  under  any  such  contract,   agreement,   instrument,  lease,
                  license, indenture, mortgage, deed of trust, note, arrangement
                  or  understanding,  or  violate,  result  in a breach  of,  or
                  conflict with, any law, rule,  regulation,  order, judgment or
                  decree  binding on the Selling  Stockholder or to which any of
                  the Selling Stockholder's operations, business, properties, or
                  assets are subject.

                           (iii) The Selling  Stockholder  has good title to the
                  Selling  Stockholder Shares and Option Shares, as the case may
                  be, to be sold by the  Selling  Stockholder  pursuant  to this
                  Agreement,  free and clear of all liens,  security  interests,
                  pledges, charges,  encumbrances,  stockholders' agreements and
                  voting  trusts  and when  delivered  in  accordance  with this
                  Agreement,  the  Underwriters  will  receive good title to the
                  Selling  Stockholder Shares and the Option Shares purchased by
                  them,  respectively,  from the Selling  Stockholder,  free and
                  clear of all  liens,  security  interests,  pledges,  charges,
                  encumbrances, stockholders' agreements and voting trusts.


                                      -12-


<PAGE>

                           (iv) Neither the Selling  Stockholder  nor any of the
                  Selling   Stockholder's   affiliates   (as   defined   in  the
                  Regulations)  has taken or will take,  directly or indirectly,
                  prior  to  the  termination  of  the  underwriting   syndicate
                  contemplated  by  this  Agreement,   any  action  designed  to
                  stabilize  or  manipulate  the  price of any  security  of the
                  Company, or which has caused or resulted in, or which might in
                  the  future  reasonably  be  expected  to cause or result  in,
                  stabilization  or manipulation of the price of any security of
                  the Company,  to  facilitate  the sale or resale of any of the
                  Selling Stockholder Shares or the Option Shares.

                           (v) All  information  furnished or to be furnished to
                  the Company by or on behalf of the Selling Stockholder for use
                  in  connection  with  the  preparation  of  the   Registration
                  Statement and the  Prospectus is true in all respects and does
                  not and will not  include any untrue  statement  of a material
                  fact or omit to state any material  fact required to be stated
                  therein  or  necessary  to make  the  statements  therein  not
                  misleading.

                           (vi)  Except as may be set  forth in the  Prospectus,
                  the Selling  Stockholder  has not incurred any liability for a
                  fee,  commission  or  other  compensation  on  account  of the
                  employment  of a  broker  or  finder  in  connection  with the
                  transactions contemplated by this Agreement.

                           (vii) The Selling  Stockholder has no knowledge that,
                  and does not believe that, any  representation  or warranty of
                  the Company in Section 4(a) is incorrect.

                           (viii) The Selling  Stockholder has not,  directly or
                  indirectly:    used   any   corporate   funds   for   unlawful
                  contributions,   gifts,   entertainment,   or  other  unlawful
                  expenses  relating to  political  activity;  made any unlawful
                  payment  to  foreign  or  domestic  government   officials  or
                  employees  or to  foreign  or  domestic  political  parties or
                  campaigns from corporate funds;  violated any provision of the
                  Foreign Corrupt Practices Act of 1977, as amended; or made any
                  bribe, rebate, payoff,  influence payment,  kickback, or other
                  unlawful payment.

                           (ix) The  Selling  Stockholder  Shares and the Option
                  Shares to be sold by the Selling Stockholder  pursuant to this
                  Agreement are duly and validly  authorized  and issued,  fully
                  paid and non-assessable,  and have not been issued and are not
                  owned  or  held  in  violation  of  any  preemptive  right  of
                  stockholders, optionholders, warrantholders or other persons.

                           (x) No transaction  has occurred  between such person
                  and  the  Company  that is  required  to be  described  in the
                  Registration Statement or the Prospectus.

         5.       Conditions  of the Underwriters' Obligations.  The obligations
of the Underwriters under this Agreement are several and not joint.  The respec-

                                      -13-



<PAGE>

tive obligations of the Underwriters to purchase  the Shares are subject to each
of the following terms and conditions:

                  (a) The  Prospectus  shall  have been  timely  filed  with the
         Commission in accordance with Section 6(a)(i) of this Agreement.

                  (b)  No  order   preventing  or  suspending  the  use  of  any
         Preliminary Prospectus or the Prospectus shall have been or shall be in
         effect and no order  suspending the  effectiveness  of the Registration
         Statement  shall be in effect and no proceedings for such purpose shall
         be pending before or threatened by the Commission, and any requests for
         additional information on the part of the Commission (to be included in
         the  Registration  Statement or the Prospectus or otherwise) shall have
         been complied with to the satisfaction of the Representative.

                  (c) The  representations and warranties of the Company and the
         Selling Stockholder contained in this Agreement and in the certificates
         delivered  pursuant to Section 5(d) shall be true and correct when made
         and on and as of each  Closing  Date as if  made on such  date  and the
         Company and the Selling  Stockholder shall have performed all covenants
         and  agreements  and  satisfied  all the  conditions  contained in this
         Agreement  required to be  performed  or  satisfied by it or them at or
         before such Closing Date.

                  (d) The  Representative  shall have  received on each  Closing
         Date (i) a certificate,  addressed to the Representative and dated such
         Closing Date, of the chief executive or chief operating officer and the
         chief  financial  officer of the Company to the effect that the persons
         executing such  certificate  have carefully  examined the  Registration
         Statement,   the   Prospectus   and   this   Agreement   and  that  the
         representations  and  warranties  of the Company in this  Agreement are
         true and correct on and as of such Closing Date with the same effect as
         if  made  on such  Closing  Date  and the  Company  has  performed  all
         covenants and agreements and satisfied all conditions contained in this
         Agreement  required to be  performed  or satisfied by it at or prior to
         such   Closing   Date  and   (ii)   certificates,   addressed   to  the
         Representative and dated such Closing Date, of the Selling  Stockholder
         to the effect that the  representations  and  warranties of the Selling
         Stockholder are true and correct on and as of such Closing Date and the
         Selling  Stockholder  has performed all  covenants and  agreements  and
         satisfied all  conditions  contained in this  Agreement  required to be
         performed or satisfied by the Selling  Stockholder  at or prior to such
         Closing Date.

                  (e) The  Representative  shall have  received at the time this
         Agreement is executed  and on each  Closing  Date a signed  letter from
         Deloitte  & Touche  LLP,  addressed  to the  Representative  and dated,
         respectively, the date of this Agreement and each such Closing Date, in
         form and scope  reasonably  satisfactory  to the  Representative,  with
         reproduced  copies  or  signed  counterparts  thereof  for  each of the
         Underwriters  confirming that they are independent  accountants  within
         the meaning of the Act and the  Regulations,  that the response to Item
         10 of the Registration  Statement is correct in so far as it relates to
         them and stating in effect that:

                                      -14-


<PAGE>

                           (i) in their opinion the audited financial statements
                  and financial  statement schedules included or incorporated by
                  reference in the Registration Statement and the Prospectus and
                  reported on by them comply as to form in all material respects
                  with the applicable  accounting  requirements  of the Act, the
                  Exchange Act and the related  published  rules and regulations
                  thereunder;

                           (ii)  on  the  basis  of a  reading  of  the  amounts
                  included  in the  Registration  Statement  and the  Prospectus
                  under the  headings  "Summary  Financial  Data" and  "Selected
                  Financial Data," which would not necessarily reveal matters of
                  significance  with  respect to the  comments set forth in such
                  letter,  a  reading  of the  minutes  of the  meetings  of the
                  stockholders  and  directors of the Company,  and inquiries of
                  certain officials of the Company who have  responsibility  for
                  financial  and  accounting   matters  of  the  Company  as  to
                  transactions  and events  subsequent to the date of the latest
                  audited  financial  statements,  except  as  disclosed  in the
                  Registration  Statement  and the  Prospectus,  nothing came to
                  their attention which caused them to believe that:

                                    (A) the amounts in "Summary Financial Data,"
                           and   "Selected    Financial    Data"   included   or
                           incorporated   by  reference   in  the   Registration
                           Statement  and the  Prospectus  do not agree with the
                           corresponding   amounts  in  the  audited   financial
                           statements from which such amounts were derived; or

                                    (B) with respect to the Company, there were,
                           at a specified  date not more than five business days
                           prior to the date of the letter, any decreases in net
                           sales,  income  before income taxes and net income or
                           any increases in long-term debt of the Company or any
                           decreases in the capital  stock,  working  capital or
                           the stockholders'  equity in the Company, as compared
                           with  the  amounts  shown  on the  Company's  audited
                           Balance Sheet for the fiscal year ended  December 31,
                           1994  included in the  Registration  Statement or the
                           audited Statement of Operations, for such year; and

                           (iii) they have performed certain other procedures as
                  a result  of which  they  determined  that  information  of an
                  accounting,  financial or statistical nature (which is limited
                  to accounting,  financial or statistical  information  derived
                  from the general  accounting records of the Company) set forth
                  in  the   Registration   Statement  and  the   Prospectus  and
                  reasonably  specified  by the  Representative  agrees with the
                  accounting records of the Company.

                  References to the Registration Statement and the Prospectus in
         this paragraph (e) are to such documents as amended and supplemented at
         the date of such letter.


                                      -15-


<PAGE>

                (f) The  Representative  shall have  received on each  Closing
         Date from McGuire  Woods Battle & Boothe LLP,  counsel for the Company,
         an opinion,  addressed  to the  Representative  and dated such  Closing
         Date,  and  in  form  and  scope   satisfactory   to  counsel  for  the
         Underwriters, with reproduced copies or signed counterparts thereof for
         each of the Underwriters, to the effect that:

                           (i) To the knowledge of such counsel, the Company has
                  no subsidiary or  subsidiaries,  except for those permitted to
                  be excluded pursuant to Item 601(b)(21)(ii), of Regulation S-K
                  and except as set forth in Exhibit 21 to the Company's  Annual
                  Report on Form 10-K for the  fiscal  year ended  December  31,
                  1994.  Each of the Company and each  Subsidiary of the Company
                  listed on such Exhibit 21  (collectively,  the  "Subsidiaries"
                  and  individually,  a  "Subsidiary")  is  a  corporation  duly
                  organized,  validly  existing,  and in good standing under the
                  laws of the  state of its  incorporation,  with all  requisite
                  corporate power and authority to own,  lease,  license and use
                  its  properties  and assets and to conduct its business in the
                  manner  described in the  Prospectus.  Each of the Company and
                  each  Subsidiary has been duly qualified to do business and is
                  in good standing, in each state except where the failure to be
                  so qualified  would not have a material  adverse effect on the
                  operating  condition  (financial and otherwise) or business of
                  the Company and the Subsidiaries, taken as a whole.

                           (ii)  The   Company   has   authorized,   issued  and
                  outstanding  capital stock as set forth in the "actual" column
                  of the capitalization table under the caption "Capitalization"
                  in the Prospectus.  Each of the  outstanding  shares of Common
                  Stock has been duly and validly  authorized and issued,  fully
                  paid,  and  non-assessable,  without  any  personal  liability
                  attaching to the  ownership  thereof,  and has not been issued
                  and is not owned or held in violation of any preemptive  right
                  of stockholders. The Company owns all of the shares of capital
                  stock  of the  Subsidiaries,  free  and  clear  of all  liens,
                  claims,   security  interests,   restrictions,   stockholders'
                  agreements,   voting   trusts   and  any  other   encumbrances
                  whatsoever,  except  for the  pledge  of all  such  shares  to
                  Shawmut Capital Corp. to secure the Company's indebtedness. To
                  the  knowledge  of  such  counsel,  there  is  outstanding  no
                  security or other instrument which by its terms is convertible
                  into, exercisable for or exchangeable for capital stock of the
                  Company or any of the Subsidiaries, except as may be described
                  in the  Prospectus.  The  Reverse  Split  with  respect to the
                  Company's  Common  Stock  has  been  duly  authorized  by  the
                  stockholders  of the  Company.  Such  counsel  may  note  that
                  certain   issues   concerning   the  requisite   vote  of  the
                  stockholders  of the Company to approve the Reverse  Split and
                  the transactions relating thereto are addressed in the opinion
                  of  [Delaware  special  counsel]  separately  provided  to the
                  Representative,  and such  counsel  expresses  no opinion with
                  respect to such matters.


                                      -16-


<PAGE>

                           (iii) To the knowledge of such  counsel,  there is no
                  litigation,   arbitration,   claim,   governmental   or  other
                  proceeding (formal or informal),  or investigation  before any
                  court or before  any public  body or board  pending or overtly
                  threatened   with  respect  to  the  Company  or  any  of  the
                  Subsidiaries,   or  any  of   their   respective   operations,
                  businesses,  properties,  or assets except as may be described
                  in the Prospectus or such as  individually or in the aggregate
                  do not now  have  and are not  reasonably  expected  to have a
                  material   adverse  effect  upon  the  operations,   business,
                  properties,  assets, or financial condition of the Company and
                  the  Subsidiaries,  taken as a whole. To the knowledge of such
                  counsel, neither the Company, nor any of the Subsidiaries,  is
                  involved in any labor  dispute,  nor is such  dispute  overtly
                  threatened, which dispute would have a material adverse effect
                  upon the operations, business, properties, assets or financial
                  condition  of the  Company  and the  Subsidiaries,  taken as a
                  whole.

                           (iv) The Company has all  requisite  corporate  power
                  and authority to execute,  deliver and perform this  Agreement
                  and to issue  and sell the  Shares.  All  necessary  corporate
                  proceedings  of the Company have been taken to  authorize  the
                  execution,  delivery  and  performance  by the Company of this
                  Agreement.  This Agreement has been duly authorized,  executed
                  and delivered by the Company,  is the legal, valid and binding
                  obligation   of  the  Company  and   (subject  to   applicable
                  bankruptcy,   insolvency,   and  other  laws   affecting   the
                  enforceability of creditors' rights generally and to equitable
                  principles of general  applicability) is enforceable as to the
                  Company in accordance with its terms. To the knowledge of such
                  counsel,  except  as has  been  obtained  by the  Company,  no
                  consent, authorization,  approval, order, license, certificate
                  or permit of or from,  or  declaration  or  filing  with,  any
                  federal state,  local or other  governmental  authority or any
                  court or other  tribunal  is  required  by the  Company or the
                  Subsidiaries,  for the  execution,  delivery or performance by
                  the Company of this  Agreement  (except  filings under the Act
                  which have been made prior to the  Closing  Date and  consents
                  consisting  only of consents  under  "blue sky" or  securities
                  laws).  To the knowledge of such  counsel,  except as has been
                  obtained  by the  Company,  no  consent  of any  party  to any
                  written  contract,  agreement,   instrument,  lease,  license,
                  indenture,  mortgage,  deed of  trust,  or note to  which  the
                  Company  or the  Subsidiaries  is a party,  or to which any of
                  their respective properties or assets are subject, is required
                  for the execution,  delivery or performance of this Agreement;
                  and the execution,  delivery and performance of this Agreement
                  will not violate,  result in a breach of,  conflict  with,  or
                  (with or without  the giving of notice or the  passage of time
                  or both)  entitle  any  party to  terminate  or call a default
                  under  any  such  contract,   agreement,   instrument,  lease,
                  license, indenture,  mortgage, deed of trust, or note, in each
                  case known to such  counsel,  or violate or result in a breach
                  of any term of the  certificate  of  incorporation  (or  other
                  charter  document)  or by-laws  of the  Company,  or  violate,
                  result in a breach of, or  conflict  with any  statutory  law,
                  rule, or regulation,  or any order,  judgment, or decree known


                                      -17-


<PAGE>

                  by such  counsel to be  binding  on the  Company or any of the
                  Subsidiaries or to which any of their  respective  operations,
                  businesses, properties or assets are subject.

                           (v) The Shares are duly and validly authorized.  When
                  (a) the pertinent provisions of such "blue sky" and securities
                  laws as may be  applicable  have been complied  with,  and (b)
                  such Shares have been duly delivered  against payment therefor
                  as contemplated  by this  Agreement,  such Shares will be duly
                  and validly issued,  fully paid, and  non-assessable,  with no
                  personal  liability  attaching to the ownership  thereof,  and
                  will not have  been  issued  in  violation  of any  preemptive
                  rights of stockholders.  Upon delivery of such Shares pursuant
                  to the Underwriting  Agreement and payment therefor,  good and
                  valid title,  free of all  restrictions  on  transfer,  liens,
                  encumbrances,  security  interest and adverse claims will pass
                  to each of the several  Underwriters  who have  purchased such
                  Shares in good  faith  and  without  notice of any such  lien,
                  encumbrance,  security  interest  or claim or any other  claim
                  within  the  meaning  of  the  Uniform  Commercial  Code.  The
                  certificates  representing  the shares of capital stock of the
                  Company to be issued  pursuant to the  Underwriting  Agreement
                  are in proper  legal form.  The Common  Stock,  the  Preferred
                  Stock,  the Firm  Shares and the Option  Shares  conform as to
                  legal  matters in all  material  respects  to the  description
                  thereof  in  the   Prospectus  in  the  form  filed  with  the
                  Commission  under Rule  424(b) of the  Securities  Act of 1933
                  under the caption "Description of Securities."

                           (vi) To the knowledge of such counsel,  any contract,
                  agreement, instrument, lease or license listed on Exhibit A to
                  such  opinion  which  is  required  to  be  described  in  the
                  Registration  Statement or the  Prospectus  has been described
                  therein and provisions  purported to be summarized are correct
                  in all material  respects.  To the  knowledge of such counsel,
                  any contract, agreement, instrument, lease or license required
                  to be filed as an exhibit to the  Registration  Statement  has
                  been  filed with the  Commission  as an exhibit to or has been
                  incorporated as an exhibit by reference into the  Registration
                  Statement.

                           (vii) Insofar as statements in the Prospectus purport
                  to summarize the status of litigation,  such  statements  have
                  been prepared or reviewed by such counsel and to the knowledge
                  of  such  counsel,   properly   describe  such  litigation  in
                  accordance with Item 103 of Regulation S-K.

                           (viii) The Company is not an "investment  company" as
                  defined in Section 3(a) of the Investment Company Act.

                           (ix) To the knowledge of such  counsel,  no person or
                  entity  has the  right to  require  registration  of shares of
                  Common Stock or other securities of the Company because of the
                  filing or effectiveness  of the Registration  Statement except
                  such  persons or entities  from whom  written  waivers of such
                  rights have been received prior to the Closing Date.

                                      -18-


<PAGE>


                           (x) The  Registration  Statement has become effective
                  under the Act. To the knowledge of such counsel, no Stop Order
                  has been issued and no  proceedings  for that purpose has been
                  instituted or threatened.

                           (xi)  The  Registration  Statement,   any  Rule  430A
                  Prospectus,  and the Prospectus,  and any further amendment or
                  supplement thereto (other than financial  statements and other
                  financial data and schedules  which are or should be contained
                  in any  thereof,  as to which  such  counsel  need  express no
                  opinion),  comply as to form in all material respects with the
                  requirements of the Act and the Regulations.  To the knowledge
                  of such counsel,  the  conditions for the use of Form S-2 have
                  been satisfied with respect to the Registration Statement.

                  In addition,  such  counsel  shall state that such counsel has
participated in the preparation of the Registration Statement and the Prospectus
and in  conferences  with  officers  and other  representative  of the  Company,
representative  of the  Representative  and  representative  of the  independent
accountants  of  the  Company,   at  which   conferences  the  contents  of  the
Registration  Statement and the  Prospectus  and related  matters were discussed
and,  although  such counsel has not  independently  verified and is not passing
upon and does not assume any  responsibility  for the accuracy,  completeness or
fairness of the  statements  contained  in the  Registration  Statement  and the
Prospectus (except as specified in the foregoing  opinion),  on the basis of the
foregoing and relying as to materiality  upon the  representations  of executive
officers of the Company after conferring with such executive officers,  no facts
have come to the  attention of such  counsel  which lead such counsel to believe
that the Registration  Statement at the time it became  effective  contained any
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements therein not misleading,
or that the Prospectus,  except for the financial statements and other financial
and  statistical  data  included  therein as to which  counsel  need  express no
opinion,  as amended or  supplemented  on the date thereof  contained any untrue
statement of a material  fact or omitted to state a material  fact  necessary in
order to make the statements  therein,  in the light of the circumstances  under
which they were made,  not  misleading or that any event has occurred  since the
effective date of the Registration Statement which should have been set forth in
an amendment or supplement to the Registration Statement or Prospectus which has
not been set forth in such an amendment or supplement.

                  In rendering their opinion as aforesaid, counsel may rely upon
an opinion or opinions,  each dated the Closing Date, of other counsel  retained
by the Company as to laws of any jurisdiction other than the Federal laws of the
United  States  or the  General  Corporate  Law of the  State of  Delaware  (for
purposes of rendering their opinion, such counsel may assume that the law of the
State  of New  York is the  same  as the law of the  State  of  Virginia  in all
respects), provided that (1) each such local counsel is reasonably acceptable to
the Representative and (2) such reliance is expressly authorized by each opinion
so  relied  upon  and  a  copy  of  each  such   opinion  is  addressed  to  the
Representative and is in form and substance reasonably  satisfactory to them and
their counsel. In addition, such counsel may rely, as to matters of fact, to the
extent such counsel deems proper, on certificates of responsible officers of the

                                      -19-


<PAGE>


Company, provided that executed copies of such certificates are provided to the
Representative.

                  (g) The  Representative  shall have  received on each  Closing
date from Stoel Rives, counsel to the Selling Stockholder, an opinion, addressed
to the Representative, and dated such Closing Date, to the effect that:

                           (i)  The  Selling   Stockholder   has  all  requisite
                  corporate power and authority to execute,  deliver and perform
                  this  Agreement  and  to  issue  and  sell  the  Shares.  This
                  Agreement has been duly authorized,  executed and delivered by
                  the  Selling  Stockholder,  is the  legal,  valid and  binding
                  obligation  of  the  Selling   Stockholder   and  (subject  to
                  applicable  bankruptcy,  insolvency,  and other laws affecting
                  the   enforceability   of  creditors'   rights  generally)  is
                  enforceable as to the Selling  Stockholder in accordance  with
                  its  terms.  No  consent,   authorization,   approval,  order,
                  license,  certificate  or permit of or from, or declaration or
                  filing with,  any federal state,  local or other  governmental
                  authority or any court or other tribunal is required by any of
                  the  Selling  Stockholder,  for  the  execution,  delivery  or
                  performance  by the  Selling  Stockholders  of this  Agreement
                  (except  filings  under the Act which  have been made prior to
                  the  Closing  Date and  consents  consisting  only of consents
                  under "blue sky" or securities laws). To the knowledge of such
                  counsel,  no consent of any party to any contract,  agreement,
                  instrument,  lease,  license,  indenture,  mortgage,  deed  of
                  trust, note, arrangement or understanding to which the Selling
                  Stockholder  is a party,  or to which any of its properties or
                  assets are subject, is required for the execution, delivery or
                  performance of this Agreement; and the execution, delivery and
                  performance of this  Agreement  will not violate,  result in a
                  breach of,  conflict  with,  or (with or without the giving of
                  notice or the  passage of time or both)  entitle  any party to
                  terminate  or  call  a  default   under  any  such   contract,
                  agreement,  instrument,  lease, license, indenture,  mortgage,
                  deed of trust,  note,  arrangement or  understanding,  in each
                  case known to such  counsel,  or violate or result in a breach
                  of any term of the certificate of  incorporation or by-laws of
                  the Selling Stockholder, or violate, result in a breach of, or
                  conflict with any law, rule,  regulation,  order, judgment, or
                  decree  binding  on the  Selling  Stockholder  or to which its
                  operations, businesses, properties or assets are subject.

                           (ii) Such  opinion  delivered  at each of the Closing
                  Dates shall  state that each Share,  as the case may be, to be
                  delivered on that date is duly and validly issued, fully paid,
                  and  non-assessable,  with no personal liability  attaching to
                  the ownership  thereof,  and is not issued in violation of any
                  preemptive  rights of stockholders,  and the Underwriters have
                  received   good  title  to  the  Shares   purchased  by  them,
                  respectively, from the Selling Stockholder, as applicable, for
                  the  consideration  contemplated  herein and in good faith and
                  without  notice of any adverse claim within the meaning of the
                  
                                      -20-


<PAGE>

                  Uniform Commercial Code, free and clear of any liens, security
                  interests,  pledges,  charges,   encumbrances,   stockholders'
                  agreements, voting trusts and other claims.

                  (h) The  Representative  shall have  received on each  Closing
Date from  Laubscher & Laubscher,  patent  counsel for the Company,  an opinion,
addressed  to the  Representative  and  dated  such  Closing  Date in  form  and
substance satisfactory to counsel for the Underwriters.

                  (i) The Reverse  Split with  respect to the  Company's  Common
Stock shall have been duly authorized by the stockholders of the Company and the
appropriate  document  evidencing  the  Reverse  Split shall have been filed and
accepted by the Secretary of State of the State of Delaware.

                  (j) All  proceedings  taken in connection with the sale of the
Firm Shares and the Option Shares as herein  contemplated  shall be satisfactory
in  form  and  substance  to  the  Representative  and  its  counsel,   and  the
Underwriters shall have received from Squadron,  Ellenoff,  Plesent, Sheinfeld &
Sorkin LLP, a favorable opinion,  addressed to the Representative and dated such
Closing Date,  with respect to the Shares,  the  Registration  Statement and the
Prospectus, and such other related matters, as the Representative may reasonably
request,  and the Company and the Selling  Stockholders  shall have furnished to
Squadron,  Ellenoff, Plesent, Sheinfeld & Sorkin LLP, such documents as they may
reasonably request for the purpose of enabling them to pass upon such matters.

         6.       Covenants of the Company and the Selling Stockholders.

                  (a)      The Company covenants and agrees as follows:

                           (i) The Company  shall use its best  efforts to cause
                  the Registration  Statement to become effective as promptly as
                  practicable.  If the  Registration  Statement  has  become  or
                  becomes effective with a form of prospectus omitting Rule 430A
                  information, or filing of the Prospectus is otherwise required
                  under  Rule  424(b),  the  Company  will file the  Prospectus,
                  properly  completed,  pursuant to Rule 424(b)  within the time
                  period  prescribed and will provide  evidence  satisfactory to
                  you of such  timely  filing.  The  Company  shall  notify  you
                  immediately,  and confirm such notice in writing, (A) when the
                  Registration   Statement  and  any  post-effective   amendment
                  thereto become  effective,  (B) of the receipt of any comments
                  from the Commission or the "blue sky" or securities  authority
                  of any jurisdiction regarding the Registration Statement,  any
                  post-effective  amendment  thereto,  the  Prospectus,  or  any
                  amendment or supplement thereto, and (C) of the receipt of any
                  notification  with respect to a Stop Order.  The Company shall
                  not  file  any  amendment  to the  Registration  Statement  or
                  supplement to the Prospectus  unless the Company has furnished
                  the Representative a copy for their review prior to filing and
                  shall not file any such  proposed  amendment or  supplement to
                  which the Representative reasonably objects. The Company shall
                  use its best efforts to prevent the issuance of any Stop Order
                  and, if issued,  to obtain as soon as possible the  withdrawal
                  thereof.


                                      -21-


<PAGE>


                           (ii)  During the time when a  prospectus  relating to
                  the Shares is required to be delivered  hereunder or under the
                  Act or the  Regulations,  comply so far as it is able with all
                  requirements  imposed  upon it by the Act, as now existing and
                  as hereafter amended, and by the Regulations,  as from time to
                  time in force,  so far as necessary to permit the  continuance
                  of sales of or dealings in the Shares in  accordance  with the
                  provisions  hereof and the Prospectus.  If, at any time when a
                  prospectus  relating to the Shares is required to be delivered
                  under  the Act and the  Regulations,  any event as a result of
                  which the  Prospectus  as then amended or  supplemented  would
                  include  any untrue  statement  of a material  fact or omit to
                  state  any  material  fact  necessary  to make the  statements
                  therein  in the light of the  circumstances  under  which they
                  were made not misleading, or if it shall be necessary to amend
                  or  supplement  the  Prospectus  to comply with the Act or the
                  Regulations,  the Company promptly shall prepare and file with
                  the Commission, subject to the third sentence of paragraph (i)
                  of this Section 6(a),  an amendment or supplement  which shall
                  correct such statement or omission or an amendment which shall
                  effect such compliance.

                           (iii) The Company shall make  generally  available to
                  its  security  holders  and to the  Representative  as soon as
                  practicable,  but not later  than 45 days after the end of the
                  12-month period  beginning at the end of the fiscal quarter of
                  the Company  during  which the  Effective  Date (or 90 days if
                  such  12-month  period  coincides  with the  Company's  fiscal
                  year),  an earnings  statement  (which need not be audited) of
                  the  Company,  covering  such  12-month  period,  which  shall
                  satisfy the provisions of Section 11(a) of the Act or Rule 158
                  of the Regulations.

                           (iv) The Company shall furnish to the  Representative
                  and  counsel  for the  Underwriters,  without  charge,  signed
                  copies of the Registration  Statement  (including all exhibits
                  thereto, Incorporated Documents and amendments thereto) and to
                  each other  Underwriter a copy of the  Registration  Statement
                  (without  exhibits thereto or Incorporated  Documents) and all
                  amendments thereof and, so long as delivery of a prospectus by
                  an  Underwriter  or dealer may be  required  by the Act or the
                  Regulations,  as many copies of any preliminary prospectus and
                  the  Prospectus  and any  amendments  thereof and  supplements
                  thereto as the Representative may reasonably request.

                           (v)   The   Company   shall    cooperate   with   the
                  Representative  and its counsel in  endeavoring to qualify the
                  Shares for offer and sale under the laws of such jurisdictions
                  as the  Representative  may designate and shall  maintain such
                  qualifications   in  effect  so  long  as  required   for  the
                  distribution of the Shares within such jurisdiction; provided,
                  however,  that the Company shall not be required in connection
                  therewith,  as a  condition  thereof,  to qualify as a foreign
                  corporation  or to  execute a general  consent  to  service of
                  process in any  jurisdiction  or subject itself to taxation as
                  doing business in any jurisdiction.

                                      -22-


<PAGE>


                           (vi) For a period  of five  years  after  the date of
                  this   Agreement,    the   Company   shall   supply   to   the
                  Representative,  and to  each  other  Underwriter  who  may so
                  request in writing,  copies of such  financial  statements and
                  other  periodic  and  special  reports as the Company may from
                  time to time distribute  generally to the holders of any class
                  of its capital  stock and to furnish to the  Representative  a
                  copy of each  annual or other  report it shall be  required to
                  file with the Commission.

                           (vii)  Without  the  prior  written  consent  of  the
                  Representative,  for a  period  of 180  days  from the date on
                  which a public offering of the Shares  commences,  the Company
                  shall not  issue,  sell or  register  with the  Commission  or
                  otherwise  dispose of, directly or indirectly,  any securities
                  of  the  Company  (or  any  securities   convertible  into  or
                  exercisable  or  exchangeable  for securities of the Company),
                  except  for  the  issuance  of  the  Shares  pursuant  to  the
                  Registration Statement.

                           (viii) On or before completion of this offering,  the
                  Company  shall  make all  filings  required  under  applicable
                  securities laws and by the NASDAQ National Market.

                           (ix) Prior to each  Closing  Date and for a period of
                  25 days  thereafter,  you  shall be given  reasonable  written
                  prior notice of any press  release or other direct or indirect
                  communication  and of any press conference with respect to the
                  Company,  the  financial  conditions,  results of  operations,
                  business,  properties,  assets, liabilities of the Company, or
                  this offering.

                  (b) The Company and the Selling  Stockholder  agree to pay, or
         reimburse,  on a pro rata basis  (except  with respect to (ii) and (iv)
         below as to which the Company shall be solely  responsible)  if paid by
         the Representative, whether or not the transactions contemplated hereby
         are consummated or this Agreement is terminated, all costs and expenses
         relating  to  the  registration  and  public  offering  of  the  Shares
         including those relating to: (i) the preparation,  printing, filing and
         distribution  of the  Registration  Statement  including  all  exhibits
         thereto, each preliminary  prospectus,  the Prospectus,  all amendments
         and supplements to the Registration  Statement and the Prospectus,  and
         any documents required to be delivered with any Preliminary  Prospectus
         or the  Prospectus,  and the printing,  filing and  distribution of the
         Agreement  Among  Underwriters,  this Agreement and related  documents;
         (ii) the preparation and delivery of certificates for the Shares to the
         Underwriters; (iii) the registration or qualification of the Shares for
         offer and sale  under the  securities  or Blue Sky laws of the  various
         jurisdictions  referred to in Section  6(a)(v),  including the fees and
         disbursements  of counsel for the  Underwriters in connection with such
         registration  and   qualification   and  the   preparation,   printing,
         distribution  and shipment of preliminary  and  supplementary  Blue Sky
         memoranda;  (iv)  the  furnishing  (including  costs  of  shipping  and
         mailing) to the  Representative  and to the  Underwriters  of copies of
         each  preliminary  prospectus,  the  Prospectus  and all  amendments or
         supplements to the Prospectus, and of the several documents required by
         this Section to be so furnished, as may be reasonably requested for use

                                      -23-


<PAGE>


         in  connection  with  the  offering  and  sale  of  the  Shares  by the
         Underwriters  or by dealers to whom Shares may be sold;  (v) the filing
         fees  of the  National  Association  of  Securities  Dealers,  Inc.  in
         connection  with its review of the terms of the public  offering;  (vi)
         the  furnishing  (including  costs  of  shipping  and  mailing)  to the
         Representative  and to the  Underwriters  of copies of all  reports and
         information required by Section 6(a)(vi); (vii) inclusion of the Shares
         for  quotation on the NASDAQ  National  Market  System;  and (viii) all
         transfer  taxes,  if any,  with respect to the sale and delivery of the
         Shares by the Company and the Selling  Stockholder to the Underwriters.
         Except as otherwise  contemplated by Section 9 hereof, the Underwriters
         will  pay  their  own  counsel  fees and  expenses  to the  extent  not
         otherwise  covered  by clause  (iii)  above,  and their own  travel and
         travel-related  expenses in  connection  with the  distribution  of the
         Shares. Without limiting the Company's obligations set forth above, the
         Selling  Stockholder  agrees to pay all of its other costs and expenses
         incident to the performance of its obligations under this Agreement and
         the sale of the Shares by it hereunder.

         7.       Indemnification.

                  (a) The Company  agrees to indemnify  and hold  harmless  each
         Underwriter  and each person,  if any,  who  controls  any  Underwriter
         within  the  meaning  of  Section  15 of the Act or  Section  20 of the
         Exchange  Act  against  any  and  all  losses,   claims,   damages  and
         liabilities,  joint or several (including any reasonable investigation,
         legal and other  expenses  incurred in connection  with, and any amount
         paid in  settlement  of, any action,  suit or  proceeding  or any claim
         asserted),  to which they, or any of them, may become subject under the
         Act, the Exchange Act or other Federal or state law or  regulation,  at
         common law or  otherwise,  insofar as such losses,  claims,  damages or
         liabilities  arise out of or are based  upon any  untrue  statement  or
         alleged   untrue   statement  of  a  material  fact  contained  in  any
         preliminary prospectus, the Registration Statement or the Prospectus or
         any  amendment  thereof or supplement  thereto,  or arise out of or are
         based upon any omission or alleged  omission to state therein such fact
         required  to be stated  therein or  necessary  to make such  statements
         therein not  misleading.  The Selling  Stockholder  agrees to indemnify
         each Underwriter and each person,  if any, who controls any Underwriter
         within  the  meaning  of  Section  15 of the Act or  Section  20 of the
         Exchange  Act,  against  any  and  all  losses,   claims,  damages  and
         liabilities,  joint or several (including any reasonable investigation,
         legal and other  expenses  incurred in connection  with, and any amount
         paid in  settlement  of, any action,  suit or  proceeding  or any claim
         asserted),  to which they, or any of them, may become subject under the
         Act, the Exchange Act or other Federal or state law or  regulation,  at
         common law or  otherwise,  insofar as such losses,  claims,  damages or
         liabilities  arise out of or are based  upon any  untrue  statement  or
         alleged untrue statement of a material fact with respect to the Selling
         Stockholder contained in any preliminary  prospectus,  the Registration
         Statement or the  Prospectus  or any  amendment  thereof or  supplement
         thereto (which  amendments or supplements  are furnished to the Selling
         Stockholder),  or which arise out of or are based upon any  omission or
         alleged  omission  to state  therein  such fact  required  to be stated
         therein or necessary to  make such statements  therein  not misleading,

                                      -24-


<PAGE>

         but  only  with  reference  to  information  relating  to  the  Selling
         Stockholder  furnished in writing to the Company by or on behalf of the
         Selling   Stockholder   expressly  for  use  in  connection   with  the
         preparation  of  the  Registration  Statement  and  Prospectus  or  any
         amendment  thereof  or  supplement  thereto.  Such  indemnity  from the
         Company and Selling  Stockholder  shall not inure to the benefit of any
         Underwriter (or any person  controlling such Underwriter) on account of
         any losses, claims, damages or liabilities arising from the sale of the
         Shares to any person by such  Underwriter  if such untrue  statement or
         omission  or alleged  untrue  statement  or  omission  was made in such
         preliminary  prospectus,  the Registration Statement or the Prospectus,
         or such  amendment or  supplement,  in reliance  upon and in conformity
         with   information   furnished   in  writing  to  the  Company  by  the
         Representative  on  behalf  of any  Underwriter  specifically  for  use
         therein. The obligations of the Selling  Stockholder,  pursuant to this
         Section 7(a) and Section 8, shall be limited to an amount not exceeding
         the product of the Per Share Price to Public of the Shares as set forth
         on the cover page of the Prospectus and the number of Shares being sold
         by the  Selling  Stockholder.  In no event  shall  the  indemnification
         agreement  contained  in this  Section 7(a) inure to the benefit of any
         Underwriter on account of any losses, claims,  damages,  liabilities or
         actions arising from the sale of the Shares upon the public offering to
         any  person  by such  Underwriter  if  such  losses,  claims,  damages,
         liabilities  or actions arise out of, or are based upon, a statement or
         omission or alleged  omission in a  preliminary  prospectus  and if, in
         respect to such statement, omission or alleged omission, the Prospectus
         differs in a material  respect from such  preliminary  prospectus and a
         copy of the  Prospectus has not been sent or given to such person at or
         prior to the  confirmation of such sale to such person.  This indemnity
         agreement  will be in addition to any  liability  which the Company and
         Selling Stockholder may otherwise have.

                  (b) Each  Underwriter  agrees,  severally and not jointly,  to
         indemnify  and hold  harmless  the Company,  each  person,  if any, who
         controls  the  Company  within the  meaning of Section 15 of the Act or
         Section 20 of the Exchange Act,  each director of the Company,  and the
         officer of the Company  who signs the  Registration  Statement  and the
         Selling Stockholder, to the same extent as the foregoing indemnity from
         the Company and the Selling  Stockholder to each Underwriter,  but only
         insofar as such losses,  claims, damages or liabilities arise out of or
         are based upon any  untrue  statement  or  omission  or alleged  untrue
         statement or omission which was made in any Preliminary Prospectus, any
         Rule 430A Prospectus,  the Registration Statement or the Prospectus, or
         any  amendment  thereof  or  supplement  thereto,  which  were  made in
         reliance upon and in conformity with  information  furnished in writing
         to the Company by the  Representative  on behalf of any Underwriter for
         specific use therein;  provided,  however,  that the obligation of each
         Underwriter to indemnify the Company (including any controlling person,
         director  or officer  thereof)  and the  Selling  Stockholder  shall be
         limited to the net  proceeds  received  by the  Company and the Selling
         Stockholder,  respectively,  from such Underwriter. For all purposes of
         this Agreement,  the amounts of the selling  concession and reallowance
         set forth in the Prospectus  constitute the only information  furnished
         in writing by or on behalf of any  Underwriter  expressly for inclusion
      
                                      -25-


<PAGE>

         in  any  Preliminary   Prospectus,   any  Rule  430A  Prospectus,   the
         Registration Statement or the Prospectus or any amendment or supplement
         thereto.

                  (c)  Any  party  that  proposes  to  assert  the  right  to be
         indemnified  under this Section will,  promptly after receipt of notice
         of commencement of any action, suit or proceeding against such party in
         respect of which a claim is to be made against an indemnifying party or
         parties under this Section,  notify each such indemnifying party of the
         commencement  of such action,  suit or proceeding,  enclosing a copy of
         all papers served. No  indemnification  provided for in Section 7(a) or
         7(b) shall be  available  to any party who shall fail to give notice as
         provided in this Section 7(c) if the party to whom notice was not given
         was unaware of the  proceeding  to which such notice would have related
         and was  prejudiced by the failure to give such notice but the omission
         so to  notify  such  indemnifying  party  of any such  action,  suit or
         proceeding  shall not relieve it from any liability that it may have to
         any  indemnified  party for  contribution  or otherwise than under this
         Section.  In case any such action,  suit or proceeding shall be brought
         against  any  indemnified  party and it shall  notify the  indemnifying
         party of the  commencement  thereof,  the  indemnifying  party shall be
         entitled  to  participate  in,  and,  to the extent that it shall wish,
         jointly with any other indemnifying party similarly notified, to assume
         the defense  thereof,  with  counsel  reasonably  satisfactory  to such
         indemnified party, and after notice from the indemnifying party to such
         indemnified  party of its election so to assume the defense thereof and
         the approval by the indemnified party of such counsel, the indemnifying
         party  shall not be liable to such  indemnified  party for any legal or
         other expenses,  except as provided below and except for the reasonable
         costs of investigation  subsequently incurred by such indemnified party
         in connection with the defense  thereof.  The  indemnified  party shall
         have the right to employ its counsel in any such  action,  but the fees
         and  expenses  of  such  counsel  shall  be  at  the  expense  of  such
         indemnified  party  unless  (i)  the  employment  of  counsel  by  such
         indemnified  party has been  authorized in writing by the  indemnifying
         parties,  (ii) the indemnified  party shall have  reasonably  concluded
         that there may be a  conflict  of  interest  between  the  indemnifying
         parties and the indemnified party in the conduct of the defense of such
         action (in which case the indemnifying parties shall not have the right
         to direct  the  defense  of such  action  on behalf of the  indemnified
         party),  or (iii) the  indemnifying  parties  shall  not have  employed
         counsel to assume the defense of such action  within a reasonable  time
         after notice of the  commencement  thereof,  in each of which cases the
         reasonable  fees and expenses of counsel shall be at the expense of the
         indemnifying parties. An indemnifying party shall not be liable for any
         settlement of any action,  suit,  proceeding or claim effected  without
         its written consent.

         8.   Contribution.   In  order  to  provide  for  just  and   equitable
contribution  in  circumstances  in which the  indemnification  provided  for in
Sections 7(a) and (b) is due in accordance  with its terms but for any reason is
held  to be  unavailable  from  the  Company,  the  Selling  Stockholder  or the
Underwriters,  the Company,  the Selling  Stockholder and the Underwriters shall
contribute to the aggregate losses,  claims,  damages and liabilities (including
any  investigation, legal  and other expenses reasonably incurred  in connection

                                      -26-


<PAGE>

with,  and any amount paid in settlement  of, any action,  suit or proceeding or
any claims  asserted,  but after  deducting  any  contribution  received  by the
Company  from  persons  other than the  Underwriters,  the Selling  Stockholder,
persons who control the Company  within the meaning of the Act,  officers of the
Company who signed the Registration  Statement and directors of the Company, who
may also be liable  for  contribution)  to which  the  Company  and the  Selling
Stockholder  and  one  or  more  of the  Underwriters  may be  subject  in  such
proportion as is  appropriate to reflect the relative  benefits  received by the
Company and the Selling  Stockholder on the one hand and the Underwriters on the
other from the offering of the Shares or, if such allocation is not permitted by
applicable  law  or  indemnification  is  not  available  as  a  result  of  the
indemnifying  party not having  received notice as provided in Section 7 hereof,
in such  proportion as is appropriate to reflect not only the relative  benefits
referred  to above but also the  relative  fault of the  Company and the Selling
Stockholder on the one hand and the Underwriters on the other in connection with
the  statements or omissions  which  resulted in such losses,  claims,  damages,
liabilities or expenses, as well as any other relevant equitable considerations.
The relative benefits received by the Company,  the Selling  Stockholder and the
Underwriters  shall be  deemed  to be in the same  proportion  as (x) the  total
proceeds from the Offering (net of underwriting  discounts but before  deducting
expenses)  received by the Company or the Selling  Stockholder  from the sale of
the Shares,  as set forth in the table on the cover page of the Prospectus  (but
not taking into  account  the use of the  proceeds of such sale of Shares by the
Company), bear to (y) the underwriting discount received by the Underwriters, as
set forth in the table on the cover page of the  Prospectus.  The relative fault
of the Company, the Selling Stockholder and the Underwriters shall be determined
by  reference  to,  among other  things,  whether  the untrue or alleged  untrue
statement of a material fact related to information supplied by the Company, the
Selling  Stockholder  or the  Underwriters  and the  parties'  relative  intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission. The Company, the Selling Stockholder and the Underwriters
agree that it would not be just and equitable if  contribution  pursuant to this
Section 8 were determined by pro rata allocation (even if the Underwriters  were
treated as one entity for such  purpose)  or by any other  method of  allocation
which does not take account of the equitable  considerations  referred to above.
Notwithstanding  the  provisions  of this  Section  8, (i) in no case  shall any
Underwriter  (except as may be provided in the Agreement Among  Underwriters) be
liable or  responsible  for any  amount in excess of the  underwriting  discount
applicable to the Shares  purchased by such  Underwriter  hereunder,  (ii) in no
case shall the Selling  Stockholder be liable or  responsible  for any amount in
excess  of the  product  of the Per Share  Price to Public of the  Shares as set
forth on the cover page of the Prospectus and the number of Shares being sold by
the Selling Stockholder subject to the limitation expressed in Section 7(a), and
(iii) the Company  shall be liable and  responsible  for any amount in excess of
the underwriting  discount and the amount referred to in clause (ii);  provided,
however (i) that no person  guilty of fraudulent  misrepresentation  (within the
meaning of Section 11(f) of the Act) shall be entitled to contribution  from any
person who was not guilty of such fraudulent misrepresentation.  For purposes of
this Section 8, each person,  if any,  who  controls an  Underwriter  within the
meaning of Section 15 of the Act or Section 20(a) of the Exchange Act shall have
the same rights to contribution as such  Underwriter,  and each person,  if any,
who  controls  the  Company  within the  meaning of the Section 15 of the Act or
Section 20(a) of the Exchange  Act, each officer of  the  Company who shall have

                                      -27-


<PAGE>

signed the  Registration  Statement  and each director of the Company shall have
the same rights to contribution as the Company,  subject in each case to clauses
(i), (ii) and (iii) in the immediately preceding sentence of this Section 8. Any
party  entitled  to  contribution  will,  promptly  after  receipt  of notice of
commencement of any action,  suit or proceeding against such party in respect of
which a claim for  contribution  may be made  against  another  party or parties
under this Section,  notify such party or parties from whom  contribution may be
sought,  but  the  omission  so to  notify  such  party  or  parties  from  whom
contribution  may be sought  shall not  relieve  the party or parties  from whom
contribution  may be  sought  from  any  other  obligation  it or they  may have
hereunder or  otherwise  than under this  Section.  No party shall be liable for
contribution  with  respect to any action,  suit,  proceeding  or claim  settled
without  its  written  consent.  The  Underwriters'  obligations  to  contribute
pursuant  to this  Section  8 are  several  in  proportion  to their  respective
underwriting commitments and not joint.

         9.       Termination.  This Agreement may be terminated with respect to
the Shares to  be purchased on any Closing Date by the Representative by notify-
ing the Company at any time prior to the purchase of the Shares:

                  (a) in the absolute  discretion  of the  Representative  at or
         before any Closing Date:  (i) if on or prior to such date, any domestic
         or international  event or act or occurrence has materially  disrupted,
         or in the opinion of the  Representative  will in the future materially
         disrupt,  the  securities  markets;  (ii) if there has occurred any new
         outbreak or material  escalation of  hostilities  or other  calamity or
         crisis  the  effect of which on the  financial  markets  of the  United
         States is such as to make it, in the  judgment  of the  Representative,
         inadvisable to proceed with the Offering;  (iii) if there shall be such
         a material adverse change in general  financial,  political or economic
         conditions or the effect of  international  conditions on the financial
         markets in the United States such as to make it, in the judgment of the
         Representative, inadvisable or impracticable to market the Shares; (iv)
         if  trading  in the  Shares has been  suspended  by the  Commission  or
         trading  generally on the New York Stock  Exchange,  Inc., the American
         Stock  Exchange,  Inc. or the NASDAQ  National  Market  System has been
         suspended  or  limited,  or minimum  or  maximum  ranges for prices for
         securities  shall have been  fixed,  or  maximum  ranges for prices for
         securities  have been  required,  by said  exchanges or by order of the
         Commission,  the National  Association of Securities Dealers,  Inc., or
         any other  governmental  or regulatory  authority;  or (v) if a banking
         moratorium has been declared by any state or federal authority, or

                  (b) at or before any Closing  Date,  if any of the  conditions
         specified  in  Section  5 shall  not have  been  fulfilled  when and as
         required by this Agreement.

         If this  Agreement  is  terminated  pursuant to any of its  provisions,
neither the Company nor the Selling  Stockholder shall be under any liability to
any Underwriter,  and no Underwriter shall be under any liability to the Company
or the Selling  Stockholder,  except that (y) if this Agreement is terminated by
the  Representative  or the  Underwriters  because  of any  failure,  refusal or
inability on the part of the Company or the Selling  Stockholder  or all of them

                                      -28-


<PAGE>

to comply with the terms or to fulfill any of the conditions of this  Agreement,
the Company and the Selling  Stockholder will reimburse the Underwriters for all
out-of-pocket  expenses  (including the fees and disbursements of their counsel)
incurred by them in connection with the proposed purchase and sale of the Shares
or in  contemplation  of  performing  their  obligations  hereunder  and  (z) no
Underwriter who shall have failed or refused to purchase the Shares agreed to be
purchased by it under this Agreement,  without some reason sufficient  hereunder
to justify  cancellation or termination of its obligations under this Agreement,
shall be relieved of liability to the Company and the Selling Stockholders or to
the other Underwriters for damages occasioned by its failure or refusal.

         10.  Substitution of  Underwriters.  If one or more of the Underwriters
shall fail (other than for a reason  sufficient to justify the  cancellation  or
termination of this  Agreement  under Section 9) to purchase on any Closing Date
the Shares  agreed to be purchased on such Closing Date by such  Underwriter  or
Underwriters, the Representative may find one or more substitute underwriters to
purchase such Shares or make such other  arrangements as the  Representative may
deem  advisable  or one or more  of the  remaining  Underwriters  may  agree  to
purchase   such  Shares  in  such   proportions   as  may  be  approved  by  the
Representative,  in each case upon the terms set forth in this Agreement.  If no
such  arrangements  have been made by the close of business on the  business day
following such Closing Date:

                  (a) if the number of Shares to be purchased by the  defaulting
         Underwriters  on such  Closing  Date shall not exceed 10% of the Shares
         that all the  Underwriters  are  obligated  to purchase on such Closing
         Date, then each of the nondefaulting Underwriters shall be obligated to
         purchase  such Shares on the terms  herein set forth in  proportion  to
         their  respective  obligations  hereunder;  provided,  that in no event
         shall the maximum number of Shares that any  Underwriter  has agreed to
         purchase pursuant to Section 1 be increased pursuant to this Section 10
         by more than  one-ninth  of such  number of Shares  without the written
         consent of such Underwriter, or

                  (b) if the number of Shares to be purchased by the  defaulting
         Underwriters  on such  Closing Date shall exceed 10% of the Shares that
         all the  Underwriters  are  obligated to purchase on such Closing Date,
         then the Company shall be entitled to an additional business day within
         which it may,  but is not  obligated  to,  find one or more  substitute
         underwriters  reasonably satisfactory to the Representative to purchase
         such Shares upon the terms set forth in this Agreement.

         In any such case,  either the  Representative or the Company shall have
the right to postpone the applicable  Closing Date for a period of not more than
five business days in order that necessary  changes and arrangements  (including
any  necessary  amendments  or  supplements  to the  Registration  Statement  or
Prospectus) may be effected by the Representative and the Company. If the number
of Shares to be purchased on such Closing Date by such defaulting Underwriter or
Underwriters  shall  exceed  10% of the  Shares  that all the  Underwriters  are
obligated  to  purchase  on such  Closing  Date,  and none of the  nondefaulting
Underwriters  or the Company  shall make  arrangements  pursuant to this Section
within  the period  stated for the  purchase of  the Shares  that the defaulting

                                      -29-


<PAGE>


Underwriters agreed to purchase,  this Agreement shall terminate with respect to
the Shares to be purchased on such Closing Date without liability on the part of
any  nondefaulting  Underwriter to the Company and the Selling  Stockholder  and
without liability on the part of the Company and the Selling Stockholder, except
in both cases as provided in Sections  6(b), 7, 8 and 9. The  provisions of this
Section shall not in any way affect the liability of any defaulting  Underwriter
to the Company or the Selling  Stockholders  or the  nondefaulting  Underwriters
arising out of such default. A substitute  underwriter hereunder shall become an
Underwriter for all purposes of this Agreement.

         11.   Miscellaneous.   The  respective   agreements,   representations,
warranties,  indemnities and other statements of the Company or its officers, of
the Selling Stockholder and of the Underwriters set forth in or made pursuant to
this  Agreement  shall  remain  in full  force  and  effect,  regardless  of any
investigation  made by or on behalf of any  Underwriter  or the  Company  or the
Selling  Stockholder or any of the officers,  directors or  controlling  persons
referred  to in  Sections  7 and 8 hereof,  and shall  survive  delivery  of and
payment for the  Shares.  The  provisions  of  Sections  6(b),  7, 8 and 9 shall
survive the termination or cancellation of this Agreement.

         This   Agreement   has  been  and  is  made  for  the  benefit  of  the
Underwriters,  the  Company  and the Selling  Stockholder  and their  respective
successors and assigns and, to the extent expressed  herein,  for the benefit of
persons controlling any of the Underwriters,  or the Company,  and directors and
officers of the Company,  and their  respective  successors and assigns,  and no
other  person  shall  acquire  or have  any  right  under or by  virtue  of this
Agreement.  The term "successors and assigns" shall not include any purchaser of
Shares from any Underwriter merely because of such purchase.

         All notices and communications hereunder shall be in writing and mailed
or delivered,  or by telefax or telegraph if  subsequently  confirmed by letter,
(a) if to the Representative,  to Rodman & Renshaw, Inc., One Liberty Plaza, 165
Broadway,  New York,  New York  10006,  Attention:  Julia S.  Heckman,  Managing
Director,  telecopy:  (212)  346-5099,  (b) if to the Company,  to the Company's
agent for  service  as such  agent's  address  appears  on the cover page of the
Registration  Statement,  and (c) if to the Selling Stockholder,  to the Selling
Stockholder at its address appearing in Schedule II.

         This  Agreement  shall be governed by and construed in accordance  with
the laws of the State of New York without  regard to  principles  of conflict of
laws.

         This  Agreement  may be signed in any number of  counterparts,  each of
which shall be an original,  with the same effect as if the  signatures  thereto
and hereto were upon the same instrument.

         All pronouns and any variations thereof shall be deemed to refer to the
masculine,  feminine,  or neuter,  singular  or plural,  as the  identity of the
person or persons or entity or entities require.

         All section  headings  herein are for convenience of reference only and
are not  part of this  Agreement,  and no  construction  or  inference  shall be
derived therefrom.

                                      -30-


<PAGE>


         Please  confirm that the foregoing  correctly  sets forth the agreement
among us.

                                          Very truly yours,
    
                                          COMDIAL CORPORATION


                                          By: ______________________________
                                              Name:
                                              Title:



                                           
                                         PACIFICORP CREDIT, INC.


                                          By: ______________________________
                                              Name:
                                              Title:





Confirmed  on  behalf  of  itself  and as  the  Representative  of  the  several
Underwriters named in Schedule I annexed hereto:


RODMAN & RENSHAW, INC.


By:______________________________
   Name:  Julia S. Heckman
   Title: Managing Director



                                      -31-


<PAGE>

                                   SCHEDULE I




                                                   Number of Firm
                                                    Shares to be
Name of Underwriter                                   Purchased
- --------------------                               ---------------

Rodman & Renshaw, Inc.

[others]


Total..............................................    3,000,000

                                      -32-
<PAGE>


                                                                     Exhibit 4.3

                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION

                                       OF

                              COMDIAL CORPORATION



         Comdial Corporation,  a corporation organized and existing under and by
virtue  of  the  General   Corporation   Law  of  the  State  of  Delaware  (the
"Corporation"), does hereby certify:

         FIRST:  That at a meeting of the Board of Directors of the Corporation,
resolutions  were  duly  adopted  setting  forth  a  proposed  amendment  to the
Certificate of Incorporation  of the Corporation,  declaring the amendment to be
advisable  and  calling a special  meeting  of  stockholders  for  consideration
thereof. The proposed amendment is as follows:


                  Article THIRD of the Company's  Certificate  of  Incorporation
         shall be amended by adding Division III, as set forth below:


                  III. Reverse Stock Split

                Upon filing  with  and   acceptance  by  the
         Secretary  of State of the State of  Delaware  of a
         Certificate  of  Amendment  to  the   Corporation's
         Restated   Certificate  of  Incorporation   whereby
         Article  THIRD is amended to include this  Division
         III, each three (3) issued and  outstanding  shares
         of Common Stock, $0.01 par value per share, of this
         Corporation  shall thereby be combined into one (1)
         share   of   validly   issued,   fully   paid   and
         non-assessable  share of  Common  Stock,  $0.01 par
         value per share.  Each person at that time  holding
         of record  any  issued  and  outstanding  shares of
         Common Stock shall  receive  upon  surrender to the
         Corporation's transfer agent a stock certificate or
         certificates  to evidence and  represent the number
         of shares of  post-reverse  split  Common  Stock to
         which such  stockholder  is entitled  after  giving
         effect to the  reverse  split;  provided,  however,
         that this  Corporation  shall not issue  fractional
         shares  of  Common  Stock in  connection  with this
         reverse  stock split,  but, in lieu  thereof  shall
         make a cash  payment  equal to the Market Value (as
         subsequently  defined  herein)  of  each  share  of
         Common Stock to holders thereof who would otherwise
         be entitled to receive  fractional  shares,  except
         for  the  provisions  hereof,   upon  surrender  of
         certificates   representing  those  shares  to  the
         Corporation's transfer agent. The ownership of such
         fractional  interests  shall not entitle the holder
         thereof to any  voting,  dividend  or other  right,
         except the right to  receive  payment  therefor  as
         described above.  For the purposes hereof,  "Market
         Value"  of shares of  Common  Stock  shall  mean an
         amount  per  share  equal  to  the  average  of the
         closing bid price for the Common  Stock on the five
         trading days prior to the date on which the reverse
         split is  effective,  as reported  by the  National
         Association   of   Securities   Dealers   Automated
         Quotation system.


<PAGE>


         SECOND:  That  thereafter,  pursuant  to  resolution  of its  Board  of
Directors,  a special  meeting of the  stockholders  of the Corporation was duly
called and held,  upon  notice in  accordance  with  Section  222 of the General
Corporation Law of the State of Delaware,  at which meeting the necessary number
of shares as required by statute were voted in favor of the proposed amendment.

         THIRD: That the proposed  amendment was duly adopted in accordance with
the  provisions  of Section 242 of the General  Corporation  Law of the State of
Delaware.

                  IN  WITNESS   WHEREOF,   the   Corporation   has  caused  this
certificate  to be signed by William G.  Mustain,  its  President,  and Wayne R.
Wilver, its Secretary, this 3rd day of August, 1995.


                                     COMDIAL CORPORATION



                                     By:
                                        ----------------------------
                                       William G. Mustain, President

ATTEST:
       --------------------------
       Wayne R. Wilver, Secretary

<PAGE>


                                                                       Exhibit 5

              [McGuire, Woods, Battle & Boothe, L.L.P. Letterhead]

                                                                  August 2, 1995


Comdial Corporation
1180 Seminole Trail
P.O. Box 7266
Charlottesville, VA 22906


Gentlemen:

         We  have  acted  as  counsel  for  Comdial   Corporation,   a  Delaware
corporation  ("Comdial")  in connection  with the  Registration  Statement  (the
"Registration  Statement") on Form S-2,  registration number 33-60671 filed with
the Securities and Exchange Commission ("SEC") on June 28, 1995, with respect to
three million  (3,000,000)  shares of common stock, par value $.01 per share, of
Comdial ("Common Stock"). The Registration Statement relates to: (1) one million
(1,000,000)  shares of Common  Stock to be sold by the  Company  (the "New Issue
Shares"),  and (ii) two million (2,000,000) shares of Common Stock (plus 450,000
shares  to  cover  over-allotments)  to be sold by a  selling  stockholder  (the
"Secondary Shares").

         We have examined originals or copies, certified or otherwise identified
to our satisfaction, of such corporate records, certificates of public officials
and  such  other  documents,  certificates  and  instruments  as we have  deemed
necessary or advisable for purposes of this opinion.  In rendering this opinion,
we have relied upon certificates of public officials and officers of Comdial.

         Based on the foregoing, we are of the opinion that the Secondary Shares
are validly issued, fully paid and non-assessable  and that the New Issue Shares
will be, when sold and issued in accordance with both the final prospectus to be
issued,  and the  underwriting  agreement  to be entered into,  pursuant  to the
Registration Statement, validly issued, fully paid and non-assessable.

         We hereby consent to the filing of this Opinion with the Securities and
Exchange  Commission  as an exhibit  to the  Registration  Statement  and to the
statement  made in reference to our firm under the caption  "Legal  Opinions" in
the Prospectus which is made a part of the Registration Statement.

                                   Very truly yours,

                                   /s/ McGuire, Woods, Battle & Boothe, L.L.P.

<PAGE>

                                                                Exhibit 23.1 

                        Independent Auditors' Consent 

We consent to the use in this Amendment No. 1 to Registration Statement No. 
33-60671 of Comdial Corporation of our report, dated January 30, 1995 (May 
18, 1995 as to the first paragraph of Note 14, June 26, 1995 as to the second 
paragraph of Note 14, July 2, 1995 as to the fourth paragraph of Note 6, and 
July 28, 1995 as to the last paragraph of Note 1 and Note 14) appearing in 
the Prospectus, which is a part of this Registration Statement. 

   We also consent to the reference to us under the heading "Experts" in such 
Prospectus. 

/s/ Deloitte & Touche LLP 

Richmond, Virginia 
August 1, 1995 

<PAGE>


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