C COR ELECTRONICS INC
10-K, 1997-09-25
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: FBL MONEY MARKET FUND INC, NSAR-B, 1997-09-25
Next: REPUBLIC INDUSTRIES INC, 424B3, 1997-09-25



                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                    FORM 10-K
 (X)     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
         EXCHANGE ACT OF 1934

         For the Fiscal Year Ended June 27, 1997

(  )     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
         EXCHANGE ACT OF 1934

         For the transition period from                             to

                         Commission File Number: 0-10726

                             C-COR ELECTRONICS, INC.
             (Exact name of Registrant as specified in its charter)

             Pennsylvania                        24-0811591
(State or other jurisdiction of               (I.R.S. Employer
incorporation or organization)                Identification No.)

                                 60 Decibel Road
                        State College, Pennsylvania 16801
              (Address of principal executive offices and Zip Code

Registrant's telephone number, including area code:             (814) 238-2461

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

         Title of each class         Name of each exchange on which registered
                  None                            Not Applicable

Securities registered pursuant to Section 12(g) of the Act:  
                   Common Stock, $.10 par value


Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  Registrant  was
required  to file  such  reports)  and  (2)  has  been  subject  to such  filing
requirements for the past 90 days. Yes (X) No ( )

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K (ss.229.405 of this chapter) is not contained herein, and will
not be contained,  to the best of Registrant's knowledge, in definitive proxy or
information  statements  incorporated by reference in Part III of this Form 10-K
or any amendment to this Form 10-K. ( )

As of September 5, 1997, the aggregate  market value of the voting stock held by
non-affiliates of the Registrant was $122,115,561.

As of September 5, 1997,  the  Registrant  had 9,141,514  shares of Common Stock
outstanding.

Documents Incorporated by Reference:

        1)     1997 Annual Report to Shareholders (Parts I, II and IV)
        2)     Proxy Statement dated September 15, 1997 (Part III)

<PAGE>


                                     PART I

Item 1.  Business

Some of the  information  presented in this report  constitutes  forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995.  Although the  Corporation  believes  that its  expectations  are based on
reasonable  assumptions  within the bounds of its  knowledge of its business and
operations,  there can be no  assurance  that  actual  results  will not  differ
materially  from its  expectations.  Factors which could cause actual results to
differ from  expectations  include the timing of orders received from customers;
the gain or loss of significant customers;  changes in the mix of products sold;
changes in the cost and  availability  of parts and  supplies;  fluctuations  in
warranty costs; completion of a tentative settlement for certain litigation; new
product    development    activities;    regulatory    changes   affecting   the
telecommunications  industry, in general, and the Corporation's  operations,  in
particular; competition and changes in domestic and international demand for the
Corporation's  products;  and other  factors  which may  impact  operations  and
manufacturing.  For additional  information concerning these and other important
factors which may cause the  Corporation's  actual results to differ  materially
from expectations and underlying assumptions,  please refer to the reports filed
by the Corporation with the Securities and Exchange Commission.


Introduction

C-COR Electronics, Inc. (the "Corporation") was incorporated in the Commonwealth
of  Pennsylvania  on June 30, 1953.  Prior to fiscal year 1996, the  Corporation
operated in one industry segment broadly defined as the Electronic  Distribution
Products  segment.  During the fiscal year ended June 28,  1996,  a  fundamental
shift  occurred  in the  markets  and  customers,  as  cable  television  (CATV)
operators  reduced  their  purchases of the  Corporation's  Digital Fiber Optics
Equipment in lieu of other technology alternatives. As a result, in fiscal years
1996 and 1997, the Corporation operated in two industry segments: the Electronic
Distribution  Products  segment which  represents the  Corporation's  continuing
operations   and  provides   hybrid  fiber  coax  (HFC)   equipment  for  signal
distribution  applications,  primarily to the CATV market; and the Digital Fiber
Optics  Transmission  Products segment which has been reported as a discontinued
business  segment in fiscal year 1997 and provides  products for  long-distance,
point-to-point video, voice and data signal transmission applications, primarily
for telephony,  distance-learning  and other non-CATV markets. On July 10, 1997,
the  Corporation  announced its intent to  discontinue  its Digital Fiber Optics
Transmission  Products  segment in a  phase-down  process  expected to span nine
months.  See "Discontinued  Operations." In the remainder of this document,  the
discussions  are  based on  continuing  operations,  except  where  the  context
indicates  otherwise.  The  Corporation's  headquarters  are in  State  College,
Pennsylvania, and its manufacturing facilities are in State College, Reedsville,
and Tipton, Pennsylvania, and in Tijuana, Mexico. The Corporation also maintains
administrative  offices  in  Denver,  Colorado;  Toronto,  Canada;  Almere,  The
Netherlands;  and Hong Kong. During fiscal year 1997, the Corporation  announced
that it would transfer the manufacture of the power supply assembly component of
its radio frequency (RF) amplifiers to the Corporation's new production facility
in Mexico in the  summer of 1997.  That  transfer  has taken  place and  initial
shipments began in August 1997.

The Corporation has been approved for ISO 9001  registration at its Pennsylvania
manufacturing  facilities.  ISO 9001 is the most  comprehensive  of all ISO 9000
series  requirements  and includes  quality  assurance  in design,  development,
production, installation and servicing. Criteria for registration are set by the
International  Organization  for  Standardization,  whose function is to develop
global  standards  in an effort to improve the  exchange  of goods and  services
internationally.  This designation  builds on the Corporation's  reputation as a
high-quality, global provider of transmission electronics.

ELECTRONICS DISTRIBUTION PRODUCTS SEGMENT

Products and Services

The Corporation  provides three principal  product families for use in broadband
voice, video, and data networks: RF amplifiers,  amplitude modulation (AM) fiber
optic equipment, and network management systems.  Amplifiers include a series of
FlexNet(R) 862 MHz and 750 MHz trunks,  terminating bridgers, and line extenders
designed   specifically   for  use  in  today's   widely-accepted   HFC  network
architectures.  The  newest  addition  to this  line is  FlexNet(R)  900  Series
amplifiers,  which offer high  performance,  two-way  capability,  and  advanced
powering for today's  complex  communications  networks.  Other RF  distribution
products available from the Corporation include push-pull,  power-doubling,  and
feedforward technologies;  trunk, minitrunk, and split-band amplifiers; and main
line passives to 1 GHz. In fiscal year 1997,  shipments  began of the I-Flex(TM)
global product family, specially designed for fiber-intensive architectures that
require  cabinet  and  pedestal  mount  housings.  Featuring  862 MHz  bandwidth
capability,  the I-Flex(TM)  product line consists of amplifiers and fiber optic
nodes.

The  Corporation's  AM fiber optic products include a wide range of both headend
and  strand-mounted  equipment  designed  for use in HFC  applications.  Headend
equipment,  which  operates  up to 862  MHz,  includes  a  universal  mainframe,
high-performance Distribution Feedback (DFB) transmitters at a variety of output
powers,  receivers  for both  forward  and return path  applications,  and power
supplies.  FlexNode (TM), the Corporation's 6-port AM fiber optic node, features
750 MHz and 862 MHz bandwidth capability, maximum performance with RF and optics
in one module, simplified internal fiber management and 90 volt powering. The AM
fiber optic products are fully integrated into the  Corporation's  Cable Network
Management (CNM(TM)) system.

CNM(TM) is a network management system that is playing an increasingly  critical
role  in  communications.   This  user-friendly,   computer-based   control  and
monitoring system aids in outage prediction, notifying the operator of problems,
often before they even occur, so maintenance  crews can go directly to a problem
without having to search the system unit by unit.

In fiscal year 1997, the Corporation announced a cooperative marketing agreement
with Bay  Networks,  Inc.,  LANcity Cable Modem  Division (now called  Broadband
Technologies  Division),  to focus  on  delivery  of  high-speed  data  over HFC
networks. The companies agreed to work together to help ensure  interoperability
of equipment and quality  delivery of high-speed data over these  networks.  The
first step in the relationship has involved focusing on  interoperability of Bay
Networks' modems and the Corporation's  DataSelect(TM) offering of HFC equipment
and related technical services.

In support of its products,  the Corporation offers a complete line of technical
customer services, including pre-sale analysis and consultation, network design,
field engineering,  technical  documentation,  training seminars,  and equipment
repair and testing.

Sales and Distribution

The  Corporation's   principal  customers  include  operators  of  communication
networks  worldwide,  as well as network  integrators.  During fiscal year 1997,
consolidation  continued to occur among cable  operators  in the  domestic  CATV
industry; however, the Corporation does not consider that occurrence to have had
a  material  impact  on its  business.  Most  of the  Corporation's  sales  were
comprised of equipment  manufactured  or provided by the  Corporation,  with the
remainder   being  from   services.   Sales  efforts  are  conducted   from  the
Corporation's  headquarters;  from offices in Colorado,  Canada and Europe;  and
from 8 regional sales offices located throughout the United States.

For the fiscal year ended June 27, 1997, the Corporation's  international  sales
from  continuing  operations  represented  19% of net  sales,  primarily  in the
Canadian, Asian, European, and Latin American markets. In the fiscal years ended
June 28, 1996, and June 30, 1995, international sales from continuing operations
were 39% and 40%,  respectively,  of net sales.   See the  discussion of segment
information in the  Corporation's  1997 Annual Report to  Shareholders,  Note R,
incorporated herein by reference.

During the past fiscal year,  the  Corporation's  CATV  customers  have included
almost  all  of  the  largest  system  operators  in  the  United  States.   The
Corporation's  largest  customer during the fiscal year ended June 27, 1997, was
Time Warner  Cable,  which  accounted  for 36% of net sales.  The  Corporation's
largest  customers  during the  fiscal  year  ended  June 28,  1996 were  Rogers
Cablesystems,  Inc. and Time Warner Cable, each accounting for 18% of net sales.
During the fiscal year ended June 30, 1995, the Corporation's  largest customers
were Rogers  Cablesystems,  Inc.,  accounting for 24% of the net sales, and Time
Warner Cable,  accounting for 19% of net sales. No other customer  accounted for
10% or more of net sales during fiscal years 1995, 1996, and 1997, respectively.

At June 27, 1997, the Corporation's backlog of orders was $34.9 million. At June
28, 1996, the Corporation's backlog of orders was $24.3 million, and at June 30,
1995, it was $53.8 million. For additional  information regarding backlog, refer
to  Management's  Discussion and Analysis of Financial  Condition and Results of
Operation  incorporated  herein  by  reference  to  pages 17  through  20 of the
Registrant's 1997 Annual Report to Shareholders.

Research and Product Development

The  Corporation  operates  in an industry  that is subject to rapid  changes in
technology.  The Corporation's  ability to compete successfully depends in large
part upon its ability to react to such changes.  Accordingly, the Corporation is
engaged in ongoing  research  and  development  activities  that are intended to
advance existing product lines, provide  custom-designed  variations of existing
product lines,  and develop or evaluate new products.  Research and  development
activities for the three major product groups are conducted at the Corporation's
headquarters.  The  Corporation  has an  interdepartmental  team  which  assigns
product development priorities.  The result is a market-driven set of guidelines
for the timely  development  of new  products.  During  this past  fiscal  year,
research and product  development  expenditures have been primarily  directed at
expanding the  Corporation's  RF amplifier  line, AM fiber optic  technology and
network management systems.

During fiscal year 1997, the  Corporation  continued  implementation  of product
development  process  changes in order to improve cycle time to design,  develop
and  deliver new  products;  reduce  manufacturing  costs;  and  improve  design
quality.

During the fiscal years ended June 27, 1997,  June 28, 1996,  and June 30, 1995,
the Corporation  spent  approximately  $5,681,000,  $4,857,000,  and $3,786,000,
respectively, on research and development,  primarily related to RF distribution
equipment,  AM fiber  optic  systems, and network  management.  Anticipated  new
product development  initiatives focused on AM fiber optics, network management,
and other  technology  areas,  are expected to result in increased  research and
development  expense in future years,  as compared to fiscal year 1997.  None of
the research and product development expenditures have been capitalized.

Competition

The  Corporation's  products are marketed with emphasis on their premium quality
and are generally priced competitively with other manufacturers'  product lines.
Equipment  reliability,  superior  customer  service  and an  enhanced  warranty
program are several of the key criteria for competition.  In these respects, the
Corporation considers its competitive position to be favorable.  Other bases for
competition  include  pricing  and  technological   leadership.   Although  less
expensive  products  are  available,  the  Corporation  believes it is in a good
competitive  position with respect to pricing. The Corporation believes that its
strong  commitment to efficient  network  design,  a broad offering of technical
customer  services,  and its focus on  research  and  development,  enhance  its
competitive position in the market.

There are several  competing  equipment  vendors selling network products in the
United States,  a few of which have greater sales of similar  equipment than the
Corporation;  however, the Corporation believes it offers a broader product line
in the RF distribution amplifier segment of the market. 

Currently,  CATV networks serve more than 64.5 million subscribers in the United
States.  CATV  construction  has evolved to the point where this network  passes
over 95% of TV households in the United  States.  The CATV industry  claims that
their  market  penetration  exceeds 60% and is  approaching  65%.  Over the next
several years, most industry  observers expect this trend to continue.  However,
there are alternative methods of distributing entertainment video or information
services to subscribers.  All of the methods compete,  to a limited extent, with
conventional CATV services.  The alternative  distribution  technologies include
Off Air Broadcast Service,  Multichannel Multipoint Distribution Service (MMDS),
Local  Multipoint   Distribution   Service  (LMDS),   Satellite  Master  Antenna
Television  (SMATV),  and Direct Broadcast  Satellite Service (DBS).  Generally,
these alternative  technologies are limited in terms of their ability to deliver
two-way service and/or local programming.  Based upon these  limitations,  it is
the  Corporation's  belief that such  technologies will mature to the point that
they serve a relatively  narrow segment of the market. On the other hand, a CATV
network has two-way  capability  and has the ability to deliver  vast amounts of
information to subscribers.  As a result, the Corporation believes that the CATV
industry is uniquely  positioned to benefit from the evolution that is occurring
in the telecommunications industry,  particularly in the area of high-speed data
delivery.  Similarly,  due to its  reputation  and  long-standing  tradition  of
servicing the CATV industry with excellence, the Corporation believes that it is
strategically positioned to grow and expand with the industry.

External Influences/Industry

The primary market factors affecting the global communications  industry include
access to funding,  technology  advancements,  and government  regulations.  The
increased  demand  for  products  offered by the  Corporation  to  domestic  and
international  customers has resulted from a combination  of the market  factors
listed above.  In recent  years,  the global  communications  industry has grown
rapidly by constructing  networks to meet the increased demand for video, voice,
and data services.

A  significant  amount of  consolidation  has occurred  over recent years in the
domestic  communications  industry.  Cable  companies  have  bought  other cable
companies  in order to achieve  efficiency  through  clustering  of  properties.
Telephone  companies (telcos) have bought telcos.  Telcos have even bought cable
companies.  Overall,  the Corporation  believes this  consolidation has, in some
cases,  led to delays  in plans for  network  construction  resulting  in slower
ordering of products and services as network  planners take time to assess their
new situation.

In the area of technology,  advancements in the global  communications  industry
are occurring at a rapid rate. Traditional, one-way broadband amplifier cascades
are being  replaced  by two-way  HFC  architectures  which  employ  fiber  optic
electronics to individual service cells (nodes).  The Corporation  believes that
HFC networks could have  significant  strategic  advantages in the future as the
demand  grows for the  highest-capacity,  lowest-cost  networks  for delivery of
two-way,  high-speed, data service. The Corporation has combined its strength in
conventional RF amplifiers with an increasing  presence in the areas of AM fiber
optics and network management  systems,  and believes that it is well positioned
to be a supplier in the interactive multimedia network industry.

Cable operators have traditionally used HFC network  architectures for providing
video  services to the home. The HFC network  architecture  utilized in the CATV
industry has been embraced by several  telcos,  while others continue to explore
their options between HFC and other  approaches and  technologies,  such as DBS,
FTTC (fiber to the curb) and ADSL (asymmetrical  digital subscriber line). Sales
by the  Corporation  of HFC  equipment to customers  in the  telephone  industry
declined in fiscal year 1997.  The Company  believes the decline  resulted  from
reassessment  of  strategic   alternatives  and  priorities  by  the  telcos  in
connection with pursuing direct  competition with cable MSO's in providing video
services.

The  regulatory  environment  in the United States has changed in recent periods
with the passage of the  Telecommunications  Act of 1996.  Key provisions of the
Telecommunications  Act are designed to enhance  competition  in the industry in
that they permit telcos to sell video  services,  and in some cases,  to buy out
local cable  companies;  allow cable operators to charge what they wish for many
channels; allow Regional Bell Operating Companies (RBOC's) to sell long-distance
services, under certain conditions;  require local telcos to open their networks
to  competitors;   and  allow  RBOCs  to  manufacture  customer  equipment.  The
Corporation  believes that competition among customer groups (CATV operators and
telcos,  competing to build networks and offer similar  services,  could benefit
the Corporation as a key equipment provider for those networks.

While the  Telecommunications  Act of 1996 was  viewed  by many in the  domestic
communications  industry as the necessary  catalyst to opening a robust  network
building cycle in the United States,  the Corporation has not seen a significant
increase in orders directly  attributable to the benefits  described  above. The
Corporation's  domestic  sales did  increase 26% for fiscal year 1997 over sales
for the previous  fiscal year, but the majority came from  traditional  domestic
cable operators.  The Corporation  believes the increase was a result of network
upgrade  activity,  by new and  existing  customers,  to enhance  capacity  with
expanded  bandwidth  products.  The push to upgrade  networks is being driven by
demand for increased and improved  services,  affecting not only video and voice
requirements, but also demand for two-way, high-speed, data.

International  demand for advanced  services is  increasing  as well,  as mature
markets are  deregulating  and  emerging  economies  are seeking to expand their
communications capabilities. The Corporation sees the international markets as a
key growth area now, and in the future and will continue to pursue opportunities
in the international markets.

Employees

The  Corporation had  approximately  1,200 employees as of September 5, 1997, of
whom  approximately 70% were engaged in manufacturing,  inspection,  and quality
control  activities.  The remainder  were engaged in executive,  administrative,
sales,   product   development,   research,   and  technical  customer  services
activities.  The technical  staff includes 103 employees with  baccalaureate  or
more advanced  degrees in engineering  or other  technical  disciplines,  and an
additional 304 persons with at least two years of technical  college or military
education equivalent to a two-year degree. None of the employees are represented
by a collective bargaining representative.

Suppliers

The Corporation  closely monitors supplier delivery  performance and quality and
employs a strategy of limiting  the total  number of  suppliers to those who are
quality  leaders  in their  respective  specialties  and who will  work with the
Corporation as partners in the supply function.  Typical items purchased are die
cast aluminum housings,  RF hybrids,  printed circuit boards,  fiber optic laser
transmitter  assemblies,  and standard electronic components.  Although a few of
the components used by the  Corporation are single-sourced,  the Corporation has
experienced no significant difficulties to date in obtaining adequate quantities
of raw materials and component parts.

In fiscal year 1997, the  Corporation  continued its  implementation  of process
changes focused on order fulfillment. The goal of this corporate-wide effort has
been  to  reduce  cycle  time  throughout  the  manufacturing  process,   reduce
inventory, improve productivity, and enhance product quality.

Key to the success of  inventory  reduction  is the  implementation  of in-house
vendor  supply  relationships.  Through this method,  the  Corporation  can gain
access to key parts  needed in the  manufacturing  process  on a  "just-in-time"
basis.  The  Corporation  has  implemented  a number of in-house  vendor  supply
relationships to date.

DISCONTINUED OPERATIONS

Digital Fiber Optics Transmission Products Segment

On July 10,  1997,  the  Corporation  announced  its intent to  discontinue  its
Digital  Fiber Optics  Transmission  Products  segment in a  phase-down  process
expected to span nine months.  The Digital  Fiber Optics  Transmission  Products
segment provided products for  long-distance,  point-to-point  video,  voice and
data  signal  transmission  applications,  primarily  for  telephony,  distance-
learning and other non-CATV  markets.  Customers were  primarily  telcos,  major
broadcast  companies and educational  institutions.  The decision to discontinue
this segment was based on an  assessment  of the  potential  return on continued
funding  of  product  development  for  the  Corporation's  proprietary  digital
technology versus other  opportunities for investments in the Corporation's core
business, especially AM fiber optics technology.

Research  and  development   expenditures  for  this  segment  were  $4,005,000,
$4,544,000, and $2,836,000 in fiscal years 1997, 1996 and 1995, respectively.

This business segment has been accounted for as a discontinued  business segment
in fiscal  year  1997,  and its  results  have  been  excluded  from  continuing
operations  for all  periods  presented  in the  Corporation's  fiscal year 1997
consolidated  financial statements, incorporated herein by reference to pages 21
through 34 of the Registrant's 1997 Annual Report to Shareholders.

Additional information regarding discontinued operations and segment performance
is incorporated by reference to Notes B (Discontinued Operations) and R (Segment
Information)  on pages  26 and 32 of the  Registrant's  1997  Annual  Report  to
Shareholders.

Item 2.  Properties

The Corporation operates the following principal facilities:
<TABLE>
                                                                                                
                                                                         Approximate      (O)Owned
Location                             Principal Use                       Square Feet      (L)Leased
<S>                                  <C>                                 <C>              <C>
State College, Pennsylvania          Administrative Offices
                                     and Manufacturing                   133,000              O
Tipton, Pennsylvania                 Manufacturing                        45,000              O
Reedsville, Pennsylvania             Manufacturing                        60,000              L
Tijuana, Mexico                      Manufacturing                        25,200              L
Almere, The Netherlands              Administrative Offices               14,100              L
Ajax, Ontario, Canada                Administrative Offices                5,000              L
</TABLE>

The Corporation  believes its current facilities are well maintained and in good
operating  condition,  and that such  facilities  are sufficient for its present
operations.

Item 3. Legal Proceedings

On or about March 31, 1995, James and Elizabeth McCarthy,  who own 150 shares of
the Registrant's  Common Stock,  filed a complaint in the United States District
Court for the Eastern  District of Pennsylvania  against the Corporation and its
then Chief Executive Officer, Richard E. Perry, alleging that, during the period
January 17, 1995, through March 24, 1995, the defendants knowingly or recklessly
omitted  material  information  about the Registrant in violation of Sections 10
(b) and 20 (a) of the  Securities  Exchange  Act of 1934  and  common  law.  The
complaint  seeks  permission  to proceed as a class  action on behalf of certain
persons who purchased shares of the Registrant's  Common Stock during the period
January 17, 1995,  through March 24, 1995, and who were allegedly  damaged.  The
complaint  seeks  compensatory  damages in an  unspecified  amount and costs and
expenses relating to the complaint, including reasonable attorney's fees. On May
26, 1995,  the  Corporation  filed a motion to dismiss the  complaint  which was
denied in part and granted in part on December 28, 1995. Plaintiffs have filed a
motion for class certification, and the Corporation is preparing its opposition.
Discovery has commenced, but a trial date has not yet been set.

On September 17, 1997, a tenative  settlement  was reached in this matter which,
subject to completion of documentation and approval by the Court,  would require
the  Corporation to make a payment in the first or second quarter of fiscal year
1998 of an amount that (net of  insurance  proceeds)  is not  expected to have a
material  adverse  effect on the  Corporation's  results of operations  for such
periods.

Item 4.  Submission of Matters to a Vote of Securities Holders

There were no matters  submitted to a vote of security holders during the fourth
quarter of the fiscal year ended June 27, 1997.

Executive Officers of the Registrant

All executive  officers of the  Corporation  are elected  annually at the Annual
Meeting of the Board of  Directors  (which is  normally  held on the date of the
Annual Meeting of Shareholders of the  Corporation) to serve in their office for
the next  succeeding  year and  until  their  successors  are duly  elected  and
qualified.  The listing  immediately  following  this  paragraph  gives  certain
information  about the  Corporation's  executive  officers,  including  the age,
present position, and business experience during the past five years.

Name                     Age       Position/Experience


Richard E. Perry         67        Chairman since June 1986;  Chief Executive  
                                   Officer from July 1985 to August 1996; 
                                   President from July 1985 through December 
                                   1992.

Scott C. Chandler        36        President and Chief Executive Officer since 
                                   August 1996.  Vice President-General Manager,
                                   U S WEST Cable & Multimedia, Regional Bell 
                                   Operating Company (RBOC),  from September 
                                   1995 to August 1996; Vice President-General 
                                   Manager, !NTERPRISE America, a subsidiary of
                                   U S WEST Communications (RBOC), from January
                                   1994 to August 1995; Director-Vendor 
                                   Relations/Channel Support, !NTERPRISE 
                                   Networking Services, a subsidiary of U S WEST
                                   Communications (RBOC), from January 1992 to 
                                   December 1993; Director, Market Strategy 
                                   Development, U S WEST, Inc., (RBOC), from 
                                   June 1990 to December 1991.

Edwin S. Childs          58        Vice President-Human Resources since August 
                                   1996; Director, Human Resources from 
                                   September 1986 to July 1996.

David J. Eng             44        Sr. Vice President-Worldwide Sales since 
                                   March 1997; Vice President - Sales, North, 
                                   Central and South America from August 1996 to
                                   March 1997;  Vice President-Sales & Marketing
                                   from August 1994 to August 1996.  Director, 
                                   Regional Telephony Sales, Scientific Atlanta,
                                   Inc. from March 1993 to July  1994; Regional
                                   Sales Manager, Scientific Atlanta, Inc. from
                                   April  1985  to  February 1993.

Lawrence R. Fisher, Jr.  47        Vice President-Engineering since August 1996;
                                   Director, RF Engineering Product Development
                                   from June 1995 to July 1996; Manager, RF 
                                   Engineering from June 1994 to May 1995.
                                   Director of Engineering, Calan, Inc. from
                                   January 1993 to May 1994.  Vice President,
                                   Bulick & Fisher Sales Associates from March
                                   1990 to December 1992.

Chris A. Miller          44        Vice President-Finance, Secretary and 
                                   Treasurer since July 1995; Controller, 
                                   Planning Manager and Assistant Secretary from
                                   February 1993 to July 1995;  Controller and 
                                   Assistant Secretary from February 1987 to 
                                   February 1993.

Donald F. Miller         55        Vice President-Operations & Manufacturing 
                                   since August 1995;  Plant Manager from 
                                   September 1987 to August 1995.

Gerhard B. Nederlof      49        Sr. Vice President, Marketing, Business 
                                   Development and Services since March 1997; 
                                   Vice President-Sales, Europe and Pacific Rim
                                   from August 1996 to March 1997; Vice 
                                   President-International from January 1992 to
                                   August 1996.  Managing Director of DataCable
                                   B.V. from November 1981 to January 1992.

                                     PART II

Item 5. Market for the Registrant's Common Stock and Related Stockholder Matters

The  information  required by this item is  incorporated  herein by reference to
page 36 of the Registrant's 1997 Annual Report to Shareholders under the caption
"Stock Listing."

Item 6.        Selected Financial Data

The  information  required by this item is  incorporated  herein by reference to
the inside cover of the Registrant's 1997 Annual Report to Shareholders.

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

The  information  required by this item is  incorporated  herein by reference to
pages 17 through 20 of the Registrant's 1997 Annual Report to Shareholders.

Item 8. Financial Statements and Supplementary Data

The  information  required by this item is  incorporated  herein by reference to
pages 21 through 34 of the Registrant's 1997 Annual Report to Shareholders.

Item 9. Changes and Disagreements on Accounting and Financial Disclosure

None
                                    PART III

Item 10.       Directors and Executive Officers of the Registrant

The information with respect to Directors  required by this item is incorporated
herein by reference to pages 2 and 3 of the  Registrant's  Proxy Statement dated
September 15, 1997.

The information with respect to Executive  Officers required by this item is set
forth in Part I of this report.

To the  Corporation's  knowledge,  based soley on a review of the copies of such
reports furnished to the Corporation and written  representations,  and no other
reports were required  during the fiscal year ended June 27, 1997, its officers,
directors,  and ten-percent  shareholders  complied with all applicable  Section
16(a) filing  requirements,  except that Mr.  Chandler  filed a single report on
Form 4 approximately one month late to report a single purchase of approximately
2,500 shares of the Corporation's Common Stock shortly after he became President
and Chief Executive Officer of the Corporation.

Item 11.       Executive Compensation

The  information  required by this item is  incorporated  herein by reference to
pages 6 through 12 of the Registrant's Proxy Statement dated September 15, 1997.

Item 12.       Security Ownership of Certain Beneficial Owners and Management

The  information  required by this item is  incorporated  herein by reference to
pages 4 and 6 of the Registrant's Proxy Statement dated September 15, 1997.

Item 13.       Certain Relationships and Related Transactions

The Registrant had no related transactions or relationships requiring disclosure
under  Regulation  S-K, Item 404,  during the fiscal year 1997.

                                     PART IV

ITEM 14.       Exhibits, Financial Statements and Reports on Form 8-K

(a)     The following documents are filed as  part of this report:

       (1)     As  indicated  in  Item 8 of Part  II,  the  following  
               consolidated financial statements of the Registrant  included in
               the  Registrant's  1997 Annual Report to  Shareholders  for the 
               year ended June 27, 1997, are  incorporated  by  reference  to 
               pages 21  through  34 of the Registrant's Annual Report to 
               Shareholders.

               Consolidated Balance Sheets -- Years ended June 27, 1997, and 
               June 28, 1996.

               Consolidated  Statements  of  Operations  -- Years ended June 27,
               1997, June 28, 1996, and June 30, 1995.

               Consolidated  Statements  of Cash  Flows -- Years  ended June 27,
               1997, June 28, 1996, and June 30, 1995.

               Consolidated  Statements of  Shareholders'  Equity -- Years ended
               June 27, 1997, June 28, 1996, and June 30, 1995.

               Notes to Consolidated Financial Statements.

               Report of KPMG Peat Marwick LLP.

       (2)     The following financial statement schedule of the Registrant is 
               filed as a part of this report:

               Schedule II -- Valuation and Qualifying Accounts

               Report of KPMG Peat Marwick LLP

               Schedules,  other than the one listed  above,  have been  omitted
               because they are not  applicable or the required  information  is
               shown in the consolidated financial statements or notes thereto.

       (3)        Exhibits
<TABLE>

       NUMBER                DESCRIPTION OF DOCUMENTS
<S>                          <C>
       (3) (a)               Restated  Articles of  Incorporation  of Registrant  (incorporated by reference to Exhibit
                             3-a.1. to Amendment No. 2 to Form S-1 Registration Statement, File No. 2-70661).

       (3) (b)               Amendment  to  Articles  of  Incorporation   of  Registrant,   filed  September  21,  1995
                             (incorporated  by  reference  to Exhibit  (3) (b) of  Registrant's  Form 10-K for the year
                             ended June 30, 1995, Securities and Exchange Commission File No. 0-10726).

       (3) (c)               Bylaws of Registrant,  as amended October 27, 1987,  (incorporated by reference to Exhibit
                             (3) (b) to the  Registrant's  Form 10-K for the year ended June 30, 1988,  Securities  and
                             Exchange Commission File No., 0-10726).

       (4)                   Specimen of Common Stock Certificate  (incorporated by reference to Exhibit 4 to Amendment
                             No. 1 of Form S-1 Registration Statement, File No. 2-70661).

       (10) (a)              Deferred  Compensation  Plan between the Registrant and Richard E. Perry dated December 6,
                             1989,  (incorporated  by reference to Exhibit (10) (y) to the  Registrant's  Form 10-K for
                             the year ended June 30, 1990, Securities and Exchange Commission File No. 0-10726).

       (10) (b)              1989 Non-Employee  Directors'  Non-Qualified  Stock Option Plan (incorporated by reference
                             to Exhibit 28 to Form S-8 Registration Statement, File No. 33-35208).

       (10) (c)              Employment  Agreement  dated  January 1,  1992,  between  the  Registrant  and  Gerhard B.
                             Nederlof  (incorporated by reference to Exhibit (10) (v) to the Registrant's Form 10-K for
                             the year ended June 26, 1992, Securities and Exchange Commission File No. 0-10726).

       (10) (d)              Indemnification  Agreement  dated February 3, 1992,  between the Registrant and Gerhard B.
                             Nederlof  (incorporated  by reference to Exhibit (10) (gg) to the  Registrant's  Form 10-K
                             for the year ended June 26, 1992, Securities and Exchange Commission File No. 0-10726).

       (10) (e)              Supplemental  Retirement Plan  Participation  Agreement dated April 20, 1993,  between the
                             Registrant and Gerhard B. Nederlof  (incorporated by reference to Exhibit (10) (bb) to the
                             Registrant's  Form  10-K for the  year  ended  June  25,  1993,  Securities  and  Exchange
                             Commission File No. 0-10726).

       (10) (f)              Change of Control  Agreement  dated May 21, 1993,  between the  Registrant  and Gerhard B.
                             Nederlof  (incorporated  by reference to Exhibit (10) (gg) to the  Registrant's  Form 10-K
                             for the year ended June 25, 1993, Securities and Exchange Commission File No. 0-10726).

       (10) (g)              Change of Control  Agreement  dated August 22, 1994,  between the  Registrant and David J.
                             Eng  (incorporated by reference to Exhibit (10) (oo) to the Registrant's Form 10-K for the
                             year ended June 24, 1994, Securities and Exchange Commission File No. 0-10726).

       (10) (h)              Form of Indemnification  Agreement dated August 22, 1994, between the Registrant and David
                             J. Eng  (incorporated by reference to Exhibit (10) (pp) to the Registrant's  Form 10-K for
                             the year ended June 24, 1994, Securities and Exchange Commission File No. 0-10726).

       (10) (i)              Supplemental  Retirement Plan  Participation  Agreement dated August 22, 1994, between the
                             Registrant  and  David J. Eng  (incorporated  by  reference  to  Exhibit  (10) (qq) to the
                             Registrant's  Form  10-K for the  year  ended  June  24,  1994,  Securities  and  Exchange
                             Commission File No. 0-10726).

       (10) (j)              Change of Control  Agreement  dated May 23,  1995,  between the  Registrant  and Joseph E.
                             Zavacky  (incorporated by reference to Exhibit (10) (gg) to the Registrant's Form 10-K for
                             the year ended June 30, 1995, Securities and Exchange Commission File No. 0-10726).

       (10) (k)              Form of  Indemnification  Agreement dated May 23, 1995,  between the Registrant and Joseph
                             E. Zavacky  (incorporated by reference to Exhibit (10) (hh) to the Registrant's  Form 10-K
                             for the year ended June 30, 1995, Securities and Exchange Commission File No. 0-10726).

       (10) (l)              Supplemental  Retirement  Plan  Participation  Agreement  dated May 22, 1995,  between the
                             Registrant  and Chris A. Miller  (incorporated  by  reference  to Exhibit (10) (ii) to the
                             Registrant's  Form  10-K for the  year  ended  June  30,  1995,  Securities  and  Exchange
                             Commission File No. 0-10726).

       (10) (m)              Change of Control  Agreement  dated May 22,  1995,  between  the  Registrant  and Chris A.
                             Miller  (incorporated by reference to Exhibit (10) (jj) to the Registrant's  Form 10-K for
                             the year ended June 30, 1995, Securities and Exchange Commission File No. 0-10726).

       (10) (n)              Form of Indemnification  Agreement dated May 22, 1995, between the Registrant and Chris A.
                             Miller  (incorporated by reference to Exhibit (10) (kk) to the Registrant's  Form 10-K for
                             the year ended June 30, 1995, Securities and Exchange Commission File No. 0-10726).

        10) (o)              Supplemental  Retirement Plan  Participation  Agreement dated August 24, 1995, between the
                             Registrant  and Donald F. Miller  (incorporated  by  reference to Exhibit (10) (ll) to the
                             Registrant's  Form  10-K for the  year  ended  June  30,  1995,  Securities  and  Exchange
                             Commission File No. 0-10726).

       (10) (p)              Change of Control  Agreement  dated August 24, 1995,  between the Registrant and Donald F.
                             Miller  (incorporated by reference to Exhibit (10) (mm) to the Registrant's  Form 10-K for
                             the year ended June 30, 1995, Securities and Exchange Commission File No. 0-10726).

       (10) (q)              Form of  Indemnification  Agreement  dated August 24,  1995,  between the  Registrant  and
                             Donald F. Miller  (incorporated by reference to Exhibit (10) (nn) to the Registrant's Form
                             10-K for the year  ended  June 30,  1995,  Securities  and  Exchange  Commission  File No.
                             0-10726).

       (10) (r)              Lease  Agreement  dated  November  10, 1994,  between the  Registrant  and Mifflin  County
                             Industrial   Development   Corporation  for  a  manufacturing  building  (incorporated  by
                             reference to Exhibit (10) (oo) to the  Registrant's  Form 10-K for the year ended June 30,
                             1995, Securities and Exchange Commission File No. 0-10726).

       (10) (s)              Registrant's  Retirement  Savings and Profit  Sharing  Plan as Amended  July 1, 1989,  and
                             including  amendments  through  April 19,  1994.  (incorporated  by  reference  to Exhibit
                             99.B14 to Form S-8 Registration Statement, File No. 333-02505).

       (10) (t)              Supplemental  Retirement Plan  Participation  Agreement dated August 13, 1996, between the
                             Registrant and Edwin S. Childs. (incorporated  by reference to Exhibit (10) (x) to the  
                             Registrant's  Form 10-K for the year ended June 28, 1996, Securities and Exchange 
                             Commission File No. 0-10726).

       (10) (u)              Change of Control  Agreement  dated August 13, 1996,  between the  Registrant and Edwin S.
                             Childs. (incorporated  by reference to Exhibit (10) (y) to the Registrant's  Form 10-K for 
                             the year ended June 28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (v)              Form of Indemnification  Agreement dated August 13, 1996, between the Registrant and Edwin
                             S. Childs. (incorporated  by reference to Exhibit (10) (z) to the Registrant's  Form 10-K 
                             for the year ended June 28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (w)              Supplemental  Retirement Plan  Participation  Agreement dated August 13, 1996, between the
                             Registrant and Lawrence R. Fisher, Jr. (incorporated  by reference to Exhibit (10) (aa) to 
                             the Registrant's  Form 10-K for the year ended June 28, 1996, Securities and Exchange 
                             Commission File No. 0-10726).

       (10) (x)              Change of Control Agreement dated August 13, 1996,  between the Registrant and Lawrence R.
                             Fisher, Jr. (incorporated  by reference to Exhibit (10) (bb) to the Registrant's  Form 10-K
                             for the year ended June 28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (y)              Form of  Indemnification  Agreement  dated August 13,  1996,  between the  Registrant  and
                             Lawrence R. Fisher, Jr. (incorporated  by reference to Exhibit (10) (cc) to the Registrant's
                             Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission File No. 
                             0-10726).

       (10) (z)              Amended and Restated  Employment  Agreement dated October 16, 1995, between the Registrant
                             and Richard E. Perry. (incorporated  by reference to Exhibit (10) (dd) to the Registrant's
                             Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission File No. 
                             0-10726).

       (10) (aa)             Employment Agreement dated July 2, 1996, between the Registrant and  Scott C. Chandler. 
                             (incorporated  by reference to Exhibit (10) (ee) to the Registrant's  Form 10-K for the 
                             year ended June 28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (bb)             Registrant's Supplemental Executive Retirement Plan effective May 1, 1996. (incorporated
                             by reference to Exhibit (10) (ff) to the Registrant's  Form 10-K for the year ended June
                             28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (cc)             Note and Security Agreement  effective November 2, 1995, between the Registrant and Mellon
                             Bank, N.A. (incorporated  by reference to Exhibit (10) (gg) to the Registrant's  Form 10-K
                             for the year ended June 28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (dd)             Supplement  to Note and  Security  Agreement  effective  November  2,  1995,  between  the
                             Registrant and Mellon Bank, N.A. (incorporated  by reference to Exhibit (10) (hh) to the  
                             Registrant's  Form 10-K for the year ended June 28, 1996, Securities and Exchange 
                             Commission File No. 0-10726).

       (10) (ee)             Revolving Line of Credit Agreement  effective November 2, 1995, between the Registrant and
                             Mellon Bank, N.A. (incorporated  by reference to Exhibit (10) (ii) to the Registrant's  
                             Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission File No. 
                             0-10726).

       (10) (ff)             Supplement to Revolving Line of Credit Agreement  effective  November 2, 1995, between the
                             Registrant and Mellon Bank, N.A. (incorporated  by reference to Exhibit (10) (jj) to the  
                             Registrant's  Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission
                             File No. 0-10726).

       (10) (gg) (i)         1988 Stock Option Plan. (incorporated  by reference to Exhibit (10) (kk)(i) to the Registrant's
                             Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (gg) (ii)        Amendment to 1988 Stock Option Plan. (incorporated  by reference to Exhibit (10) (kk)(ii) to the
                             Registrant's  Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission 
                             File No. 0-10726).

       (10) (hh) (i)         1992 Stock Purchase Plan. (incorporated  by reference to Exhibit (10) (ll)(i) to the Registrant's
                             Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission File No. 0-10726).

       (10) (hh) (ii)        Amendment to 1992 Stock Purchase Plan. (incorporated  by reference to Exhibit (10) (ll)(ii) to 
                             the Registrant's  Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission
                             File No. 0-10726).

       (10) (ii)             Fiscal Year 1997 Profit Incentive Plan. (incorporated  by reference to Exhibit (10) (mm) to the  
                             Registrant's  Form 10-K for the year ended June 28, 1996, Securities and Exchange Commission 
                             File No. 0-10726).

       (10) (jj)             Note and Security Agreement  effective November 14, 1996, between the Registrant and Mellon
                             Bank, N.A.

       (10) (kk)             Supplement  to Note and  Security  Agreement  effective  November  14,  1996,  between  the
                             Registrant and Mellon Bank, N.A.

       (10) (ll)             Revolving Line of Credit Agreement  effective November 14, 1996, between the Registrant and
                             Mellon Bank, N.A.

       (10) (mm)             Supplement to Revolving Line of Credit Agreement  effective  November 14, 1996, between the
                             Registrant and Mellon Bank, N.A.

       (10) (nn)             Amended and Restated  Employment  Agreement dated July 21, 1997, between the Registrant
                             and Richard E. Perry.

       (10) (oo)             Amended and Restated  Employment  Agreement dated July 30, 1997, between the Registrant
                             and Gerhard B. Nederlof.

       (11)                  Statement re Computation of Earnings Per Share.

       (13)                  Annual Report to Shareholders for the year ended June 27, 1997.

       (21)                  Subsidiaries of the Registrant.

       (23)                  Consent of Independent Auditors.

       (27)                  Financial Data Schedule.
</TABLE>


(b)     Reports on Form 8-K filed in the fourth quarter of the fiscal year 1997:
        None.

(c)     Exhibits:  See (a) (3) above.
<PAGE>



                                   SIGNATURES

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

C-COR ELECTRONICS, INC.
(Registrant)
September 25, 1997

/s/ Scott C. Chandler, President and
Chief Executive Officer
(principal executive officer)

/s/ Chris A. Miller, Vice President-Finance,
Secretary and Treasurer (principal
financial officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities indicated on the 25th day of September 1997.



/s/ Richard E. Perry, Director, Chairman                      
/s/ Donald M. Cook, Jr., Director  
/s/ I. N. Rendall Harper, Jr., Director  
/s/ Anne P. Jones, Director   
/s/ John J. Omlor, Director
/s/ Frank Rusinko, Jr., Director
/s/ James J. Tietjen, Director
/s/ Philip L. Walker, Jr., Director


<PAGE>
<TABLE>
SCHEDULE II-VALUATION AND QUALIFYING ACCOUNTS

COL. A                                     COL. B                   COL. C                  COL. D                 COL. E
                                                                   ADDITIONS     
DESCRIPTION                               Balance            Charged        Charged to                             Balance
                                        at Beginning         to Costs       Other Accounts- Deductions-            at End
                                          of Period          and Expenses   Describe        Describe               of Period
- -----------------------------------------------------------------------------------------------------------------------------
     
Year ended June 27, 1997
<S>                                         <C>               <C>           <C>             <C>                    <C>

Reserves deducted from assets to 
which they apply:
  Allowance for Doubtful Accounts           $  355,000        $   157,000   $0              $     2,000(1)         $   510,000
  Inventory Reserve-Continuing Operations    1,112,000          1,323,000    0                1,202,000(2)           1,233,000
  Inventory Reserve-Discontinued 
    Operations                                 305,000          3,418,000    0                   93,000(2)           3,630,000
- ------------------------------------------------------------------------------------------------------------------------------
                                            $1,772,000        $ 4,898,000   $0              $ 1,297,000            $ 5,373,000
- ------------------------------------------------------------------------------------------------------------------------------
Reserves not deducted from assets:
  Product Warranty Reserve-Continuing
    Operations                              $1,724,000        $ 2,310,000   $0              $ 1,849,000(3)         $ 2,185,000
  Product Warranty Reserve-Discontinued
    Operations                                       0          4,028,000    0                  599,000(3)           3,429,000
  Workers' compensation self-insurance         704,000          1,068,000    0                  610,000(4)           1,162,000
  Allowance for Discontinued Operations              0          3,375,000    0                        0              3,375,000
- ------------------------------------------------------------------------------------------------------------------------------
                                            $2,428,000        $10,781,000   $0              $ 3,058,000            $10,151,000
- ------------------------------------------------------------------------------------------------------------------------------
Year ended June 28, 1996

Reserves deducted from assets to
which they apply:
  Allowance for Doubtful Accounts           $  657,000        $         0   $0              $   302,000(1)         $   355,000
  Inventory Reserve-Continuing Operations      949,000            819,000    0                  656,000(2)           1,112,000
  Inventory Reserve-Discontinued
    Operations                                 500,000            273,000    0                  468,000(2)             305,000
- ------------------------------------------------------------------------------------------------------------------------------
                                            $2,106,000        $ 1,092,000   $0              $ 1,426,000            $ 1,772,000
- ------------------------------------------------------------------------------------------------------------------------------
Reserves not deducted from assets:
  Product Warranty Reserve-Continuing
    Operations                              $1,751,000        $ 1,981,000   $0              $ 2,008,000(3)         $ 1,724,000
  Workers' compensation self-insurance         553,000            653,000    0                  502,000(4)             704,000
- ------------------------------------------------------------------------------------------------------------------------------
                                            $2,304,000        $ 2,634,000   $0              $ 2,510,000            $ 2,428,000
- ------------------------------------------------------------------------------------------------------------------------------
Year ended June 30, 1995

Reserves deducted from assets to
which they apply:
  Allowance for Doubtful Accounts           $  348,000        $   313,000   $0              $     4,000(1)         $   657,000
  Inventory Reserve-Continuing Operations      497,000            546,000    0                   94,000(2)             949,000
  Inventory Reserve-Discontinued
    Operations                                 151,000            731,000    0                  382,000(2)             500,000
- ------------------------------------------------------------------------------------------------------------------------------
                                            $  996,000        $ 1,590,000   $0              $   480,000            $ 2,106,000
- ------------------------------------------------------------------------------------------------------------------------------
Reserves not deducted from assets:
  Product Warranty Reserve-Continuing
    Operations                              $  602,000        $ 2,355,000   $0              $ 1,206,000(3)         $ 1,751,000
  Workers' compensation self-insurance               0            665,000    0                  112,000(4)             553,000
- ------------------------------------------------------------------------------------------------------------------------------
                                            $  602,000        $ 3,020,000   $0              $ 1,318,000            $ 2,304,000
- ------------------------------------------------------------------------------------------------------------------------------
<FN>
(1)  Uncollectible accounts written off, net of recoveries.
(2)  Inventory disposals.
(3)  Warranty claims honored during year.
(4)  Worker's compensation claims paid.
Note: Unless otherwise indicated, reserves relate to continuing operations
</FN>
</TABLE>


$23,000,000.00                November 14, 1996
For value received, and intending to be legally bound,  Undersigned,  as defined
below,  promises  to pay to Mellon  Bank,  N.A.  ("Bank")  or its order at State
College,  Pennsylvania  the  sum of  Twenty-Three  Million  and  No/100  Dollars
($23,000,000.00)   or  such  lesser  or  greater  principal  amount  as  may  be
outstanding from time to time under the Revolving Line of Credit Agreement dated
August 31,  1994(as  amended  and  supplemented  from time to time,  the "Credit
Agreement"),  between Bank and  Undersigned,  with  interest on the  outstanding
balance  from  the date of this  Note and  Security  Agreement  ("Note")  at the
rate(s) ("Contractual Rate(s)") specified herein.

Payment of principal and interest shall be due and payable,  as set forth in the
attached supplement to Note and Security Agreement.

This Note and Security  Agreement is given in  replacement of that original Note
and Security  agreement  dated  August 31, 1994,  and as amended and restated on
November 1, 1994,  December 29, 1994,  February 1, 1995, April 3, 1995, and June
21, 1995,  in order to extend the maturity  date.  This is not a novation of the
prior Note and Security Agreement(s). All prior security interests granted shall
carry to this Note and Security Agreement.

After maturity, whether by acceleration or otherwise, interest shall accrue at a
rate 2 percent per annum above the Contractual  Rate(s) specified until all sums
due hereunder  are paid.  Interest  shall  continue to accrue after the entry of
judgment by  confession or otherwise at the  Contractual  Rate(s) until all sums
due hereunder and/or under the judgment are paid, unless the Contractual Rate(s)
is (are) altered by subsequent  maturity,  Undersigned agrees to pay to Bank, as
consideration for Bank's commitment under the Credit Agreement, (i) a commitment
fee equal to N/A % per annum on the unborrowed  Commitment Amount (as defined in
the Credit Agreement),  from time to time, for each day of the Commitment Period
(as defined in the Credit Agreement), and (ii) a facility fee equal to N/A % per
annum on the Commitment  Amount (whether borrowed or unborrowed) for each day of
the Commitment  Period,  in each case payable for the preceding period for which
such fee has not been paid,  (a) on the last day of each N/A,  and N/A after the
date hereof,  (b) on the date of each reduction of the Commitment  Amount on the
amount so reduced, and (c) on the last day of the Commitment Period.

If any  law,  regulation,  order,  decree  or  guideline  or  interpretation  or
application   thereof   by  any   governmental   authority   charged   with  the
interpretation or administration  thereof or compliance by Bank with any request
or directive of any governmental  authority  (whether or not having the force of
law) shall either  impose,  modify or deem  applicable  any capital  adequacy or
similar  requirement  against assets  (funded or  contingent)  of, or credits or
commitments  to  extend  credit  extended  by Bank and the  result of any of the
foregoing is to increase the cost to, reduce the income receivable by, or impose
any  expense  (including  loss of margin)  upon Bank with  respect to the Credit
Agreement,  this Note, or the making,  maintenance or funding of any part of the
Loans (or, in the case of capital adequacy or similar  requirement,  to have the
effect of reducing  the rate of return on Bank's  capital,  taking into  account
Bank's  policies with regard to capital  adequacy) by an amount which Bank deems
to be material,  Bank shall from time to time notify  Undersigned  of the amount
determined in good faith by Bank (which determination shall be conclusive absent
manifest error) to be necessary to compensate Bank for such increase,  reduction
or  imposition.  Such amount shall be due and payable by Undersigned to Bank ten
(10) business days after such notice is given.

So  long as Bank is the  holder  hereof,  Bank's  books  and  records  shall  be
presumed,  except in the case of manifest error,  to accurately  evidence at all
times all  amounts  outstanding  under this Note and the date and amount of each
advance and payment made pursuant hereto.

The  prompt  and  faithful  performance  of  all  of  Undersigned's  obligations
hereunder,  including without  limitation time of payment,  is of the essence of
this Note.

Certain terms used in this Note are defined in Section 9 below.

1. Security Interest.  Undersigned hereby grants to Bank a security interest in 
the following property now owned or hereafter acquired by Undersigned:

no           (a) all equipment, wherever located, including machinery, motor 
vehicles, furniture and fixtures;

yes (b) all inventory  (whether held for sale or lease or to be furnished  under
contracts of service),  raw  materials,  work in process,  and materials used or
consumed  in the  conduct of  Undersigned's  business,  and all books,  records,
invoices and other documents which describe or evidence the same;

 no          (c) all farm products;

yes (d) all accounts,  contract rights,  general intangibles,  choses in action,
instruments,  chattel  paper,  documents  (including  all documents of title and
warehouse receipts) and all rights to the payment of money, however evidenced or
arising;

no (e) the securities  described  below,  together with all cash, stock or other
dividends or  distributions  paid upon or made in respect of such  securities in
any form;  all  securities  received  in  addition  to or in  exchange  for such
securities; and all subscription rights incident to such securities; and

no             (f) Other

(g) In  addition  to the  foregoing,  Undersigned  (1) grants to Bank a security
interest in all accessions, parts, accessories, attachments and appurtenances in
any way used with,  attached or related to, or  installed  in, any  equipment or
inventory  constituting  "Collateral"  hereunder;  (2) grants to Bank a security
interest in all substitutions for, renewals of,  improvements,  replacements and
additions to, and the products and proceeds  (cash and non-cash) of all property
constituting "Collateral" hereunder and any insurance policies relating thereto;
(3)  grants to Bank a  security  interest  in,  lien  upon,  and right of setoff
against, all deposit accounts, credits, securities,  moneys or other property of
Undersigned which may at any time be in the possession of, delivered to, or owed
by Bank,  including any proceeds or returned or unearned  premiums of insurance,
and the proceeds  (cash and  non-cash) of all the  foregoing  property;  and (4)
assigns to Bank all moneys  which may become  payable on any policy of insurance
required to be  maintained  under this Note,  including any returned or unearned
premiums.

All such property subject to Bank's security interests described in this Section
1 is  referred  to herein  collectively  as the  "Collateral".  With  respect to
Section 4  hereunder,  the term  "Collateral"  shall not  include  the  property
described in Subsections (g ) (3) and (g) (4) of this Section 1.

All security  interests in Collateral  shall be deemed to arise and be perfected
under and  governed by the Uniform  Commercial  Code,  except to the extent that
such law does not apply to certain types of transactions or Collateral, in which
case applicable law shall govern.

2. Obligations  Secured.  The Collateral shall secure the following  obligations
("Obligations")  of  Undersigned  to Bank:  (a) all amounts at any time owing or
payable  under this Note,  (b) all costs and  expenses  incurred  by Bank in the
collection or enforcement of this Note or the protection of the Collateral;  (c)
all future advances made by Bank for taxes, levies, insurance, and repairs to or
maintenance  of the  Collateral:  and (d) any other  indebtedness,  liability or
obligation of Undersigned to Bank, past, present, or future, direct or indirect,
absolute or contingent,  individual, joint or several, now due or to become due,
whether as drawer, maker, endorser.  guarantor. surety or otherwise, except that
none of the  security  interests  created  herein  shall  secure any  obligation
incurred by Undersigned which is defined as "consumer credit" by Federal Reserve
Board  Regulation  Z, 12  C.F.R.  226.1 et seq.,  and is not  exempted  from the
application of that Regulation.

3. Representations.  Undersigned hereby makes the following  representations and
warranties  which  shall be true and  correct on the date of this Note and shall
continue  to be true and correct at the time of the  creation of any  Obligation
secured hereby and until the Obligations  secured hereby shall have been paid in
full: (a) Undersigned's residence and or Chief Executive Office, as the case may
be, is as stated below or as otherwise  stated in a  subsequent  written  notice
delivered to Bank pursuant to the terms  hereof;  (b)  Undersigned  has good and
marketable  title to the  Collateral  subject to no security  interest,  lien or
encumbrance, except as indicated to the contrary to Bank in writing prior to the
execution of this Note; and (c) if any of the Undersigned is an individual, each
such  individual  is at least 18 years of age and under no legal  disability  or
incapacity.

4.  Covenants.  Undersigned  covenants  and agrees  that  until the  Obligations
secured  hereunder  have  been  paid in  full,  Undersigned  shall:  (a) use the
proceeds of the Loans evidenced hereby only for the purpose(s)  specified to the
Bank at or prior to the execution  hereof;  (b) not permit use of the Collateral
for any illegal  purposes;  (c) promptly notify Bank in writing of any change in
its or their residence or Chief Executive Office;  (d) not permit removal of any
of the Collateral  from county to county or state to state unless Bank has given
written consent in advance;  (e) maintain at all times good and marketable title
to all Collateral,  free and clear of any security interest, lien or encumbrance
except as to which Bank may grant its prior written consent  pursuant to section
4(f)  below),  and defend  such  title  against  the  claims and  demands of all
persons; (f) not (1) affix the Collateral or permit the Collateral to be affixed
to real estate or to any other goods,  (2) lease,  mortgage,  pledge or encumber
the Collateral,  (3) permit the Collateral's identity to be lost, (4) permit the
Collateral to be levied upon or attached under any legal process,  (5) permit or
cause any  security  interest  or lien to arise with  respect to the  Collateral
(other than those created in this Note),  or (6) except  Collateral  customarily
sold by  Undersigned  in the  ordinary  course of  business  and so sold in such
manner for full value,  sell,  consign,  part with  possession  of, or otherwise
dispose of the  Collateral or any rights  therein,  except as Bank may grant its
prior  specific  written  consent  with  respect to acts or events  specified in
subsections  (1),  (2), (5) or (6) hereof;  (g) maintain the  Collateral in good
condition and repair, excepting only reasonable wear and tear; pay and discharge
all taxes and other levies on the Collateral, as well as the costs of repair and
maintenance  thereof;  and  furnish to Bank upon  request  documentary  proof of
payment of such taxes,  levies and costs; (h) provide  additional  collateral at
such  times and  having  such  value as Bank may  request,  if Bank  shall  have
reasonable  grounds for believing  that the value of the  Collateral  has become
insufficient  to secure all  Obligations  evidenced or secured by this Note; (i)
purchase  and maintain  policies of insurance  (including  flood  insurance)  to
protect the Collateral or other property against such risks and casualties,  and
such amounts, as shall be required by Bank and/or applicable law, which policies
shall (1) be in form and substance  satisfactory  to Bank (2) designate  Bank as
loss  payee  and,  at  Bank's  option,  as  additional  insured,  and (3) be (or
certificates  evidencing  the same shall be) deposited  with Bank;  (j) provide,
upon request, financial or other information, documentation or certifications to
Bank (including balance sheets and income  statements),  all in form and content
satisfactory to Bank; (k) execute, upon demand by Bank, any financing statements
or other  documents  which  Bank may  deem  necessary  to  perfect  or  maintain
perfection  of the security  interest(s)  created in this Note and pay all costs
and fees pertaining to the filing of any financing,  continuation or termination
statements  with regard to such  security  interests;  (1) procure,  and cause a
statement of Bank's  security  interest to be noted on, any certificate of title
issued  or  required  by law to be issued  with  respect  to any  motor  vehicle
constituting  part of the  Collateral,  and  cause  any such  certificate  to be
delivered  to Bank within 10 days from the later of the date of this Note or the
date of the issuance of such  certificate;  (m) pay,  upon  demand,  all amounts
incurred by Bank in connection with any action or proceeding  taken or commenced
by Bank to enforce or collect  this Note or protect,  insure or realize upon the
Collateral,  including  attorney's  fees  equal to the  Lesser of (a) 20% of the
above sum and interest then due hereunder, or $500.00,  whichever is greater, or
(b) the maximum amount  permitted by law, and attorney's  costs and all costs of
legal  proceedings;  and (n)  immediately  notify  Bank if any of  Undersigned's
accounts arise out of contracts with the United States or any department, agency
or  instrumentality  thereof,  and  execute any  instruments  and take any steps
required  by Bank in order  that all moneys due and to become due under any such
contracts  shall be  assigned  to Bank and  notice  thereof  given to the United
States under the Federal Assignment of Claims Act.

5. Events of Default. The occurrence of any of the following shall constitute an
"Event of Default"  hereunder:  (a) default in payment or  performance of any of
the  Obligations  evidenced  or  secured by this Note or any other  evidence  of
liability  of  Undersigned  to Bank;  (b) the breach by any Obligor  (defined as
Undersigned and each surety or guarantor of any of Undersigned's  liabilities to
Bank,  as well as any  person or entity  granting  Bank a security  interest  in
property to secure the Obligations  evidenced hereby) of any covenant  contained
in the Credit Agreement,  this Note, or in any separate  security,  guarantee or
suretyship agreement between Bank and any Obligor, the occurrence of any default
hereunder or under the terms of any such agreement,  or the discovery by Bank of
any false or misleading representation made by any Obligor herein or in any such
agreement or in any other information submitted to Bank by any Obligor; (c) with
respect to any Obligor:  (1) death or  incapacity  of any  individual or general
partner;  or  (2)  dissolution  of  any  partnership  or  corporation;  (d)  any
assignment  for the benefit of creditors by any Obligor;  (e)  insolvency of any
Obligor;  (f) the  filing  or  commencement  of any  petition,  action,  case or
proceeding,  voluntary or involuntary,  under any state or federal law regarding
bankruptcy, insolvency,  reorganization,  receivership or dissolution, including
the Bankruptcy  Reform Act of 1978, as amended,  by or against any Obligor,  (g)
default  under the terms of any lease of or mortgage on the  premises  where any
Collateral is located;  (h)  garnishment,  attachment or taking by  governmental
authority of any  Collateral or other  property of the  Undersigned  which is in
Bank's  possession;  (i) a determination by Bank, which  determination  shall be
conclusive if made in good faith, that a material adverse change has occurred in
the financial or business  condition of undersigned;  or (j) the maturity of any
life insurance  policy held as Collateral under this Note by reason of the death
of the insured or otherwise.

6. Acceleration;  Remedies. Upon the occurrence of any event of Default: (a) all
amounts  due under this Note,  including  the unpaid  balance of  principal  and
interest  thereof,  shall  become  immediately  due and payable at the option of
Bank,  without any demand or notice  whatsoever;  (b)  Undersigned  shall,  upon
demand by Bank,  assemble the  Collateral and promptly make it available to Bank
at any place designated by Bank which is reasonably  convenient to both parties;
(c) Bank may  immediately  and  without  demand  exercise  any of its rights and
remedies  granted herein,  under applicable law, or which it may otherwise have,
against the Undersigned, the Collateral, or otherwise; and (d) Bank may, without
notice or process of any sort,  peaceably  enter any premises  where any vehicle
constituting a part of the Collateral is located and take possession, retain and
dispose of such vehicle and all property  located in or upon it. Bank shall have
no obligation to return any property not  constituting  Collateral  found in any
such  vehicle  unless  Bank  actually  receives  undersigned's  written  request
therefor   specifically   describing   such  property   within  72  hours  after
repossession  thereof.  Notwithstanding  any provision to the contrary contained
herein, upon the occurrence of an Event of default as described in Section 5 (f)
hereof,  all  amounts  due under  this Note  shall  become  immediately  due and
payable, without any demand, notice, or further action by Bank whatsoever and an
action therefor shall immediately accrue.

7. Bank's Rights.  Undersigned  hereby  authorizes Bank, and Bank shall have the
continuing  right, at its sole option and discretion,  to: (a) do anything which
Undersigned is required but fails to do hereunder,  and in particular  Bank may,
if  Undersigned  fails to do so,  (1)  insure  or take any  reasonable  steps to
protect the Collateral,  (2) pay all taxes,  levies,  expenses and costs arising
with respect to the Collateral, or (3) pay any premiums payable on any policy of
insurance required to be obtained or maintained  hereunder,  and add any amounts
paid under this Section 7(a) to the principal amount of the indebtedness secured
by this Note; and direct any insurer to make payment of any insurance  proceeds,
including any returned or unearned  premiums,  directly to Bank.  and apply such
moneys to any  Obligations or other amounts  evidenced or secured hereby in such
order  and  fashion  as Bank  may  elect;  (c)  inspect  the  Collateral  at any
reasonable time; (d) pay any amounts Bank elects to pay or advance  hereunder on
account  of  insurance,  taxes,  or other  costs,  fees or  charges  arising  in
connection with the  Collateral,  either directly to the payee of such cost, fee
or charge directly to Undersigned,  or to such payee(s) and undersigned jointly;
and (e) pay the proceeds of the Loans  evidenced by, this Note to any, or all of
the Undersigned  individually or jointly, or to such other persons as any of the
undersigned may direct.

In  addition to all rights  given to Bank by this Note,  Bank shall have all the
rights and  remedies of a secured  party  under any  applicable  law,  including
without limitation, the Uniform Commercial Code.

8.  Miscellaneous  Provisions.  (a) Undersigned waives protest of all commercial
paper at any time held by Bank on which Undersigned is in any way liable, notice
of nonpayment at maturity of any and all accounts,  and (except where  requested
hereby)  notice  of action  taken by Bank;  and  hereby  ratifies  and  confirms
whatever   Bank  may  do.  Bank  shall  be   entitled  to  exercise   any  right
notwithstanding  any prior exercise,  failure to exercise or delay in exercising
any such  right.  (b) Bank  shall  retain  the lien of any  judgment  entered on
account of the indebtedness  evidenced  hereby, as well as any security interest
previously granted to secure repayment of the indebtedness evidenced hereby, and
Undersigned warrants that Undersigned has no defense whatsoever to any action or
proceeding  that may be  brought to  enforce  or  realize  on such  judgment  or
security  interest.  (c) If any  provision  hereof  shall for any reason be held
invalid or unenforceable, no other provision shall be affected thereby, and this
Note shall be construed as if the invalid or  unenforceable  provision had never
been a part of it. The  descriptive  headings  of this Note are for  convenience
only  and  shall  not in any way  affect  the  meaning  or  construction  of any
provision  hereof. (d) The rights and privileges of Bank  contained in this Note
shall  inure to the benefit of its  successors  and  assigns,  and the duties of
Undersigned  shall  bind all heirs,  personal  representatives,  successors  and
assigns.  (e) This Note shall in all  respects  be  governed  by the laws of the
state in which this Note is  payable  (except to the  extent  that  federal  law
governs),  and all references to the Uniform  Commercial Code shall be deemed to
refer to the Uniform  Commercial Code as enacted in such state.  (f) Undersigned
hereby  irrevocably  appoints  Bank  and each  holder  hereof  as  Undersigned's
attorney-in-fact to: (1) endorse  Undersigned's name to any draft or check which
may be payable to  Undersigned in order to collect the proceeds of any insurance
or any  returned or unearned  premiums in respect of any  policies of  insurance
required  to be  maintained  hereunder;  and (2)  take  any  action  Bank  deems
necessary to perfect or maintain  perfection of any security interest granted to
Bank herein  including  executing  any  document on  Undersigned's  behalf.  (g)
Undersigned  shall bear the risk of loss of,  damage to, or  destruction  of the
Collateral,  and  Undersigned  hereby  releases Bank from all claims for loss or
damage  to the  Collateral  caused by any act or  omission  on the part of Bank,
except for willful  misconduct.  (h) Copies or reproductions of this document or
of any financing statement may be filed as a financing statement.

9.  Definitions.  As used herein:  (a)  "account".  "chattel  paper",  "contract
right",  "document",  "instrument",  and  "inventory"  have the same  respective
meanings  given to those  terms in the Uniform  Commercial  Code;  (b)  "general
intangibles" has the meaning given to that term in the Uniform  Commercial Code,
including  without  limitation,  customer  lists,  books and records  (including
without  limitation,  all  correspondence,  files,  tapes,  cards, book entries,
computer runs, computer programs and other papers and documents,  whether in the
possession or control of Undersigned or any computer service bureau),  rights in
franchises  and  sales  contracts,   patents,  copyrights,   trademarks,  logos,
goodwill, trade names, label designs, royalties, brand names, plans, blueprints,
inventions,  patterns, trade secrets, licenses, jigs, dies, molds, and formulas;
(c)  "Chief  Executive  Office"  means the place from which the main part of the
business  operations  of an  entity is  managed;  and (d)  "Undersigned"  refers
individually and collectively to all makers of this Note, including, in the case
of any partnership,  all general  partners of such partnership  individually and
collectively, whether or not such partners sign below. Undersigned shall each be
jointly  and  severally  bound by the terms  hereof,  and,  with  respect to any
partnership executing this Note, each general partner shall be bound hereby both
in such general partner's individual and partnership capacities.

Capitalized  terms not  defined in this Note shall  have the same  meanings  set
forth in the Credit Agreement.

10. Confession of Judgment.  Undersigned hereby empowers the prothonotary or any
attorney  of any  court of  record  to appear  for  Undersigned  and to  confess
judgment  as often  as  necessary  against  Undersigned  in favor of the  holder
hereof,  as of any term,  for the above  sum plus  interest  due under the terms
hereof,  together with costs of legal  proceedings and an attorney's  commission
equal to the lesser of (a)  20% of the above sum and interest then due hereunder
or $500.00,  whichever is greater,  or (b) the maximum amount  permitted by law,
with  release  of all  errors.  Undersigned  waives all laws  exempting  real or
personal property from execution.

Attest:
Joseph E. Zavacky
(Corporate Seal)

C-COR Electronics, Inc.
By:  Chris A. Miller
Title:  Vice President - Finance
Address for Notices to Undersigned:
60 Decibel Road
State College, PA  16801

Mellon Bank, N.A.
By:  John A. Rodgers
Address for Notices to Bank:
Mellon Bank, N.A.
Attn: Middle Market Banking
P.O. Box 19
State College, PA  16804-0019


AMENDED AND RESTATED
SUPPLEMENT TO NOTE AND SECURITY AGREEMENT

This  Amended and  Restated  Supplement  to Note and  Security  Agreement  (this
"Supplement")  is annexed to and is part of the  Amended and  Restated  Note and
Security  Agreement  dated  November 12, 1996 of  Undersigned  payable to MELLON
BANK,  N.A.  ("Bank") in the stated  principal  amount of  TWENTY-THREE  Million
Dollars and No Cents  ($23,000,000.00).  Such Note and  Security  Agreement,  as
supplemented by this Supplement, shall be referred to as the "Note".

1. Payment.  Principal on the Note shall be due and payable on October 31, 1997.
Accrued  interest on the Prime Rate Portion,  ABS Rate Portion,  and  As-Offered
Rate Portion  shall be due and payable on the last Business Day of each calendar
month  after the date  hereof and on October  31,  1997.  Interest  on each Rate
Segment of the  LIBOR-Rate  Portion  shall be due and payable on the last day of
the corresponding Rate Period, but in no case less frequently than 90 days after
the  previous  interest  payment on account of such  LIBOR-Rate  Portion.  After
maturity of any part of the Note (by  acceleration  or  otherwise),  interest on
such part of the Note shall be due and payable on demand.

2.  Interest Rate Options.  The unpaid  principal  amount of the Note shall bear
interest  for each day until due on one or more bases  selected  by  Undersigned
from among the interest rate options  ("Interest Rate Options") set forth below.
Undersigned  understands  and agrees:  (a) that Bank may in its sole  discretion
from time to time determine that the right of Undersigned to select,  convert to
or renew the Prime Rate Option,  the ABS Rate Option,  the LIBOR-Rate Option, or
As-Offered  Rate Option is not  available,  although  Bank agrees to make a good
faith  effort to provide all Interest  Rate  Options to  Borrower,  and (b) that
subject to the provisions of this Supplement,  Undersigned may select any number
of Interest  Rate  Options to apply  simultaneously  to  different  parts of the
unpaid  principal  amount of the Note and may select any number of Rate Segments
to apply simultaneously to different parts of the LIBOR-Rate Portion.

Available Interest Rate Options

Prime Rate Option: A rate per annum (computed on the basis of a year of 360 days
and actual days elapsed) for each day equal to the Prime Rate.

ABS Rate Option:  A rate per annum  (computed on the basis of a year of 360 days
and actual  days  elapsed)  for each day equal to the ABS Rate for such day plus
120 Basis Points.

LIBOR-Rate Option:  For each Rate Segment of the LIBOR-Rate  Portion, a rate per
annum  (computed on the basis of a year of 360 days and actual days elapsed) for
each day equal to the  LIBOR-Rate  for such Rate  Segment  for such day plus 120
Basis.

As-Offered Rate Option:  For each Rate Segment of the As-Offered Rate Portion, a
rate per  annum  (computed  on the basis of a year of 360 days and  actual  days
elapsed)  for each day equal to the  As-Offered  Rate for such Rate  Segment for
such day plus 120 Basis Points.

3. Rate Periods. At any time when Undersigned selects, converts to or renews the
LIBOR-Rate Option or As-Offered Rate Option, Undersigned shall fIx a period (the
"Rate  Period")  which shall be one, two, or three months and in the case of the
As-Offered  Rate  Option,  shall be such number of days as Bank may offer at its
sole  discretion,  which shall be acceptable to Bank in Bank's sole  discretion,
during which the LIBOR-Rate  Option or As-Offered Rate Option shall apply to the
corresponding  Rate  Segment.  Bank's right to payment of principal and interest
under  the Note  shall in no way be  affected  by the fact that one or more Rate
Periods may be in effect.

4. Amounts. Every selection of, conversion to or renewal of the ABS Rate Option,
the LIBOR-Rate  Option,  or the  As-Offered  Rate option shall be in a principal
amount  selected by  Undersigned  but limited to no more than four interest rate
segments at any one time.

5. Interest After Maturity.  After the principal amount of any part of the Prime
Rate  Portion or the ABS Rate Portion  shall have become due and  payable,  such
amount shall bear  interest for each day until paid (before and after  judgment)
at a rate per annum (based on a 360 day year and actual days elapsed)  which for
each day shall be the  greater of (a) 2% above the Prime Rate  Option on the day
such amount  became due and (b) 2% above the Prime Rate  option,  such  interest
rate to change  automatically  from time to time  effective as of the  effective
date of each change in the Prime Rate. After the principal amount of any part of
the LIBOR-Rate  Portion or the As-Offered  Rate Option shall have become due and
payable,  such amount  shall bear  interest  for each day until paid (before and
after judgment) (a) until the end of the applicable  then-current Rate Period at
a rate per annum 2% above the LIBOR-Rate  Option or the  As-Offered  Rate Option
otherwise  applicable to such part and (b)  thereafter  in  accordance  with the
first sentence of this Section 5.

6. Late  Payment  Charge.  If any  payment  (including  without  limitation  any
regularly  scheduled  payment,  balloon  payment and final  payment) is not paid
within 25 days after it is due,  Undersigned  will pay a late charge equal to 5%
of the entire  payment due  (regardless  of whether  part of the payment due had
been made,  and  regardless of whether the payment due consists of principal and
interest,  principal  only or  interest  only).  (Such  late  charge  will be in
addition  to  any  increase  made  to the  interest  rate(s)  applicable  to the
outstanding balance hereof as a result of maturity of this Note or otherwise, as
well as in addition to any other applicable fees, charges and costs.) Also, Bank
reserves the right to modify,  in its sole  discretion and upon thirty (30) days
prior written notice to Undersigned, the late charge set forth herein.

7.  Selection,  Conversion  or  Renewal  of Rate  Options.  Subject to the other
provisions of this  Supplement,  Undersigned may select any Interest Rate Option
to apply to any borrowing evidenced by the Note. Subject to the other provisions
of this  Supplement,  Undersigned  may convert any part of the unpaid  principal
amount of the Note from any  Interest  Rate  Option to any other  Interest  Rate
Option and may renew the  LIBOR-Rate  Option as to any Rate Segment:  (a) at any
time with respect to conversion from the Prime Rate Option or ABS Rate Option to
any other Interest Rate option and (b) at the expiration of any Rate Period with
respect to conversion  from or renewals of the  LIBOR-Rate  Option or As-offered
Rate Option as to the Rate Segment  corresponding  to such expiring Rate Period.
Whenever  Undersigned desires to select,  convert or renew the LIBOR-Rate Option
or As-Offered Rate Option,  Undersigned  shall give Bank Standard Notice thereof
(which  shall be  irrevocable),  specifying  the  date,  amount  and type of the
proposed new Interest  Rate Option.  If such notice has been duly given,  and if
Bank in its sole  discretion  (based  on a good  faith  effort  to  provide  all
Interest Rate Options) approves the proposed  selection,  conversion or renewal,
on and after the date specified in such notice interest shall be calculated upon
the unpaid  principal  amount of the Note taking into  account  such  selection,
conversion or renewal.

8. Prime Rate Fallback. If any Rate Period expires, any part of the Rate Segment
corresponding  to such Rate Period  which has not been  converted  or renewed in
accordance with Section 7 hereof  automatically  shall be converted to the Prime
Rate  Option.  If at any time the ABS Rate  Option is  determined  to exceed the
Prime Rate Option, the ABS Rate Portion shall automatically convert to the Prime
Rate  Option.  If  Undersigned  fails to  select,  or if Bank  fails to  approve
(because   an   Interest   Option  is  not   available   in  Bank's  good  faith
determination),  an Interest Rate Option to apply to any borrowing  evidenced by
the Note, such borrowing  shall be deemed to be at the Prime Rate Option.  If at
any time the Bank shall have determined in good faith (which determination shall
be conclusive)  that the accrual of interest at any of the Interest Rate Options
has been made  impractical or unlawful by compliance with the Bank in good faith
with any law (including common law), constitution,  statute, treaty, regulation,
rule, ordinance,  order, injunction,  writ, decree,  authority,  bureau, central
bank,  commission,  department  or  instrumentality  of  either,  or any  court,
tribunal, grand jury or arbitrator, in each case whether foreign or domestic, or
administration  thereof by any official body charged with the  interpretation or
administration  thereof or with any request or  directive  of any such  official
body (whether or not having the force of law),  then, and in any such event, the
outstanding  principal  amount of this Note subject to such Interest Rate Option
shall  accrue  interest at the Prime Rate Option and the  Undersigned  shall not
have the right to select such Interest Rate Option.

9. Prepayments. Undersigned shall have the right at its option from time to time
to prepay  the Prime  Rate  Portion  and ABS Rate  Portion  in whole or in part.
Undersigned shall have no right to prepay any part of the LIBOR-Rate  Portion or
As-Offered  Rate Portion at any time without the prior  written  consent of Bank
except  that  Undersigned  may  prepay  any  part  of any  Rate  Segment  at the
expiration of the Rate Period  corresponding  to such Rate Segment.  Prepayments
shall be made by  giving  the  Bank  Standard  Notice  thereof  (which  shall be
irrevocable),  specifying the date, and amount and type of prepayment,  and upon
such date the amount so specified and accrued  interest thereon shall be due and
payable.

10.  Indemnity.  Undersigned  shall  indemnify  Bank against any loss or expense
(including loss of margin) which Bank has sustained or incurred as a consequence
of:

         (i) payment,  prepayment  or conversion of any part of any Rate Segment
of the  LIBOR-Rate  Portion or  As-offered  Rate Portion on a day other than the
last day of the  corresponding  Rate Period  (whether or not any such payment is
pursuant to demand by Bank under the Note and  whether or not any such  payment,
prepayment  or  conversion  is  consented  to by Bank,  unless  Bank  shall have
expressly waived such indemnity in writing);

         (ii) attempt by Undersigned to revoke in whole or part any  irrevocable
notice given pursuant to Section 6 of this Supplement; or

         (iii)  breach  of or  default  by any  Obligor  in the  performance  or
observance  of any covenant or condition  contained  in the Loan  Agreement  (if
any),  the Note or any  separate  security,  guarantee or  suretyship  agreement
between Bank and any Obligor.

If Bank  sustains  any such loss or expense  it shall  from time to time  notify
Undersigned of the amount determined in good faith by Bank (which  determination
shall be conclusive) to be necessary to indemnify Bank for such loss or expense.
Such amount shall be due and payable by Undersigned on demand.

11.  Records.  The unpaid  principal  amount of the Note,  the  unpaid  interest
accrued thereon,  the interest rate or rates applicable to such unpaid principal
amount,  the  duration  of such  applicability  and the date and  amount of each
payment or demand shall at all times be  ascertained  from the books and records
created by Bank, which shall be conclusive absent manifest error.

12. Notices.  All notices under Sections 7 or 9 of this  Supplement  shall be in
writing or by telephone  promptly  confirmed in writing,  and all such  writings
shall be sent by first-class,  first-class  express or certified mail or by hand
delivery,  in all cases with charges  prepaid.  All notices shall be sent to the
applicable  party at the  address  stated  on the  signature  page  hereof or in
accordance  with the last  unrevoked  written  direction  from such party to the
other  parties  hereto.  All  notices by  Undersigned  shall be  effective  when
received by Bank and all  notices by Bank shall be  effective  when  telephoned,
deposited in the mail or hand  delivered.  Written notices or  confirmations  by
Undersigned shall not be deemed records of Bank within the meaning of Section 11
of this Supplement  whether or not received by Bank. Bank may conclusively  rely
without  inquiry  on  any  notice  or  confirmation  purporting  to be  from  or
authorized by Undersigned.

13.      Definitions. As used in this Supplement:

         "ABS Rate" shall mean a per annum rate of interest equal to the rate of
interest  determined by Bank, in its sole  discretion,  from time to time, to be
its ABS Rate.  Such ABS Rate shall change from time to time as of the  effective
date of each  change in the ABS Rate as  determined  in the sole  discretion  of
Bank.  The ABS Rate may be greater or less than other  interest rates charged by
Bank to other  borrowers and is not solely based or dependent  upon the interest
rate which Bank may charge any particular borrower or class of borrowers.

         "As-Offered Rate Option" shall mean a rate per annum offered by Bank in
its sole  discretion to  Undersigned  from time to time for such Rate Period for
such Rate Segment as Bank may offer in its sole  discretion,  such interest rate
to remain fixed for the duration of such Rate Period.

         "Business Day" shall mean any day on which Bank is open for business at
the location where the Note is payable.

         "LIBOR-Rate"  for any day for any  proposed  or existing  Rate  Segment
corresponding  to a Rate Period shall mean the rate per annum determined by Bank
to be the rate per annum  obtained by  dividing  (the  resulting  quotient to be
rounded upward to the nearest 1/100 of 1%) (A) the rate of interest (which shall
be the same for each day in such Rate Period) estimated in good faith by Bank in
accordance with its usual procedures (which  determination  shall be conclusive)
to be the average of the rates per annum for deposits in United  States  dollars
offered  to  major  money  center  banks  in  the  London  interbank  market  at
approximately  11:00 a.m.,  London time,  two London  Business Days prior to the
first day of such Rate Period for  delivery on the first day of such Rate Period
in amounts  comparable to such Rate Segment (or, if there are no such comparable
amounts  actively  traded,  the  smallest  amounts  actively  traded) and having
maturities  comparable  to such Rate Period by (B) a number  equal to 1.00 minus
the LIBOR-Rate Reserve Percentage for such day.

       The "LIBOR-Rate" may also be expressed by the following formula:
                  [average of rates offered to major ]
                  [money banks in the London inter-  ]
                  [bank market estimated by the Bank ]

       LIBOR-Rate = [subsection (A)(1)] / (1.00 - LIBOR-Rate Reserve Percentage)

                  "LIBOR-Rate  Reserve  Percentage"  for any day shall  mean the
percentage  (rounded  upward to the nearest  1/100 of 1%), as determined in good
faith by Bank (which determination shall be conclusive) as representing for such
day the maximum  effective reserve  requirement  (including  without  limitation
supplemental,  marginal  and  emergency  requirements)  for member  banks of the
Federal Reserve System with respect to eurocurrency  funding (currently referred
to as  "Euro-currency  liabilities")  of any maturity.  Each LIBOR-Rate shall be
adjusted  automatically as of the effective date of any change in the LIBOR-Rate
Reserve Percentage.

                  "London Business Day" shall mean a day for dealing in deposits
in United States dollars by and among banks in the London interbank market.

                  "Portion":  "Prime  Rate  Portion"  shall mean at any time the
part,  including the whole, of the unpaid  principal  amount of the Note bearing
interest  at such time under the Prime  Rate  Option or in  accordance  with the
first sentence of Section 5 of this Supplement. "ABS Rate Portion" shall mean at
any time the part,  including the whole, of the unpaid  principal  amount of the
Note  bearing  interest at such time under the ABS Rate Option or in  accordance
with the first sentence of Section 5 of this Supplement. "LIBOR-Rate Portion" or
"As-Offered Rate Portion" shall mean at any time the part,  including the whole,
of the unpaid  principal  amount of the Note bearing interest at such time under
the  LIBOR-Rate  Option or  As-Offered  Rate Portion as the case may be, or at a
rate  determined by reference to the LIBOR-Rate  Option pursuant to Section 5 of
this Supplement.

                  "Prime Rate" shall mean the interest rate per annum  announced
from time to time by Banks as its Prime  Rate.  The Prime Rate may be greater or
less than other  interest  rates  charged by Bank to other  borrowers and is not
solely  based or  dependent  upon the  interest  rate  which Bank may charge any
particular borrower or class of borrowers.

                  "Rate  Segment"  of the  LIBOR-Rate  Portion at any time shall
mean the entire  principal amount of such Portion to which at such time there is
applicable a particular Rate Period  beginning on a particular day and ending on
another particular day. (By definition, each Portion is at all times composed of
an integral number of discrete Rate Segments, each corresponding to a particular
Rate  Period,  and the sum of the  principal  amounts of all Rate  Segments of a
particular  Portion at any time equals the  principal  amount of such Portion at
such time).

                  "Standard Notice" shall mean an irrevocable notice provided to
 the Bank on a Business Day which is

                  (i)     at least one Business Day in advance in the case of 
selection of, conversion to or renewal of the Prime Rate Option or prepayment of
any Prime Rate Portion;

                  (ii) at  least  one  Business  Day in  advance  in the case of
selection  of,  conversion to or renewal of the ABS Rate Option or prepayment of
any ABS Portion;

                  (iii)     at least two London Business Days in advance in the
case of selection of, conversion to or renewal of the LIBOR-Rate Option or 
prepayment of any LIBOR-Rate Portion, and

                  (iv) at  least  one  Business  Day in  advance  in the case of
selection  of,  conversion  to or  renewal  of the  As-Offered  Rate  Option  or
prepayment of any As-Offered Rate Portion.

Standard  Notice must be provided no later than 1:00  o'clock  p.m.,  Pittsburgh
time, on the last day permitted for such notice.

Witness the due execution hereof intending to be legally bound this 14th day of
November, 1996.

Attest:
Joseph E. Zavacky
(Corporate Seal)

C-COR Electronics, Inc.
By:  Chris A. Miller
Title:  Vice President - Finance
Address for Notices to Undersigned:
60 Decibel Road
State College, PA  16801

Mellon Bank, N.A.
By:  John A. Rodgers
Address for Notices to Bank:
Mellon Bank, N.A.
Attn: Middle Market Banking
P.O. Box 19
State College, PA  16804-0019

AMENDED AND RESTATED

C-COR Electronics, Inc. ("Borrower") has requested Mellon Bank, N.A. ("Bank") to
make loans (the  "Loans")  to  Borrower  from time to time during the period set
forth  below  (the  "Commitment   Period")  in  an  aggregate  principal  amount
outstanding at any one time not to exceed Bank's commitment set forth below (the
"Commitment  Amount") and,  subject to the terms and conditions set forth herein
and in the  Note and the  other  Credit  Documents  (hereinafter  defined)  and,
relying upon the  representations  and warranties  herein and therein set forth,
Bank is willing to make such Loans.

Commitment Period:   From the date hereof to but not including November 1, 1997.

Commitment  Amount:  The lesser of (i)  $23,000,000.00 or (ii) the sum of 80% of
Eligible  Accounts (as  hereinafter  defined) and 20% of Eligible  Inventory (as
hereinafter defined).

Within the limits of time and  amount set forth  above and  subject to the terms
and conditions set forth herein and in the Note and the other Credit  Documents,
Borrower may borrow,  repay and reborrow hereunder.  Borrower may at any time or
from time to time  reduce the  Commitment  Amount to an amount not less than the
sum of the  unpaid  principal  amount of the  Loans  then  outstanding  plus the
principal  amount of all Loans not yet made as to which notice has been given by
Borrower  under  Section 2 hereof,  by providing  not less than five days' prior
written  notice (which notice shall be  irrevocable)  to such effect to Bank. If
Bank allows Loans above the Commitment  Amount, all the terms and conditions set
forth herein and in the Note and the other Credit  Documents  will apply to such
Loans.

The  obligation of Borrower to repay the Loans,  to pay interest  thereon and to
pay fees,  if any, with respect to the  Commitment  Amount shall be evidenced by
one or more promissory  notes,  note and security  agreements,  letter of credit
applications,  or other  instruments  or documents  (collectively,  the "Note"),
which together with this  Agreement,  including any Supplement  hereto,  and any
security  agreements,  instruments and other  documents  executed by Borrower in
connection herewith are sometimes referred to herein as the "Credit Documents".

In  consideration  of the foregoing and intending to be legally bound,  Borrower
agrees with Bank as follows:

1.  Representations  and  Warranties.  In  addition to the  representations  and
warranties contained in the Note and any other Credit Documents, Borrower hereby
makes the  following  representations  and  warranties  which  shall be true and
correct on the date hereof and shall continue to be true and correct at the time
of the  creation of any of the Loans and until the Loans shall have been paid in
full, or if there are no Loans  outstanding so long as the Commitment Period has
not expired:

    (a)  Organization-Corporation  and Partnership. If Borrower is a corporation
or a partnership,  Borrower is duly  organized,  validly  existing,  and in good
standing under the laws of the jurisdiction in which Borrower is incorporated or
was formed;  Borrower  has the power and  authority  to own its  properties  and
assets, to carry on its businesses as now being conducted and is qualified to do
business  in every  jurisdiction  in  which  it is  required  to  qualify  to do
business.

    (b) Validity and Binding Nature. Borrower has the power to execute, deliver,
and perform this Agreement,  the Note and all other Credit  Documents,  and when
executed and delivered,  this Agreement, the Note and all other Credit Documents
will be valid and binding  obligations  of Borrower,  enforceable  in accordance
with their terms;  provided,  however,  that this representation with respect to
enforceability  is limited by bankruptcy,  insolvency,  or other laws of general
application relating to or affecting the enforcement of creditors' rights.

    (c) Due  Authorization-Corporation  and Partnership. The execution, delivery
and performance of this Agreement,  the Note and all other Credit Documents have
been duly  authorized by all corporate or  partnership  action  required for the
lawful  creation and issuance and  performance  thereof and will not violate any
provision of law,  any order of any court or  governmental  agency,  the charter
documents and by-laws of, or partnership agreement of Borrower.

 (d) Conflicting  Instruments.  The execution,  delivery and performance of this
Agreement,  the  Note and all  other  Credit  Documents  will  not  violate  any
provisions of any indenture, agreement, or other instrument to which Borrower or
any of Borrower's  properties  or assets are bound,  and will not be in conflict
with,  result in a breach of, or  constitute  (with due notice  and/or  lapse of
time) a default under any such indenture,  agreement,  or other  instrument,  or
result in the creation or imposition of any lien,  charge or  encumbrance of any
nature whatsoever upon any of the properties or assets of Borrower.

 (e) Authorization and Consents. No authorization, consent, approval, license or
 exemption of, and no registration,  qualification,  designation, declaration or
 filing with any court or governmental  department,  commission,  board, bureau,
 agency or  instrumentality,  domestic or  foreign,  is  necessary  to the valid
 execution, delivery  and  performance of  this Agreement, the Note or any other
 Credit Document.

 (f)  Financial  Condition.  The most recent  financial  statements  of Borrower
delivered to the Bank are true and correct and  represent  fairly its  financial
position  as of the date  thereof;  and the  results of its  operations  for the
period  or  periods  indicated;  and  show  all  known  liabilities,  direct  or
contingent, of Borrower as of the date thereof. Since the date of such financial
statements,  there  has  been  no  material  adverse  change  in the  condition,
financial or otherwise, of Borrower or in the operations, business, prospects or
properties of Borrower and,  since such date,  Borrower has not incurred,  other
than  in  the  ordinary  course  of  business,  any  indebtedness,  liabilities,
obligations or  commitments,  contingent or otherwise,  other than  indebtedness
created hereunder.

 (g)  Compliance  with Laws.  Neither  the  Borrower  nor any  subsidiary  is in
violation of or subject to any contingent liability on account of any law or any
order or  regulation  issued by any court or  governmental  authority,  state or
federal,  including but not limited to the Employee  Retirement  Income Security
Act of 1974, as amended ("ERISA"), the Internal Revenue Code of 1986, as amended
(the  "Code"),   any   applicable   occupational   and  health  or  safety  law,
environmental  protection or pollution  control law or hazardous  waste or toxic
substances management, handling or disposal law.

 (h) Litigation.  Except as previously disclosed in writing to Bank prior to the
date of this  Agreement,  there is no action,  suit or  proceeding  at law or in
equity or by or before  any  governmental  instrumentality  or other  agency now
pending, or to the knowledge of Borrower,  threatened by or against or affecting
Borrower or any of the  properties  or rights of Borrower  which,  if  adversely
determined,  would  impair  the  right of  Borrower  to  carry  on its  business
substantially   as  now  conducted  or  would  adversely  affect  the  financial
condition, business or operations of Borrower.

 (i)  Misrepresentation.  Neither  this  Agreement,  the Note,  the other Credit
Documents,   nor  any  other  document,   statement,   financial  statement,  or
certificate  furnished  to  Bank  by or on  behalf  of  Borrower  in  connection
herewith,  contains an untrue  statement of a material  fact or omits to state a
material fact necessary to make the statements  contained therein not misleading
and,  insofar as Borrower can now foresee,  there is no event or condition which
may  in  the  future  materially   adversely  affect  the  financial  condition,
operations,  or  properties  of  Borrower  which  has not been set forth in this
Agreement  or in a document,  statement,  financial  statement,  or  certificate
furnished to Bank in connection herewith.

2.  Conditions.  The obligation of Bank to make any Loan hereunder is subject to
the  performance by Borrower of its  obligations  to be performed  hereunder and
under the Note and the other Credit Documents on or before the date of such Loan
and to the satisfaction of the following further conditions:

    (a) The representations and warranties  contained herein, in the Note and in
the  other  Credit  Documents  shall be true on and as of the date of each  Loan
hereunder  with the same effect as though  made on and as of each such date;  on
each such date no "Event of  Default"  under and as  defined  in the Note and no
event,  act or condition  which with notice or the passage of time or both would
constitute  such an Event of Default  shall have  occurred and be  continuing or
exist or shall occur or exist after giving effect to the Loan to be made on such
date; and any request for borrowing under Section 2.(b) below shall constitute a
certification by Borrower to both such effects.

    (b) Borrower  shall have  provided Bank with written  notice (or  telephonic
notice  confirmed  in writing) of the proposed  Loan  specifying  the  principal
amount thereof and the proposed date thereof,  which notice shall be received by
Bank at its designated  office no later than 1:00 p.m.,  local time at the place
where the proposed  Loan is to be payable,  on the date (which shall be a day on
which Bank is opened for  business ) of such  proposed  Loan.  Such notice shall
contain a certification as to the amounts of the then current Eligible  Accounts
and Eligible  Inventory.  In the event Bank receives telephonic notice, Bank may
act in reliance  upon such  telephonic  notice,  provided Bank has acted in good
faith.

 (c) The conditions,  if any, specified in any Supplement hereto and in the Note
or any Credit Document shall have been met to the satisfaction of Bank.

 (d) All legal  details and  proceedings  in  connection  with the  transactions
contemplated by this Agreement shall be satisfactory to Bank and Bank shall have
received  all such  counterpart  originals  or certified or other copies of such
documents and records of proceedings in connection  with such  transactions,  in
form and substance satisfactory to Bank, as Bank may from time to time request.

 3. General  Covenants.  In addition to the covenants  contained in the Note and
the other Credit  Documents,  Borrower hereby covenants and agrees that, so long
as any of the Loans are  outstanding,  or if there are no Loans  outstanding  so
long as the Commitment  Period has not expired,  Borrower shall,  except as Bank
may otherwise agree in Writing:

     (a) Financial Statements-Annual.  Furnish to Bank, within 90 days after the
end of each fiscal year of Borrower,  a financial statement of Borrower's profit
and loss and surplus  for such fiscal year and a balance  sheet as of the end of
such  fiscal  year,  in  each  case  setting  forth  in  comparative   form  the
corresponding  figures for the preceding  fiscal year, all in reasonable  detail
and audited by an independent  certified public accountant not unsatisfactory to
Bank.


     (b) Accounts  Receivable  and Inventory  Reporting.  Furnish to Bank, on or
before  the 45 day of  each  calendar  month,  a  report,  as at the  end of the
preceding calendar month,  containing  Borrower's account receivable aging and a
description of raw material and finished goods inventory, including a listing of
Eligible Accounts and Eligible  Inventory,  all in reasonable detail and in form
and content satisfactory to Bank.

     (c) Financial  Statements-Other.  Furnish to Bank each financial  statement
required  to be  delivered  to Bank by any  supplement,  addendum  or  amendment
hereto, and such other information  concerning the financial or business affairs
of Borrower as may be requested by Bank from time to time.

     (d)  Property.  Maintain and keep all its property in good repair,  working
order and condition  and make or cause to be made all  necessary or  appropriate
repairs,  renewals,  replacements,  substitutions,  additions,  betterments  and
improvements  thereto so that the efficiency of all such properties shall at all
times be properly preserved and maintained.

     (e) Taxes and  Assessments.  Duly pay and discharge all taxes,  assessments
and  governmental  charges  levied  upon or  assessed  against it or against its
properties or income prior to the date on which penalties are attached  thereto,
unless and except to the extent  only that such taxes,  assessments  and charges
shall be  contested  in good  faith and by  appropriate  proceedings  diligently
conducted by Borrower (unless and until  foreclosure,  distraint,  sale or other
similar proceedings shall have been commenced) and provided that such reserve or
their appropriate provisions, if any, as shall be required by generally accepted
accounting principles shall have been made therefor.

     (f)  Litigation.  Promptly give notice in writing to Bank of the occurrence
of any material  litigation,  arbitration or governmental  proceeding  affecting
Borrower, and of any governmental  investigation or labor dispute pending or, to
the  knowledge of Borrower,  threatened  which could  reasonably  be expected to
interfere  substantially  with normal  operations of the business of Borrower or
materially adversely, affect the financial condition, business, or operations of
Borrower.

 (g) Books and Records. Maintain and keep proper records and books of account in
conformance  with  generally  accepted   accounting   principles  applied  on  a
consistent  basis in which full,  true and correct  entries shall be made of all
its dealings and business affairs.

 (h)  Access to  Properties,  Books and  Records.  Permit  any of the  officers,
employees or  representatives of Bank to visit and inspect any of the properties
of Borrower  and to examine  its books and  records  and  discuss  the  affairs,
finances and accounts of Borrower with  representatives  thereof,  during normal
business hours, and as often as Bank may request.

 (i) Financial  Information-Guarantors.  Cause any third party  guarantor of the
Loans to submit  annually  or at any time  there is a  material  change in their
financial position,  personal or business financial  statements  containing such
financial information as may be requested by Bank from time to time.

j) Other Obligations.  Maintain all obligations of Borrower in whatsoever manner
incurred,  including but not limited to  obligations  for borrowed  money or for
services or goods purchased by Borrower, in a current status.

 (k)  Continuance  of  Business.  Not engage in any line of business  other than
those in which it is actively engaged in on the date hereof.

 (l)  Compliance  with Laws.  Comply,  and shall cause any subsidiary to comply,
with all laws, and all regulations or orders, issued pursuant thereto, including
but not limited to ERISA, the Code, any applicable  occupational,  and health or
safety law, environmental protection or pollution control law or hazardous waste
or toxic substances management, handling or disposal law.

 (m) Sale of Assets.  Except for sales or other dispositions of inventory in the
ordinary course of business,  not sell, lease, transfer, or otherwise dispose of
in  a  single  transaction,  or a  series  of  related  transactions,  all  or a
substantial  part of the property  and assets of Borrower,  whether now owned or
hereafter acquired, to any person, firm or corporation.

 (n)  Acquisition  of  Assets.   Not  purchase  or  otherwise   acquire  all  or
substantially  all  of the  operating  assets  of  any  other  person,  firm  or
corporation and, if Borrower is a corporation,  not merge or consolidate with or
into any other person, firm or corporation,  or permit any other person, firm or
corporation to merge with or into it, or acquire all or substantially all of the
property or assets of any other person, firm or corporation.

 (o)  Selling  Accounts  Receivable.  Not sell,  assign or  discount  any of its
accounts receivable or any promissory note held by it, with or without recourse,
other than the discount of such  receivables or notes in the ordinary  course of
business for collection.

 (p)  Payments  on  Outstanding  Stock.  Pursuant  to  or  in  contemplation  of
termination,  liquidation,  dissolution or winding up of Borrower, not purchase,
redeem or retire or make any  dividend  on or  distribution  on  account  of, if
Borrower is a  corporation,  any shares of the  capital  stock of Borrower or if
Borrower  is  a  partnership,  any  capital  account  of  any  partner  of  such
partnership.

(q) Affiliated Entities. Not establish any partnership, subsidiary, corporation,
joint venture or other form of business combination.

 (r) Insurance.  Keep all insurable  property,  real and personal,  now owned or
hereafter  acquired,  insured  at all times  against  loss or damage by fire and
extended  coverage  risks and other  hazards  of the kinds  customarily  insured
against and in amounts  customarily  carried by businesses engaged in comparable
businesses and comparably  situated:  effect all such insurance  under valid and
enforceable  policies  issued  by  insurers  of  recognized  responsibility  not
unacceptable  to Bank;  and,  promptly  from time to time upon  request of Bank,
deliver to Bank a summary schedule indicating all insurance then in effect.

 (s) Investments. Not purchase, own, invest in or otherwise acquire, directly or
indirectly,  any  stock or other  securities,  or make or  permit  to exist  any
investment  or capital  contribution  or acquire any interest  whatsoever in any
other person,  firm or  corporation or permit to exist any loans or advances for
such purposes except for investments in direct  obligations of the United States
of America or any agency thereof, obligations guaranteed by the United States of
America,  certificates  of deposit issued by a bank or trust company,  organized
under  the laws of the  United  States,  or any  state  thereof,  or  marketable
securities which are publicly traded on a nationally recognized market.

(t) Patents. Preserve and protect its patents, franchises, licenses, trademarks,
trademark rights, tradenames, tradename rights, and copyrights used or useful in
the conduct of its business.

u) Guarantees and Contingencies.  Not endorse, assume, guarantee,  become surety
for, or otherwise  become or remain liable in connection with the obligations of
any person, firm or corporation, except Borrower may endorse negotiable or other
instruments  for deposit or collection or similar  transactions  in the ordinary
course of its business.

 v) Transactions  with Affiliates.  Not enter into any  transaction,  including,
without limitation, the purchase, sale, leasing or exchange of property, real or
personal,  or the rendering of any service, with any person, firm or corporation
affiliated  with Borrower,  except in the ordinary course of and pursuant to the
reasonable  requirements  of  Borrower's  business and upon fair and  reasonable
terms no less  favorable  to Borrower  than would be  obtained  in a  comparable
arm's-length  transaction  with  any  other  person,  firm  or  corporation  not
affiliated with Borrower.

w) Modifications to Other Agreements. Not amend or modify any existing agreement
with any  person,  firm or  corporation  in any  manner  materially  adverse  to
Borrower.

x) Notice of Event of  Default.  Promptly  give notice in writing to Bank of the
occurrence of any Event of Default under and as defined in the Note,  and of any
condition,  event, act or omission which, with the giving of notice or the lapse
of time or both, would constitute such an Event of Default.

General Provisions.

 a) Waivers. The provisions of this Agreement may from time to time be waived in
writing by Bank in its sole discretion.  Any such waiver of any kind on the part
of Bank of any  breach or  default  under  this  Agreement  or any waiver of any
provision  or  condition  of this  Agreement  must be in  writing  and  shall be
effective  only to the  extent  set forth in such  writing.  No delay by Bank in
exercising any right or remedy hereunder shall operate as a waiver thereof

b)  Financial  Covenants.   Compliance  or  non-compliance  with  all  financial
covenants  of  Borrower  contained  herein,  or in any  supplement,  addendum or
amendment  hereto,  shall be determined in accordance  with  generally  accepted
accounting principles applied on a consistent basis. All financial statements of
Borrower required to be delivered to Bank hereby,  or by any written  supplement
now or hereafter  executed by Borrower in which  reference to this  Agreement is
made, shall be prepared on the basis of generally accepted accounting principles
applied on a consistent basis.

 (c)  Binding  Nature.  The  rights and  privileges  of Bank  contained  in this
Agreement  shall inure to the benefit of its  successors  and  assigns,  and the
duties of Borrower shall bind all heirs, personal  representatives,  successors,
and assigns.  "Borrower" refers  individually and collectively to all signers of
this Agreement,  including, in the case of any partnership, all general partners
of such partnership individually and collectively,  whether or not such partners
sign below.  Each of the signers  shall be jointly  and  severally  bound by the
terms hereof,  and, with respect to any  partnership  executing this  Agreement,
each  general  partner  shall be bound  hereby  both in such  general  partner's
individual and partnership capacities.

  (d)  Governing  Law. Time of  performance  hereunder is of the essence of this
Agreement. This Agreement and any written supplement hereto executed by Borrower
in which  reference to this  Agreement is made shall in all respects be governed
by the laws of the state  where the Note is payable  (except to the extent  that
federal law governs).

  (e) Severability. If any provision hereof shall for any reason be held invalid
or  unenforceable,  no other  provision  shall  be  affected  thereby,  and this
Agreement  shall be construed as if the invalid or  unenforceable  provision had
never been a part of it. The  descriptive  headings  hereof are for  convenience
only  and  shall  not in any way  affect  the  meaning  or  construction  of any
provision hereof.

 (f)  Definitions.  i) "Eligible  Accounts"  shall be defined as trade  accounts
receivable  created or acquired by Borrower in the  ordinary  course of business
which are and at all times  continue to be  acceptable to Bank and in which Bank
has a Prior Security Interest at all times.  Standards of acceptability shall be
fixed  and may be  revised  from time to time  solely  by Bank in its  exclusive
judgment.

 ii) "Eligible  Inventory" shall be defined as Borrower's  inventory,  excluding
work in process,  of saleable raw materials and finished goods  manufactured  or
acquired by Borrower in the ordinary course of business,  in its sole possession
or control,  stored in a location or  locations  and in a manner  acceptable  to
Bank. valued at the lower of cost or market value, which inventory is and at all
times  continues to be acceptable to Bank and in which Bank has a Prior Security
Interest  at all times.  Standards  of  acceptability  shall be fixed and may be
revised from time to time solely by Bank in its exclusive judgment.

iii) "Prior Security  Interest"  shall be defined as an  enforceable,  perfected
security interest (under the Uniform  Commercial Code), which interest is senior
and prior to all liens  (including  without  limitation all security  interests,
pledges,  bailments,  leases,  mortgages,  conditional sales and title retention
agreements, charges, claims, encumbrances, judgments, levies and all other types
of liens whatsoever).

 5. Loans Above Commitment Amount.  Notwithstanding  any other provision of this
Agreement,  the  Note  or  the  other  Credit  Documents,  if,  in  Bank's  sole
determination,  the principal  balance of the Loans  hereunder shall at any time
exceed the Commitment Amount, Borrower shall pay such excess to Bank on demand.

6. Special Covenants.  In addition to the covenants  contained herein and in the
Note and the other Credit Documents, Borrower hereby agrees that, so long as any
of the Loans are  outstanding,  or if there are no Loans  outstanding so long as
the Commitment Period has not expired,  Borrower shall, except as Bank may grant
its prior written consent,  comply with the special  provisions or covenants set
forth in any written supplement, now or hereafter executed by Borrower, in which
reference to this Agreement is made.

Attest:
Joseph E. Zavacky
(Corporate Seal)

C-COR Electronics, Inc.
By:  Chris A. Miller
Title:  Vice President - Finance
Address for Notices to Undersigned:
60 Decibel Road
State College, PA  16801

Mellon Bank, N.A.
By:  John A. Rodgers
Address for Notices to Bank:
Mellon Bank, N.A.
Attn: Middle Market Banking
P.O. Box 19
State College, PA  16804-0019



AMENDED AND RESTATED

C-COR Electronics, Inc. ("Borrower") has requested Mellon Bank, N.A. ("Bank") to
make loans (the  "Loans")  to  Borrower  from time to time during the period set
forth  below  (the  "Commitment   Period")  in  an  aggregate  principal  amount
outstanding at any one time not to exceed Bank's commitment set forth below (the
"Commitment  Amount") and,  subject to the terms and conditions set forth herein
and in the  Note and the  other  Credit  Documents  (hereinafter  defined)  and,
relying upon the  representations  and warranties  herein and therein set forth,
Bank is willing to make such Loans.

Commitment Period:   From the date hereof to but not including November 1, 1997.

Commitment  Amount:  The lesser of (i)  $23,000,000.00 or (ii) the sum of 80% of
Eligible  Accounts (as  hereinafter  defined) and 20% of Eligible  Inventory (as
hereinafter defined).

Within the limits of time and  amount set forth  above and  subject to the terms
and conditions set forth herein and in the Note and the other Credit  Documents,
Borrower may borrow,  repay and reborrow hereunder.  Borrower may at any time or
from time to time  reduce the  Commitment  Amount to an amount not less than the
sum of the  unpaid  principal  amount of the  Loans  then  outstanding  plus the
principal  amount of all Loans not yet made as to which notice has been given by
Borrower  under  Section 2 hereof,  by providing  not less than five days' prior
written  notice (which notice shall be  irrevocable)  to such effect to Bank. If
Bank allows Loans above the Commitment  Amount, all the terms and conditions set
forth herein and in the Note and the other Credit  Documents  will apply to such
Loans.

The  obligation of Borrower to repay the Loans,  to pay interest  thereon and to
pay fees,  if any, with respect to the  Commitment  Amount shall be evidenced by
one or more promissory  notes,  note and security  agreements,  letter of credit
applications,  or other  instruments  or documents  (collectively,  the "Note"),
which together with this  Agreement,  including any Supplement  hereto,  and any
security  agreements,  instruments and other  documents  executed by Borrower in
connection herewith are sometimes referred to herein as the "Credit Documents".

In  consideration  of the foregoing and intending to be legally bound,  Borrower
agrees with Bank as follows:

1.  Representations  and  Warranties.  In  addition to the  representations  and
warranties contained in the Note and any other Credit Documents, Borrower hereby
makes the  following  representations  and  warranties  which  shall be true and
correct on the date hereof and shall continue to be true and correct at the time
of the  creation of any of the Loans and until the Loans shall have been paid in
full, or if there are no Loans  outstanding so long as the Commitment Period has
not expired:

    (a)  Organization-Corporation  and Partnership. If Borrower is a corporation
or a partnership,  Borrower is duly  organized,  validly  existing,  and in good
standing under the laws of the jurisdiction in which Borrower is incorporated or
was formed;  Borrower  has the power and  authority  to own its  properties  and
assets, to carry on its businesses as now being conducted and is qualified to do
business  in every  jurisdiction  in  which  it is  required  to  qualify  to do
business.

    (b) Validity and Binding Nature. Borrower has the power to execute, deliver,
and perform this Agreement,  the Note and all other Credit  Documents,  and when
executed and delivered,  this Agreement, the Note and all other Credit Documents
will be valid and binding  obligations  of Borrower,  enforceable  in accordance
with their terms;  provided,  however,  that this representation with respect to
enforceability  is limited by bankruptcy,  insolvency,  or other laws of general
application relating to or affecting the enforcement of creditors' rights.

    (c) Due  Authorization-Corporation  and Partnership. The execution, delivery
and performance of this Agreement,  the Note and all other Credit Documents have
been duly  authorized by all corporate or  partnership  action  required for the
lawful  creation and issuance and  performance  thereof and will not violate any
provision of law,  any order of any court or  governmental  agency,  the charter
documents and by-laws of, or partnership agreement of Borrower.

 (d) Conflicting  Instruments.  The execution,  delivery and performance of this
Agreement,  the  Note and all  other  Credit  Documents  will  not  violate  any
provisions of any indenture, agreement, or other instrument to which Borrower or
any of Borrower's  properties  or assets are bound,  and will not be in conflict
with,  result in a breach of, or  constitute  (with due notice  and/or  lapse of
time) a default under any such indenture,  agreement,  or other  instrument,  or
result in the creation or imposition of any lien,  charge or  encumbrance of any
nature whatsoever upon any of the properties or assets of Borrower.

 (e) Authorization and Consents. No authorization, consent, approval, license or
 exemption of, and no registration,  qualification,  designation, declaration or
 filing with any court or governmental  department,  commission,  board, bureau,
 agency or  instrumentality,  domestic or  foreign,  is  necessary  to the valid
 execution, delivery  and  performance of  this Agreement, the Note or any other
 Credit Document.

 (f)  Financial  Condition.  The most recent  financial  statements  of Borrower
delivered to the Bank are true and correct and  represent  fairly its  financial
position  as of the date  thereof;  and the  results of its  operations  for the
period  or  periods  indicated;  and  show  all  known  liabilities,  direct  or
contingent, of Borrower as of the date thereof. Since the date of such financial
statements,  there  has  been  no  material  adverse  change  in the  condition,
financial or otherwise, of Borrower or in the operations, business, prospects or
properties of Borrower and,  since such date,  Borrower has not incurred,  other
than  in  the  ordinary  course  of  business,  any  indebtedness,  liabilities,
obligations or  commitments,  contingent or otherwise,  other than  indebtedness
created hereunder.

 (g)  Compliance  with Laws.  Neither  the  Borrower  nor any  subsidiary  is in
violation of or subject to any contingent liability on account of any law or any
order or  regulation  issued by any court or  governmental  authority,  state or
federal,  including but not limited to the Employee  Retirement  Income Security
Act of 1974, as amended ("ERISA"), the Internal Revenue Code of 1986, as amended
(the  "Code"),   any   applicable   occupational   and  health  or  safety  law,
environmental  protection or pollution  control law or hazardous  waste or toxic
substances management, handling or disposal law.

 (h) Litigation.  Except as previously disclosed in writing to Bank prior to the
date of this  Agreement,  there is no action,  suit or  proceeding  at law or in
equity or by or before  any  governmental  instrumentality  or other  agency now
pending, or to the knowledge of Borrower,  threatened by or against or affecting
Borrower or any of the  properties  or rights of Borrower  which,  if  adversely
determined,  would  impair  the  right of  Borrower  to  carry  on its  business
substantially   as  now  conducted  or  would  adversely  affect  the  financial
condition, business or operations of Borrower.

 (i)  Misrepresentation.  Neither  this  Agreement,  the Note,  the other Credit
Documents,   nor  any  other  document,   statement,   financial  statement,  or
certificate  furnished  to  Bank  by or on  behalf  of  Borrower  in  connection
herewith,  contains an untrue  statement of a material  fact or omits to state a
material fact necessary to make the statements  contained therein not misleading
and,  insofar as Borrower can now foresee,  there is no event or condition which
may  in  the  future  materially   adversely  affect  the  financial  condition,
operations,  or  properties  of  Borrower  which  has not been set forth in this
Agreement  or in a document,  statement,  financial  statement,  or  certificate
furnished to Bank in connection herewith.

2.  Conditions.  The obligation of Bank to make any Loan hereunder is subject to
the  performance by Borrower of its  obligations  to be performed  hereunder and
under the Note and the other Credit Documents on or before the date of such Loan
and to the satisfaction of the following further conditions:

    (a) The representations and warranties  contained herein, in the Note and in
the  other  Credit  Documents  shall be true on and as of the date of each  Loan
hereunder  with the same effect as though  made on and as of each such date;  on
each such date no "Event of  Default"  under and as  defined  in the Note and no
event,  act or condition  which with notice or the passage of time or both would
constitute  such an Event of Default  shall have  occurred and be  continuing or
exist or shall occur or exist after giving effect to the Loan to be made on such
date; and any request for borrowing under Section 2.(b) below shall constitute a
certification by Borrower to both such effects.

    (b) Borrower  shall have  provided Bank with written  notice (or  telephonic
notice  confirmed  in writing) of the proposed  Loan  specifying  the  principal
amount thereof and the proposed date thereof,  which notice shall be received by
Bank at its designated  office no later than 1:00 p.m.,  local time at the place
where the proposed  Loan is to be payable,  on the date (which shall be a day on
which Bank is opened for  business ) of such  proposed  Loan.  Such notice shall
contain a certification as to the amounts of the then current Eligible  Accounts
and Eligible  Inventory.  In the event Bank receives telephonic notice, Bank may
act in reliance  upon such  telephonic  notice,  provided Bank has acted in good
faith.

 (c) The conditions,  if any, specified in any Supplement hereto and in the Note
or any Credit Document shall have been met to the satisfaction of Bank.

 (d) All legal  details and  proceedings  in  connection  with the  transactions
contemplated by this Agreement shall be satisfactory to Bank and Bank shall have
received  all such  counterpart  originals  or certified or other copies of such
documents and records of proceedings in connection  with such  transactions,  in
form and substance satisfactory to Bank, as Bank may from time to time request.

 3. General  Covenants.  In addition to the covenants  contained in the Note and
the other Credit  Documents,  Borrower hereby covenants and agrees that, so long
as any of the Loans are  outstanding,  or if there are no Loans  outstanding  so
long as the Commitment  Period has not expired,  Borrower shall,  except as Bank
may otherwise agree in Writing:

     (a) Financial Statements-Annual.  Furnish to Bank, within 90 days after the
end of each fiscal year of Borrower,  a financial statement of Borrower's profit
and loss and surplus  for such fiscal year and a balance  sheet as of the end of
such  fiscal  year,  in  each  case  setting  forth  in  comparative   form  the
corresponding  figures for the preceding  fiscal year, all in reasonable  detail
and audited by an independent  certified public accountant not unsatisfactory to
Bank.


     (b) Accounts  Receivable  and Inventory  Reporting.  Furnish to Bank, on or
before  the 45 day of  each  calendar  month,  a  report,  as at the  end of the
preceding calendar month,  containing  Borrower's account receivable aging and a
description of raw material and finished goods inventory, including a listing of
Eligible Accounts and Eligible  Inventory,  all in reasonable detail and in form
and content satisfactory to Bank.

     (c) Financial  Statements-Other.  Furnish to Bank each financial  statement
required  to be  delivered  to Bank by any  supplement,  addendum  or  amendment
hereto, and such other information  concerning the financial or business affairs
of Borrower as may be requested by Bank from time to time.

     (d)  Property.  Maintain and keep all its property in good repair,  working
order and condition  and make or cause to be made all  necessary or  appropriate
repairs,  renewals,  replacements,  substitutions,  additions,  betterments  and
improvements  thereto so that the efficiency of all such properties shall at all
times be properly preserved and maintained.

     (e) Taxes and  Assessments.  Duly pay and discharge all taxes,  assessments
and  governmental  charges  levied  upon or  assessed  against it or against its
properties or income prior to the date on which penalties are attached  thereto,
unless and except to the extent  only that such taxes,  assessments  and charges
shall be  contested  in good  faith and by  appropriate  proceedings  diligently
conducted by Borrower (unless and until  foreclosure,  distraint,  sale or other
similar proceedings shall have been commenced) and provided that such reserve or
their appropriate provisions, if any, as shall be required by generally accepted
accounting principles shall have been made therefor.

     (f)  Litigation.  Promptly give notice in writing to Bank of the occurrence
of any material  litigation,  arbitration or governmental  proceeding  affecting
Borrower, and of any governmental  investigation or labor dispute pending or, to
the  knowledge of Borrower,  threatened  which could  reasonably  be expected to
interfere  substantially  with normal  operations of the business of Borrower or
materially adversely, affect the financial condition, business, or operations of
Borrower.

 (g) Books and Records. Maintain and keep proper records and books of account in
conformance  with  generally  accepted   accounting   principles  applied  on  a
consistent  basis in which full,  true and correct  entries shall be made of all
its dealings and business affairs.

 (h)  Access to  Properties,  Books and  Records.  Permit  any of the  officers,
employees or  representatives of Bank to visit and inspect any of the properties
of Borrower  and to examine  its books and  records  and  discuss  the  affairs,
finances and accounts of Borrower with  representatives  thereof,  during normal
business hours, and as often as Bank may request.

 (i) Financial  Information-Guarantors.  Cause any third party  guarantor of the
Loans to submit  annually  or at any time  there is a  material  change in their
financial position,  personal or business financial  statements  containing such
financial information as may be requested by Bank from time to time.

j) Other Obligations.  Maintain all obligations of Borrower in whatsoever manner
incurred,  including but not limited to  obligations  for borrowed  money or for
services or goods purchased by Borrower, in a current status.

 (k)  Continuance  of  Business.  Not engage in any line of business  other than
those in which it is actively engaged in on the date hereof.

 (l)  Compliance  with Laws.  Comply,  and shall cause any subsidiary to comply,
with all laws, and all regulations or orders, issued pursuant thereto, including
but not limited to ERISA, the Code, any applicable  occupational,  and health or
safety law, environmental protection or pollution control law or hazardous waste
or toxic substances management, handling or disposal law.

 (m) Sale of Assets.  Except for sales or other dispositions of inventory in the
ordinary course of business,  not sell, lease, transfer, or otherwise dispose of
in  a  single  transaction,  or a  series  of  related  transactions,  all  or a
substantial  part of the property  and assets of Borrower,  whether now owned or
hereafter acquired, to any person, firm or corporation.

 (n)  Acquisition  of  Assets.   Not  purchase  or  otherwise   acquire  all  or
substantially  all  of the  operating  assets  of  any  other  person,  firm  or
corporation and, if Borrower is a corporation,  not merge or consolidate with or
into any other person, firm or corporation,  or permit any other person, firm or
corporation to merge with or into it, or acquire all or substantially all of the
property or assets of any other person, firm or corporation.

 (o)  Selling  Accounts  Receivable.  Not sell,  assign or  discount  any of its
accounts receivable or any promissory note held by it, with or without recourse,
other than the discount of such  receivables or notes in the ordinary  course of
business for collection.

 (p)  Payments  on  Outstanding  Stock.  Pursuant  to  or  in  contemplation  of
termination,  liquidation,  dissolution or winding up of Borrower, not purchase,
redeem or retire or make any  dividend  on or  distribution  on  account  of, if
Borrower is a  corporation,  any shares of the  capital  stock of Borrower or if
Borrower  is  a  partnership,  any  capital  account  of  any  partner  of  such
partnership.

(q) Affiliated Entities. Not establish any partnership, subsidiary, corporation,
joint venture or other form of business combination.

 (r) Insurance.  Keep all insurable  property,  real and personal,  now owned or
hereafter  acquired,  insured  at all times  against  loss or damage by fire and
extended  coverage  risks and other  hazards  of the kinds  customarily  insured
against and in amounts  customarily  carried by businesses engaged in comparable
businesses and comparably  situated:  effect all such insurance  under valid and
enforceable  policies  issued  by  insurers  of  recognized  responsibility  not
unacceptable  to Bank;  and,  promptly  from time to time upon  request of Bank,
deliver to Bank a summary schedule indicating all insurance then in effect.

 (s) Investments. Not purchase, own, invest in or otherwise acquire, directly or
indirectly,  any  stock or other  securities,  or make or  permit  to exist  any
investment  or capital  contribution  or acquire any interest  whatsoever in any
other person,  firm or  corporation or permit to exist any loans or advances for
such purposes except for investments in direct  obligations of the United States
of America or any agency thereof, obligations guaranteed by the United States of
America,  certificates  of deposit issued by a bank or trust company,  organized
under  the laws of the  United  States,  or any  state  thereof,  or  marketable
securities which are publicly traded on a nationally recognized market.

(t) Patents. Preserve and protect its patents, franchises, licenses, trademarks,
trademark rights, tradenames, tradename rights, and copyrights used or useful in
the conduct of its business.

u) Guarantees and Contingencies.  Not endorse, assume, guarantee,  become surety
for, or otherwise  become or remain liable in connection with the obligations of
any person, firm or corporation, except Borrower may endorse negotiable or other
instruments  for deposit or collection or similar  transactions  in the ordinary
course of its business.

 v) Transactions  with Affiliates.  Not enter into any  transaction,  including,
without limitation, the purchase, sale, leasing or exchange of property, real or
personal,  or the rendering of any service, with any person, firm or corporation
affiliated  with Borrower,  except in the ordinary course of and pursuant to the
reasonable  requirements  of  Borrower's  business and upon fair and  reasonable
terms no less  favorable  to Borrower  than would be  obtained  in a  comparable
arm's-length  transaction  with  any  other  person,  firm  or  corporation  not
affiliated with Borrower.

w) Modifications to Other Agreements. Not amend or modify any existing agreement
with any  person,  firm or  corporation  in any  manner  materially  adverse  to
Borrower.

x) Notice of Event of  Default.  Promptly  give notice in writing to Bank of the
occurrence of any Event of Default under and as defined in the Note,  and of any
condition,  event, act or omission which, with the giving of notice or the lapse
of time or both, would constitute such an Event of Default.

General Provisions.

 a) Waivers. The provisions of this Agreement may from time to time be waived in
writing by Bank in its sole discretion.  Any such waiver of any kind on the part
of Bank of any  breach or  default  under  this  Agreement  or any waiver of any
provision  or  condition  of this  Agreement  must be in  writing  and  shall be
effective  only to the  extent  set forth in such  writing.  No delay by Bank in
exercising any right or remedy hereunder shall operate as a waiver thereof

b)  Financial  Covenants.   Compliance  or  non-compliance  with  all  financial
covenants  of  Borrower  contained  herein,  or in any  supplement,  addendum or
amendment  hereto,  shall be determined in accordance  with  generally  accepted
accounting principles applied on a consistent basis. All financial statements of
Borrower required to be delivered to Bank hereby,  or by any written  supplement
now or hereafter  executed by Borrower in which  reference to this  Agreement is
made, shall be prepared on the basis of generally accepted accounting principles
applied on a consistent basis.

 (c)  Binding  Nature.  The  rights and  privileges  of Bank  contained  in this
Agreement  shall inure to the benefit of its  successors  and  assigns,  and the
duties of Borrower shall bind all heirs, personal  representatives,  successors,
and assigns.  "Borrower" refers  individually and collectively to all signers of
this Agreement,  including, in the case of any partnership, all general partners
of such partnership individually and collectively,  whether or not such partners
sign below.  Each of the signers  shall be jointly  and  severally  bound by the
terms hereof,  and, with respect to any  partnership  executing this  Agreement,
each  general  partner  shall be bound  hereby  both in such  general  partner's
individual and partnership capacities.

  (d)  Governing  Law. Time of  performance  hereunder is of the essence of this
Agreement. This Agreement and any written supplement hereto executed by Borrower
in which  reference to this  Agreement is made shall in all respects be governed
by the laws of the state  where the Note is payable  (except to the extent  that
federal law governs).

  (e) Severability. If any provision hereof shall for any reason be held invalid
or  unenforceable,  no other  provision  shall  be  affected  thereby,  and this
Agreement  shall be construed as if the invalid or  unenforceable  provision had
never been a part of it. The  descriptive  headings  hereof are for  convenience
only  and  shall  not in any way  affect  the  meaning  or  construction  of any
provision hereof.

 (f)  Definitions.  i) "Eligible  Accounts"  shall be defined as trade  accounts
receivable  created or acquired by Borrower in the  ordinary  course of business
which are and at all times  continue to be  acceptable to Bank and in which Bank
has a Prior Security Interest at all times.  Standards of acceptability shall be
fixed  and may be  revised  from time to time  solely  by Bank in its  exclusive
judgment.

 ii) "Eligible  Inventory" shall be defined as Borrower's  inventory,  excluding
work in process,  of saleable raw materials and finished goods  manufactured  or
acquired by Borrower in the ordinary course of business,  in its sole possession
or control,  stored in a location or  locations  and in a manner  acceptable  to
Bank. valued at the lower of cost or market value, which inventory is and at all
times  continues to be acceptable to Bank and in which Bank has a Prior Security
Interest  at all times.  Standards  of  acceptability  shall be fixed and may be
revised from time to time solely by Bank in its exclusive judgment.

iii) "Prior Security  Interest"  shall be defined as an  enforceable,  perfected
security interest (under the Uniform  Commercial Code), which interest is senior
and prior to all liens  (including  without  limitation all security  interests,
pledges,  bailments,  leases,  mortgages,  conditional sales and title retention
agreements, charges, claims, encumbrances, judgments, levies and all other types
of liens whatsoever).

 5. Loans Above Commitment Amount.  Notwithstanding  any other provision of this
Agreement,  the  Note  or  the  other  Credit  Documents,  if,  in  Bank's  sole
determination,  the principal  balance of the Loans  hereunder shall at any time
exceed the Commitment Amount, Borrower shall pay such excess to Bank on demand.

6. Special Covenants.  In addition to the covenants  contained herein and in the
Note and the other Credit Documents, Borrower hereby agrees that, so long as any
of the Loans are  outstanding,  or if there are no Loans  outstanding so long as
the Commitment Period has not expired,  Borrower shall, except as Bank may grant
its prior written consent,  comply with the special  provisions or covenants set
forth in any written supplement, now or hereafter executed by Borrower, in which
reference to this Agreement is made.

Attest:
Joseph E. Zavacky
(Corporate Seal)

C-COR Electronics, Inc.
By:  Chris A. Miller
Title:  Vice President - Finance
Address for Notices to Undersigned:
60 Decibel Road
State College, PA  16801

Mellon Bank, N.A.
By:  John A. Rodgers
Address for Notices to Bank:
Mellon Bank, N.A.
Attn: Middle Market Banking
P.O. Box 19
State College, PA  16804-0019



AMENDED AND RESTATED EMPLOYMENT AGREEMENT

THIS AGREEMENT, made this 21 day of July, 1997, by and between C-COR
ELECTRONICS,  INC., a Pennsylvania Business Corporation with its principal place
of  business  at 60 Decibel  Road,  State  College,  Pennsylvania  (hereinafter,
"Corporation"),

                                      -AND-

                   RICHARD E. PERRY (hereinafter, "Employee").

                                   BACKGROUND

A. Corporation has employed Employee since July 17, 1985, first as President and
Chief  Executive  Officer and then as Chairman,  President  and Chief  Executive
Officer and then as Chairman.

B.  Corporation  and Employee  entered  into an Amended and Restated  Employment
Agreement,  dated April 1, 1988 for the period  commencing  on July 17, 1985 and
ending on June 30, 1990.

C.  Corporation  and Employee  entered  into an Amended and Restated  Employment
Agreement dated October 27, 1989 for the period  commencing on July 17, 1985 and
ending on June 30, 1993.

D.      Corporation and Employee entered into an Amended and Restated Employment
Agreement dated September 4, 1990 to amend the section entitled, Bonus.

E.  Corporation  and Employee  entered  into an Amended and Restated  Employment
Agreement dated April 23, 1991 to further amend the section entitled,  Bonus and
to extend the term hereof.

F.  Corporation  and Employee  entered  into an Amended and Restated  Employment
Agreement  dated April 19, 1994 for the period  commencing  on July 17, 1985 and
ending on October 31, 1997.

G. Corporation and Employee are also parties to a "Change of Control" Employment
Agreement dated April 30, 1986 and an Amendment to such Agreement dated June 13,
1986 (together referred to herein as the "Change of Control Agreement"),  and an
Indemnification   Agreement   dated  October  23,  1986  (the   "Indemnification
Agreement").

H.  Corporation  and Employee  entered  into an Amended and Restated  Employment
Agreement  dated  October 16, 1995 for the purpose of modifying the terms of the
retirement annuity provided for in Section 2.05 hereof and incorporating  herein
and   amending   the  terms  of  the  Change  of  Control   Agreement   and  the
Indemnification Agreement.

I. On August 13, 1996,  in  accordance  with  Section  1.02 hereof,  Corporation
notified Employee that Employee would,  effective  September 13, 1996, no longer
serve Corporation as Chief Executive Officer.

J.  Corporation  and Employee  entered  into an Amended and Restated  Employment
Agreement  dated  November  24, 1996 for the purpose of  amending  Section  2.01
hereof,   concerning   salary,   Section  2.03  hereof,   concerning   incentive
compensation, and Section 2.04 hereof, concerning stock options.

K. On  March  3,  1997,  Employee  notified  Corporation  that  Employee  would,
effective  immediately,  voluntarily reduce his salary under Section 2.01 hereof
from $150,000 to $125,000.

L.  Corporation  and Employee desire to further amend and restate the Employment
Agreement  between  Corporation and Employee for the purpose of amending Section
1.01 hereof,  concerning  employment  and term,  amending  Section 2. 01 hereof,
concerning  salary,   deleting  Section  2.07  hereof,   concerning   automobile
allowance, and deleting Section 2.11 hereof concerning club membership.

NOW,  THEREFORE,  in consideration of the mutual promises  contained herein, and
intending to be legally bound thereby, the parties hereto agree as follows:

                                   SECTION I.

                            Description of Employment

1.01. Employment and Term.  Corporation agrees to employ Employee and Employee 
agrees to be so employed for a term which initially commenced on July 17, 1985 
and which will end on October 31, 2000.

1.02.  Capacity.  For the period  commencing on September 13, 1997 and ending on
October 31, 2000,  Employee shall serve in the capacity of Chairman of the Board
of Directors (if elected to the Board of Directors) and shall perform such other
duties  as  Employee  and the  Board  of  Directors  shall  mutually  determine;
provided,  however, that upon thirty (30) days advance written notice,  Employee
may,  at his  option,  elect to resign  and retire as  Chairman  of the Board of
Directors.

1.03.  Time and Efforts.  For the period  commencing  on September  13, 1997 and
ending on October 31, 2000,  as provided  for in Section  1.02 hereof,  Employee
shall diligently and  conscientiously  devote his best efforts and such time and
attention as may be necessary to the  discharge of his duties as Chairman of the
Board and of such other duties as may be determined by mutual agreement.

                                   SECTION II.

                                  Compensation

2.01. Salary.  During the period of Employee's employment hereunder beginning on
September 13, 1997, the Corporation  shall pay to Employee a salary at an annual
rate of One  Hundred  Thousand  ($100,000.00)  Dollars,  payable  bi-weekly  for
services rendered.

2.02.  Business  Expenses.  Employee shall be reimbursed by Corporation  for all
reasonable  expenses  incurred  in  carrying  out his  employment  duties  or in
otherwise  promoting the business of Corporation by presenting to the designated
officer  of  Corporation  an  itemized  expense  account  report  with  receipts
attached.

2.03.   Incentive   Compensation.   Corporation  shall  include  Employee  as  a
participant at the officer level under  Corporation's  "Profit  Incentive Plan".
Employee  will be entitled to such awards as are  declared  from time to time by
the Board of Directors under the terms of the "Profit Incentive Plan".

2.04. Stock options.  As of April 19, 1994, Employee was granted Incentive Stock
Options  for 25,000 shares of C-COR common stock.  Further,  on August 13, 1996,
Employee was granted  Incentive  Stock Options for 25,000 shares of C-COR common
stock.  All such  Incentive  Stock Options are  exercisable  at any time (not to
exceed  ten years  after the date of grant),  during  Employee's  employment  by
Corporation and, following termination of employment,  for a period equal to the
lesser of five (5) years or the period of time  remaining  for  exercise  of the
respective options (not to exceed ten years after the date of grant).

2.05 (a) Retirement  Annuity.  Upon  Employee's  retirement on October 31, 2000,
Corporation  shall pay to Employee a  retirement  annuity in the amount of Fifty
Thousand  and No/100  ($50,000.00)  Dollars per year,  payable on July 1 of each
year,  for the life of  Employee.  In the event  that  Employee  dies  following
retirement and is survived by his spouse,  Betty Perry, annuity payments in like
amount  shall  continue to be paid each July 1,  following  Employee's  death to
Betty Perry for her  lifetime.  All such  annuity  payments  will cease on Betty
Perry's death.

        (b) Pre-retirement  Survivor's Annuity. In the event Employee dies prior
to his retirement from  Corporation and is survived by his spouse,  Betty Perry,
Corporation  shall pay Betty Perry a  survivor's  annuity in the amount of Fifty
Thousand  and No/100  ($50,000.00)  Dollars per year,  payable on July 1 of each
year, for Betty Perry's lifetime.  All such annuity payments will cease on Betty
Perry's death.

        (c)  Conditions.  Nothing  contained in this Section 2.05 and no actions
taken pursuant to this Agreement  shall create or be construed to create a trust
of any kind, or a fiduciary  relationship  between Corporation and Employee,  or
his  spouse.  Any funds  which may be  reserved  by  Corporation  to pay for the
retirement and survivor's  annuity  payments  provided for herein shall continue
for all purposes to be a part of the general funds of Corporation  and no person
other than  Corporation  shall by virtue of this  Agreement have any right to or
interest in such funds. Any bookkeeping  reserve accounts for such payments will
be maintained by Corporation  solely as a convenience in the  administration  of
this  Agreement.  To the  extent  that any  person  acquires  a right to receive
payments from  Corporation  under this  Section,  such right shall be no greater
than the rights of any unsecured  general creditor of the  Corporation.  Neither
Employee nor his representative  shall have any right to commute,  sell, assign,
transfer,  encumber  or  otherwise  dispose  of the  right to  receive  payments
hereunder,  which  payments and the right thereto are  expressly  declared to be
nonassignable and  nontransferable  and any attempted  assignment or transfer by
Employee, or his spouse, shall be void and of no effect. Title to and beneficial
ownership of any assets, whether cash,  investments,  life insurance policies or
other assets which Corporation may use to fund its obligation hereunder shall at
all times remain in Corporation.

        (d) Insurance Policies.  Employee  understands that Corporation may make
application to purchase a life  insurance  policy or policies on his life, or on
the lives of Employee and his spouse in order to fund its obligations under this
section,  which policy or policies will be owned by Corporation  and under which
Corporation will be the sole beneficiary. Employee agrees to provide Corporation
with such information as it may require in order to make such application and to
cooperate fully with Corporation in respect of such  application,  including the
taking of a physical examination if requested to do so. Further,  Employee shall
use his best  efforts  to cause his  spouse  to  provide  Corporation  with such
information as it may require in order to make such application and to cooperate
fully with Corporation in respect of such application, including the taking of a
physical  examination if requested to do so. In the event the insurance  company
to which  application  is made  declines to issue a policy at  standard  premium
rates,  Corporation's  obligations  under this  section 2.05 will be void unless
Corporation decides otherwise. Similarly, upon Employee's death, if the proceeds
of the  policy  on  Employee's  life are not  paid to  Corporation  because  the
information Employee furnished in connection with the application was materially
false or Employee's or any other insured's death is caused by suicide within two
(2) years of the date on which any policy on Employee's  or Employee's  spouse's
life was  issued,  Corporation  will be under no  obligation  to pay the annuity
provided for in this Section 2.05.

2.06. Life Insurance  Coverage.  Corporation will provide to Employee group term
life  insurance  in a face amount  equal to three times the  Employee's  salary.
Increases in life insurance  coverage will occur at the same time the Employee's
salary is increased pursuant to Section 2.01 hereof.

2.07. Financial and Tax Planning Reimbursement.  Corporation agrees to reimburse
Employee for expenses incurred in his personal  financial and tax planning up to
an amount not exceeding One Thousand Five Hundred  ($1,500.00)  Dollars per year
during the term of this Agreement.

2.08.  Other Benefit  Plans.  Employee  shall also be eligible to participate in
Corporation's  other fringe benefit plans,  including both those plans presently
existing and those which may in the future be adopted,  in  accordance  with the
terms and provisions of such plans.

2.09. Vacation.  Employee shall be entitled to a reasonable amount of vacation.

2.10.  Physical  Examination.  Corporation  agrees to reimburse Employee for the
expense of an annual physical examination by a physician selected by Employee.

                                  SECTION III.

                              Intellectual Property

3.01. Disclosure.  Employee agrees to promptly and fully disclose to Corporation
all inventions, improvements, original works of authorship, formulas, processes,
computer  programs,  techniques,  know-how  and data  (hereinafter  collectively
referred to as "Inventions"),  whether or not patentable or copyrightable,  made
or conceived or first reduced to practice or learned by Employee either alone or
jointly  with  others,  whether  or  not  during  Employee's  regular  hours  of
employment  and directly or indirectly  relating to or capable of being used for
the benefit of Corporation's  business.  Employee agrees,  without  compensation
additional to that provided for in Section II of this  Agreement,  to assign all
rights in and to such inventions to Corporation and to execute, at Corporation's
request, appropriate documents effectuating such assignments.

3.02.  Maintenance of Records.  Employee agrees to maintain accurate and current
written  records  of all  such  Inventions,  in the  form  of  notes,  sketches,
drawings,  or  reports  which  shall  be and will  remain  the  property  of and
available to Corporation at all times.

3.03.  Provision of Assistance.  Employee agrees,  upon  Corporation's  request,
during and after the term of employment set forth herein, to assist Corporation,
its attorneys, and nominees at its or their expense in preparing and prosecuting
applications for letters patent on Inventions created by him and applications to
register copyrights on inventions created by him providing,  however,  that time
actually  spent by  Employee at such work after  termination  of  employment  at
Corporation's  request,  shall be paid for by Corporation at a reasonable  rate,
and that necessary  expenses  incurred by Employee in connection with Employee's
duties under this paragraph shall be paid by Corporation.

3.04. Previous  Inventions.  Employee expressly retains an interest in and title
to Inventions  patented or unpatented which Employee conceived prior to his term
of employment with Corporation.

3.05. Term of Obligations.  Employee's  termination of employment by Corporation
under this  Agreement  shall not affect the  obligations  imposed on Employee by
Paragraphs  3.01,  3.02  and  3.03 and such  obligations  shall  be  binding  on
Employee's heirs, executors and administrators.

                                   SECTION IV.

                       Confidentiality and Noncompetition

4.01. Confidentiality.  Employee agrees, during and after his term of employment
hereunder,  without the prior written consent of Corporation, not to disclose to
any person other than Corporation,  by publication or otherwise,  or use for his
own benefit,  any  confidential  information of  Corporation or any  Inventions,
whether conceived in whole or in part by Employee or by others.  Employee's duty
under this paragraph  includes but is not limited to the  nondisclosure of trade
secrets or confidential  information,  knowledge or data of Corporation which he
may  obtain  during  the  course of his  employment  relating  to  Corporation's
business,  technical or otherwise,  including  but not limited to  manufacturing
methods,  processes,  techniques,  products,  engineering  development products,
computer programs, customer lists, machines, research, compositions,  inventions
or discoveries.  Employee agrees that upon leaving the employ of Corporation, he
will not take with him any original or copy of documents, or records relating to
the foregoing matters, without the written consent of Corporation.  This Section
does not apply to any Inventions described in Section 3.04 above.

4.02. Noncompetition.  In consideration of Corporation's agreement to extend the
term  of  Employee's   employment,   for  the  duration  of  his  employment  by
Corporation,  and for a period of two (2) years after the  termination  thereof,
Employee agrees:

        (a) Not to, on behalf of  himself  or any other  entity or  corporation,
directly or indirectly,  as an employee,  agent, independent contractor,  owner,
stockholder,  partner, officer, director or otherwise, engage in the business of
the manufacture or sale of electronic  equipment for use in cable  television or
broadband data transmission systems in North America,  Central America and South
America, Europe, the Middle East and the Far East, including the Pacific Rim.

        (b) Not to call on or solicit,  on behalf of himself or on behalf of any
other entity or corporation, any of the customers of Corporation for the purpose
of selling  or  distributing  to any of said  customers  any  product or service
comparable to or competitive  with products or services  developed,  sold and/or
distributed by Corporation  or products or services which  Corporation  may have
under development during the period of time Employee was employed by Corporation
("Corporation's   Products");   nor  will  Employee  in  any  way,  directly  or
indirectly,  for  himself  or on  behalf of any  other  entity  or  corporation,
solicit,  divert or take away any customer of Corporation.  For purposes of this
Agreement,  "customer"  shall mean any person,  entity or corporation  which has
purchased  Corporation's  Products,  or has  received  a  price  quotation  from
Corporation for  Corporation's  Products,  at any time within the three (3) year
period prior to the date of termination of Employee's employment.

        (c) Not to enter  or  attempt  to enter  into an  employment  or  agency
relationship  with any  person  who,  at the time of such  entry  (or  attempted
entry),  or at the time of termination of Employee's  service with  Corporation,
was an officer,  director,  employee,  principal or agent of Corporation if, but
only if, such employment or agency relationship is with respect to a business in
competition with Corporation.

        (d)  Not to  induce  or  attempt  to  induce  any  person  described  in
subparagraph (c) to leave his or her employment,  agency, directorship or office
with Corporation to enter into a business in competition with Corporation.

It is understood by and between the parties to this Agreement that the aforesaid
covenants  set  forth  in this  Section  4.02  are  essential  elements  of this
Agreement,  and that,  but for the  agreement  of  Employee  to comply with such
covenants,  Corporation  would not have  agreed to the terms of  employment  set
forth in this  Agreement.  Such  covenants  by Employee  shall be  construed  as
agreements  independent of any other provision in this Agreement.  The existence
of any  claim  or cause of  action  of  Employee  against  Corporation,  whether
predicated on this Agreement or otherwise, shall not constitute a defense to the
enforcement by Corporation of such covenants.

In addition to all other legal remedies available to Corporation for enforcement
of the covenants of this Section 4.02, the parties agree that Corporation  shall
be entitled to an injunction by any court of competent  jurisdiction  to prevent
or restrain any breach or threatened breach thereof.

The parties to this Agreement agree that, if any court of competent jurisdiction
determines  the  specified  time period or the  specified  geographical  area of
application, or the definition of Corporation's Products in such covenants to be
unreasonable,  arbitrary  or against  public  policy,  then a lesser time period
and/or a smaller  geographical  area and/or a less  encompassing  definition  of
Corporation's  Products which are determined to be reasonable,  nonarbitrary and
not against public policy may be enforced against Employee.  The parties to this
Agreement  agree and  acknowledge  that they are  familiar  with the present and
proposed  operations of Corporation and believe that the  restrictions set forth
in this Section 4.02 are reasonable with respect to its subject matter, duration
and geographical application.

The provisions of this Section 4.02 may be waived,  in part or fully, in writing
by Corporation at its option.

These restrictive covenants shall survive the termination of this Agreement.

                                   SECTION V.

                                Change of Control

5.01.  Change of  Control.  The  provisions  of  Sections  5.02 and 5.03 of this
Agreement  shall become  operative upon a change of control of  Corporation,  as
hereinafter defined. For purposes of this Agreement, a "change of control" shall
be deemed to have occurred if and when:

        (a)  Subsequent  to the date of this  Agreement,  any person or group of
persons acting in concert shall have acquired  ownership of or the right to vote
or to direct the voting of shares of capital stock of  Corporation  representing
thirty (30%) percent or more of the total voting power of Corporation, or

        (b)  Corporation  shall have merged into or  consolidated  with  another
corporation,  or merged another corporation into Corporation, on a basis whereby
less than  fifty  (50%)  percent  of the  total  voting  power of the  surviving
corporation is represented by shares held by former  shareholders of Corporation
prior to such merger or consolidation, or

        (c)     Corporation shall have sold more than fifty (50%) percent of its
assets to another corporation or other entity or person, or

        (d) As the result of, or in connection with, any cash tender or exchange
offer,  merger  or other  business  combination,  sale of  assets  or  contested
election,  the persons who were directors of Corporation before such transaction
cease to constitute a majority of directors of Corporation.

5.02.  Termination Within Eighteen (18) Months. In the event that the employment
of Employee with  Corporation is terminated  involuntarily  within eighteen (18)
months after a change of control occurs:

        (a)     Employee shall be entitled to receive an amount of cash equal to
the sum of the following amounts:

                 (i) two (2) times his annual  salary as provided for in Section
2.01 hereof at his rate on the date of termination  of employment  (but not less
than two times Employee's annual salary prior to the Change of Control); and

                 (ii) two (2) times Corporation's  annual 401(k) retirement plan
contribution  at the  Employee's  contribution  rate on the  termination  of his
employment  (but not less than the amount the  Corporation was matching prior to
Change of  Control)  (and  subject to  applicable  limitations  of the  Internal
Revenue  Code,  which may  dictate  that such  amount  shall not be added to the
retirement plan but shall be paid in cash).

The sum of these  amounts  shall be paid in equal  monthly  installments  over a
period of twenty-four (24) months,  the first such installment to be paid within
ten (10) days after Employee's termination of employment.

        (b) Employee shall be entitled to receive an amount of cash equal to two
times the amount that would have been awarded to him under the Profit  Incentive
Plan of the Company, pursuant to the terms of such plan as in effect immediately
prior to such change in control  and  regardless  of whether  such plan may have
been changed thereafter,  for the then-current  calendar year if such award were
based on 100% of his share under said plan for such calendar  year.  Such amount
shall be paid at the same time as awards are paid to other  participants in said
plan if such plan shall have been  continued  but in no event later than July 31
of the year  following  that year in respect of which the award was to have been
paid.  If no plan is in effect at the time of change of control,  a cash payment
of $40,200  will be paid to the Employee  within 10 days after  dismissal by the
Company.

        (c) Employee shall continue for a period of twenty-four (24) months from
the date of his  termination  to be covered at the expense of Corporation by the
same or equivalent  health,  dental,  accident,  life and  disability  insurance
coverages  as he  was  enrolled  in  immediately  prior  to  termination  of his
employment;  provided,  however,  that the Employee may elect to be paid in cash
within thirty (30) days after  termination  of his employment an amount equal to
Corporation's cost of providing such coverages during such period.

        (d) If on the date of termination  of employment,  Employee was eligible
for a  retirement  annuity,  Employee  shall  become  eligible  for the benefits
payable  under such annuity and such annuity  shall be paid to Employee,  or, if
applicable,  Employee's spouse, in the same manner,  amounts and intervals as if
Employee had, on the date of his termination of employment following a change of
control, retired from employment with Corporation.

        (e) All  outstanding  options held by  Employee,  both  exercisable  and
nonexercisable,  shall be  immediately  exercisable  regardless  of the time the
option  has been held by  Employee  and shall  remain  exercisable  until  their
original  expiration  date,  subject to applicable  requirements of the Internal
Revenue Code.

        (f) Corporation  shall continue for a period of twenty-four  (24) months
to pay Employee's monthly dues and special  assessments,  if any, of any club of
which Employee was a member at the time of termination and of which  Corporation
was paying  such dues and shall  permit the  Employee  to  continue  to use such
membership thereafter, without reimbursement to Corporation of any membership or
initiation fees or assessments, so long as Employee wishes to do so on the basis
that monthly fees and special assessments will thereafter be paid by him.

        (g) Corporation  shall for a period of twenty-four  (24) months continue
to pay Employee Six Hundred and 00/100 ($600.00)  Dollars per month for expenses
of operating an automobile owned by Employee.

        (h) Within thirty (30) days after  Employee's  termination of employment
as a result of a change of control,  Corporation shall pay to Employee in a lump
sum an amount of cash, net of all federal,  state and local income taxes,  which
shall be sufficient to enable Employee to purchase a paid-up annuity issuable by
a  financially  sound and  reputable  insurance  company  providing  for payment
beginning at age sixty-two  (62) of a monthly  benefit equal to One Thousand and
no/100 ($ 1,000.00) Dollars per month for the life of Employee.

5.03 Resignation Within Two Years. In the event the Employee should determine in
good faith  that his status or  responsibilities  with  Corporation  has or have
diminished  subsequent to a change of control,  and shall for that reason resign
from his employment with  Corporation  within two (2) years after such change of
control, Employee shall be entitled to receive all of the payments and enjoy all
of the benefits specified in Section 5.02 hereof as if Employee's  employment by
Corporation had terminated on the date of Employee's resignation.

5.04  Agreements  Not  Exclusive.  The specific  agreements  referred to in this
Section V are not intended to exclude Employee's participation in other benefits
available to executive  personnel generally or to preclude other compensation or
benefits as may be  authorized by the Board of Directors of  Corporation  at any
time.

5.05  Enforcement  Costs.  Corporation  is aware that upon the  occurrence  of a
change of control the Board of Directors or a  shareholder  of  Corporation  may
then  cause or  attempt  to cause  corporation  to  refuse  to  comply  with its
obligations  under this Section V, or may cause or attempt to cause  corporation
to  institute,  or may  institute,  litigation  seeking  to have this  Section V
declared  unenforceable,  or may take, or attempt to take,  other action to deny
Employee the benefits intended under this Section V. In these circumstances, the
purpose of this Section V could be  frustrated.  It is the intent of Corporation
that  Employee  not be  required  to  incur  the  expenses  associated  with the
enforcement  of his rights  under this  Section V by  litigation  or other legal
action because the cost and expense thereof would substantially detract from the
benefits  extended  to  Employee  hereunder,  nor  be  bound  to  negotiate  any
settlement  of his rights  hereunder  under threat of incurring  such  expenses.
Accordingly, if following a change of control, it should appear to Employee that
Corporation has failed to comply with any of its obligations  under this Section
V or in the event  that  Corporation  or any other  person  takes any  action to
declare this Section V void or  unenforceable,  or institute  any  litigation or
other legal action  designed to deny,  diminish or to recover from  Employee the
benefits  intended to be provided to Employee  hereunder  and that  Employee has
complied with all reasonable  obligations  related to Employees  employment with
Corporation,  Corporation  irrevocably  authorizes Employee from time to time to
retain  counsel of his choice at the direct expense and liability of Corporation
as provided in this Section 5.05 to represent  Employee in  connection  with the
initiation or defense of any  litigation  or other legal  action,  whether by or
against  Corporation  or any  director,  officer,  shareholder  or other  person
affiliated with Corporation, in any jurisdiction.  Not withstanding any existing
or prior  attorney-client  relationship  between  Corporation  and such counsel,
Corporation  irrevocably  consents to Employee entering into an  attorney-client
relationship with such counsel, and in that connection  Corporation and Employee
agree that a  confidential  relationship  shall exist between  Employee and such
counsel.  The reasonable fees and expenses of counsel selected from time to time
by Employee as  hereinabove  provided shall be paid or reimbursed to Employee by
Corporation  on a regular,  periodic  basis upon  presentation  by Employee of a
statement  or  statements  prepared  by such  counsel  in  accordance  with  its
customary practices up to a maximum aggregate amount of $500,000, said amount to
be "grossed up" to cover federal and state income taxes. The amount of the gross
up shall be  calculated in accordance  with the following  formula:  A /(1 - R),
where A is the amount of legal fees and R is the combined  highest  marginal tax
rate applicable to Employee in the tax year that the payment is made.

5.06.  No Set-Off,  Corporation  shall not be  entitled  to set-off  against the
amount  payable to Employee any amounts  earned by Employee in other  employment
after termination of his employment with Corporation, or any amounts which might
have been earned by Employee in other employment had he sought other employment.
The  amounts  payable to Employee  under this  Section V shall not be treated as
damages but as severance compensation to which Employee is entitled by reason of
termination of his employment in the circumstances  contemplated by this Section
V. However, a set-off may be taken by Corporation against the amounts payable to
Employee  for  expenses  covering  the  same or  equivalent  hospital,  medical,
accident, and disability insurance coverages as set forth in Section 5.02(c); or
for expenses covering monthly dues and special  assessments of any club of which
Employee was a member at the time of termination  and of which  Corporation  was
paying dues as set forth in Section  5.02(f); or for expenses related to monthly
automobile  allowance as set forth in Section  5.02(g) if such benefits are paid
for the Employee by a new employer after Employee's termination of employment by
Corporation  under  Section 5.02 hereof or after  Employee's  resignation  under
Section 5.03 hereof.

5.07.  Termination.  The provisions of this Section V shall continue  during the
Term hereof but shall terminate when the employment of Employee with Corporation
shall  terminate,  so long as such  termination  was not in  anticipation  of or
related to a change of control.

                                   SECTION VI

                     Indemnification for Service as Director

6.01.  Indemnity  of  Employee.   In  consideration  of  Employee's  service  to
Corporation  as a director of  Corporation  since October 23, 1986,  Corporation
hereby agrees to hold harmless and indemnify  Employee as a director to the full
extent  authorized or permitted by the provisions of the  Pennsylvania  Business
Corporation  Law (the "State  Statute"),  or by any  amendment  thereof or other
statutory  provisions  authorizing or permitting such  indemnification  which is
adopted after the date hereof.

6.02. Maintenance of Insurance and Self-Insurance.

        (a)  Corporation  represents  that it presently  has in force and effect
policies of Directors and Officers  Liability  Insurance  ("D&O  Insurance")  in
insurance companies and amounts as follows (the "Insurance Policies"):
<TABLE>
<S>                                   <C>                     <C>
Insurer                               Policy No.              Amount

Federal Insurance Co.                 8133-97-22              $10,000,000

Lexington Insurance Co.               F0089OD95               $ 5,000,000 in
                                                              excess of the
                                                              above $10,000,000

Stonewall Insurance Co.               TDX9823904              $ 5,000,000 in
                                                              excess of the
                                                              above $15,000,000
</TABLE>

Subject only to the provisions of Section  6.02(b)  hereof,  Corporation  hereby
agrees  that,  so long as  Employee  shall  continue  to serve as a director  of
Corporation  (or shall  continue  at the  request of  Corporation  to serve as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise) and thereafter so long as Employee shall be
subject to any possible claim or threatened,  pending or completed action,  suit
or proceeding,  whether civil,  criminal or  investigative by reason of the fact
that  Employee  was a director  of  Corporation  (or served in any of said other
capacities), Corporation will purchase and maintain in effect for the benefit of
Employee one or more valid,  binding and  enforceable  policy or policies of D&O
Insurance  providing,  in all  respects,  coverage at least  comparable  to that
presently provided pursuant to the Insurance Policies.

        (b) Corporation  shall not be required to maintain said policy or of D&O
Insurance in effect if said insurance is not reasonably  available or if, in the
reasonable  business  judgment of the then directors of Corporation,  either (i)
the premium cost for such  insurance is  substantially  disproportionate  to the
amount of coverage or (ii) the coverage provided by such insurance is so limited
by exclusions that there is insufficient benefit from such insurance.

        (c) In the event  Corporation  does not  purchase and maintain in effect
said policy or policies of D&O Insurance  pursuant to the  provisions of Section
6.02(a) hereof,  Corporation  agrees to hold harmless and indemnify  Employee to
the full extent of the coverage which would otherwise have been provided for the
benefit of Employee pursuant to the Insurance Policies.

6.03. Additional Indemnity.  Subject only to the exclusions set forth in Section
6.04 hereof,  Corporation  hereby  further agrees to hold harmless and indemnify
Employee:

        (a) Against any and all expenses (including attorneys' fees), judgments,
fines and  amounts  paid in  settlement  actually  and  reasonably  incurred  by
Employee in connection with any threatened, pending or completed action, suit or
proceeding, whether civil, criminal,  administrative or investigative (including
an action by or in the right of the Corporation) to which Employee is, was or at
any time becomes a party,  or is threatened to be made a party, by reason of the
fact that Employee is, was or at any time becomes a director,  officer, employee
or agent of  Corporation,  or is or was  serving  or at any time  serves  at the
request of  Corporation  as a  director,  officer,  employee or agent of another
corporation, partnership, joint venture, trust or other enterprise; and

        (b)  Otherwise  to the fullest  extent as may be provided to Employee by
Corporation under the  non-exclusivity  provisions of Section 7-1 of the By-laws
of Corporation and the State Statute.

6.04.  Limitations  additional Indemnity.  No indemnity pursuant to Section 6.03
hereof shall be paid by Corporation:

        (a)  except to the  extent  the  aggregate  of losses to be  indemnified
thereunder  exceeds  the sum of $ 1,000 plus the amount of such losses for which
Employee is  indemnified  either  pursuant  to  Sections  6.01 or 6.02 hereof or
pursuant to any D&O Insurance purchased and maintained by the Corporation;

        (b)     in respect to remuneration paid to Employee if it shall be 
determined by a final judgment or other final adjudication that such 
remuneration was in violation of law;

        (c) on  account  of any  suit in  which  judgment  is  rendered  against
Employee for an accounting of profits made from the purchase or sale by Employee
of securities of Corporation  pursuant to the provisions of Section 16(b) of the
Securities  Exchange Act of 1934 and amendments thereto or similar provisions of
any federal, state or local statutory law;

        (d) on account of  Employee's  conduct  which is finally  adjudged  by a
court  of  competent   jurisdiction   to  have  been  knowingly   fraudulent  or
deliberately   dishonest  or  to  have   constituted   willful   misconduct   or
recklessness;

        (e)     if a final decision by a court of competent jurisdiction shall 
determine that such indemnification is not lawful.

6.05.  Continuation of Indemnity.  All agreements and obligations of Corporation
contained  herein  shall  continue  during the period  Employee  is a  director,
officer,  employee or agent of Corporation  (or is or was serving at the request
of Corporation as a director, officer, employee or agent of another corporation,
partnership,  joint  venture,  trust or other  enterprise)  and  shall  continue
thereafter  so long as  Employee  shall  be  subject  to any  possible  claim or
threatened,  pending or completed  action,  suit or  proceeding,  whether civil,
criminal or investigative, by reason of the fact that Employee was a director of
Corporation or serving in any other capacity referred to herein.

6.06.  Notification and Defense of Claim.  Promptly after receipt by Employee of
notice of the commencement of any action, suit or proceeding,  Employee will, if
a claim in respect thereof is to be made against  Corporation under this Section
VI,  notify  Corporation  of the  commencement  thereof;  but the omission so to
notify  Corporation  will not relieve it from any liability which it may have to
Employee  otherwise than under this Section VI. With respect to any such action,
suit or proceeding as to which Employee notifies Corporation of the commencement
thereof:

        (a)     Corporation will be entitled to participate therein at its own 
expense;

                          and

        (b) Except as otherwise  provided below, to the extent that it may wish,
Corporation jointly with any other indemnifying party similarly notified will be
entitled to assume the defense thereof,  with counsel  satisfactory to Employee.
After  notice from  Corporation  to  Employee  of its  election so to assume the
defense  thereof,  Corporation will not be liable to Employee under this Section
VI for any  legal  or  other  expenses  subsequently  incurred  by  Employee  in
connection with the defense thereof other than reasonable costs of investigation
or as  otherwise  provided  below.  Employee  shall  have the  right  to  employ
Corporation's  counsel  in such  action,  suit or  proceeding  but the  fees and
expenses  of  such  counsel  incurred  after  notice  from  Corporation  of  its
assumption of the defense thereof shall be at the expense of Employee unless (i)
the employment of counsel by Employee has been authorized by  Corporation,  (ii)
Employee  shall  have  reasonably  concluded  that  there may be a  conflict  of
interest between  Corporation and Employee in the conduct of the defense of such
action or (iii)  Corporation  shall not in fact have employed  counsel to assume
the  defense of such  action,  in each of which  cases the fees and  expenses of
counsel  shall  be at the  expense  of  Corporation.  Corporation  shall  not be
entitled to assume the defense of any action,  suit or proceeding  brought by or
on behalf of  Corporation or as to which Employee shall have made the conclusion
provided for in (ii) above.

        (c)  Corporation  shall not be liable to indemnify  Employee  under this
Section VI for any amounts paid in  settlement  of any action or claim  effected
without its written consent. Corporation shall not settle any action or claim in
any manner  which  would  impose any  penalty or  limitation  on  Employee  with
Employee's written consent.  Neither  Corporation nor Employee will unreasonably
withhold its or his consent to any proposed settlement.

6.07.  Repayment  @f  Expenses.  Employee  will  reimburse  Corporation  for all
reasonable  expenses  paid by  Corporation  in  defending  any civil or criminal
action,  suit or proceeding against Employee in the event and only to the extent
that it shall be  ultimately  determined  that  Employee  is not  entitled to be
indemnified by  Corporation  for such expenses under the provisions of the State
Statute, the By-laws of Corporation, this Section VI or otherwise.

6.08. Enforcement.

        (a) Corporation  expressly  confirms and agrees that it has entered into
this Section VI and assumed the  obligations  imposed on  Corporation  hereby in
order  to  induce  Employee  to  continue  as a  director  of  Corporation,  and
acknowledges that Employee is relying upon this Section VI in continuing in such
capacity.

        (b) In the event  Employee  is  required  to bring any action to enforce
rights or to collect  moneys due under this  Agreement and is successful in such
action,  Corporation shall reimburse  Employee for all of Employee's  reasonable
fees and expenses in bringing and pursuing such action.

                                  SECTION VII.

                                  Miscellaneous

7.01.  Use of Name.  Employee  agrees to allow  Corporation  to have his name or
picture used by Corporation for advertising or trade purposes during the term of
this Agreement.

7.02.  Binding  Effect.  This  Agreement  shall  inure to the  benefit of and be
binding  upon  Employee  and upon  Corporation,  their  successors  and assigns,
including,  without limitation, any person, partnership,  company or corporation
which may acquire  substantially all of Corporation's assets or business or into
which Corporation may be consolidated, merged or otherwise combined.

7.03.  Governing  Law.  This  Agreement  shall  be  construed  and  enforced  in
accordance with the laws of the Commonwealth of Pennsylvania.

7.04.  Legal  Construction.  In the  event  any one or  more  of the  provisions
contained in this  Agreement  shall for any reason be held  invalid,  illegal or
unenforceable in any respect,  such invalidity,  illegality or  unenforceability
shall not  effect  any  other  provision  thereof  and this  Agreement  shall be
construed as if such invalid,  illegal or unenforceable provision had never been
contained herein.

7.05.  Amendment.  No amendment,  modification  or alteration of the term hereof
shall be binding  unless the same be in writing,  dated  subsequent  to the date
hereof and duly executed by the parties hereto.

7.06.  Integration.  This Agreement  constitutes  the entire  understanding  and
agreement  between C-COR and Employee  with regard to the subject  matter hereof
and supersedes all other agreements and understandings  between  Corporation and
Employee.

IN WITNESS  WHEREOF,  the parties  hereto have executed this  Agreement with the
intent to be legally bound thereby on the day and year first above written.


                              EMPLOYMENT AGREEMENT

THIS AGREEMENT, made this 30 day of July, 1997 to be effective as of the 1st day
of March, 1997, by and between C-COR ELECTRONICS,  INC., a Pennsylvania Business
Corporation  with its  principal  place of  business at 60 Decibel  Road,  State
College, Pennsylvania ("Corporation"),

                                      -AND-

GERHARD B. NEDERLOF, of Windwardside, Saba, Netherlands Antilles ("Employee")

                                   BACKGROUND

A.  Corporation  desires to employ  Employee  as its  Senior  Vice  President  -
Marketing,  Business  Development  and Services  and  Employee  desires to be so
employed by Corporation.

B. The parties  mutually desire to set forth in this  Employment  Agreement (the
"Agreement")  the terms and conditions  under which Employee will be employed by
Corporation.

NOW,  THEREFORE,  in consideration of the mutual promises  contained herein, and
intending to be legally bound thereby, the parties hereto agree as follows:

                                   SECTION I.

                            Description of Employment

1.01.  Employment and Term.  Corporation  agrees to employ Employee and Employee
agrees to be so employed  for a term  commencing  on March 1, 1997 and ending on
November 3, 1999 (the "Term").  Provided,  however,  that Employee's  employment
hereunder shall be contingent  upon Employee's  securing an extension of his L1A
Visa to November 3, 1999.  Corporation may terminate this Agreement in the event
that Employee  fails to secure an extension to his current L1A Visa,  effective
as of the date of the expiration of Employee's current L1A Visa.

1.02.  Capacity.  During the Term, Employee shall serve as Corporation's  Senior
Vice President - Marketing,  Business Development and Services, or in such other
offices  or  capacities  as  shall  be  determined  by  Corporation's  Board  of
Directors.

1.03.  Time  and  Efforts.  During  the  Term,  Employee  shall  diligently  and
conscientiously  devote his best efforts and his full time and  attention to the
discharge  of  his  duties  as  Senior  Vice  President  -  Marketing,  Business
Development  and Services and of such other duties as may be  determined  by the
Board of Directors of Corporation.  Employee acknowledges that during the period
of this  employment  pursuant to this  Agreement as the Senior Vice  President -
Marketing,  Business  Development and Services of Corporation,  he will not have
any other employment or business  affiliations without the prior approval of the
Board of Directors of Corporation.

                                   SECTION II.

                                  Compensation

2.01.  Salary.  During the period of Employee's  employment  hereunder as Senior
Vice President  Marketing,  Business  Development and Services Corporation shall
pay to  Employee  a salary at an annual  rate of One  Hundred  Fifteen  Thousand
($115,000)  Dollars through the period ending on June 27, 1997 and at the annual
rate of One Hundred Twenty-Eight  Thousand  ($128,000.00)  Dollars commencing on
June 28,  1997,  payable  bi-weekly,  for  services  rendered.  Employee  may be
eligible for future increases in salary,  based on  Corporation's  evaluation of
Employee's performance. Further, Employee acknowledges receipt of a one (1) time
initial  relocation   expense  payment  of  Thirty-Six   Thousand  Nine  Hundred
($36,900.00) Dollars.

2.02.  Business  Expenses.  Employee shall be reimbursed by Corporation  for all
reasonable  expenses  incurred  in  carrying  out his  employment  duties  or in
otherwise  promoting the business of Corporation by presenting to the designated
officer  of  Corporation  an  itemized  expense  account  report  with  receipts
attached.

2.03.  Incentive  Compensation.  During  the  Term,  Corporation  shall  include
Employee as a  participant  at the Officer level under  Corporation's  "Variable
Compensation  Plans" or any successor  Plans.  Employee will be entitled to such
awards as are  declared  from time to time by the Board of  Directors  under the
terms of the "Variable Compensation Plans" or any successor Plans.

2.04.  Stock  Options.  Employee  shall be eligible for stock  option  awards in
accordance with stock option plans adopted by the Corporation from time to time.
All such stock option  awards shall be  nonqualified  stock options and shall be
granted  under and be  subject to all of the terms and  conditions  of the C-COR
Electronics,  Inc.  1988  Stock  Option  Plan and a  Nonqualified  Stock  Option
Granting Agreement or any successor plan and granting agreement.

2-05.  Supplemental Retirement Plan. Employee will be entitled to participate in
Corporation's   Supplemental   Retirement  Plan  with  an  annual   supplemental
retirement  benefit  of  Eighteen  Thousand  and  No/100  ($18,000.00)   Dollars
commencing at Employee's  retirement at age sixty-five (65) and continuing for a
period of fifteen years in accordance with and subject to the terms of such plan
and a Participation  Agreement entered into between  Corporation and Employee on
May 14, 1993 and attached hereto as Exhibit "A.".

2.06. Life Insurance  Coverage.  Corporation will provide to Employee group term
life  insurance  in a face amount  equal to three times the  Employee's  salary.
Changes in life insurance coverage will occur at the same time Employee's salary
is changed pursuant to Section 2.01 hereof.

2.07. Financial and Tax Planning Reimbursement.  Corporation agrees to reimburse
Employee for expenses incurred in his personal  financial and tax planning up to
an amount not  exceeding One Thousand and No/ 100  ($1,000.00)  Dollars per year
during the term of this Agreement.

2.08. Other Benefit Plans.  During the Term,  Employee shall also be eligible to
voluntarily  participate  in  Corporation's  other fringe  benefit  plans,  upon
Employee's payment of appropriate premiums,  co-pays and deductibles,  including
both  those  plans  presently  existing  and those  which  may in the  future be
adopted, in accordance with the terms and provisions of such plans.

2.09.  Vacation.  During the Term, Employee shall be entitled to three (3) weeks
vacation per year.

2. 10.  Physical  Examination.  Corporation  agrees to reimburse  Employee in an
amount not to exceed Two Hundred and No/ 100 ($200. 00) Dollars per year for the
expense of an annual physical examination by a physician selected by Employee.

2.1 I. Final Relocation Payment.  On or before June 26, 1998,  Corporation shall
pay  Employee a one (1) time lump sum  payment of One  Hundred  Twenty  Thousand
($120,000.00)   Dollars,  less  appropriate  federal,   Pennsylvania  and  local
withholding  taxes, in consideration of Employee's  relocation to State College,
Pennsylvania.   Should  Employee  voluntarily  resign  from  his  employment  by
Corporation within one (1) year from the date of the execution of this Agreement
and the final  relocation  payment has already been paid to Employee at the time
of Employee's resignation, Employee agrees to pay to Corporation an amount equal
to the reduction of the final relocation  payment  determined in accordance with
the following  table within thirty (30) days of the  Employee's  termination  of
employment:
<TABLE>
<S>                                                    <C>
                                                       Percentage
Number of Months Between Execution                     Reduction of
Date of this Agreement and Employee's                  Final Relocation
Effective Date of Resignation                          Payment
- -------------------------------------                  ----------------

0 - 6 months                                           100%

6 - 9 months                                           75%

9 - 12 months                                          25%
</TABLE>

In the event such payment has not yet been paid to Employee  prior to Employee's
resignation,   Corporation  shall  not  have  any  obligation  to  pay  Employee
any portion of such final relocation payment.

                                  SECTION III.

                              Intellectual Property

3.01. Disclosure.  Employee agrees to promptly and fully disclose to Corporation
all inventions, improvements, original works of authorship, formulas, processes,
computer  programs,  techniques,  know-how  and data  (hereinafter  collectively
referred to as "Inventions"),  whether or not patentable or copyrightable,  made
or conceived or first reduced to practice or learned by Employee either alone or
jointly with others,  whether during Employee's  regular hours of employment and
directly or  indirectly  relating to or capable of being used for the benefit of
Corporation's business. Employee agrees, without compensation additional to that
provided  for in  Section II of this  Agreement,  to assign all rights in and to
such  inventions  to  Corporation  and to  execute,  at  Corporation's  request,
appropriate documents effectuating such assignments.

3.02.  Maintenance of Records.  Employee agrees to maintain accurate and current
written  records  of all  such  Inventions,  in the  form  of  notes,  sketches,
drawings,  or reports  which  shall be and will  remain the  property  of and be
available to Corporation at all times.

3.03.  Provision of Assistance.  Employee agrees,  upon  Corporation's  request,
during and after the Term, to assist Corporation, its attorneys, and nominees at
its or their  expense in  preparing  and  prosecuting  applications  for letters
patent on Inventions  created by him and applications to register  copyrights on
inventions  created  by him  providing,  however,  that time  actually  spent by
Employee at such work after termination of employment, at Corporation's request,
shall  be paid for by  Corporation  at a  reasonable  rate,  and that  necessary
expenses  incurred by Employee in connection with  Employee's  duties under this
paragraph shall be paid by Corporation.

3.04. Previous  Inventions.  Employee expressly retains an interest in and title
to Inventions patented or unpatented which Employee conceived prior to the Term.

3.05.  Term of Obligation.  Employee's  termination of employment by Corporation
under this  Agreement  shall not affect the  obligations  imposed on Employee by
Paragraphs  3.01,  3.02  and  3.03 and such  obligations  shall  be  binding  on
Employee's heirs, executors and administrators.

                                   SECTION IV.

                       Confidentiality and Noncompetition

4.01.  Confidentiality.  Employee agrees, during and after the Term, without the
prior written consent of  Corporation,  not to disclose to any person other than
Corporation,  by  publication  or  otherwise,  or use for his own  benefit,  any
confidential information of Corporation or any Inventions,  whether conceived in
whole or in part by Employee or by others.  Employee's  duty under this  section
includes  but  is  not  limited  to  the   nondisclosure  of  trade  secrets  or
confidential  information,  knowledge or data of Corporation which he may obtain
during  the  course  of  his  employment  relating  to  Corporation's  business,
technical or  otherwise,  including  but not limited to  manufacturing  methods,
processes,  techniques,  products,  engineering  development products,  computer
programs,  customer  lists.  machines,  research,  compositions,  inventions  or
discoveries.  Employee  agrees that upon leaving the employ of  Corporation,  he
will not take with him any original or copy of documents, or records relating to
the foregoing matters, without the written consent of Corporation.  This Section
does not apply to any Inventions described in Section 3.04 above.

4.02.  Noncompetition.  In  consideration  of  Employee's  employment,  for  the
duration of his  employment  by  Corporation,  and for a period of two (2) years
after the termination thereof, employee agrees:

                                   (a) Not to, on behalf of himself or any other
                           entity or corporation,  directly or indirectly, as an
                           employee,   agent,  independent  contractor,   owner,
                           stockholder, partner, officer, director or otherwise,
                           engage in the business of the  manufacture or sale of
                           electronic  equipment for use in cable  television or
                           broadband data transmission systems in North America,
                           Central America and South America, Europe, the Middle
                           East and the Far East, including the Pacific Rim.

                                   (b) Not to call on or  solicit,  on behalf of
                           himself   or  on  behalf  of  any  other   entity  or
                           corporation,  any of the customers of Corporation for
                           the purpose of selling or distributing to any of said
                           customers  any  product or service  comparable  to or
                           competitive with products or services developed, sold
                           and/or  distributed  by  Corporation  or  products or
                           services which Corporation may have under development
                           during the period of time  Employee  was  employed by
                           Corporation   ("Corporation's  Products");  nor  will
                           Employee  in any way,  directly  or  indirectly,  for
                           himself   or  on  behalf  of  any  other   entity  or
                           corporation,   solicit,   divert  or  take  away  any
                           customer  of   Corporation.   For  purposes  of  this
                           Agreement,  "customer" shall mean any person,  entity
                           or  corporation  which  has  purchased  Corporation's
                           Products,  or has  received  a price  quotation  from
                           Corporation for Corporation's  Products,  at any time
                           within the three (3) year period prior to the date of
                           termination of Employee's employment.

                                  (c) Not to enter or  attempt  to enter into an
                           employment  or agency  relationship  with any  person
                           who, at the time of such entry (or attempted  entry),
                           or at the time of termination  of Employee's  service
                           with Corporation, was an officer, director, employee,
                           principal  or agent of  Corporation  if, but only if,
                           such  employment  or  agency   relationship  is  with
                           respect   to   a   business   in   competition   with
                           Corporation.

                                 (d) Not to induce  or  attempt  to  induce  any
                           person  described in subparagraph (c) to leave his or
                           her employment,  agency,  directorship or office with
                           Corporation  to enter into a business in  competition
                           with Corporation.

It is understood by and between the parties to this Agreement that the aforesaid
covenants  set  forth  in this  Section  4.02  are  essential  elements  of this
Agreement,  and that,  but for the  agreement  of  Employee  to comply with such
covenants,  Corporation  would not have  agreed to the terms of  employment  set
forth in this  Agreement.  Such  covenants  by Employee  shall be  construed  as
agreements independent of any other provisions in this Agreement.  The existence
of any  claim  or cause of  action  by  Employee  against  Corporation,  whether
predicated on this Agreement or otherwise, shall not constitute a defense to the
enforcement by Corporation of such covenants.

In addition to all other legal remedies available to Corporation for enforcement
of the covenants of this Section 4.02, the parties agree that Corporation  shall
be entitled to an injunction by any court of competent  jurisdiction  to prevent
or restrain any breach or threatened breach hereof.

The parties to this Agreement agree that, if any court of competent jurisdiction
determines  the  specified  time period or the  specified  geographical  area of
application, or the definition of Corporation's Products in such covenants to be
unreasonable,  arbitrary  or against  public  policy,  then a lesser time period
and/or a smaller  geographical  area and/or a less  encompassing  definition  of
Corporation's  Products which are determined to be reasonable,  nonarbitrary and
not against public policy may be enforced against Employee.  The parties to this
Agreement  agree and  acknowledge  that they are  familiar  with the present and
proposed  operations of Corporation and believe that the  restrictions set forth
in this Section 4.02 are reasonable with respect to its subject matter, duration
and geographical application.

The provisions of this Section 4.02 may be waived,  in part or fully, in writing
by Corporation at its option.

These restrictive covenants shall survive the termination of this Agreement.

                                   SECTION V.

                  Change of Control: Indemnification Agreement

5.01.  Change of Control.  Employee will continue to be covered under the Change
of Control  Agreement  between  Corporation  and Employee dated May 14, 1993 and
attached hereto as Exhibit "B."

5.02.   Indemnification.   Employee  will  continue  to  be  covered  under  the
Indemnification  Agreement  between  Corporation  and Employee dated February 3,
1992 and attached hereto as Exhibit "C."

                                   SECTION VI.

                                  Miscellaneous

6.01.  Use of Name.  Employee  agrees to allow  Corporation  to have his name or
picture used by Corporation for advertising or trade purposes during the term of
this Agreement.

6.02.  Binding  Effect.  This  Agreement  shall  inure to the  benefit of and be
binding  upon  Employee  and upon  Corporation,  their  successors  and assigns,
including,  without limitation, any person, partnership,  company or corporation
which may acquire  substantially all of Corporation's assets or business or into
which Corporation may be consolidated, merged or otherwise combined.

6.03. Governing Law.           This Agreement shall be construed and enforced in
accordance with the laws of the Commonwealth of Pennsylvania.

6.04.  Legal  Construction.  In the  event  any one or  more  of the  provisions
contained in this  Agreement  shall for any reason be held  invalid,  illegal or
unenforceable in any respect,  such invalidity,  illegality or  unenforceability
shall not  effect  any  other  provision  thereof  and this  Agreement  shall be
construed as if such invalid,  illegal or unenforceable provision had never been
contained herein.

6.05.  Amendment.  No amendment,  modification or alteration of the terms hereof
shall be binding  unless the same be in writing,  dated  subsequent  to the date
hereof and duly executed by the parties hereto.

6.06. Integration.  This Agreement,  plus the attached Exhibits,  constitute the
entire  understanding and agreement between Corporation and Employee with regard
to  the  subject  matter  hereof  and   supersedes  all  other   agreements  and
understandings between Corporation and Employee,  including, without limitation,
the Employment  Agreement  between  Corporation  and Employee dated February 28,
1997 and a supplementary Memo dated March 17, 1997 from
Joseph Zavacky to Edwin Childs and Gerhard B. Nederlof.

IN WITNESS  WHEREOF,  the parties  hereto have executed this  Agreement with the
intent to be legally bound thereby on the day and year first above written.

C-COR ELECTRONICS, INC.


By:  Scott C. Chandler, President and
        Chief Executive Officer



By:  Gerhard B. Nederlof



<TABLE>
Computation of Earnings Per Share
(in thousands except per share data)


                                        Year Ended           Year Ended           Year Ended         
                                       June 27, 1997        June 28, 1996        June 30, 1995       
<S>                                    <C>                  <C>                  <C>                 
Primary
Average Shares Outstanding                 9,504                9,554                9,332           
Net effect of dilutive stock
options-based on the
treasury stock method using
average market price                           -                  314                  527           
Total(1)                                   9,504                9,868                9,859           


Income from Continuing Operations      $   4,257            $   9,014            $   8,528
Loss from Discontinued Operations         (6,605)              (3,095)                (213)
Loss from Disposal of Discontinued
  Operations                              (3,830)                   -                    - 
Net Income (Loss)                      ($  6,178)           $   5,919            $   8,315           

Net Income (Loss) Per Share
  Continuing Operations                $    0.45            $    0.91            $    0.86
  Discontinued Operations                  (0.70)               (0.31)               (0.02)
  Disposal of Discontinued
    Operations                             (0.40)                   -                    -
Net Income (Loss) Per Share(1)         ($   0.65)           $    0.60            $    0.84           



Fully Diluted
Average Shares Outstanding                 9,504                9,554                9,332           
Net effect of dilutive stock
options-based on the
treasury stock method using
the greater of the average
market price or the year-end
market price                                   -                  314                  568           
Total                                      9,504                9,869                9,900


Income from Continuing Operations      $   4,257            $   9,014            $   8,528
Loss from Discontinued Operations         (6,605)              (3,095)                (213)
Loss from Disposal of Discontinued
  Operations                              (3,830)                   -                    -
Net Income (Loss)                      ($  6,178)           $   5,919            $   8,315           

Net Income (Loss) Per Share
  Continuing Operation                      0.45            $    0.91            $    0.86           
  Discontinued Operations                  (0.70)               (0.31)               (0.02)
  Disposal of Discontinued 
   Operations                              (0.40)                   -                    -
Net Income (Loss) Per Share(1)         ($   0.65)           $    0.60            $    0.84

<FN>
(1)Adjusted for two-for-one stock split effective December 5, 1994.
</FN>
</TABLE>

1997 ANNUAL REPORT
C-COR ELECTRONICS, INC.
Our Legacy, Our Future

There are opportune times during the life of every business when it is essential
to stop and  reflect on where  you've  been so that you can better  focus on and
prepare for where you're  going.  At C-COR,  a  challenging,  transitional  year
provided the ideal opportunity for such  self-examination.  After all, it's been
nearly 45 years since C-COR  launched into the  communications  industry.  We've
recognized this as the appropriate time to reflect on and assess our role within
a rapidly changing global marketplace.

In tracking our  evolution,  we've  rediscovered a number of strengths for which
C-COR is known.  Strengths  that  reflect  the  heart and soul of our  business.
Strengths  that provide a solid  foundation  from which we operate  today and on
which to build our future.

First and  foremost,  we are  broadly  recognized  for  providing a full line of
robust,  high quality network components for two-way HFC (hybrid fiber coax) [pg
6]. Used in a variety of communications networks worldwide,  these products have
helped earn us the trust and confidence of customers around the globe--customers
like TCA  Cable [pg 7],  who rely on us for  solutions  that  often  define  the
industry standard.

As you'll see in the story of our ten-year relationship with Rogers Cablesystems
in Canada, we have historically placed great value on developing strong customer
relationships  [pages 8 & 9]. We have excelled at  understanding  and addressing
our  customers'  specific  needs.  And  it's why we count  everyone  from  cable
television operators and telephone companies,  to major broadband  communication
network installers, among our list of satisfied customers.

An industry leader in the  distribution  portion of the network [page 12], C-COR
has established itself as an innovator of next-generation equipment and systems.
In fact,  our strategic  alliance with one of today's  leading-edge  cable modem
suppliers  and the  inclusion  of C-COR  components  in active,  two-way  signal
transmission, point to our respected role within the industry.

Finally, factors such as our size, key process improvements and a strong balance
sheet  enable  C-COR to remain  flexible  and agile enough to embrace and remain
poised for change [pg 14].

As you can see,  our legacy is  impressive.  And while  it's been a  challenging
year, reinvesting our energy and focus on each of these strengths gives us every
reason to believe  that C-COR is  well-positioned  to move into the new century.
It's a future we can all look forward to.

C-COR conducts its sales efforts from headquarters in State College, PA, through
regional offices in the U.S., Canada, Hong Kong, and the Netherlands, as well as
through  numerous  distributors  worldwide.  Keep up with C-COR  through our web
site: http://www.c-cor.com.

<TABLE>
Selected Financial Data
(in thousands of dollars except per share data)

Fiscal Year Ended                                  1997         1996          1995         1994         1993
- ----------------------------------------------------------------------------------------------------------------
<S>                                                <C>          <C>           <C>          <C>          <C>
Statement of operations(1):
Net Sales                                          $131,941     $139,539      $121,269     $ 60,207     $ 47,114

Income from Continuing Operations                     4,257        9,014         8,528        3,177        3,052
Income (Loss) from Discontinued                             
  Operations                                         (6,605)      (3,095)         (213)         855          337
Loss from Disposal of Discontinued
  Operations                                         (3,830)           -             -            -            -
Net Income (Loss)                                    (6,178)       5,919         8,315        4,032        3,389

Net Income (Loss) Per Share
  Continuing Operations                            $   0.45     $   0.91      $   0.86     $   0.34     $   0.33
  Discontinued Operations                             (0.70)       (0.31)        (0.02)        0.09         0.04
  Disposal of Discontinued Operations                 (0.40)           -             -            -            -
Net Income (Loss) Per Share(2)                        (0.65)        0.60          0.84         0.43         0.37

Balance sheet data (at period end)(1):
Working Capital                                    $ 22,745     $ 35,452      $ 24,442     $ 25,061     $ 22,072
Total Assets                                         71,119       77,278        85,868       47,499       36,614
Total Indebtedness                                   10,667        9,177        22,623          501          588
Shareholders' Equity                                 41,678       53,317        44,725       34,139       29,499
<FN>
(1)Certain  amounts have been  reclassified for  comparability  with fiscal year
1997 presentation.
(2)Adjusted to reflect a two-for-one stock split effective December 5, 1994.
</FN>
</TABLE>

<TABLE>
NET SALES
IN THOUSANDS OF DOLLARS

<S>                      <C>
1993                      47,114
1994                      60,207
1995                     121,269
1996                     139,539
1997                     131,941
</TABLE>

<TABLE>
INCOME FROM CONTINUING OPERATIONS
IN THOUSANDS OF DOLLARS

<S>                      <C>
1993                     3,052
1994                     3,177
1995                     8,528
1996                     9,014
1997                     4,257
</TABLE>

<TABLE>
NET INCOME PER SHARE FROM CONTINUING OPERATIONS (1)
IN DOLLARS

<S>                      <C>
1993                     0.33
1994                     0.34
1995                     0.86
1996                     0.91
1997                     0.45
<FN>
(1) Adjusted to reflect a two-for-one stock split effective December 5, 1994.
</FN>
</TABLE>

Some of the  information  presented in this report  constitutes  forward looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995.  Although  the  Company  believes  that  its  expectations  are  based  on
reasonable  assumptions  within the bounds of its  knowledge of its business and
operations,  there can be no  assurance  that  actual  results  will not  differ
materially  from its  expectations.  Factors which could cause actual results to
differ from  expectations  include the timing of orders received from customers;
the gain or loss of significant customers;  changes in the mix of products sold;
changes in the cost and  availability  of parts and  supplies;  fluctuations  in
warranty costs; new product development activities; regulatory changes affecting
the  telecommunications  industry, in general, and the Company's operations,  in
particular; competition and changes in domestic and international demand for the
Company's   products,   and  other  factors  which  may  impact  operations  and
manufacturing.  For additional  information concerning these and other important
factors which may cause the Company's  actual results to differ  materially from
expectations  and underlying  assumptions,  please refer to the reports filed by
the Company with the Securities and Exchange Commission.

ROBUST, HIGH QUALITY NETWORK COMPONENTS FOR TWO-WAY HFC
<TABLE>
TABLE OF CONTENTS
<S>                                       <C>
Corporate Profile /                        
Selected Financial Data                   Inside Cover
Shareholders' Letter                       3
Our Legacy, Our Future
     Robust Products                       6
     Customer Relationships                8
     Industry Leader                      12
     Flexible and Agile                   14
Management's Discussion and
  Analysis                                17
Consolidated Balance Sheets               21
Consolidated Statements of
  Operations                              22
Consolidated Statements of
  Cash Flows                              23
Consolidated Statements of
  Shareholders' Equity                    24
Notes to Consolidated Financial
  Statements                              25
Reports                                   34
Directors & Officers                      35
Corporate Data                            36
Mission Statement                         37
</TABLE>

STRONG CUSTOMER RELATIONSHIPS
INDUSTRY LEADER
FLEXIBLE AND AGILE

Dear C-COR Shareholders:

As we reflect on the fiscal year just ended,  we are  reminded  that with change
comes  challenge,  and  that  growth  is  often  preceded  by  periods  of great
transition.  This year alone,  the global  communications  marketplace  has been
marked by significant changes, with major consolidation taking place in both the
network operator and vendor segments.  Shifts in government regulation worldwide
have opened many new  markets,  bringing  with them new ways of doing  business.
Technological progress has continued to challenge businesses striving to provide
the  advanced,  highly  reliable  products  and  services  required  for today's
sophisticated  networks. Even end-users of communications services have effected
change as the  interest  for video and voice on the  networks has been joined by
the demand for high-speed  data  (Internet,  private  intranets and other online
services).  In response to these many changes,  C-COR has been faced with making
major decisions about the company's structure,  product development  priorities,
and ways to build value for our shareholders, customers and employees.

For fiscal year 1997,  C-COR reported a net loss of  ($6,178,000) or ($0.65) per
share versus net income of  $5,919,000  or $0.60 per share for fiscal year 1996.
The primary factor  contributing to the loss was our decision to discontinue the
digital  fiber  optic  business  located  in  Fremont,  California.   (Reference
Management's   Discussion  on  page  17  for  details.)  The  business   segment
discontinuation  was  booked  in the  fourth  quarter  of  fiscal  year 1997 and
generated a loss for both the fourth  quarter and the fiscal  year.  Revenues in
fiscal year 1997 from continuing operations were down about 5% from the previous
year, due primarily to a significant decrease in revenues from the international
market.  Revenues  from  domestic  customers  increased 26% in fiscal year 1997.
Profitability in fiscal year 1997 was adversely impacted by product and customer
mix,  pricing  pressures   (especially  in  the  domestic  market),  and  excess
manufacturing  capacity.  As a result,  we put into place an aggressive  plan to
improve  financial  results.  This plan involved  implementing  cost-cutting and
restructuring  initiatives such as work force adjustments,  cutbacks in numerous
operating budgets, an increased focus on vendor-managed  material programs,  the
transfer  of the  manufacture  of RF power  supply  assemblies  to  Mexico,  and
realignment and reorganization of our sales and service  organizations.  Another
factor  influencing  fiscal 1997 results was a tax benefit in the third  quarter
from a reassessment of foreign sales transactions, which added $0.06 in earnings
per share in that quarter.

In December 1996, we announced the launch of a stock repurchase program based on
our  belief  that  our  common  stock  was  attractively  priced,  and  that the
repurchase would represent a favorable  opportunity for C-COR. The repurchase of
500,000 shares was completed in May 1997.

We  have  seen  improvement  in  ordering  during  the  year,   resulting  in  a
book-to-bill  ratio from continuing  operations of 1.08 for the year versus 0.79
at the end of fiscal  year  1996.  Consequently,  the  backlog  from  continuing
operations  at the  end of  fiscal  year  1997  was up 43%  from  the end of the
previous year. We are  encouraged by the revenue  growth in the fourth  quarter,
along with improvements in gross margins and productivity,  resulting  primarily
from implementation of restructuring and cost-reduction initiatives taken during
the year.

Although  orders  from the  domestic  market were slow to start this past fiscal
year, we are  encouraged by trends that  developed as the year  progressed.  The
demand to provide expanded bandwidth for high-speed data can be characterized as
the strongest  driver.  In the third  quarter,  we began to see  improvement  as
system  operators  firmed up budgets and capital  spending plans.  Additionally,
multiple  system  operators  responded  to the  demand  for  improved  financial
performance and enhanced customer service.

In the global  marketplace,  we have seen order  trends  improve in all sectors,
including Europe, Latin America, Asia and Canada. During the last quarter of the
fiscal year,  international  orders rebounded,  increasing that component of the
backlog to 28% of the total at year-end.

In spite of the many challenges we faced during this  transitional  year, we are
pleased to report a number of positive events and trends.  Early in the year, we
were chosen as Pennsylvania's 1996 Governor's Export Excellence Award recipient,
followed shortly  thereafter by placing  sixty-eighth on Fortune  magazine's Top
100 list of America's  Fastest Growing  Companies.  Progress  continues with the
implementation  of two RapidCycle(R)  process  improvement  programs.  Using the
Order  Fulfillment  methods,  we are consistently  reaching our goals of reduced
cycle time and improved first pass yield,  which signals  improved  productivity
and quality.  Additionally,  the RapidCycle(R)  Product  Development program has
been fully implemented,  and we are poised to apply these newly-acquired  skills
to create a whole new platform of AM fiber optic  products  designed to meet the
need for flexibility in today's global networks.

During the past fiscal year, we bolstered  our line of FlexNet(R)  amplifiers by
adding  the  900  Series,  which  has  gained  significant  recognition  in  the
marketplace for its superior  reverse path  performance  and high  power-passing
capability.  These  wideband  products offer  improved  performance  for network
operators planning to deploy two-way services such as digital and high-speed
data. To accompany the  FlexNet(R)  Series of amplifiers in an HFC (hybrid fiber
coax) network, C-COR began offering FlexNode(TM), a reliable,  cost-effective AM
fiber optic node solution for expanded bandwidth,  high power-passing  networks.
We are also pleased to report deliveries of our popular  I-Flex(TM)  products to
Hungary, the Netherlands,  Norway,  Poland, Russia, Spain, Turkey and the United
Kingdom.

Managed  network  solutions  are key to  meeting  current  and  future  needs in
advanced  communications  networks.  To address this need, C-COR has launched an
aggressive  program  to  develop  next-generation  network  management  systems,
including software and hardware designed to meet the operators' requirements for
the highest degree of reliability and predictability in their network. We expect
availability of this new product during calendar year 1998.

We now shift our focus to our  objectives  for the coming year, as well as plans
for the more  distant  future.  In the short  term,  our product  goals  include
diversification  of our HFC offerings and expansion into non-HFC  product lines.
The new optical node and bridger amplifier product platform,  along with network
management  enhancements,  are two  examples of how we are working to do so. Our
announcement  in the second  quarter of 1997 of a  strategic  alliance  with Bay
Networks'  LANcity Cable Modem  Division (now Broadband  Technologies  Division)
provides  further  evidence of the move to an expanded  product  offering.  Both
companies have agreed to work together to ensure  interoperability  of equipment
and quality delivery of high-speed data over HFC networks.

Cost  reduction  is  ongoing,  with  initiatives  being  implemented  to  reduce
materials,  labor and overhead costs in manufacturing.  We are pleased to report
the successful  completion of the opening of our production  facility in Mexico,
with the first products being shipped in August 1997. We are investigating other
methods for reducing labor and overhead costs.

Looking out just a few years, we see the much  publicized new  millennium,  from
which we expect continued  challenges and  opportunities.  We plan to expand our
non-RF  product  offerings and add revenues from non-HFC  products and services.
Improvement of gross margins is a priority.  The international market segment of
the business is being targeted for expansion as we identify new opportunities in
Asia, Europe, Latin America and North America.

In closing,  we  recognize  that in fiscal year 1997,  we have faced a number of
challenging  situations.  Our ability to  successfully  navigate these uncertain
times is reflected in this report's theme, "Our Legacy,  Our Future." As we look
ahead,  we are  encouraged  by the fact that the very issues that  demanded  our
attention  are  helping  us to  build  a  stronger  organization.  We  sincerely
appreciate  those who have  continued to support us, and offer our optimism that
the  future  looks  brighter  as C-COR  enters the new year with a solid plan to
reach or exceed our ambitious goals and objectives.

Sincerely,
Richard E. Perry
Chairman of the Board
Scott C. Chandler
President and
Chief Executive Officer
August 19, 1997

Our Legacy ... Robust Network Components for Two-Way HFC

              
For nearly 45 years,  C-COR has offered the  resources and support our customers
need to plan, design,  build and maintain complex  communications  networks.  In
doing so,  we've  created a niche as a developer  and  supplier of robust,  high
quality network distribution products for two-way hybrid fiber coax (HFC).

More than simply keeping pace with customer demand, we have anticipated industry
changes and responded to them  swiftly.  Most  recently,  C-COR was the first to
offer 15 ampere current passing, reflecting our commitment to products that meet
the latest powering requirements.

We also had the  foresight to create fiber and coax  products  that were two-way
capable--  even  before the need for an expanded  return  path  became  evident.
Traditionally,  signals  flow  through the cable  network to the end-user in the
forward path, with only a small portion dedicated to the return path. Today, the
Internet,  telephony and advanced  digital services have brought the need for an
active two-way architecture to the forefront. C-COR leads with products that are
already capable of being installed and operated this way.

The family of products on which our legacy is built includes:

FlexNet(R) 900, 800 & 700 Series RF Amplifiers that boost the signal, delivering
high  quality  performance  to homes  and  businesses.  With 750 MHz and 862 MHz
bandwidth  options,  FlexNet(R)  is  ideal  for HFC  architectures  requiring  a
combination of analog and digital channels.

FlexNode(TM) AM Fiber Optic Node is a 6-port  node/receiver  that converts fiber
signals to RF signals  that can be sent over the coax  portion of the network to
homes and  businesses.  862 MHz and 750 MHz options handle higher capacity while
maintaining superior quality.

AM Fiber  Optics are used in aerial and  underground  fiber  optic  applications
where  signals in an HFC network are  transmitted  from the headend to the node.
This  application  is ideal for C-COR's  headend and strand  mounted  equipment,
including  forward  and  return  path  transmitters,  forward  and  return  path
receivers, and power supplies, all housed in C-COR's sturdy mainframe racks.

I-Flex(TM)  Amplifiers and AM Nodes were originally designed for fiber-intensive
architectures  in  European  markets.  The  I-Flex(TM)  global  family  features
cabinet-mount equipment required for underground installations around the world.
862 MHz and 750 MHz capabilities  maximize  efficiency and offer flexibility for
advanced services.

Cable Network Manager  (CNM(TM)) is a network  management system that is playing
an   increasingly   critical  role  in   communications.   This   user-friendly,
computer-based   control  and  monitoring  system  aids  in  outage  prediction,
notifying the operator of problems--often before they even occur--so maintenance
crews can go directly to a problem  without  having to search the system unit by
unit.

Network operators  worldwide recognize the merits of HFC: strong vendor support,
large installed base, scaleability and superior price / performance.

Our Future ... New Product and Service Solutions

In  the  coming  years,   C-COR  will  continue  to  provide  products  for  the
distribution  of signals  using the HFC network  architecture.  While our global
product line  currently  includes RF  amplifiers,  AM fiber optics,  and network
management  solutions,  we  anticipate  offering a new family of AM fiber  optic
nodes and a more scaleable bridger amplifier in the next year.

To meet the need for cost-effective,  upgradable  networks,  we are preparing to
release an entirely new product platform in which the RF electronics will occupy
a separate module from the optics.  This enables our customers to easily upgrade
an RF amplifier to an AM fiber optic node by replacing just the fiber optic lid,
rather than the entire piece of equipment.  Our customers will benefit from this
highly  efficient  and  flexible  way  to  migrate  from  one  type  of  network
configuration  to another.  In the domestic  market,  where most  networks  will
continue to require rebuilds and upgrades,  the ease and  cost-effectiveness  of
this new approach is ideal.

Internationally,  where new builds are more prevalent, the modular design of our
products will allow us to satisfy a variety of configuration requirements.

Since  system  operators  view  monitoring  and  controlling  of  components  as
essential  to  network  management,  we plan to  offer a  next-generation  Cable
Network  Manager  (CNM(TM))  product.  It will  provide  additional  support for
telephony applications overseas, a major revenue source for network operators in
international markets.

Finally,  we will  continue to provide  ongoing  support and  development  of RF
amplifiers.  Although we have  typically  been  involved in coax cable and fiber
optic transmission mediums, our future could also include opportunities to offer
copper-based and wireless network distribution solutions.

C-COR and TCA: Setting the Standard Together for 30 Years

C-COR's  distribution  elctronics have certainly come a long way, thanks in part
to customers like TCA Cable of Tyler,  Texas.  In 1967, TCA Cable  purchased its
very first C-COR  amplifiers,  the first of their kind to effectively  dissipate
heat.  These  new  amplifiers  offered  the  higher  performance  and  increased
reliability  TCA Cable  sought as it embarked on an  ambitious  network  upgrade
plan.

Even back then, when our amplifiers  featured just 12 channels  operating at 220
MHZ, C-COR products were setting the standard. And over time as we increased the
bandwidth,  TCA made steady network upgrades, earning high customer satisfaction
levels in the process.

Many years ago, in a key strategic  move, TCA decided to standardize its network
products.   For  them,  this  has  meant  increased  efficiency,   solid  vendor
relationships,  and  exceptional  financial  strength.  For C-COR,  it has meant
having a steady relationship with a satisfied customer for more than 30 years.

Today,  C-COR's robust line of fiber and amplifier products enables TCA to offer
advanced services such as telephony,  pay per view, high-speed data transmission
and  traffic  control.  In the areas of  services,  TCA has taken  advantage  of
C-COR's network design  capabilities and technical  training  programs.  Working
together,  C-COR and TCA Cable have forged a strong,  lasting  relationship that
has proven valuable as both have responded to continuous change over the years.

Our Legacy . . . Strong Customer Relationships

At C-COR,  we've always known that it's  customers who truly drive our business.
That's why we are committed to developing relationships that bring our customers
and staff together for the long-term. This kind of mutual participation helps us
understand a customer's particular needs so that we can respond with the product
solutions  they  want.  In turn,  their  loyalty  reflects a  confidence  in our
capabilities that inspires us to go even farther.

The working  partnership we have with our customers  occurs at many levels.  For
instance,  C-COR sales engineers are involved during the proposal process, while
regional  account  executives meet with customers on a regular basis. Our inside
sales  representatives  process customer orders,  and top management fosters the
partnership at the highest levels.

In support of the products we offer,  we also provide the service our  customers
need to meet both short- and long-term goals. This includes network analysis and
design,  equipment repair, field engineering and technical  documentation,  plus
multiple levels of technical training and seminars.

As their needs change over time, customers can depend on C-COR to be there every
step of the way.  That's  probably why the great  majority of  companies  who do
business with us once continue to do repeat  business with C-COR.  In fact, it's
not unusual for us to establish and maintain strong  partnerships with customers
for ten years or more (see pg 9).

These relationships have earned us a respected position within the industry, and
we show our  appreciation  in many ways.  Most recently,  we launched a "Special
Customer  Day,"  during  which we  recognize a key  customer  for its  continued
loyalty  and  trust in our  ability  to meet its  needs.  On one  occasion,  the
company's president personally addressed our employees,  conveying how important
C-COR is as a business partner.
                 
                   
Confidence,  trust and shared values are key to building and maintaining  strong
relationships.

An Industry Pioneer Partners with C-COR

Customer-driven  solutions  have played a critical role in changing the shape of
the  network  distribution   industry.   Especially  when  it  comes  to  Rogers
Cablesystems in Canada,  who approached C-COR in the mid-1980s with a vision for
a "super  distribution  network." With drawings and plans in hand, they asked if
we  could  design  and  produce  network  amplifiers  to meet  their  particular
specifications.

Working  together,  C-COR  was able to help  Rogers  lead  the way in  expanding
network  bandwidth in North America-- from 450 MHz to 550 MHz to 600 MHz and 750
MHz.  In doing  that,  Rogers  created  an  architecture  that  allowed  for the
industry's first fully modular,  electronic upgrade. Other pioneering efforts by
Rogers  include the early  adoption  of fiber in the  network  and  establishing
itself as having one of the largest  installations  of high-speed data customers
in North America.

Over the  years,  Rogers  has also  promoted  the need for tools  such as status
monitoring  and network  management.  Because we listened and responded with the
technology they needed,  C-COR  amplifier  products are now used in the largest,
most sophisticated remote status monitoring system in the world.

The  relationship  between  Rogers and C-COR has been nurtured at many levels in
both  organizations.  In fact,  many of the same  sales  and  technical  support
personnel have remained at C-COR over the years, people in whom Rogers continues
to place a great deal of confidence and trust. As we look to the future, we will
continue to build the Rogers  relationship,  using it as a model in  cultivating
others.

Our Future ... Expanding Our Horizons

Looking  ahead,  C-COR is focused on two  fronts:  continually  building  on our
domestic strengths, while expanding our customer base internationally to address
the demands of challenging new markets throughout the world.

In addition to increasing  international  sales,  C-COR is working to expand the
variety of products  available to these  markets.  Three  markets in  particular
present exciting  opportunities for growth:  Asia, Europe, and Latin America. To
expand into these  economies,  we look to build on the model we have followed in
the North  American  market--developing  a sense of mutual respect and providing
customers with solutions to their greatest challenges.

In the Asian Pacific market, economic growth is driving the demand for voice and
video networks. The HFC network configuration is dominant, giving us exceptional
potential to bring our  FlexNet(R)  amplifiers  and AM fiber optics to Thailand,
the Philippines, Korea, Japan, Singapore, Hong Kong, China and New Zealand.

We are pursuing our strongest  business in the European market in countries such
as Poland,  the Czech  Republic,  Russia,  Spain,  Italy,  Turkey and the United
Kingdom. This is due in large part to the deregulation of the telecommunications
market  as well  as the  major  consolidation  of  vendors  who  serve  European
customers. C-COR markets our global family of I-Flex(TM) amplifiers and AM fiber
optics  from its  European  office  near  Amsterdam,  and other  offices  on the
continent and in the United Kingdom.

Economic  growth in Latin America,  including  Argentina,  Brazil and Chile,  is
driving the demand for video services,  telephony and data. The HFC architecture
is dominant,  leading to growth  opportunities  for both  amplifier and AM fiber
optics  sales.  C-COR  sales  and  engineering   support   professionals   spend
significant time in these countries working with our Latin American distributors
to provide network equipment for upgrades and new builds.

Our Legacy ... An Established Industry Leader

As an industry  leader in the  distribution  portion of the  network,  C-COR has
carved out a niche role unlike that of any other supplier. We have been first to
market time and again with  products and services that have set the stage for an
entire  industry,  beginning in 1953 when we introduced the first cable powering
system.  Each decade  thereafter  we achieved new heights,  such as in the 1980s
when we offered the 550 MHz feedforward  trunk, or in the 90s when we introduced
the first 1 GHz amplifiers.

Today's  leading-edge  companies  look to us as a  partner  in  innovation.  One
example is @Home  Network,  a supplier  of  high-speed  interactive  services to
residences  and  businesses.  In  a  test  lab  located  at  its  Redwood  City,
California,   headquarters,   @Home  Network  will  be  installing  C-COR's  new
FlexNet(R) 900 Series  amplifiers and  FlexNode(TM)  fiber optic nodes and other
headend AM fiber  optics to be used in the test and  development  of  high-speed
Internet applications and services for @Home's customers. C-COR's involvement in
this trial  represents an exciting  opportunity to participate in one of today's
hottest new technological arenas.

Even in the relatively new world of active  two-way signal  transmission,  cable
operators have turned to C-COR.  In fact,  over 40% of the homes in the U.S. and
Canada using two-way cable modems are doing so over networks equipped with C-COR
distribution electronics. (1)

And because C-COR knew that the two-way  architecture would be critical,  we put
this  technology  in place even before the  industry was ready for it. C-COR has
been supplying two-way capable electronics for over five years in its FlexNet(R)
series of amplifiers, and for nearly thirty years in earlier products.

We've even  partnered  with the respected  name in cable  modems,  Bay Networks'
LANcity  Cable  Modem  Division  (now  Broadband  Technologies  Division).  In a
cooperative   marketing   agreement,   C-COR  and  Bay   Networks   offer  C-COR
DataSelect(TM),  a complete  set of equipment  and services  designed to deliver
high-speed  data over HFC  networks.  This  alliance  enables  us to ensure  the
interoperability of equipment and quality delivery of high-speed data over these
networks.

(1) Source:  Multichannel News, March 17, 1997. Calculations based on percentage
of U.S. and  Canadian  homes  equipped  with  two-way  cable modems  supplied by
companies  who  purchase   compatible  C-COR  network   distribution   products.

Leadership  in  providing  the latest  technology  enables  delivery of advanced
voice, video and data, including Internet and other online services.

@Home  Network,  @Home and the logo @ are trademarks of @Home Network and may be
registered in certain jurisdictions.

Our Future ... Next-Generation Provider

C-COR's  vision  is to become  the  leading  provider  of  network  distribution
solutions for next-generation  communication  networks.  Several strategic moves
will help us accomplish this.

First, we are working to diversify our product line to meet  anticipated  needs.
This  initiative  could result in several new products or services to be used in
HFC applications,  or even in developing a coax/fiber product to be used outside
of the HFC network.  We are also  exploring  new  products  and  services  using
wireless and copper technology.

To enhance  our  competitive  position,  we are  continually  looking at ways to
reduce the costs to  manufacture  C-COR  products.  This  process  will  involve
managing materials costs,  specifying more cost-effective  parts where possible,
utilizing alternative labor resources, automating production
processes,  and reducing excessive test and alignment time.  Internally,  we are
committed to continually  monitoring sales, general and administrative  expenses
to achieve maximum efficiency.

Throughout our operation, C-COR is focused on attracting,  training,  developing
and retaining  highly skilled people to help us achieve our vision.  As our most
valued  resource,  our employees  are being  empowered at all levels to take the
lead in helping us meet our key objectives for the future.

Our  commitment to becoming a  next-generation  provider has been  recognized in
several  ways.  We are  proud to hold a number  of  patents  for  innovation  in
engineering  design,  such as a radio  frequency  choke  and  method  of use,  a
feedforward  circuit and method for  aligning  and  balancing  the same,  a one
gigahertz repeater station, and a safety interlock system for  telecommunication
amplifiers, to name a few. Additionally,  all C-COR facilities have achieved ISO
9001 registration, a testament to our commitment to quality assurance in design,
development,  production,  installation  and  servicing.  

C-COR has an excellent reputation for equipment  reliability,  superior customer
service and an enhanced  warranty  program,  all key criteria for success in the
future.  Diversification,  competitiveness and commitment to quality build value
for our customers, shareholders and employees.

Our Legacy ... Bringing Flexibility and Agility to Market

C-COR has always been large enough to meet the needs of a diverse customer base,
yet small enough to respond to change whenever  necessary.  Such flexibility and
agility has served us well during this transitional  year, giving us the ability
to adapt to industry fluctuations and remain poised for the future.

To identify and respond to our customers' needs more quickly,  we've implemented
a  RapidCycle(R)   process   improvement  program  designed  to  reduce  product
development  cycle time and increase on-time  performance.  This new process has
enabled C-COR to identify  market needs and respond  swiftly.  It also increases
our flexibility by freeing up our product development resources sooner so we can
move on to other projects.

Today,  we are  significantly  better  positioned  to keep pace with the rapidly
changing marketplace.

Another recent process change at C-COR has been in order  fulfillment,  where we
have  reduced  the time from the point at which an order is placed to when it is
delivered to the customer.  Our slogan,  "Four on the Floor" best  describes our
continuous goal of processing an order on the  manufacturing  floor in just four
days. Prior to these process  enhancements,  cycle time may have gone as high as
twenty days or more.

Cost-reduction  measures  have also  helped  us gain  added  flexibility.  We've
improved and strengthened  vendor  relationships to manage the cost of producing
products. Implementation of an in-plant supplier program permits us to literally
place an order for parts, go to the lower level,  pick them up, and deliver them
to the manufacturing floor--all in a matter of minutes.

Managing our  personnel  resources  for maximum  efficiency  is another goal. To
address the ebb and flow that  occurs in some  areas,  we are using a variety of
labor resources,  including temporary help, interns and co-ops. And in sales and
marketing,  we have  restructured the organization to reduce operating  expenses
and allow us to more effectively  address the areas of value-added  services and
corporate development.

Responsiveness  is  a  key  contributor  to  success.  Process  improvements  in
manufacturing  and  product  development  empower our  employees  to achieve and
sustain the lead.

Our Future ... Embracing Change  

C-COR stands poised to take advantage of the inevitable changes in our industry.
We have a solid balance  sheet,  giving us the ability to expand into new areas,
pursue acquisitions and shift additional focus onto R&D. As a dedicated group of
employees, we measure our success not by sales revenue alone, but by our ability
to navigate this volatile marketplace.

Effective facilities utilization will help us embrace and quickly respond to new
growth  opportunities.  In addition to expanded capacity, we have added many new
automated   assembly  and  test  methods  that  take  advantage  of  the  latest
manufacturing technology.

The implementation of a RapidCycle(R)  product development program at C-COR will
also enable us to  introduce  products to market  more  quickly.  Our goal is to
reduce the design development cycle time from a baseline of 17 months to a total
of 10 months from design inception to project completion. We are also working to
achieve a 90% on-time  performance  record---a measure of our ability to respond
promptly to market needs.

Throughout the organization,  we are implementing more team-based  processes for
achieving  results.  We  anticipate  the most  impact in areas  such as  product
development,    order    fulfillment   and   other   complex   tasks   requiring
multi-functional talents.

High-performance, cross-functional teams instill a sense of unity in achieving a
common goal.

With a legacy to be proud of and a future to look  forward to, the  employees of
C-COR  enter the new fiscal  year with a sense of  anticipation  and  excitement
about  the  possibilities  that lie  ahead.  High-speed  data  service,  digital
television and telephony over HFC have emerged as key industry drivers.  We will
strive to meet the challenges,  address the inevitable  changes and maximize the
opportunities offered by the global communications marketplace.

Management's Discussion & Analysis

(in thousands of dollars except share and per share data)

Disclosure Regarding Forward-Looking Statements

Some  of  the   information   presented  in  this  Annual   Report   constitutes
forward-looking   statements  within  the  meaning  of  the  Private  Securities
Litigation Reform Act of 1995,  including,  without limitation,  continuation of
increased   domestic  spending  for  network   upgrades,   the  continuation  of
competitive pricing pressures,  anticipated new product development initiatives,
and the  continued  availability  of capital  resources.  Although  the  Company
believes it expectations are based on reasonable  assumptions  within the bounds
of it knowledge of it business and  operations,  there can be no assurance  that
actual results will not differ materially from its  expectations.  Factors which
could cause  actual  results to differ from  expectations  include the timing of
orders  received  from  customers;  the gain or loss of  significant  customers;
changes in the mix of products sold; new product development activities; changes
in the cost and  availability  of parts and supplies;  fluctuations  in warranty
costs; regulatory changes affecting the telecommunications industry, in general,
and the Company's operations, in particular; competition and changes in domestic
and international demand for the Company's products, and other factors which may
impact operations and manufacturing. For additional information concerning these
and other  important  factors  which may cause the Company's  actual  results to
differ materially from expectations and underlying assumptions,  please refer to
the  Company's  reports  filed on Form 10-K and  other  reports  filed  with the
Securities and Exchange Commission.

General

In fiscal years 1997 and 1996,  the Company  operated in two industry  segments:
the Electronic  Distribution  Products  segment,  which represents the Company's
continuing operations, and provides hybrid fiber coax (HFC) equipment for signal
distribution  applications  primarily to the cable television (CATV) market; and
the Digital Fiber Optics Transmission Products segment,  which has been reported
as a discontinued  business  segment,  and provides  products for long distance,
point-to-point video, voice and data signal transmission applications, primarily
for telephony, distance learning and other non-CATV markets.

For fiscal year 1997, the Company  incurred a net loss of ($6,178) or ($.65) per
share  versus  net  income of $5,919  and  $8,315 or $.60 and $.84 per share for
fiscal years 1996 and 1995, respectively. The primary factors in the fiscal year
1997  loss  were  losses  deriving from  the  Company's   Digital  Fiber  Optics
Transmission  Products  segment in  conjunction  with the Company's  decision to
discontinue this business segment.

The Company announced July 10, 1997, its intent to discontinue its Digital Fiber
Optics  Transmission  Products business segment in a phase-down process expected
to span nine months.  This  business has been  accounted  for as a  discontinued
business segment, and its results have been excluded from continuing  operations
in the consolidated  statements of operations from all periods  presented in the
Company's fiscal year 1997 consolidated financial statements.

The  decision to  discontinue  this  segment was based on an  assessment  of the
potential return on continued  funding of product  development for the Company's
proprietary digital technology versus other opportunities for investments in the
Company's core business,  especially AM fiber optics  technology.  The after-tax
loss from operations of the discontinued business segment was ($6,605) or ($.70)
per share for fiscal year 1997.  This  compares to a loss of ($3,095) and ($213)
or ($.31) and ($.02) per share for fiscal years 1996 and 1995, respectively. The
primary  factors  contributing  to the  increased  loss from  operations  of the
discontinued segment in fiscal year 1997 were increased warranty costs of $3,300
and an  impairment  loss on goodwill of $571  recorded in the fourth  quarter of
fiscal year 1997. In addition, an after-tax loss was recorded on the disposal of
the  discontinued  business  segment of ($3,830) or ($.40) per share,  in fiscal
year 1997.  Included in the loss from disposal are write-offs of inventories and
fixed  assets,  and the other costs from the  measurement  date to the  disposal
date. For additional information concerning discontinued  operations,  reference
Notes B and P of the consolidated financial statements.

The  consolidated  results  discussion  and  analysis  that  follows,  including
comparisons  against prior years  results,  are based on  continuing  operations
only.

Results of Operations

Net sales in fiscal year 1997 were $131,941,  a decrease of 5% from net sales of
$139,539 in fiscal year 1996.  The decrease in sales was primarily  attributable
to reduced  international  sales during the fiscal year. Net sales increased 15%
in fiscal year 1996 from net sales of $121,269 in fiscal year 1995. The increase
derived  primarily  from increased  demand for the Company's  products from both
domestic and international customers.

Domestic  sales  increased  26% in fiscal year 1997 to $106,785  from $84,792 in
fiscal  year 1996,  as capital  spending  by Multiple  System  Operators  (MSOs)
increased  over the prior fiscal year.  The Company  believes the increase was a
result of network upgrade activity,  by new and existing  customers,  to enhance
capacity with expanded bandwidth products. The push to upgrade networks is being
driven by demand  for  improved  services,  affecting  not only  video and voice
requirements,  but also demand for  high-speed  data.  Domestic  sales of hybrid
fiber coax (HFC)  equipment to customers in the telephone  industry  declined in
fiscal  year  1997.  The  Company  believes  that the  decline  resulted  from a
reassessment  of  strategic   alternatives  and  priorities  by  the  telcos  in
connection with pursuing direct  competition  with cable MSOs in providing video
services.  Domestic  sales  increased  16% in fiscal  year 1996 from  $73,368 in
fiscal  year  1995,  due to  increased  RF  product  sales to  customers  in the
telephone  industry.

International sales decreased 54% in fiscal year 1997 to $25,156 from $54,747 in
fiscal year 1996,  resulting  primarily  from  reduced  demand by a  significant
customer in Canada and reduced  demand by customers  in Asia and Latin  America.
Countries in the aforementioned areas continue to represent distinct markets for
CATV equipment,  and, in general,  demand can be highly variable.  International
sales  increased 14% in fiscal year 1996 from $47,901 in fiscal year 1995 due to
increased demand in Asia.

The  Company  is subject  to  certain  risks as a result of market and  customer
concentration.  For additional  information regarding risks, reference Note N of
the consolidated financial statements.

The  Company's  open  backlog  of sales  orders at June 27,  1997,  was  $34,851
compared to $24,333 at June 28,  1996.  The backlog of sales  orders at June 27,
1997, was comprised of 72% domestic and 28%  international  orders,  compared to
86%  domestic  and 14%  international  orders at June 28,  1996.  The  Company's
book-to-bill  ratio was 1.08 for fiscal  year 1997,  compared to 0.79 for fiscal
year 1996.

Gross profit  margin for fiscal year 1997 was 20.6%.  This  compares to 24.9% in
fiscal year 1996 and 27.1% in fiscal year 1995. The decrease in the gross profit
margin  fiscal  year 1997  relative  to the  prior  fiscal  year was  attributed
primarily  to changes in product and customer  sales mix. In  addition,  pricing
pressures continue to negatively impact gross profit margins, particularly on RF
coaxial  cable  amplifiers.  The Company has taken steps to lower  manufacturing
costs by  continued  efforts  to  improve  manufacturing  processes  in order to
enhance efficiency and productivity,  and continued efforts to redesign products
to enhance  manufacturability  and reduce material costs. The Company  announced
during  fiscal year 1997 that it would  transfer  the  manufacture  of the power
supply  assembly  component of its RF amplifiers to the Company's new production
facility in Mexico in the summer of 1997.  The gross profit  margin  decrease in
fiscal year 1996 relative to fiscal year 1995 was attributed  primarily to fixed
costs relating to  underutilized  capacity and product sales mix, as well as the
aforementioned increase in pricing pressures on RF products.

Selling and administrative  expenses for fiscal year 1997 were $15,787 or 12% of
net sales,  compared  to $15,917 or 11% of net sales for fiscal  year 1996,  and
$15,949 or 13% of net sales for fiscal  year 1995.  The  decrease in selling and
administrative  expenses  for fiscal year 1997  compared to fiscal year 1996 was
primarily due to various cost reduction  initiatives  which  included  personnel
reductions  and  decreased  in various  administrative  expenses.  In the fourth
quarter of fiscal  year 1997,  the  Company  reconfigured  its  worldwide  sales
territories   and   consolidated   its  domestic   sales  forces.   Selling  and
administrative  expenses remained  relatively flat between fiscal years 1996 and
1995,  with  some  fluctuation   resulting  from  reductions  in  administrative
personnel costs.

Research and product development expenses for fiscal year 1997 were $5,681 or 4%
of net sales,  compared to $4,857 or 4% of net sales for fiscal  year 1996,  and
$3,786 or 3% of net sales for  fiscal  year  1995.  The  increase  research  and
development  expense  in fiscal  year 1997 over  fiscal  years 1996 and 1995 was
primarily  due to the  Company's  strategy  to increase  investment  in AM fiber
optics product  development and network management  systems.  Increased spending
was also  incurred  in  fiscal  year  1997 for RF  product  development  for the
Company's 800 and 900 series expanded bandwidth product lines. In addition,  the
Company incurred expenditures in fiscal year 1997 to improve product development
processes  designed  to  reduce  product  development  cycle  time  and  promote
cross-functional   participation   in  the  process.   Anticipated  new  product
development  initiatives  are  expected  to result  in  increased  research  and
development expense in future years, as compared to fiscal year 1997.

Interest  expense for fiscal year 1997 was $318 compared to $960 for fiscal year
1996 and $706 for fiscal year 1995. The reduction in interest expense for fiscal
year 1997  compared to fiscal year 1996 was  primarily  due to reduced  level of
outstanding  borrowings during the fiscal year on the Company's  line-of-credit.
The increased interest expense for fiscal year 1996 compared to fiscal year 1995
was  primarily  due  to  higher  borrowings  on  the  Company's  line-of-credit,
resulting from equipment  purchases and facility  expansions begun during fiscal
year 1995 and completed during fiscal year 1996.

Other  income for fiscal  year 1997 was $250,  compared  to $341 for fiscal year
1996 and $264 for fiscal year 1995.  The  reduction  in other  income for fiscal
year 1997  compared  to fiscal  years 1996 and 1995 was  primarily  due to lower
foreign currency transaction gains.

The  Company's  effective  income tax rate for fiscal year 1997 was 25.4%.  This
compares  to 32.2% for  fiscal  year 1996 and 33.0% for fiscal  year  1995.  The
provision for income taxes is related to both U.S. and non-U.S.  operations. The
decrease in the  effective tax rate for fiscal year 1997 compared to fiscal year
1996 was  primarily  due to a  nonrecurring  tax benefit of $593 recorded in the
third quarter of fiscal year 1997,  deriving  from the  Company's  Foreign Sales
Corporation  (FSC). The tax benefit resulted from  reassessment of the Company's
foreign sales transactions for the prior three fiscal years. The decrease in the
effective  tax rate for  fiscal  year  1996  compared  to  fiscal  year 1995 was
primarily due to tax benefits  arising out of increased  foreign sales  activity
and  changes  in the  applicable  statutory  tax rates  used for both  state and
federal taxes.

Income from  continuing  operations  for fiscal year 1997 was $4,257 or $.45 per
share.  This compares to $9,014 or $.91 per share in fiscal year 1996 and $8,528
or $.86 per share in fiscal year 1995. The primary  factors for the reduction in
income from  continuing  operations  in fiscal year 1997 compared to fiscal year
1996 were the  aforementioned  reduction in net sales and gross profit  margins,
coupled with increased expenditures for research and product development.

Financial Condition

The Company's  financial  condition  remains  strong at June 27, 1997.  Accounts
receivable at June 27, 1997,  were $19,299,  a decrease of $1,718 from a balance
of $21,017 at June 28,  1996.  Inventory  levels were up $561 to $19,140 at June
27,  1997,  from $18,579 at June 28,  1996.  The  increase was  primarily in raw
material inventories to support an increased business level as of the end of the
fourth  quarter of fiscal  year 1997.  Accounts  payable at June 27,  1997,  was
$8,636,  an increase of $2,784 from the balance of $5,852 at June 28, 1996.  The
increase is also a result of higher  business  activity in the fourth quarter of
fiscal  year 1997 and  purchases  in support of the  increased  backlog of sales
orders.

Liquidity and Capital Resources

The Company's  current ratio at June 27, 1997,  decreased to 2.1 from 3.4 at the
end of fiscal year 1996.  As of June 27, 1997,  total cash and cash  equivalents
totaled $452,  down from $1,474 at June 28, 1996.  Cash generated from operating
activities  decreased as a result of changes in operating assets and liabilities
to $9,440 in fiscal  year 1997  compared  to  $18,673 in fiscal  year 1996,  but
increased  relative to cash used by  operating  activities  of $10,400 in fiscal
year 1995.

Cash used in  investing  activities  was $6,551 in fiscal year 1997  compared to
$8,000 in fiscal  year 1996 and $12,060 in fiscal year 1995.  The  reduction  of
cash used in  investing  activities  was  primarily  due to lower  purchases  of
property,  plant,  and  equipment in fiscal year 1997  compared to the prior two
fiscal  years.  Cash  totaling  $3,911 was used in financing  activities  during
fiscal year 1997.  The Company  repurchased  500,000  shares of its Common Stock
during  fiscal year 1997 for $5,765 under a stock  repurchase  program using its
available  capital  resources  to fund the  purchases.  Cash  used in  financing
activities  of $10,744 in fiscal year 1996  resulted from payments on borrowings
on the  Company's  line-of-credit.  Cash  provided by  financing  activities  of
$22,644  in  fiscal  year  1995  resulted  from   borrowings  on  the  Company's
line-of-credit,  primarily  to fund  capital  equipment  purchases  and facility
expansion costs until permanent financing was obtained.

The Company maintains a line-of-credit with a bank under which it may borrow the
lesser of $23,000 or a percentage of eligible accounts receivable and inventory.
The  borrowings are  collateralized  by accounts  receivable and inventory.  The
line-of-credit   is  committed   through  October  31,  1997,  and  the  Company
anticipates renewing this line-of-credit annually. The Company had borrowings of
$3,466  on  this  line-of-credit  as of  June  27,  1997.  This  compares  to an
outstanding  balance of $1,147 as of June 28,  1996.  Based  upon the  Company's
analysis of eligible accounts  receivable and inventory,  an additional  $16,523
was available to borrow as of June 27, 1997.

Management  believes that  operating  cash flow,  as well as the  aforementioned
financing  source,  will adequately  provide for all cash  requirements  for the
foreseeable future,  subject to requirements that additional growth or strategic
development might dictate.

<TABLE>
CONSOLIDATED BALANCE SHEETS
(in thousands of dollars except share data)

                                                                                       <C>                 <C>
                                                                                         June 27             June 28
                                                                                         1997                1996
Assets
CURRENT ASSETS
  Cash and cash equivalents (Note A)                                                   $      452          $    1,474
  Marketable securities (Notes A and C)                                                       359                 364
  Accounts receivable, less allowance of $510 in 1997;
     $355 in 1996 (Notes G & N)                                                            19,299              21,017
  Inventories (Notes D and G)                                                              19,140              18,579
  Deferred taxes (Note J)                                                                   2,616               2,544
  Other current assets                                                                      1,893               1,949
  Net current assets of discontinued operations (Note B)                                       -0-              4,421
- ----------------------------------------------------------------------------------------------------------------------
TOTAL CURRENT ASSETS                                                                       43,759              50,348
PROPERTY, PLANT, AND EQUIPMENT, NET (Notes A, E and H)                                     25,060              24,168
INTANGIBLE ASSETS AND OTHER LONG-TERM ASSETS,
  NET OF ACCUMULATED AMORTIZATION OF $224 IN 1997;
  $202 IN 1996 (Notes A and F)                                                                785                 553
Net noncurrent assets of discontinued operations (Note B)                                   1,515               2,209
- ----------------------------------------------------------------------------------------------------------------------
TOTAL ASSETS                                                                           $   71,119          $   77,278
- ----------------------------------------------------------------------------------------------------------------------

Liabilities and Shareholders' Equity
CURRENT LIABILITIES
  Accounts payable                                                                     $     8,636         $     5,852
  Accrued liabilites (Note L)                                                                6,825               7,068
  Line-of-credit (Note G)                                                                    3,466               1,147
  Current portion of long-term debt (Note H)                                                   834                 829
  Net current liabilities of discontinued operations (Note B)                                1,253                  -0-
- -----------------------------------------------------------------------------------------------------------------------
TOTAL CURRENT LIABILITIES                                                                   21,014              14,896
LONG-TERM DEBT, less current portion (Note H)                                                6,367               7,201
DEFERRED TAXES (Note J)                                                                      1,311               1,367
OTHER LONG-TERM LIABILITIES                                                                    749                 497
Committments and Contingent Liabilities (Notes H and O)
- -----------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES                                                                           29,441              23,961
- -----------------------------------------------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY (Notes A and I)
  Preferred Stock, no par; authorized 2,000,000 shares; issued, none                            -0-                 -0-
  Common Stock, $.10 par; authorized shares 24,000,000;
   issued shares of 9,633,435 in 1997 and 9,602,528 in 1996                                    963                 960
  Additional paid-in capital                                                                19,963              19,602
  Treasury Stock                                                                       (     5,765)                 -0-
  Retained earnings                                                                         26,632              32,810
  Translation adjustment                                                               (       101)        (        34)
  Net unrealized loss on marketable securities                                         (        14)        (        21)
- ------------------------------------------------------------------------------------------------------------------------
TOTAL SHAREHOLDERS' EQUITY                                                                  41,678              53,317
- ------------------------------------------------------------------------------------------------------------------------
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                                               $    71,119         $    77,278
- ------------------------------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

<TABLE>
Consolidated Statements of Operations

(in thousands except per share data)

                                                                                                     Year Ended
                                                                                      June 27         June 28        June 30
                                                                                       1997            1996           1995
<S>                                                                                  <C>             <C>             <C>
- -----------------------------------------------------------------------------------------------------------------------------
NET SALES                                                                            $131,941        $139,539       $121,269
COST AND EXPENSES
  Cost of sales                                                                       104,702         104,852         88,373
  Selling and administrative                                                           15,787          15,917         15,949
  Research and product development                                                      5,681           4,857          3,786
  Interest                                                                                318             960            706
  Other income, net (Note M)                                                             (250)           (341)          (264)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                      126,238         126,245        108,550
- -----------------------------------------------------------------------------------------------------------------------------
INCOME FROM CONTINUING OPERATIONS                                                       
  BEFORE INCOME TAXES                                                                   5,703          13,294         12,719
INCOME TAXES (BENEFIT) (Note J)
  Current                                                                               1,298           3,875          4,977
  Deferred                                                                                148             405           (786)
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                        1,446           4,280          4,191
- -----------------------------------------------------------------------------------------------------------------------------
NET INCOME FROM CONTINUING OPERATIONS                                                   4,257           9,014          8,528
- -----------------------------------------------------------------------------------------------------------------------------

DISCONTINUED OPERATIONS: (Notes B, P and R)
Loss from operations of discontinued business segment,
     less applicable income tax benefit $2,752 in 1997, $1,505  in
     1996, and $110 in 1995                                                            (6,605)         (3,095)          (213)

Loss on disposal of discontinued business segment,
     less applicable income tax benefit $1,974 in 1997                                 (3,830)             -0-            -0-
- -----------------------------------------------------------------------------------------------------------------------------
NET INCOME (LOSS)                                                                      (6,178)          5,919          8,315
- -----------------------------------------------------------------------------------------------------------------------------

NET INCOME (LOSS) PER SHARE (Note A)
  Continuing operations                                                              $   0.45        $    0.91      $   0.86
  Discontinued operations
    Loss from operations                                                                (0.70)           (0.31)        (0.02)
    Loss on disposal of discontinued operations                                         (0.40)              -0-           -0-
- -----------------------------------------------------------------------------------------------------------------------------
Total                                                                                $  (0.65)       $    0.60      $   0.84
- -----------------------------------------------------------------------------------------------------------------------------
  Weighted Average Common Shares and Common Share Equivalents                           9,504           9,868          9,859
- -----------------------------------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

<TABLE>
CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands of dollars)
                                                                                                     Year Ended
                                                                                     June 27           June 28          June 30
                                                                                      1997              1996             1995
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>             <C>                <C>
OPERATING ACTIVITIES
NET INCOME (LOSS)                                                                    $ (6,178)       $    5,919         $  8,315
Adjustments to reconcile net income (loss) to net cash
  and cash equivalents provided by (used in) operating activities:
    Depreciation and amortization                                                       4,910             3,972            2,921
    Loss on disposal of discontinued operations, net of tax benefit                     3,830                -0-              -0-
    Provision for deferred retirement salary plan                                         252               129               49
    Loss on sale of marketable securities                                                  -0-               -0-              68
    Loss (Gain) on sale of property, plant, and equipment                                  22                (3)              13
    Changes in operating assets and liabilities:
            Accounts receivable                                                         1,718            12,065          (17,812)
            Inventories                                                                  (561)            3,491           (9,530)
            Discontinued operations - working capital changes
                  and noncash charges                                                   3,236            (1,972)           2,056
            Other assets                                                                 (197)             (895)            (735)
            Accounts payable                                                            2,784            (2,055)           1,504
            Accrued liabilities                                                          (243)           (2,349)           3,572
            Deferred income taxes                                                        (133)              371             (821)
- ----------------------------------------------------------------------------------------------------------------------------------
NET CASH AND CASH EQUIVALENTS PROVIDED BY
      (USED IN) OPERATING ACTIVITIES                                                    9,440            18,673          (10,400)
- ----------------------------------------------------------------------------------------------------------------------------------

INVESTING ACTIVITIES
Purchase of property, plant, and equipment                                             (5,884)           (7,442)         (14,355)
Purchase of marketable securities                                                        (200)               -0-              -0-
Proceeds from sale of marketable securities                                               216                -0-           3,184
Proceeds from maturity of marketable securities                                            -0-               25              115
Investing activities of discontinued operations                                          (698)             (586)          (1,016)
Proceeds from sale of property, plant, and equipment                                       15                 3               12
- ----------------------------------------------------------------------------------------------------------------------------------
NET CASH AND CASH EQUIVALENTS USED IN INVESTING ACTIVITIES                             (6,551)           (8,000)         (12,060)
- ----------------------------------------------------------------------------------------------------------------------------------

FINANCING ACTIVITIES
Payment of debt and capital lease obligations                                            (829)             (594)             (56)
Proceeds from long-term debt borrowing                                                     -0-            6,452               -0-
Proceeds from line-of-credit                                                           21,936            39,029           58,707
Payment of line-of-credit                                                             (19,617)          (58,333)         (38,256)
Tax benefit deriving from exercise and sale of stock option shares                         71             1,454              898
Issue common stock to employee stock purchase plan                                         88               107               67
Proceeds from exercise of stock options                                                   205             1,141            1,284
Purchase of treasury stock                                                             (5,765)               -0-              -0-
- ----------------------------------------------------------------------------------------------------------------------------------
NET CASH AND CASH EQUIVALENTS (USED IN) PROVIDED BY FINANCING ACTIVITIES               (3,911)          (10,744)          22,644
- ----------------------------------------------------------------------------------------------------------------------------------

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                       (1,022)              (71)             184
Cash and cash equivalents at beginning of year                                          1,474             1,545            1,361

- ----------------------------------------------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                             $    452        $    1,474         $  1,545
- ----------------------------------------------------------------------------------------------------------------------------------
<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

<TABLE>
Consolidated Statement of Shareholders' Equity
(in thousands of dollars)

<S>                                                 <C>       <C>         <C>       <C>       <C>          <C>
                                                                                                           Net Unrealized
                                                              Additional                                   (Loss) Gain on
                                                    Common     Paid-in    Treasury  Retained  Translation    Marketable
                                                     Stock     Capital      Stock   Earnings  Adjustment     Securities
- -------------------------------------------------------------------------------------------------------------------------

BALANCE, JUNE 24, 1994                              $ 460     $15,151          -0-  $ 18,576  $      (9)   $      (39)
Net Income                                                                             8,315
Exercise of stock options                              19       1,265
Tax benefit deriving from exercise
     and sale of stock option shares                              898
Issue shares to employee stock purchase plan                       67
Two-for-one stock split                               466        (466)
Foreign currency translation adjustment                                                               2
Net unrealized gain on marketable securities                                                                       20
- -------------------------------------------------------------------------------------------------------------------------
BALANCE, JUNE 30, 1995                                945      16,915          -0-    26,891         (7)          (19)
Net Income                                                                             5,919
Exercise of stock options                              15       1,126
Tax benefit deriving from exercise
     and sale of stock option shares                            1,454
Issue shares to employee stock purchase plan                      107
Foreign currency translation adjustment                                                             (27)
Net unrealized loss on marketable securities                                                                       (2)
- -------------------------------------------------------------------------------------------------------------------------
BALANCE, JUNE 28, 1996                                960      19,602          -0-    32,810        (34)          (21)
Net Loss                                                                              (6,178)
Exercise of stock options                               2         203
Tax benefit deriving from exercise
     and sale of stock option shares                               71
Issue shares to employee stock purchase plan            1          87
Purchase of Treasury Stock                                                 (5,765)
Foreign currency translation adjustment                                                             (67)
Net unrealized loss on marketable securities                                                                        7
- -------------------------------------------------------------------------------------------------------------------------
BALANCE, JUNE 27, 1997                              $ 963     $19,963     $(5,765)  $ 26,632  $    (101)   $      (14)
- -------------------------------------------------------------------------------------------------------------------------

<FN>
See notes to consolidated financial statements.
</FN>
</TABLE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(in thousands of dollars except share and per share data)

June 27, 1997,  and June 28, 1996

Description of Business:

The Company designs and manufactures high-quality electronic equipment used in a
variety of communication networks worldwide.  In fiscal years 1997 and 1996, the
Company operated in two industry segments: the Electronic  Distribution Products
segment,   which  provides   hybrid   fiber coax   (HFC)  equipment  for  signal
distribution  applications  primarily to the CATV market; and, the Digital Fiber
Optics Transmission Products segment, which provides products for long-distance,
point-to-point   video,  voice,  and  data  signal  transmission   applications,
primarily for telephony, distance learning, and other non-CATV markets.

A.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:  The accompanying consolidated financial statements
include the accounts of the Company and its foreign and  domestic  subsidiaries.
Intercompany accounts and transactions have been eliminated in consolidation.

Reporting  Periods:  Management has adopted a fiscal year which ends on the last
Friday in June. For the reporting periods  presented herein,  the years ended on
June 27, 1997,  June 28, 1996, and June 30, 1995.  These years contained 52, 52,
and 53 weeks, respectively.

Use of Estimates:  The preparation of the consolidated  financial  statements in
conformity with generally accepted accounting principles, requires management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

Fair  Value of  Financial  Instruments:  The  carrying  value of cash,  accounts
receivable,  accounts payable,  and accrued  liabilities  approximate their fair
value due to the short-term nature of those instruments.

Inventories:  Inventories  are  stated at the lower of cost or  market.  Cost is
determined on the first-in, first-out method.


Property, Plant, and Equipment:  Property, plant, and equipment,  which includes
leased property under capital leases,  is stated at cost. Cost includes interest
associated with capital additions.  Capitalized interest was $-0-, $23, and $-0-
in fiscal years 1997, 1996 and 1995, respectively.  Depreciation or amortization
is calculated on the straight-line method for financial statement purposes based
upon the following estimated useful lives:

  Building and improvements
    under capital lease                       15 years
  Buildings                             15 to 25 years
  Machinery and equipment
    under capital lease                        5 years
  Machinery and equipment                3 to 10 years
  Leasehold improvements                10 to 15 years

Intangible Assets: Intangible assets include goodwill arising from excess of the
purchase  price  paid over the fair value of the net  assets  acquired  with the
purchases of COMLUX in July 1990,  and  DataCable  B.V. in January  1992. In the
beginning  of fiscal  year 1997,  the Company  adopted  Statement  of  Financial
Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of Long-Lived
Assets and for Long-Lived  Assets to be Disposed Of" (Statement  121). There was
no impact upon initial  adoption of Statement  No. 121,  however,  in the fourth
quarter, the Company recorded an impairment loss of the goodwill relating to the
purchase of COMLUX.  The amount of the impairment  loss for fiscal year 1997 was
$571, and was recorded in the loss from operations of the discontinued  business
segments.  The impairment  loss was recognized in the fourth quarter at the time
the decision was made to cease research and  development  expenditures  on a new
platform of digital fiber optics products,  and was determined by evaluating the
realizability of the goodwill with respect to COMLUX, based upon expected future
cash  flows  and  operating  results  of  the  Company's  Digital  Fiber  Optics
Transmission  Products  segment which was  discontinued in fiscal year 1997 (See
Note B.)

The goodwill related to the purchase of DataCable B.V. in January 1992 was fully
amortized during fiscal year 1997.

Income  Taxes:  Under  Statement  of  Financial  Accounting  Standards  No. 109,
"Accounting  for  Income  Taxes"  (Statement  109),   deferred  tax  assets  and
liabilities  are  recognized  for the future tax  consequences  attributable  to
differences  between the financial statement carrying amounts of existing assets
and liabilities and their respective tax bases and operating loss and tax credit
carryforwards.  Deferred tax assets and  liabilities  are measured using enacted
tax rates  expected  to apply to  taxable  income  in the  years in which  those
temporary  differences are expected to be recovered or settled.  Under Statement
109, the effect on deferred tax assets and  liabilities of a change in tax rates
is recognized in income in the period that includes the enactment date.

Shareholders'  Equity:  In fiscal  year  1995,  a  two-for-one  stock  split was
approved  by the  Company's  Board of  Directors.  The  additional  shares  were
distributed  on  December  5, 1994,  to  shareholders  of record at the close of
business  on  November 4, 1994,  on the basis of one  additional  share for each
share held. Par value of $466 for the additional  shares issued was  transferred
from Additional  Paid-in Capital to Common Stock.  The par value of Common Stock
remained the same at $.10 (ten cents) per share.  Also, during fiscal year 1995,
the  shareholders  of the  Company  approved a proposal to amend the Amended and
Restated  Articles of  Incorporation  to increase the number of shares of Common
Stock authorized from 8,000,000 to 24,000,000.

In fiscal year 1997, the Company  repurchased 500,000 shares of its common stock
for $5,765,  under a stock  repurchase  program  adopted in December  1996.  The
Company  used  its  available  capital  resources  to fund  the  purchases.  The
repurchased  stock is expected to be held by the Company as treasury stock to be
used to meet the Company's obligations under its present and future stock option
plans and for other corporate purposes.

Cash  Equivalents:  The Company  considers all highly liquid  investments with a
maturity of three months or less when purchased,  to be cash  equivalents.  Cash
equivalents are reflected at the lower of cost or market.

Marketable  Securities:  Marketable  securities  at June 27,  1997,  consist  of
municipal  bonds and equity  securities.  The Company  adopted the provisions of
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments  in Debt and Equity  Securities"  (Statement  115) at June 24, 1994.
Under Statement 115, the Company classifies all of its marketable  securities as
available-for-sale and records them at fair value.  Unrealized holding gains and
losses,  net of the related tax  effect,  are  excluded  from  earnings  and are
reported as a separate component of shareholders' equity until realized.

Net income  (loss)  per share:  Net  income  (loss) per share is  determined  by
dividing net income  (loss) by the  weighted  average  number of common  shares,
including common share  equivalents,  outstanding  during the fiscal quarter and
year-end periods.

Statement  of  Financial  Accounting  Standards  No. 128,  "Earnings  Per Share"
(Statement 128), is effective for financial statements issued for periods ending
after  December 15, 1997. It is  anticipated  that adoption of Statement No. 128
will not significantly impact the Company's net income per share.

Product Warranty: The Company warrants its products against defects in materials
and workmanship, generally for three to five years depending upon product lines.
A provision for estimated  future costs relating to warranty expense is recorded
when product is shipped,  based upon historical claims' history and specifically
identified warranty exposures.

Reclassification:  Certain amounts have been reclassified for comparability with
fiscal year 1997 presentation.

B.  DISCONTINUED OPERATIONS

On July 10, 1997, the Company  announced that it would  discontinue  its Digital
Fiber Optics Transmission  Products segment, in a phase-down process expected to
span nine months.  The loss on disposal  included  write-offs  of inventory  and
fixed assets,  and other costs from the  measurement  to the disposal  date. The
loss, net of tax benefit of $1,974 on the disposal of the discontinued  business
segment is $3,830.

The after-tax  loss from  operations of the  discontinued  business  segment was
$6,605,  $3,095,  and $213 for fiscal years 1997, 1996, and 1995,  respectively.
The primary factors contributing to the loss from operations of the discontinued
business segment in fiscal year 1997 were increased warranty costs of $3,300 and
an impairment loss on goodwill of $571, recorded in the fourth quarter of fiscal
year 1997.

Operating  results for the  discontinued  business  segment are  segregated  and
reported as discontinued operations in the accompanying  consolidated statements
of operations. Prior year financial statements have been reclassified to conform
with the  current  year  presentation.  Summarized  information  relating to the
discontinued operations for fiscal years 1997, 1996, and 1995 is as follows:

<TABLE>

                                June 27,     June 28,     June 30,
                                  1997         1996         1995
                               ----------   ----------   ----------
<S>                            <C>          <C>          <C>
Net sales                      $  7,994     $  9,359     $ 16,172
Costs and expenses             ( 17,351)    ( 13,959)    ( 16,495)
                               ----------   ----------   ----------
Loss before income taxes       (  9,357)    (  4,600)    (    323)
Income tax (benefit)           (  2,752)    (  1,505)    (    110)
                               ----------   ----------   ----------
Net loss                       (  6,605)    (  3,095)    (    213)
                               ----------   ----------   ----------
</TABLE>

The assets and liabilities of the discontinued operations have been reclassified
in the accompanying  consolidated  financial  statements to separately  identify
them as net current assets  (liabilities)  and net noncurrent  assets related to
the  discontinued  operations.  These net  assets  (liabilities)  consist of net
working capital, net property, plant and equipment,  other assets and intangible
assets, less related liabilities as follows for the periods ended June 27, 1997,
and June 28, 1996.

<TABLE>
                                June 27,     June 28,  
                                  1997         1996    
                               ----------   ---------- 
<S>                            <C>          <C>        
Current assets:
Accounts receivable            $    817     $    448   
Inventory                         1,181        4,327   
Deferred tax assets               4,013          760   
Other assets                          4           15   
                               ----------   ---------- 
                                  6,015        5,550   
                               ----------   ---------- 
Current liabilities:
Accounts payable               (    342)    (    875)  
Accrued other                  (  3,551)    (    254)  
Allowance for disposal
  of discontinued operations   (  3,375)          -0-  
                               ----------   ---------- 
                               (  7,268)    (  1,129)  
                               ----------   ---------- 
Net current assets 
 (liabilities) of 
 discontinued operations       ($ 1,253)    $   4,421   
                               ----------   ---------- 
Noncurrent assets:
Plant and equipment, net       $  1,498     $  1,449   
Goodwill                             -0-         740   
Other assets                         17           20   
                               ----------   ---------- 
                                  1,515        2,209   
                               ----------   ---------- 
Noncurrent liabilities:              -0-          -0-  
                               ----------   ---------- 
Net noncurrent assets of
  discontinued operations      $  1,515     $  2,209   
                               ----------   ---------- 
</TABLE>



C. MARKETABLE SECURITIES
Marketable  securities as of June 27, 1997, and June 28, 1996,  consisted of the
following:
<TABLE>

                                        Gross        Gross
                                      Unrealized   Unrealized
                         Amortized      Holding      Holding       Fair
                           Cost          Gains       Losses        Value
                         ----------   ----------   ----------   ----------
<S>                      <C>          <C>          <C>          <C>

June 27, 1997:
Available-for-sale:
  Municipal bonds        $    382     $     -0-    ($    24)    $    358
  Equity securities             1           -0-          -0-           1
                         ----------   ----------   ----------   ----------
                         $    383     $     -0-    ($    24)    $    359
                         ----------   ----------   ----------   ----------

June 28, 1996:
Available-for-sale:
  Municipal bonds        $    397     $     -0-    ($    34)    $    363
  Equity securities             2           -0-        (  1)           1
                         ----------   ----------   ----------   ----------
                         $    399     $     -0-    ($    35)    $    364
                         ----------   ----------   ----------   ----------
</TABLE>

Maturities of investment securities classified as available-for-sale at June 27,
1997, were as follows:
<TABLE>
                                       Amortized        Fair
                                         Cost           Value
                                       ----------     ----------
<S>                                    <C>            <C>
Available-for-sale:
  Due after one year through
   five years                          $    382       $    358
  Equity securities                           1              1
                                       ----------     ----------
                                       $    383       $    359
                                       ----------     ----------
</TABLE>

D.  INVENTORIES
<TABLE>

                                        June 27,       June 28,
                                          1997           1996
                                       ----------     ----------
<S>                                    <C>            <C>
Finished goods                         $  1,436       $  2,821
Work-in-process                           3,346          3,050
Raw materials                            14,358         12,708
                                       ----------     ----------
                                       $ 19,140       $ 18,579
                                       ----------     ----------
</TABLE>
Included  in the amounts  above are  reserves  of $1,233 at June 27,  1997,  and
$1,112 at June 28, 1996.

E.  PROPERTY, PLANT, AND EQUIPMENT
<TABLE>

                                        June 27,       June 28,
                                          1997           1996
                                       ----------     ----------
<S>                                    <C>            <C>
Land                                   $    468       $    468
Building and improvements
  under capital lease                     1,727          1,727
Building                                 10,090          9,270
Machinery and equipment
  under capital lease                       110            124
Machinery and equipment                  33,586         28,654
Leasehold improvements                      751            735
                                       ----------     ----------
                                         46,732         40,978
Less accumulated depreciation
  and amortization                       21,672         16,810
                                       ----------     ----------
                                       $ 25,060       $ 24,168
                                       ----------     ----------
</TABLE>

F.  INTANGIBLE ASSETS
<TABLE>

                                        June 27,       June 28,
                                          1997           1996
                                       ----------     ----------
<S>                                    <C>            <C>
Cost of intangibles:
  Goodwill-DataCable B.V.                   224            224
                                       ----------     ----------
                                            224            224
                                       ----------     ----------
Less accumulated amortization:
  Goodwill-DataCable B.V.                   224            202
                                       ----------     ----------
                                            224            202
                                       ----------     ----------
Net Book Value                         $     -0-      $     22
                                       ----------     ----------
</TABLE>

G.  LINE-OF-CREDIT

At June 27,  1997,  the  Company had  short-term  borrowings  of $3,466  under a
revolving  line-of-credit.  On this  line-of-credit,  the Company may borrow the
lesser of $23,000 or percentage of eligible  accounts  receivable and inventory.
The  borrowings  bear  interest at various rates  generally  equal to the London
Interbank  Offered Rate (LIBOR) plus 1.20%.  The weighted  average interest rate
equaled  7.1% at June  27,  1997,  and  6.90%  at June 28,  1996,  and  requires
compliance  with  certain  covenants.  Interest  is payable in 30 and 90 days as
billed.  The  line-of-credit  agreement is committed  through  October 31, 1997.
Borrowings are collateralized by accounts  receivable and inventory.  Based upon
the  Company's  analysis of  eligible  accounts  receivable  and  inventory,  an
additional   $16,523  was  available  to  borrow  as  of  June  27,  1997.   The
line-of-credit balance at June 28, 1996, was $1,147.


H.  LONG-TERM DEBT
<TABLE>

                                        June 27,       June 28,
                                          1997           1996
                                       ----------     ----------
<S>                                    <C>            <C>
Notes payable                          $  5,646       $  6,369
Capital lease obligations                 1,555          1,661
                                       ----------     ----------
                                          7,201          8,030
Less current portion                        834            829
                                       ----------     ----------
                                       $  6,367       $  7,201
                                       ----------     ----------
</TABLE>

Notes Payable: The Company obtained funding through the Pennsylvania  Industrial
Development   Authority   (PIDA)  of  $539  for   construction  of  the  Tipton,
Pennsylvania, manufacturing facility. The PIDA borrowing has an interest rate of
3%, which is contingent upon meeting certain job creation  commitments.  Monthly
payments of principal and interest of $4 are required through the year 2006. The
borrowing is  collateralized  by certain  property,  plant,  and equipment.  The
principal balance at June 27, 1997, was $335.

The Company has obtained funding through the Pennsylvania Industrial Development
Authority  (PIDA) of $1,952  for 40% of the cost of  building  expansion  at its
manufacturing facility in State College, Pennsylvania. The PIDA borrowing has an
interest  rate of 2%,  which is  contingent  upon  meeting  certain job creation
commitments.  Monthly  payments of  principal  and  interest of $13 are required
through the year 2010.  The  borrowing is  collateralized  by certain  property,
plant, and equipment. The principal balance at June 27, 1997, was $1,763.

Additional  funding  of $4,500 for the  expansion  and  renovation  of the State
College  facility  was  obtained  from the  Pennsylvania  "Sunny Day Fund." This
funding has an interest rate of 2% which is also contingent upon meeting certain
job creation commitments.  The funding is evidenced by two notes. The first note
is for $488 with an  original  maturity of 15 years and the second is for $4,012
with an original maturity of 7 years. Monthly payments of principal and interest
of $3 and $51, respectively,  are required on these notes through the years 2010
and 2002,  respectively.  The borrowing is collateralized by certain  equipment.
The principal balances at June 27, 1997, were $441 and $3,107, respectively.

Capital Lease Obligations:  The Company has a Lease/Option to Purchase Agreement
with  the  Mifflin  County  Industrial  Development  Corporation  (MCIDC)  for a
building and improvements located in Mifflin County,  Pennsylvania.  The Company
is the guarantor of several borrowing commitments by the MCIDC for financing the
$1,727 cost of the project.  The lease calls for a monthly payment of $14, which
is  equal  to the  monthly  principal  and  interest  of the  various  borrowing
commitments by the MCIDC,  through the year 2010. The original term of the lease
is for 15 years  with an option to  purchase  the  leased  premises  at any time
during the lease term for the outstanding  balance of the borrowing  commitments
plus closing costs. The borrowing  commitments carry a weighted average interest
rate of 4.7%. For financial accounting purposes, the lease is accounted for as a
capital lease and, accordingly,  an asset and liability have been recorded. This
was a noncash investing and financing transaction in fiscal year 1995.

Long-term debt at June 27, 1997, had scheduled maturities as follows:
<TABLE>
Fiscal year ending
<S>                              <C>
    1998                         $   834
    1999                             853
    2000                             873
    2001                             892
    2002                             915
  Thereafter                       2,834
                                  -------
                                  $7,201
                                  -------
</TABLE>

Total  interest paid on the  line-of-credit  (described in Note G) and long-term
debt was $304,  $958,  and $608 for fiscal  years  ended 1997,  1996,  and 1995,
respectively.

Operating  Leases:  The Company leases real property and other  equipment  under
operating  leases.  Certain  leases are renewable and provide for the payment of
real  estate  taxes and other  occupancy  expenses.  The  future  minimum  lease
payments for  noncancelable  leases with remaining  lease terms in excess of one
year are as follows:

<TABLE>
Fiscal year ending
<S>                               <C>
    1998                          $  215
    1999                              83
    2000                              76
    2001                              70
    2002                              38
                                  -------
                                  $  482
                                  -------
</TABLE>

Rent expense  relating to continuing  operations  was $748,  $682,  and $550 for
fiscal years ended 1997, 1996, and 1995, respectively.

I.  STOCK OPTIONS

The  Company's  stock option plans provide for the grant of options to employees
with an  exercise  price  per share of at least  the fair  market  value of such
shares on the date prior to grant, and to directors with an exercise price equal
to the fair  market  value on the date of  grant.  Options  granted  to  certain
employees are  exercisable in cumulative  annual  installments of 20 percent per
year beginning one year after the date of grant. Options granted to non-employee
directors are  exerciseable  one year after grant.  Certain  options held by the
Chairman are exerciseable immediately.  All shares and exercise prices have been
adjusted for the two-for-one stock split effective December 5, 1994.

In fiscal  year  1997,  the  Company  adopted  the  disclosure  requirements  of
Financial   Accounting   Standards   No.  123,   "Accounting   for   Stock-Based
Compensation"  (Statement 123). As allowed by Statement No. 123, the Company has
chosen to  continue to account for stock  based  compensation  using  Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees," and
related  Interpretations.  Accordingly,  compensation  cost for stock options is
measured as the  excess,  if any, of the quoted  market  price of the  Company's
stock at the grant date over the  amount an  employee  must pay to  acquire  the
stock. Accordingly,  no compensation cost has been recognized.  Had compensation
cost for the  Company's  Plans been  determined  under  Statement  No. 123,  the
Company's  net income  (loss) and net  income  (loss) per share  would have been
reduced to the pro forma amounts indicated below:
<TABLE>

                                          June 27,     June 28,
                                            1997         1996
                                         ----------   ----------
<S>                 <C>                  <C>          <C> 
Net income (loss)   As Reported          ($ 6,178)    $  5,919
                    Pro forma            ($ 6,396)    $  5,614

Net income (loss)   As Reported          ($  0.65)    $   0.60  
per share           Pro forma            ($  0.67)    $   0.57
</TABLE>

The per share  weighted  average  fair values of stock  options  granted  during
fiscal  years 1997 and 1996 were $4.28 and $9.29,  respectively,  on the date of
grant using the Black-Scholes  option-pricing model with the following weighted-
average  assumptions:  Fiscal year 1997 - expected  dividend yield 0%, risk-free
interest rate of 6.38%, a volatility  factor of the expected market price of the
Company's  common  stock of  .5941,  and a  weighted  average  expected  life of
approximately 4 years;  Fiscal year 1996 - expected dividend yield 0%, risk-free
interest rate of 5.95%, a volatility  factor of the expected market price of the
Company's  common  stock  of  .7235,  and a  weighted-average  expected  life of
approximately 4 years.

The fair value of stock  options  included  in the pro forma  amounts for fiscal
years  1997 and 1996 is not  necessarily  indicative  of future  effects  on net
income and net income per share.

A summary of the status of the  Company's  two stock option plans as of June 27,
1997,  June 28, 1996,  and June 30, 1995,  and changes during the years ended on
those dates is presented below:

<TABLE>
Fiscal years ended:            
                                  June 27, 1997          June 28, 1996          June 30, 1995
                               --------------------   --------------------   --------------------
<S>                            <C>         <C>        <C>         <C>        <C>         <C>
                                           Weighted               Weighted               Weighted
                                           Average                Average                Average
                                           Exercise               Exercise               Exercise
                               Shares      Price      Shares      Price      Shares      Price
                               ---------   ---------  ---------   ---------  ---------   ---------
Outstanding at
 beginning of year              776,542      $15.09    752,460      $11.41    914,130      $ 6.97
Granted                         118,000      $14.99    233,265      $22.33    198,894      $21.97
Exercised                      ( 27,205)     $ 8.32   (147,243)     $ 7.82   (254,640)     $ 5.04
Cancelled                      (115,888)     $19.02   ( 61,940)     $15.02   (105,924)     $ 8.18
                               ---------              ---------              ---------   
Outstanding at
end of year                     751,449      $14.71    776,542      $15.08    752,460      $11.42
Options exercisable
at year-end                     433,292                344,841                301,566
</TABLE>

The following  table  summarizes  information  about the Company's  stock option
plans as of June 27, 1997:

<TABLE>
                             Options Outstanding                              Options Exercisable
- ----------------------------------------------------------------------   -----------------------------
<S>                 <C>             <C>                 <C>              <C>            <C>   
Range of            Number          Weighted-Avg.                        Number
Exercise            Outstanding     Remaining           Weighted-Avg.    Exercisable    Weighted-Avg.
Prices              @ 06/27/97      Contractual Life    Exercise Price   @ 06/27/97     Exercise Price
- ------------------  -----------     ----------------    --------------   -----------    --------------
$ 2.75  to $ 8.625   263,170           5.6 years            $ 6.62        242,420           $ 6.56
$ 9.00  to $15.00    137,124           7.6 years            $12.31         53,078           $11.87
$15.375 to $21.375   186,765           9.0 years            $18.86         46,598           $18.41
$21.50  to $27.00     85,075           8.2 years            $22.64         63,180           $22.12
$27.25  to $33.75     79,315           8.0 years            $27.40         28,016           $27.37
                    -----------                                          -----------
                     751,449           7.3 years            $14.71        433,292           $12.10
</TABLE>

J.  INCOME TAXES
Total income tax expense (benefit) is allocated as follows:
<TABLE>
                   
                                            Year Ended
                                June 27,     June 28,     June 30,
                                  1997         1996         1995
                               ----------   ----------   ----------
<S>                            <C>          <C>          <C>
Income from
  continuing operations        $  1,446     $  4,280     $  4,191
Results of discontinued
  operations                   ($ 2,752)    ($ 1,505)    ($   110)
Loss on disposal of
  discontinued operations      ($ 1,974)          -0-          -0-
                               ----------   ----------   ----------
                               ($ 3,280)    $  2,775     $  4,081
                               ----------   ----------   ----------
</TABLE>
Income  tax  expense  from  continuing  operations  consists  of  the  following
components:
<TABLE>
                                            Year Ended
                                June 27,     June 28,     June 30,
                                  1997         1996         1995
                               ----------   ----------   ----------
<S>                            <C>          <C>          <C>
Current:
    Federal                    $  1,493     $  3,426     $  3,617
    State                      (     97)         167          785
    Foreign                    (     98)         282          575
                               ----------   ----------   ----------
                                  1,298        3,875        4,977
                               ----------   ----------   ----------
Deferred
   Federal                          133          356     (    652)
   State                             15           49     (    134)
                               ----------   ----------   ----------
                                    148          405     (    786)
                               ----------   ----------   ----------
                               $  1,446     $  4,280     $  4,191
                               ----------   ----------   ----------
</TABLE>

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax  liabilities  at June 27, 1997,  and
June 28, 1996, are presented below:
<TABLE>

                                          June 27,     June 28,
                                            1997         1996
                                         ----------   ----------
<S>                                      <C>          <C>
Gross deferred tax assets:
Accounts receivable, due to
    allowance for doubtful
    accounts                             $    101     $    129

Inventories, due to additional
    costs inventoried for tax purposes
    pursuant to the Tax Reform Act
    of 1986                                   143          356
Inventories, due to accrual for
    obsolescence                              315          341
Vacation expense accrual for
    accounting purposes                       358          435
Workers' compensation expense
    accrual for accounting purposes           395          280
Warranty expense accrual for
    accounting purposes                       762          705
Employee benefit plan accrual
    for accounting purposes                   190          186
Alternative minimum tax credit
    carryforward                              378           -0-
State net operating loss carryforward         100           -0-
Other                                          45          276
                                         ----------   ----------
  Total gross deferred tax assets           2,787        2,708
Less valuation allowance                       -0-          -0-
                                         ----------   ----------
  Net total deferred tax assets             2,787        2,708
                                         ----------   ----------

Gross deferred tax liabilities:
  Plant and equipment principally
    due to differences in
    depreciation                         (  1,482)    (  1,531)
                                         ----------   ----------
    Total gross deferred tax
      liabilities                        (  1,482)    (  1,531)
                                         ----------   ----------
  Net deferred tax assets                $  1,305     $  1,177
                                         ----------   ----------

Reflected on attached consolidated balance sheets as:
  Current deferred asset                 $  2,616     $  2,544
  Non-current deferred
    liability, net                       (  1,311)    (  1,367)
                                         ----------   ----------
Net deferred tax asset                   $  1,305     $  1,177
                                         ----------   ----------
</TABLE>

At June 27, 1997, the Company had a state operating loss  carryforward of $1,000
which is available to offset future state taxable income through the fiscal year
2000.  In  addition,  the Company has an  alternative  minimum tax (AMT)  credit
carryforward of  approximately  $378 which is available to reduce future federal
regular income taxes over an indefinite period.

Under Statement 109, a valuation allowance is recognized if, based on the weight
of  available  evidence,  it is more likely than not that some portion or all of
the  deferred  tax  asset  will  not be  realized.  Based on the  weight  of all
available  evidence,  the Company  concludes  that a valuation  allowance is not
needed.

The  Company  has  not  recognized  a  deferred  tax  liability  for  the  basis
differences and the undistributed  earnings related to its foreign  subsidiaries
since  the  investment  is  essentially  permanent  in  duration.  Undistributed
earnings were approximately $790 at June 27, 1997.

A  reconciliation  of the effective  income tax rate from continuing  operations
with the statutory federal income tax rate is as follows:
<TABLE>

                                            Year Ended
                                June 27,     June 28,     June 30,
                                  1997         1996         1995
                               ----------   ----------   ----------
<S>                            <C>          <C>          <C>

Statutory rate                      35.0%        35.0%        35.0%
State income taxes,
  net of federal tax           (     1.7)         1.0          3.3
Tax effect of foreign
  income and losses            (     2.8)         2.4          1.9
Tax effect of foreign
  sales corporation            (    11.6)   (     4.1)   (     2.7)
Permanent differences                3.0    (     0.3)   (     2.0)
Other                                3.5    (     1.8)   (     2.5)
                               ----------   ----------   ----------
                                    25.4%        32.2%        33.0%
</TABLE>

A tax benefit of $593,  deriving from  the Company's  Foreign Sales  Corporation
(FSC),  was  recorded  in the third  quarter  of its fiscal  year 1997.  the tax
benefit resulted from reassessment of the Company's  foreign sales  transactions
for fiscal years 1994, 1995, and 1996.

Cash paid for income taxes was $1,071,  $2,646, and $3,652 in fiscal years 1997,
1996, and 1995, respectively.

K.  RETIREMENT PLANS

The Company has a retirement  savings and profit  sharing  plan which  qualifies
under Section 401(k) of the Internal Revenue Code. Participation is available to
all employees meeting minimum service and age requirements.

During 1996,  the Company  implemented a Deferred  Compensation  Plan  providing
officers  and  key  executives   with  the  opportunity  to  participate  in  an
unqualified deferred compensation plan. This plan does not qualify under Section
401 of the Internal Revenue Code. The total of net participant deferrals,  which
is reflected in other long-term liabilities,  was $190 and $28 at June 27, 1997,
and June 28, 1996, respectively.

The  Company  also has a  deferred  retirement  salary  plan which is limited to
certain  officers.  The Company has accrued the present  value of the  estimated
future  retirement  benefit  payments  over  the  periods  from  the date of the
agreements.  The accrued  balance of these  plans,  included in other  long-term
liabilities,   was  $559  and  $469  at  June  27,  1997,  and  June  28,  1996,
respectively.

Total  expenses for these plans were $1,375,  $1,341,  and $808 for fiscal years
ended 1997, 1996, and 1995, respectively.


L.  ACCRUED LIABILITIES
<TABLE>

                                       Year Ended

                                 June 27,     June 28,
                                   1997         1996
                                ----------   ----------
<S>                             <C>          <C>
Accrued incentive plan
  expense                       $     -0-    $    318
Accrued vacation expense           1,358        1,394
Accrued salary expense               569          686
Accrued salary and sales
 tax expense                         555          940
Accrued warranty expense           2,185        1,724
Accrued workers'
  compensation self-
  insurance expense                1,162          704
Accrued other                        996        1,302
                                ----------   ----------
                                $  6,825     $  7,068
                                ----------   ----------
</TABLE>

  M.  OTHER INCOME, NET
<TABLE>

                                            Year Ended
                                June 27,     June 28,     June 30,
                                  1997         1996         1995
                               ----------   ----------   ----------
<S>                            <C>          <C>          <C>
Investment income              ($   110)    ($   114)    ($   126)
Loss on sale/writedown
  of investments                     -0-          -0-          68
(Gain) loss on foreign
  currency transactions        (     58)     (   166)     (   158)
Amortization of
  intangibles                        22           45           45
Other, net                     (    104)     (   106)     (    93)
                               ----------   ----------   ----------
                               ($   250)     ($  341)     ($  264)
                               ----------   ----------   ----------
</TABLE>

N.  CONCENTRATION OF CREDIT RISK

The Company's  customers are primarily in the cable television  (CATV) industry.
The Company  performs  periodic credit  evaluations of its customers'  financial
conditions  and generally does not require  collateral.  June 27, 1997, and June
28,  1996,  accounts  receivable  from  customers  in  the  CATV  industry  were
approximately $18,307 and $19,366,  respectively.  Receivables are generally due
within 30 days.  Credit  losses are provided for in the  consolidated  financial
statements and have consistently been within management's expectations.

Sales to one  customer  were  $48,039  (36%) in fiscal  year 1997.  Sales to two
customers  were $24,966  (18%) and $25,792  (18%),  respectively  in fiscal year
1996. Sales to two customers were $29,326 (24%) and $23,320 (19%),  respectively
in fiscal year 1995.


O.  COMMITMENTS AND CONTINGENCIES

The Company had an  established  letter of credit of $900 at June 27, 1997,  for
its self-insured workers' compensation program.


P.  QUARTERLY RESULTS OF OPERATIONS      (UNAUDITED)

The following is a summary of quarterly  results of operations  for the 1997 and
1996 fiscal years:
<TABLE>
                             First        Second       Third        Fourth
1997                         Quarter      Quarter      Quarter      Quarter(1)
- ----------                   ----------   ----------   ----------   ----------
<S>                          <C>          <C>          <C>          <C>
Net sales                    $ 31,844     $ 30,701     $ 32,801     $ 36,595
Gross profit                    7,197        5,982        6,434        7,626
Income from continuing
  operations                    1,533          563        1,346          815
Discontinued operations      (    774)    (    228)    (  1,182)    (  8,251)
Net income (loss)                 759          335          164     (  7,436)
Net income per share from
  continuing operations          0.16         0.06         0.14         0.09
Discontinued operations
  per share                  (   0.08)    (   0.03)    (   0.12)    (   0.89)
                             ----------   ----------   ----------   ----------
Net income (loss) per 
share                        $   0.08     $   0.03     $   0.02     ($  0.80)
                             ----------   ----------   ----------   ----------

                             First        Second       Third        Fourth
1996                         Quarter      Quarter      Quarter      Quarter
- ----------                   ----------   ----------   ----------   ----------
Net sales                    $ 35,839     $ 32,517     $ 35,609     $ 35,574
Gross profit                    9,131        7,110        8,959        9,487
Income from continuing
  operations                    2,515        1,089        2,771        2,639
Discontinued operations           116     (    393)    (  1,409)    (  1,409)
Net income                      2,631          696        1,362        1,230
Net income per share from
  continuing operations          0.26         0.11         0.28         0.26
Discontinued operations
  income (loss) per share        0.01     (   0.04)    (   0.14)    (   0.14)
                             ----------   ----------   ----------   ----------
Net income per share         $   0.27     $   0.07     $   0.14     $   0.12
                             ----------   ----------   ----------   ----------

<FN>
(1) Results for the fourth quarter of fiscal year 1997 were negatively  impacted
by the Company's  decision to discontinue its Digital Fiber Optics  Transmission
Products business segment.  Discontinued  operations  include pre-tax charges of
$3,300 related to warranty  costs, an impairment loss on goodwill of $571, and a
$3,830  after-tax  charge for the loss on disposal of the Digital  Fiber  Optics
Transmission Products business segment.
</FN>
</TABLE>


Q.  LITIGATION

On or about March 31, 1995, two shareholders of the Company filed a complaint in
the United  States  District  Court for the  Eastern  District  of  Pennsylvania
against the  Company,  alleging  violations  of  securities  and common law. The
complaint  seeks  permission  to proceed as a class  action on behalf of certain
persons who  purchased  shares of the  Company's  Common Stock during the period
January 17, 1995,  through  March 24, 1995.  The  complaint  seeks  compensatory
damages  in an  unspecified  amount  and  costs  and  expenses  relating  to the
complaint, including reasonable attorney's fees. the Company's motion to dismiss
the complaint was granted in part and denied in part.  Discovery has  commenced,
but a trail  date has not yet been  set.  Based  upon the  present  stage of the
proceedings,  the ultimate  outcome of this suit cannot be  ascertained  at this
time.

R.  SEGMENT INFORMATION

In fiscal years 1997 and 1996,  the Company  operated in two industry  segments:
the Electronic  Distribution  Products  segment,  which represents the Company's
continuing  operations and provides hybrid fiber coax (HFC) equipment for signal
distribution  applications  primarily to the CATV market;  and the Digital Fiber
Optics  Transmission  Products  segment,  which is  reported  as a  discontinued
business segment and provides products for long-distance,  point-to-point video,
voice,  and data signal  transmission  applications,  primarily  for  telephony,
distance learning, and other non-CATV markets. The Company announced on July 10,
1997, its intent to discontinue its Digital Fiber Optics  Transmission  Products
segment in a phase-down process expected to span nine months.

Information  about industry segments for fiscal years 1997, 1996, and 1995 is as
follows:
<TABLE>
                                                Continuing               Discontinued
                                                Operations                Operations                  Total
                                          ---------------------     ---------------------     ---------------------
<S>                                       <C>                       <C>                       <C>
Year Ended June 27, 1997
- ------------------------
Total revenue                                   $  131,941                $    7,994                $  139,935
Operating income (loss)                         $    6,021               ($    9,357)              ($    3,336)
Identifiable assets at June 27, 1997            $   69,604                $    9,852                $   79,456
Capital Expenditures                            $    5,884                $      698                $    6,582
Depreciation and amortization                   $    4,910                $    1,388                $    6,298

Year ended June 28, 1996
- ------------------------
Total revenue                                   $  139,539                $    9,359                $  148,898
Operating income (loss)                         $   14,254               ($    4,600)               $    9,654
Identifiable assets at June 28, 1996            $   75,069                $    7,387                $   82,456
Capital Expenditures                            $    7,442                $      586                $    8,028
Depreciation and amortization                   $    3,972                $      755                $    4,727

Year Ended June 30, 1995
- ------------------------
Total revenue                                   $  121,269                $   16,172                $  137,441
Operating income (loss)                         $   13,425               ($      323)               $   13,102
Identifiable assets at June 30, 1995            $   83,490                $    5,817                $   89,307
Capital Expenditures                            $   14,355                $    1,016                $   15,371
Depreciation and amortization                   $    2,921                $    1,001                $    3,922
</TABLE>


The Company and subsidiaries  operate in various geographic areas as indicted by
the following:
<TABLE>
                                          U.S.          Canada         Europe      Eliminations       Total
                                      ------------   ------------   ------------   ------------   ------------ 
<S>                                   <C>            <C>            <C>            <C>            <C>
Year Ended June 27, 1997
- ------------------------
Sales to unaffiliated customers:
  Domestic                            $ 106,785      $   1,523      $     751      $       -0-    $ 109,059
  Export                                 22,882             -0-            -0-             -0-       22,882
Transfers between geographic areas    (      95)            -0-            -0-             95            -0-
                                      ------------   ------------   ------------   ------------   ------------ 
Total revenue                         $ 129,572      $   1,523      $     751      $       95     $ 131,941
Operating income                      $   5,842      $     162      $      17      $       -0-    $   6,021
Identifiable assets at June 27, 1997  $  67,464      $   1,542      $     598      $       -0-    $  69,604
Capital expenditures                  $   5,852      $       6      $      26      $       -0-    $   5,884
Depreciation and amortization         $   4,847      $      12      $      51      $       -0-    $   4,910

Year ended June 28, 1996
- ------------------------
Sales to unaffiliated customers:
  Domestic                            $  84,792      $   6,223      $   5,968      $       -0-    $  96,983
  Export                                 42,556             -0-            -0-             -0-       42,556
Transfers between geographic areas        9,570             -0-            -0-     (    9,570)           -0-
                                      ------------   ------------   ------------   ------------   ------------ 
Total revenue                         $ 136,918      $   6,223      $   5,968      ($   9,570)    $ 139,539
Operating income                      $  11,596      $   2,210      $     448      $       -0-    $  14,254
Identifiable assets at June 28, 1996  $  69,960      $   3,464      $   1,645      $       -0-    $  75,069
Capital expenditures                  $   7,414      $      10      $      18      $       -0-    $   7,442
Depreciation and amortization         $   3,848      $      15      $     109      $       -0-    $   3,972

Year Ended June 30, 1995
- ------------------------
Sales to unaffiliated customers:
  Domestic                            $  73,368      $   4,787      $   7,616      $       -0-    $  85,771
  Export                                 35,498             -0-            -0-             -0-       35,498
Transfers between geographic areas        8,649             -0-            -0-     (    8,649)           -0-
                                      ------------   ------------   ------------   ------------   ------------ 
Total revenue                         $ 117,515      $   4,787      $   7,616      ($   8,649)    $ 121,269
Operating income                      $  11,349      $   1,428      $     648      $       -0-    $  13,425
Identifiable assets at June 30, 1995  $  74,958      $   3,213      $   5,319      $       -0-    $  83,490
Capital expenditures                  $  14,327      $      10      $      18      $       -0-    $  14,355
Depreciation and amortization         $   2,797      $      15      $     109      $       -0-    $   2,921
</TABLE>


Most transfers  between  geographic  areas are made at the cost of producing the
items plus a profit margin. Identifiable assets are those assets identified with
the operations in each geographic area.

Financial Report

To The Shareholders:

The management of C-COR Electronics,  Inc. is responsible for the preparation of
all financial  statements in this Annual Report.  These statements were prepared
in accordance with generally accepted  accounting  principles from the books and
records  maintained by the Company.  Adequate  accounting  systems and financial
controls are maintained to assure that these records reflect the transactions of
the Company and that its assets are protected from loss or unauthorized  use. In
addition,  the Audit Committee of the Board of Directors meets periodically with
management and KPMG Peat Marwick LLP to discuss financial reporting matters, the
internal controls, and the scope and results of the audit.

/s/ Chris A. Miller
Vice President-Finance, Secretary and Treasurer
August 15, 1997

Independent Auditors' Report

To the Board of Directors
C-COR Electronics, Inc.
and Subsidiaries:

We  have  audited  the  accompanying   consolidated   balance  sheets  of  C-COR
Electronics,  Inc. and  Subsidiaries  as of June 27, 1997 and June 28, 1996, and
the related  consolidated  statements of operations,  shareholders'  equity, and
cash flows for each of the years in the  three-year  period  end June 27,  1997.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial position of C-COR Electronics,
Inc. and  Subsidiaries as of June 27, 1997 and June 28, 1996, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended June 27, 1997, in conformity  with  generally  accepted  accounting
principles.

/s/ KPMG Peat Marwick LLP
State College, Pennsylvania
August 15, 1997



<TABLE>
DIRECTORS & OFFICERS
<CAPTION>
                                                     Year first
                                                      elected
Directors                                            a director
- -------------------------------------------------------------------------------
<S>                                                  <C>
Richard E. Perry                                     1985
Chairman of the Board (2,4,5)

Scott C. Chandler                                    1996
President and Chief Executive Officer (2,4)

Donald M. Cook, Jr.                                  1988
Retired President and Chief Operating Officer,        
SEMCOR, Inc. (2,3,4)

I.N. Rendall Harper, Jr.                             1982
President, Chief Executive Officer and Treasurer,
American Micrographics Company, Inc. (1,4,5)

Anne P. Jones, Esq.                                  1989
Telecommunications Consultant (1,4,5)

John J. Omlor                                        1989
President and Chief Executive Officer,
John J. Omlor Associates, Ltd. (2,4)

Dr. Frank Rusinko, Jr.                               1990
Senior Scientist and Director,
Carbon Research Center,
College of Earth and Mineral Sciences
of The Pennsylvania State University (1,3,4,5)

Dr. James J. Tietjen                                 1987
Dean, School of Technology Management,
The Stevens Institute of Technology (2,3,4)

Dr, Philip L. Walker, Jr.                            1960
Evan Pugh Professor Emeritus
of Material Science,
The Pennsylvania State University (1,4)

<FN>
(1) Member of the Audit Committee
(2) Member of the Executive Committee
(3) Member of the Compensation Committee
(4) Member of the Strategic Planning Committee
(5) Member of the Nominating Committee
</FN>
</TABLE>

<TABLE>
Directors Emeriti
- -------------------------------------------------------------------------------
<S>                                                  <C>
Joseph C. Bates                                      1982

Dr. John L. McLucas                                  1982

Dr. Marsh W. White                                   1963
</TABLE>

Officers
- -------------------------------------------------------------------------------
Scott C. Chandler
President and Chief Executive Officer

Edwin S. Childs
Vice President
Human Resources

David J. Eng
Senior Vice President
Worldwide Sales

Lawrence R. Fisher, Jr.
Vice President
Engineering

Chris A. Miller
Vice President
Finance, Secretary and Treasurer

Donald F. Miller
Vice President
Operations and Manufacturing

Gerhard B. Nederlof
Senior Vice President
Marketing, Business Development and Services

Joseph E. Zavacky
Controller and Assistant Secretary


CORPORATE DATA

Annual Meeting of Shareholders
October 14, 1997 at 9:00 a.m.
Headquarters
C-COR Electronics, Inc.
60 Decibel Road
State College, Pennsylvania

Stock Listing

The Common Stock of C-COR Electronics, Inc., traded in the Nasdaq Stock Market's
National  Market  System,  was first offered to the public in February 1981. The
Nasdaq symbol is CCBL.  The range of high and low price  information as reported
by Nasdaq follows:
<TABLE>
Quarter Ending                     Price
<S>                                <C>
September 30, 1995                 High  36
                                   Low   22 3/4
December 31, 1995                  High  29 7/8
                                   Low   21
March 31, 1996                     High  24
                                   Low   15
June 30, 1996                      High  24
                                   Low   15
September 30, 1996                 High  18
                                   Low   13 3/4
December 31, 1996                  High  17 1/2
                                   Low   11 7/8
March 31, 1997                     High  15 3/4
                                   Low   12
June 30, 1997                      High  12 1/8
                                   Low    9 1/2
</TABLE>
C-COR  Electronics,  Inc. has never paid a dividend.  As of June 27, 1997, there
were 670 shareholders of record of Common Stock.

General Counsel
McQuaide, Blasko, Schwartz, Fleming & Faulkner, Inc.
State College, Pennsylvania

SEC Counsel
Ballard Spahr Andrews & Ingersoll
Philadelphia, Pennsylvania

Independent Auditors
KPMG Peat Marwick LLP
State College, Pennsylvania

Transfer Agent and Registrar
American Stock Transfer Company
New York, New York

Form 10-K
A copy of the Company's Annual Report on Form 10-K, as filed with the Securities
and Exchange  Commission,  will be furnished  without charge to any  shareholder
upon written request.

We  encourage  shareholders  whose stock is held by brokers or banks to call the
Investor   Relations   office   at  the   Company's   headquarters   (Telephone:
814-231-4402, e-mail: [email protected]) to have their names placed on the financial
mailing list, enabling them to receive interim reports.

MISSION STATEMENT

C-COR is dedicated to responsive  customer service,  innovative  design, and the
manufacture  of  quality  products.   We  will  be  a  leader  in  communication
technology.  The Company will research and develop market  opportunities  within
our expertise to enhance profitable growth.

WHAT WE STAND FOR

At C-COR,  our business  practices  are guided by a respect for  ourselves and a
profound sense of responsibility to our employees, shareholders and customers.

EMPLOYEES

Nothing is more  important to C-COR than the people who work here. To our people
we  pledge  a  good  work  environment,   fair   compensation,   recognition  of
accomplishments,  honesty in  communications  and  understanding.  In return, we
expect a positive  attitude,  an honest effort in the workplace and a dedication
to principles that we espouse.

CUSTOMERS

We  realize  the  value of our  customers  and we have  committed  ourselves  to
delivering  a quality  product  at a fair  price,  to  respond  promptly  to our
customers'  requests,  to provide superior service and support, and most of all,
to respect them and their needs.

SHAREHOLDERS

We recognize our  responsibility  to protect and nurture the  investments of our
shareholders.  We will manage  C-COR in a manner that will produce a fair return
on investment while manifesting itself in capital  appreciation.  Our management
will  be  cost-effective   and  efficient.   We  will  be  open  and  honest  in
communicating  with  shareholders and we will conduct our business in an ethical
manner.

SUPPLIERS

The criteria for choosing  suppliers will be on the basis of quality,  price and
performance; we expect of them what our customers expect of us.

COMMUNITY

C-COR is dedicated to being a good  corporate  citizen  wherever we do business.
And,  we  believe in  encouraging  our  employees  to become  involved  in civic
affairs.  We expect our employees to conduct  business in an ethical manner,  be
dedicated  in their  efforts on behalf of the Company and to work to improve the
quality of life in the workplace and the communities in which they live.


WORLD HEADQUARTERS
60 Decibel Road
State College, PA  16801
800-233-2267
814-238-2461
Fax 814-238-4065

EUROPEAN OFFICE
P.O. Box 10.265
1301 AG Almere
The Netherlands
+31-36-546 1111
Fax +31-36-536 4255

DENVER OFFICE
5299 DTC Boulevard, Suite 552
Englewood, CO  80111
303-713-0776
Fax 303-713-0639

CANADIAN OFFICE
377 MacKenzie Avenue, Unit 5
Ajax, Ontario  L1S 2G2
905-427-0366
Fax 905-428-0927

REGIONAL SALES OFFICES
California, Colorado, Georgia, Indiana, Minnesota, Pennsylvania, South Carolina,
and Texas

Printed in the U.S.A.
All rights reserved.
(C) 1997, C-COR Electronics, Inc.

Subsidiaries of the Registrant:                  State of Incorporation:

C-COR/Comlux, Inc.                                  Pennsylvania
C-COR Electronics Canada, Inc.                      Foreign (Canada)
C-COR Electronics Company                           Delaware
C-COR Electronics Foreign Sales Corporation         St. Thomas, V.I.
C-COR Europe B.V.                                   Foreign(Netherlands)
C-COR Europe Holding B.V.                           Foreign(Netherlands)
C-COR Royalty Corporation                           Delaware
C COR de Mexico, S.A. de C.V.                       Foreign (Mexico)

Consent of Independent Auditors

The Board of Directors
C-COR Electronics, Inc. and Subsidiaries:

The audits referred to in our report dated August 15, 1997, included the related
financial  statement  schedule as of June 27, 1997, and for each of the years in
the three-year period ended June 27, 1997, included in the annual report on form
10-K. This financial  statement  schedule is the responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion  on this  financial
statement schedule based on our audits. In our opinion, such financial statement
schedule,  when  considered  in  relation  to the basic  consolidated  financial
statements  taken as a whole,  presents  fairly, in all  material  respects, the
information set forth therein.

We consent to the  incorporation  by  reference in the  registration  statements
(Nos. 2-95959, 33-27440,  33-35208, 33-66590 and 333-02505) on form S-8 of C-COR
Electronics,  Inc. and Subsidiaries of our reports,  related to the consolidated
balance sheets of C-COR  Electronics,  Inc. and Subsidiaries as of June 27, 1997
and June 28,  1996,  and the  related  consolidated  statements  of  operations,
shareholders' equity and cash flows and related financial statement schedule for
each of the years in the  three-year  period ended June 27, 1997,  which reports
are  incorporated  by reference in or appear  in the June 27, 1997 annual report
on Form 10-K of C-COR Electronics, Inc. and Subsidiaries.

/s/ KPMG Peat Marwick LLP
State College, Pennsylvania
September 25, 1997

<TABLE> <S> <C>

<ARTICLE>                                          5
<MULTIPLIER>                                   1,000
       
<S>                                                  <C>
<PERIOD-TYPE>                                        12-MOS
<FISCAL-YEAR-END>                                    JUN-27-1997
<PERIOD-END>                                         JUN-27-1997
<CASH>                                                           452
<SECURITIES>                                                     359
<RECEIVABLES>                                                 19,809
<ALLOWANCES>                                                     510
<INVENTORY>                                                   19,140
<CURRENT-ASSETS>                                              43,759
<PP&E>                                                        46,732
<DEPRECIATION>                                                21,672
<TOTAL-ASSETS>                                                71,119
<CURRENT-LIABILITIES>                                         21,014
<BONDS>                                                            0
                                              0
                                                        0
<COMMON>                                                         963
<OTHER-SE>                                                    40,715
<TOTAL-LIABILITY-AND-EQUITY>                                  71,119
<SALES>                                                      131,941
<TOTAL-REVENUES>                                             131,941
<CGS>                                                        104,702
<TOTAL-COSTS>                                                 21,468
<OTHER-EXPENSES>                                                (250)
<LOSS-PROVISION>                                                   0
<INTEREST-EXPENSE>                                               318
<INCOME-PRETAX>                                                5,703
<INCOME-TAX>                                                   1,446
<INCOME-CONTINUING>                                            4,257
<DISCONTINUED>                                               (10,435)
<EXTRAORDINARY>                                                    0
<CHANGES>                                                          0
<NET-INCOME>                                                  (6,178)
<EPS-PRIMARY>                                                  (0.65)
<EPS-DILUTED>                                                  (0.65)
        

</TABLE>


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