COMPTEK RESEARCH INC/NY
10-Q, 1998-08-10
COMPUTER PROGRAMMING SERVICES
Previous: GOLDEN CYCLE GOLD CORP, 10-Q, 1998-08-10
Next: FIDELITY ADVISOR SERIES VI, DEFS14A, 1998-08-10





               SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, DC

                           FORM 10-Q


(Mark One)
[x]  QUARTERLY  REPORT PURSUANT TO SECTION 13  OR  15(d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 26, 1998.

                               OR

[ ]  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     1-8502
                                   ----------


                         Comptek Research, Inc.
- ----------------------------------------------------------------
     (Exact name of registrant as specified in its charter)


       New York                               16-0959023
- -----------------------------              ----------------------
(State or other jurisdiction                 (I.R.S. Employee
 of incorporation or                          Identification No.)
 organization)


2732 Transit Road, Buffalo, New York          14224-2523
- ----------------------------------------      --------------
(Address of principal executive offices)      (Zip Code)


Registrant's telephone number, including area code (716) 677-4070
                                                  --------------


                         Not Applicable
- -----------------------------------------------------------------
(Former  name, former address and former fiscal year, if  changed
since last report.)


Indicate  by  check X whether the registrant (1)  has  filed  all
reports  required  to be filed by Section  13  of  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
                                            -----     -----


     Class                          Outstanding at July 31, 1998
- ------------------------          -----------------------------
Common $.02 Par Value                         5,031,007

                     COMPTEK RESEARCH, INC.

                             INDEX



                                                           Page
PART I.     Financial Information                          Number

      Item 1. Financial Statements
      
      Consolidated Condensed Balance Sheets
      June 26, 1998, and March 31, 1998                       3

      Consolidated Condensed Statements of Operations
      Thirteen Weeks Ended June 26, 1998,
      and June 27, 1997                                       4

      Consolidated Condensed Statements of Cash Flows
      Thirteen Weeks Ended June 26, 1998,
      and June 27, 1997                                       5

      Consolidated Statement of Changes in Shareholders'
      Equity Thirteen Weeks Ended June 26, 1998               6

      Notes to the Consolidated Condensed Financial
      Statements                                              7

      Independent Auditors Review Report                      9

      Item 2.  Management's Discussion and Analysis of
      Financial Condition and Results of Operations          10


PART II.    Other Information

      Item 4.  Submission of Matters to a Vote of
      Security Holders                                       13

      Item 5.  Other Information                             14

      Item 6.  Exhibits and Reports on Form 8-K              14
      
      
<TABLE>
<CAPTION>

         COMPTEK RESEARCH, INC. AND SUBSIDIARIES
                    
          CONSOLIDATED CONDENSED BALANCE SHEETS
                     (In thousands)
                                                         
                                           June 26,      March 31,
                                              1998         1998
                                                         
                                          (Unaudited)    
                                                         
<S>                                          <C>            <C>
Assets
                                                         
Current assets:                                          
                                                         
Cash and equivalents                            $1,945      $550
                                                         
Receivables                                     22,818    16,050
                                                         
Inventories                                      1,974     1,786
                                                         
Refundable income taxes                            967       ---
                                                         
Other                                              626       311
                                           						------	  ------
                                                         
       Total current assets                     28,330    18,697						
                                                     
                                                     
                                                         
Equipment and leasehold improvements,            4,181     2,370
net of accumulated depreciation and
amortization of $11,612 at June 26,1998
and $8,290 at March 31, 1998
                                                         
                                                                
                                                         
Goodwill                                        15,089     4,207
                                                         
Other assets                                     1,037       653
                                              	------	    ------             
       Total assets                            $48,637   $25,927
                                                ======    ======
                                                         
                                                         
Liabilities and Shareholders' Equity                                                                          
                                                                                                                  
Current liabilities:                                     
                                                         
Current installments on long-term debt          $2,427    $1,064
                                                         
Accounts payable                                 3,029     4,288
                                                         
Accrued salaries and benefits                    5,266     3,092
                                                         
Other current liabilities                        1,848     1,854
                                                         
Deferred income taxes                            2,075     1,620
                                               	------	   ------
       Total current liabilities                14,645    11,918
                                               	------    ------
                                                                
                                                         
Deferred income taxes                              327       204
                                                         
Long-term debt, excluding current               21,707     2,558
installments
                                                         
                                                                
                                                         
Shareholders' equity:                                           
                                                         
Common stock                                       110       110
                                                         
Additional paid-in capital                      16,044    15,776
                                                         
Stock related awards and loans                   (306)     (168)
                                                         
Accumulated deficit                              (231)     (914)
                                               	------    ------
                                                15,617    14,804
                                                         
                                                                
                                                         
Less cost of treasury shares                    (3,659)   (3,557)
                                               	------    ------
       Total shareholders' equity               11,958    11,247
                                               	------ 	  ------                
                                                                
                                                         
Total liabilities and shareholders'            $48,637   $25,927
equity						                                    ======	  ======

See accompanying notes to consolidated condensed financial statements
</TABLE>
<TABLE>
<CAPTION>

             COMPTEK RESEARCH, INC. AND SUBSIDIARIES
                     
         CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                           (Unaudited)
                     
             (In thousands, except per share amounts)
                     
                                            
                                            Thirteen Weeks Ended
                                                        
                                            June 26,    June 27,
                                              1998        1997
                                                        
<S>                                              <C>         <C>
Net sales                                    $20,251     $18,510
                                              ------      ------              
Operating costs and expenses:                                   
                                                        
       Cost of sales                          15,333      15,099
                                                        
       Selling, general and administrative     2,903       2,188
                                                        
       Research and development                  647         187
                                              ------      ------    
Operating profit                               1,368       1,036
                                                        
Interest expense, net                            248         109
                                              ------      ------    
Income before income taxes                     1,120         927
                                                        
Provision for income taxes                       437         362
                                              ------      ------    
Net income                                      $683        $565
                                              ======      ======    
Net income per share:                                           
                                                        
     Basic                                  $   0.14     $  0.11
                                              ======      ======    
     Diluted                                $   0.13     $  0.11
                                              ======      ======    
                                                                

See accompanying notes to consolidated condensed financial statements
</TABLE>
<TABLE>
<CAPTION>

            COMPTEK RESEARCH, INC. AND SUBSIDIARIES
                    
        CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                         (Unaudited)
                    
                        (In thousands)
                                           
                                           Thirteen Weeks Ended
                                                       
                                           June 26,    June 27,
                                             1998        1997
                                           <C>         <C>
<S>                                                  
Cash flows from operating activities:
                                                       
   Net income                                   $683        $565
                                             -------     -------    
   Adjustments to reconcile net income                          
   to net cash
     provided by operating activities:
                                                       
     Depreciation and amortization               488         303
                                                       
     Deferred income taxes                       384         207
                                                       
     Other non-cash charges                      165         107
                                                       
     Changes in assets and liabilities                          
     providing (using) cash, excluding
     the effects of acquisition:
Receivables                                      768         310
Inventories                                    (121)         (98)
                                                       
         Other current assets                    399        (107)
                                                       
         Accounts payable and accrued         (2,556)       (946)
         liabilities                  		     --------      ------
                                                       
     Total adjustments                          (473)       (224)
                                             --------      ------    
Net cash provided by operating                  $210        $341
activities 				                              --------      ------
                                                       
Cash flows from investing activities:                           
                                                               
                                                       
Expenditures for equipment and leasehold      $(246)      $(204)
improvements
                                                       
   Payment from officer on stock                  50         ---
   purchase loan
                                                       
   Payments pursuant to business                                
   acquisitions, net of cash acquired       (17,946)         ---
                                             -------      ------   
Net cash used in investing activities      $(18,142)      $(204)
                                             -------      ------ 
Cash flows from financing activities:                           
                                                       
   Proceeds from revolving debt               $4,898        $720
                                                       
   Proceeds from issuance of long-term        15,000         ---
   debt
                                                       
   Principal payments on long-term debt        (386)       (259)
                                                       
   Purchase of treasury shares                 (336)        (33)
                                                       
   Proceeds from sale of treasury shares                        
   under Employee Stock Purchase Plan            118         ---
Proceeds from issuance of stock under             33         110
Equity Incentive Plan                        -------       ------
                                                       
Net cash provided by financing               $19,327        $538
activities                                   -------       ------
                                                       
Net increase in cash and equivalents          $1,395        $675
                                                       
Cash and equivalents at beginning of             550         425
year                                         -------       ------
                                                       
Cash and equivalents at end of period         $1,945      $1,100
                                             =======       ======

See accompanying notes to consolidated condensed financial statements
</TABLE>
<TABLE>
<CAPTION>

             COMPTEK RESEARCH, INC. AND SUBSIDIARIES
         
          CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN
                     SHAREHOLDERS' EQUITY
         
                Thirteen Weeks Ended June 26, 1998
                          (Unaudited)
         
                        (In thousands)
         
                                                                    
                                                Retained               
                            Additio    Stock    Earnings               
                    Common    nal     Related   (Accumu-  Treasury     
                     Stock  Paid-In   Awards     lated     Stock    Total
                            Capital  and Loans  Deficit)
                                                                    
<S>                     <C>      <C>       <C>       <C>       <C>     <C>
Balance at March       $110  $15,776    $(168)    $(914)  $(3,557)  $11,247
31, 1998                                                                  
                                                                    
Net income              ---      ---       ---       683       ---     683
                                                                    
Sale of common          ---       33       ---       ---       ---      33
stock - under
Equity Incentive
Plan
                                                                    
Issuance of             ---       47       ---       ---       234     281
treasury shares -
under Employee
Stock Purchase
Plan and Incentive
Compensation
Awards
                                                                    
Purchase of             ---      ---       ---       ---     (336)   (336)
treasury shares
                                                                    
Payment from            ---      ---        50       ---       ---      50
officer on stock
purchase loan
                                                                    
Stock issued to         ---      188     (188)       ---       ---     ---
officer (unearned
compensation)
                      -----------------------------------------------------                                              
Balance at June        $110  $16,044    $(306)    $(231)  $(3,659)  $11,958
26, 1998              =====================================================


See accompanying notes to consolidated condensed financial statements
</TABLE>

                 Comptek Research, Inc. and Subsidiaries

           Notes to Consolidated Condensed Financial Statements
     
                               (Unaudited)
     
     1. In  the  opinion  of  Management,  the  accompanying
        unaudited     consolidated    condensed    financial
        statements  contain all adjustments,  consisting  of
        normal  recurring items, necessary to present fairly
        the  financial  position, results of operations  and
        cash  flows  for  the  periods  shown.   It  is  the
        Company's  policy to end its first  three  quarterly
        accounting  periods  on  the  last  Friday  of  each
        quarter,   which   includes   thirteen   weeks    of
        operations.   The fourth quarter ends on  March  31.
        Except  as  noted  in the following  paragraph,  the
        financial  data  included  herein  was  compiled  in
        accordance with the same accounting policies applied
        to    the   Company's   audited   annual   financial
        statements, which should be read in conjunction with
        these statements.
     
        The  results  of  operations for the thirteen  weeks
        ended  June  26,  1998 and June 27,  1997,  are  not
        necessarily indicative of the results to be expected
        for the full year.
        
         
    2.   Inventories consist of (in thousands):
                                      
                            June 26,   March 31,
                              1998       1998
                                      
         Parts                 $1,599      $1,397
                                      
         Work-in-process          331         172
                                      
         Finished goods            44         217
                                -----       -----
                 Total         $1,974      $1,786
                                =====       =====
     
     3. On  May  14, 1998, the Company acquired all  of  the
        outstanding shares of PRB Associates, Inc. (PRB),  a
        privately-held corporation with annual  revenues  of
        approximately  $30 million.  The purchase  price  of
        $20 million was financed through borrowings under  a
        revised  credit facility and notes.  The acquisition
        has  been  accounted for under the  purchase  method
        with   assets   acquired  and  liabilities   assumed
        recorded at their estimated fair values at the  date
        of  acquisition.  The purchase price  allocation  is
        based  upon preliminary information and as a result,
        management's  estimates may differ  from  the  final
        allocation. The purchase price as of May 1, 1998 was
        allocated  as follows: intangible assets  consisting
        of  $15,089,000  of  goodwill, $250,000  in  not  to
        compete  agreements  and   $139,700  of  total  debt
        costs.  The remaining purchase price allocation  was
        assigned  primarily to  cash, receivables,  property
        plant  and  equipment  and  current  and  long  term
        liabilities.   The excess of the purchase price over
        the fair value of tangible and intangible net assets
        acquired  (recorded as goodwill) will  be  amortized
        over 25 years.  Additionally, in connection with the
        continued employment of a key executive of PRB,  the
        Company  awarded  20,000 shares of restricted  stock
        based  upon  a quarterly vesting schedule commencing
        August 1, 1998, with the last vesting date occurring
        on  May  1,  2000.
     
        The combined pro forma results of operations for the
        thirteen  weeks  ended June 26, 1998  and  June  27,
        1997,  had the acquisition occurred at the beginning
        of each period, are as follows:
        
        <TABLE>
                                                
          <S>                            <C>          <C>
                                    June 26,     June 27,
                                        1998         1997
                                                
          Net Sales                  $23,260      $25,937
                                      ======       ======          
          Net Income                    $707         $592
                                      ======       ======   
          Earnings per share -          $.14         $.11
          Basic                       ======       ======
                                                
          Earnings per share -          $.14         $.11
          Diluted                     ======       ======
     </TABLE>
     
     
     4. Effective   April  1,  1998,  the  Company   adopted
        Statement of Financial Accounting Standards No. 130,
        "Reporting  Comprehensive Income."   This  statement
        requires   that   companies  disclose  comprehensive
        income,  which includes net income, foreign currency
        translation  adjustments, minimum pension  liability
        adjustments,  and  unrealized gains  and  losses  on
        marketable   securities classified as available-for-
        sale. For the thirteen weeks ended June 26, 1998 and
        June  27,  1997,  there were no adjustments  to  net
        income in the calculation of comprehensive income.
        
     5. During  the  thirteen  weeks ended  June  26,  1998,
        36,482  common  shares of the Company's  stock  were
        purchased  and  placed into Treasury  stock.   These
        shares  were acquired pursuant to a stock repurchase
        plan  approved by the Company's Board of  Directors.
        Also during the thirteen weeks, 33,740 common shares
        were  sold from the Company's treasury shares.   The
        total number of treasury shares as of  June 26, 1998
        was 482,695.
     
     6. During  the thirteen weeks ended June 26, 1998,  the
        Company  granted  59,528 options  under  its  Equity
        Incentive  Plan.  Accordingly, options  for  503,655
        shares  were outstanding under the Equity  Incentive
        Plan.   Under  the Stock Option Plan  for  the  Non-
        Employee  Directors, no options were granted  during
        the  thirteen weeks ended June 26, 1998  and  12,000
        shares  were  outstanding as of June  26,  1998.   A
        total of 252,986 shares were exercisable under  both
        plans.
     
     7. As  discussed in note #10 of the Company's 1998 Form
        10-K Notes to the Consolidated Financial Statements,
        the  Company  holds 250,000 common  shares  of  ARIA
        Wireless Systems, Inc.  On June 26, 1998, the common
        shares of ARIA were quoted on the OTC Bulletin Board
        at a closing price of $1.75 per share.
     
     
     
                   Independent Auditors' Review Report
     
     
     
     The Board of Directors and Shareholders
     Comptek Research, Inc.:
     
     
     We  have  reviewed  the consolidated condensed  balance
     sheet of Comptek Research, Inc. and subsidiaries as  of
     June  26,  1998, and the related consolidated condensed
     statements  of  operations,  changes  in  shareholders'
     equity,  and  cash flows for the thirteen week  periods
     ended   June  26,  1998  and  June  27,  1997.    These
     consolidated  condensed financial  statements  are  the
     responsibility of the Company's management.
     
     We  conducted  our review in accordance with  standards
     established  by  the  American Institute  of  Certified
     Public  Accountants.   A review  of  interim  financial
     information consists principally of applying analytical
     procedures  to financial data, and making inquiries  of
     persons   responsible  for  financial  and   accounting
     matters.   It  is substantially less in scope  than  an
     audit  in  accordance with generally accepted  auditing
     standards, the objective of which is the expression  of
     an  opinion regarding the financial statements taken as
     a  whole.   Accordingly,  we do  not  express  such  an
     opinion.
     
     Based  on  our review, we are not aware of any material
     modifications  that should be made to the  consolidated
     condensed  financial statements referred to  above  for
     them  to  be  in  conformity  with  generally  accepted
     accounting principles.
     
     We   have   previously  audited,  in  accordance   with
     generally accepted auditing standards, the consolidated
     balance   sheet   of   Comptek   Research,   Inc.   and
     subsidiaries  as  of March 31, 1998,  and  the  related
     consolidated  statements  of operations,  shareholders'
     equity,  and  cash flows for each of the years  in  the
     three-year  period  then ended (not presented  herein);
     and  in our report dated May 14, 1998, we expressed  an
     unqualified  opinion  on  those consolidated  financial
     statements.  In our opinion, the information set  forth
     in  the  accompanying  consolidated  condensed  balance
     sheet as of March 31, 1998, is fairly presented, in all
     material  respects,  in relation  to  the  consolidated
     balance sheet from which it has been derived.
     
     
     
     
                                   /S/KPMG Peat Marwick
                                   KPMG Peat Marwick,LLP
     
     Buffalo, New York
     July 17, 1998
     
     
     
     
                   Management's Discussion and Analysis
     
     FINANCIAL CONDITION
     
     On May 14, 1998, the Company completed a transaction to
     acquire   all   of  the  outstanding  shares   of   PRB
     Associates, Inc. ("PRB"), a privately held developer of
     military mission planning systems.  The purchase  price
     of  $20 million was financed through borrowings under a
     revised credit facility and notes.   The revised credit
     facility included the addition of a $15 million  seven-
     year  term loan bearing interest at 1.75% above  LIBOR.
     The  remaining purchase price was financed through  the
     revolving credit facility and promissory notes.   Total
     payments  for the acquisition net of cash received  was
     $17,946,000.    The  Company's first quarter  financial
     results  include two months of operations of  PRB.  The
     Company   allocated  the  purchase  price  based   upon
     preliminary  information and as a result,  management's
     estimates  may  differ from the final  allocation.  The
     purchase  price  as of May 1, 1998,  was  allocated  as
     follows:  intangible assets of $15,089,000 of goodwill,
     $250,000 in not to compete agreements and  $139,700  of
     total   debt  costs.   The  remaining  purchase   price
     allocation was assigned to cash, receivables,  property
     plant   and   equipment  and  current  and  long   term
     liabilities.    The excess of the purchase  price  over
     the  fair  value of tangible and intangible  net  asset
     acquired (recorded as goodwill) will be amortized  over
     25   years.   Additionally,  in  connection  with   the
     continued  employment of a key executive  of  PRB,  the
     Company awarded 20,000 shares of restricted stock based
     upon a quarterly vesting schedule commencing August  1,
     1998,  with the last vesting date occurring on  May  1,
     2000.   A value of $188,000  associated with this stock
     is recorded in other assets on June 26, 1998.
     
     Cash flow from operations for the first quarter equaled
     $210,000.   Net   earnings  and   the   collection   of
     receivables  provided  cash  while  the  reduction   in
     accounts payable of $2,556,000 required cash. Operating
     activities,  in  the  prior  year,  provided   $341,000
     primarily  due  to  accounts  payable  activity.    The
     Company's revolving credit facility was increased  from
     $10  million  to  $12  million and  the  interest  rate
     reduced  from  LIBOR  plus  2%  to  LIBOR  plus   1.5%.
     Borrowings  under  the revolving credit  facility  were
     used  to  (i)  fund, in part, the acquisition  of  PRB;
     (ii)  purchase approximately 36,000 common  shares  for
     the  treasury,  costing  $336,000; (iii)  and  purchase
     capital equipment costing $246,000.
     
     The  Company's total debt-to-equity ratio increased  to
     3.07 to 1 at June 26, 1998, from 1.31 to 1 at March 31,
     1998.   This  increase is primarily the result  of  the
     increased borrowings for the acquisition of  PRB.   The
     Company  anticipates that the cash flow from operations
     and available funds from its credit facilities will  be
     sufficient   to   satisfy   operational   and   capital
     expenditure  needs of the Company for the remainder  of
     the fiscal year.
     
     RESULTS OF OPERATIONS
     
     Net sales for the first fiscal quarter increased 9%  to
     $20,251,000  from prior year net sales of  $18,510,000.
     The  Defense  Systems  segment ("Systems"),  net  sales
     increased  102%  to  $11,179,000.   This  increase  was
     primarily  due to the acquisition of PRB.  In addition,
     the   Company  continued  work  under  various  systems
     development  engineering subcontracts  which  commenced
     during the forth quarter of fiscal 1998.  Net sales  of
     the  Systems  segment represented 55% of the  Company's
     total net sales for the first quarter of fiscal 1999 as
     compared  with  30% for the prior year  first  quarter.
     The   Engineering   and  Technical   Services   segment
     ("Services"), experienced a decrease in net  sales  for
     the  first quarter of 30% when compared with the  first
     quarter last year.  During the second quarter of fiscal
     1998  the Company experienced a reduction in the lower-
     margin  subcontractor  work on  the  Electronic  Combat
     Mission  Support ("ECMS") contract with the U.S.  Navy.
     For  the  first quarter of fiscal 1999, the  U.S.  Navy
     continued  the  practice of contracting  directly  with
     subcontractors  as  opposed to  this  activity  passing
     through  the  Company's U.S. Navy contract.    Services
     segment  net  sales represented 45%  of  the  Company's
     total net sales for the first quarter compared with 70%
     in the prior year.
     
     Backlog as of June 26, 1998 was $155.6 million, up from
     $103.5  million at the start of the fiscal year.   This
     increase was primarily the result of the acquisition of
     PRB.
     
     Gross margin percentage increased to 24% compared  with
     18%  in  the prior year.  This increase in gross margin
     is  the  result  of  the  net sales  increases  in  the
     Company's  Systems  segment.   Additionally,  the  lost
     subcontractor  sales of the Services  segment  produced
     lower-than-average  gross  margin  due  to  its   "pass
     through"  type nature, thereby having a minimal  impact
     on gross margin.
     
     As  a  percentage  of net sales, selling,  general  and
     administrative  ("SG&A")  expense  increased   to   14%
     compared with 12% in the prior year.  SG&A dollars, for
     the  first  quarter,  increased  $715,000  or  33%   to
     $2,903,000  from  $2,188,000 in the prior  year.   This
     increase  is  the  result of the  acquisition  of  PRB.
     Without  the acquisition, the Company reduced  SG&A  by
     approximately  $100,000  due  to  timing   of   bidding
     efforts.    The   newly   acquired   operations   added
     approximately  $850,000  of SG&A  expense.   While  the
     Systems  segment  produces higher  gross  margins,  the
     Company typically invests more in marketing and bidding
     efforts to obtain this business.
     
     Substantially  all  of  the  Company's   research   and
     development  ("R&D") activities occur  in  the  Systems
     segment.   R&D  increased  to $647,000  for  the  first
     quarter compared with $187,000 in the prior year.   The
     operations  of PRB  for the two months ended  June  26,
     1998   added  approximately  $400,000  in   R&D.    The
     remaining   increase  was  the  result  of  development
     activity with the Company's simulation products.
     
     As  a  result of the financing for the PRB acquisition,
     net  interest  expense increased to  $248,000  for  the
     first quarter compared with $109,000 in the prior year.
     Interest  expense  for the remainder  of  the  year  is
     expected to be more than double that in the prior  year
     due to the additional debt.
     
     For  the  first quarter the Company reported an overall
     effective tax rate of 39% equal to that booked  in  the
     prior year.
     
     RECENT ACCOUNTING PRONOUNCEMENTS

     Statement of Financial Accounting Standards (SFAS) No. 
     133, Accounting for Derivative Instruments and Hedging
     Activities, was issued by the Financial Accounting 
     Standards Board in June 1998.  SFAS No. 133 standardizes
     the accounting for derivative instruments, including 
     certain derivative instruments embedded in other 
     contracts.  The Company is in the process of evaluating
     the impact, if any, of the adoption of SFAS No. 133.
     The Company does not expect adoption of SFAS No. 133 to 
     have any significant effect.  SFAS No. 133 is required 
     to be adopted by the Company for the year ending March 
     31, 2001.


     YEAR 2000
     
     The  Company  continues to address  the  issue  of  its
     readiness  in light of government and industry  reports
     of   potentially   serious  and   widespread   problems
     resulting  from computer programs failing to  correctly
     recognize the year 2000, a situation commonly  referred
     to  as  the  "Year 2000 Issue" or "Year 2000  Problem."
     The   Company  has  completed  its  assessment  of  its
     internal  systems, including its information technology
     systems  and  non-information technology  systems,  for
     potential impact of Year 2000 Issues.  The Company  has
     also  received  communications from all  of  its  major
     vendors and suppliers as to their respective states  of
     readiness and plans for compliance.
     
     In  this regard, the Company is currently in the  final
     stages  of  converting  its accounting  and  management
     information system.  The decision to convert was  based
     upon  information processing and management   reporting
     enhancements  available under the  new  system.   While
     such conversion was not initiated or accelerated due to
     the  prospect of the Year 2000 Problem, the new  system
     has  been  represented  to the  Company  as  Year  2000
     compliant   and  provides  the  ancillary  benefit   of
     addressing the issue.  The majority of the cost for the
     new  system  was  included  in  the  Company's  capital
     expenditures  in  the  prior  fiscal  year.   Remaining
     expenditures are included in the Company's  anticipated
     capital  requirements  for  the  current  fiscal  year.
     Capital  expenditures are anticipated to be  consistent
     with  those  in the prior year, in addition to  capital
     requirements of acquired operations.  Deficiencies in 
     non-information technology systems' recognition of the 
     year 2000 which were identified as a result of the  
     Company's internal assessment have been corrected.  
     The cost of correction was not material.
     
     While  the Company continues to evaluate the compliance
     activities of its vendors and suppliers, the Company is
     satisfied with the responses received to date and  does
     not  anticipate  any  material adverse  impact  on  the
     Company's financial condition as it relates to vendors'
     and suppliers' Year 2000 compliance.
     
     As  discussed  in  previous  reports  by  the  Company,
     including  its report on Form 10-K for the fiscal  year
     ended  March 31, 1998, the United States Department  of
     Defense  and  its  departments  and  agencies  are  the
     Company's largest customer group, representing  87%  of
     the  Company's  1998  net  sales.  The Company believes 
     that the United States Government, including the 
     Department of Defense, is undertaking substantial 
     efforts to address the Year 2000 Problem.  The Company,
     however, can offer no assurances as to the Department 
     of Defense's readiness and the potential impact of the
     Department of Defenses's non-readiness is unknown at 
     this  time.  A  failure  by  the  Department  
     of  Defense  to  adequately  address  the  Year
     2000  Problem  could,  among other  things,  result  in
     payment delays and contract administration delays
     which  may  result  in  a  need  for  increased
     borrowing  and interest expense to satisfy  operational
     and capital expenditure needs of the Company.  In order
     to  address  such  adverse contingency,  the  Company's
     current credit facility includes a $12 million line  of
     credit  for working capital.  Also consistent with  the
     Company's  overall cash management practices,  a  close
     liaison   is  maintained  with  the  Defense   Contract
     Management  Agency  to  address potential  payment  and
     contract administration issues.
     
     The software programs written by the Company's personnel
     and currently in use by customers are believed to be  
     Year 2000 compliant, but inasmuch as such programs are
     used in conjunction with operating and other systems
     furnished by other suppliers, the overall compliance of
     such systems is dependent upon third parties.  The 
     Company expects to continue to evaluate the compliance
     activities of its contract vendors and suppliers, but 
     is satisfied with the responses received to date.  The
     Company has evaluated and will continue to consider its,
     and its subcontractors', warranty obligations relative 
     to the Year 2000 Problem.  The Company has not received
     any warranty claims relating to the Year 2000 Problem
     and does not currently anticipate any such claims of a
     material nature.

     While the Company does not currently anticipate a 
     material adverse impact on the Company's financial 
     condition or results of operations, there can be no 
     assurance that the Year 2000 Problem will not adversely 
     impact on the Company.  Accordingly, the Company expects
     on an on-going basis to continue to evaluate the Year 
     2000 Problem and its potential impact on the Company 
     and its industry group.
     
     FORWARD LOOKING STATEMENTS
     
     This  Management's  Discussion  and  Analysis  contains
     forward-looking statements about the Company's  current
     expectations  based  on  current  business  conditions.
     Forward-looking  statements are subject  to  risks  and
     uncertainties that could cause actual results to differ
     materially.  These risks and uncertainties include  the
     Company's  dependence  on  continued  funding  of  U.S.
     Department of Defense programs.  Some additional  risks
     and  uncertainties, among others, that also need to  be
     considered  are:  the  likelihood  that  actual  future
     revenues  that  are  realized  may  differ  from  those
     inferred  from existing total backlog; the  ability  to
     transition  and  integrate PRB; the ability  to  expand
     sales  in  international markets; and  the  ability  to
     complete    future   acquisitions   without   adversely
     affecting  the  Company's financial  condition.   Other
     risks  and uncertainties are described in the Company's
     Form 10-K Annual Report for the fiscal year ended March
     31, 1998.
     
     
                       PART II.  OTHER INFORMATION
     
     
     
     ITEM  4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY
                 HOLDERS
     
     (a)  The Registrant's Annual Meeting of Shareholders was held
          July 24, 1998.
     
     (b)  At the Annual Meeting, shareholders elected the following
          individuals  as  Class  II  directors  whose  term
          expires in 2000:
     
     <TABLE>
     <CAPTION>
                                                    
                         For          Withheld      Abstain or broker
                                     Authority          non-votes
                                                    
    <S>                  <C>            <C>                <C>
    Joseph A.         4,306,299       304,550              None
    Alutto
                                                    
    John R.           4,325,199       285,650              None
    Cummings
                                                    
    G. Wayne Hawk     4,326,299       284,550              None
                                                    
    Patrick J.        4,306,299       304,550              None
    Martin
     </TABLE>
     
      The  following directors' respective terms  of  office
      continued in effect after the meeting:
     
                       Continuing Class I Directors
                     Continuing in Office until 1999
     
                              John J. Sciuto
                             James D. Morgan
                           Henry P. Semmelhack
     
     
     (c)   The 1998 Equity Incentive Stock Plan was adopted
           by the following vote:
     
     
                                               
              For                Against        Abstain or broker
                                                    non-votes
                                               
           2,842,881             313,984            1,453,984
     
     
     (d)   The  selection  of  KPMG  Peat  Marwick,  LLP  as
           independent  auditors was also  ratified  by  the
           following vote:
     
     
                                               
              For                Against        Abstain or broker
                                                    non-votes
                                               
           4,591,548             13,857               5,444
     
     
     
     ITEM 5.  OTHER INFORMATION
     
     Notice  of Deadlines for Shareholder Proposals for  the
     1999   Proxy   Statement   and   Discretionary   Voting
     Authority.
     
     The  deadline for submitting a shareholder proposal for
     inclusion in the Company's proxy statement and form  of
     proxy   for  the  Company's  1999  Annual  Meeting   of
     Shareholders   pursuant  to  Rule  14a-8,  "Shareholder
     Proposals," of the Securities and Exchange Commission's
     Regulation 14A is March 2, 1999.
     
     In  the event a shareholder presents at the 1999 Annual
     Meeting a proposal not included in the Company's  proxy
     statement  and  has not notified the  Company  of  such
     proposal by May 15, 1999 (45 days before the month  and
     day of the Company's mailing of the proxy materials for
     the prior year's annual meeting), then pursuant to Rule
     14a-4(c)  the  proxies  named  in  the  form  of  proxy
     solicited  by management would be allowed  to  use  the
     discretionary authority conferred by the form of  proxy
     to  vote  on the shareholder's proposal when raised  at
     the   Annual  Meeting  of  Shareholders,  without   any
     discussion  of  the  matter  in  the  Company's   proxy
     statement.
     
     Shareholder proposals and notices should be directed to
     Christopher A. Head, Secretary, Comptek Research, Inc.,
     2732 Transit Road, Buffalo, NY 14224.
     
     ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
     
     (a)   Exhibits:
     
     
          10.1      Amendments  P00019   to   P00023,
                    inclusive, to Prime Contract No. N00024-
                    97-C-6431.
     
          10.2      1998  Equity Incentive Stock Plan.
                    Incorporated by reference as  Exhibit  A
                    to  the Company's 1998 Definitive  Proxy
                    Statements.
     
          11        Comptek   Research,   Inc.   and
                    Subsidiaries Reconciliation of Basic and
                    Diluted EPS Computations.
     
          15   	    Letter Regarding Unaudited Interim Financial 
                    Information.

          27        Financial Data Schedule.
     
     
     (b)   Reports on Form 8-K:
     
     
          Form 8-K reporting date was May 26, 1998.
     
          Items Reported:
     
          Item  2.   Acquisition or Disposition  of  Assets.
          The  Registrant reported on the completion of  its
          purchase  of PRB Associates, Inc. on May 14, 1998.
     
          Item 7.  Financial Statements, Pro Forma Financial
          Information and Exhibits.  The Registrant filed as
          exhibits  to  the Form 8-K Report a  copy  of  the
          Stock  Purchase Agreement and a copy of  the  news
          release announcing completion of the acquisition.
     
     
     
     
                                SIGNATURES
     
     Pursuant to the requirements of the Securities Exchange
     Act of 1934, the Registrant has duly caused this report
     to be signed on its behalf by the undersigned thereunto
     duly authorized.
     
     
     
                                    COMPTEK  RESEARCH, INC.
     
     
     
     Date:  August 10, 1998         By:  /s/ John J. Sciuto
				                                   --------------------
                                        John J. Sciuto
                                        Chairman, President
                                        and Chief Executive
                                        Officer
     
     
     
     Date:  August 10, 1998         By:/s/Laura L.Benedetti
   		                         		       --------------------
                                        Laura L. Benedetti
                                        Vice President of
                                        Finance and
                                        Treasurer (Principal
                                        Accounting and
                                        Financial Officer)

     
     
                            INDEX TO EXHIBITS
                              - - - - - - -
     
     
                                                                 
     Exhibit                                                     Page
       No.                  Description of Exhibit               No.
                                                                 
      10.1      Amendment P00019 to P00023, inclusive,           17
              		to Prime Contract No. N00024-97-C-6431.
                                                                 
      10.2      1998 Equity Incentive Stock Plan*                (a)
                                                                 
      11        Comptek Research, Inc. and Subsidiaries          33 
                Reconciliation of Basic and Diluted EPS
                Computations
                                                                 
      15	       Letter Regarding Unaudited Interim Financial
                Information.		                               			 34

      27        Financial Data Sheet                             35 
                                                                 
___________________                                               
                                                                 
       (a)      Designated Exhibit is included as Exhibit A        
                to the Company's 1998 Definitive Proxy
                Statement
___________________     

     *  Exhibit constitutes a management contract or compensation
        plan under Category 10(iii) A of Regulation S-K, Item 601.
     
     

                          EXHIBIT 10.1


<PAGE>
<TABLE>
<S>                                                   <C>
- -----------------------------------------------------------------
AMENDMENT OF SOLICITATION/MODIFICATION OF CONTRACT
1. CONTRACT ID CODE                    PAGE OF PAGES
         U                               1       3
- -----------------------------------------------------------------
2.   AMENDMENT/MODIFICATION NO.           3. EFFECTIVE DATE
         P00019                                SEE BLK 16C.

4. REQUISITION/PURCHASE REQ. NO.            5. PROJECT NO.
      N00024-98-FR-54651                       8-03KF-54651
- -----------------------------------------------------------------
6. ISSUED BY CODE N00024 7. ADMINISTERED BY(If other than Item 6)
                                                   CODE  S2401A

NAVAL SEA SYSTEMS COMMAND                   DCMC SYRACUSE BUFFALO
2531 JEFFERSON DAVIS HIGHWAY                1103 FEDERAL BUILDING
ARLINGTON VA 22242-5160                     111 W. HURON STREET
BUYER/SYMBOL: L COOPER/0251                 BUFFALO, NY 14202
PHONE: Area Code 703/602-8105, EXT. 516
- -----------------------------------------------------------------
8.   NAME AND ADDRESS OF CONTRACTOR (No., street, county, State
  and
   ZIP Code)
                                |(X)|9A. AMENDMENT OF
                                |   |    SOLICITATION NO.
                                |   |---------------------------
CEC NO: 07-779-9799             |   |9B.  DATED (SEE ITEM 11)
                                |   |
COMPTEK FEDERAL SYSTEMS, INC.   |   |---------------------------
2732 TRANSIT ROAD               |   |10A. MODIFICATION OF
BUFFALO, NY 14224-2523          |   |     CONTRACT/ORDER NO.
                                |   |     N00024-97-C-6431
                                |   |---------------------------
TIN NO: 16-1411419              |   |10B.  DATED (SEE ITEM 13)
- --------------------------------|   |        30 APRIL 90
 CODE 2X914 |  FACILITY CODE    |   |

     11. THIS ITEM ONLY APPLIES TO AMENDMENT OF SOLICITATIONS

[   ] The above numbered solicitation is amended as set forth in
Item 14.  The hour and date specified for receipt of Offer [   ]
is extended, [  ] is not extended. Offers must acknowledge
receipt of this amendment prior to the hour and date specified in
the solicitation or as amended, by one of the following methods:
(a)  By competing items 8 and 15, and returning ___ copies of the
amendment; (b) By acknowledging receipt of this amendment on each
copy of the offer submitted; or (c) By separate Letter or
telegram which includes a reference to the solicitation and
amendment numbers.  FAILURE OF YOUR ACKNOWLEDGMENT TO BE RECEIVED
AT THE PLACE DESIGNATED FOR THE RECEIPT OF OFFERS PRIOR TO THE
HOUR AND DATE SPECIFIED MAY RESULT IN REJECTION OF YOUR
OFFER.  If by virtue of this amendment you desire to change and
offer already submitted, such change may be made by telegram or
Letter, provided each telegram or letter makes reference to the
solicitation and this amendment, and is received prior to the
opening hour and date specified.

12.  ACCOUNTING AND APPROPRIATION DATA
     SEE ATTACHED FINANCIAL ACCOUNTING DATA SHEETS
- -----------------------------------------------------------------
13.  THIS ITEM APPLIES ONLY TO MODIFICATIONS OF
    CONTRACTS/ORDERS, IT MODIFIES THE CONTRACT/ORDER NO. AS
    DESCRIBED IN ITEM 14.
- -----------------------------------------------------------------
     | A. THIS CHANGE ORDER IS ISSUED PURSUANT TO: (Specify
     |    authority) THE CHANGES
     |    SET FORTH IN ITEM 14 ARE MADE IN THE
     |    CONTRACT ORDER NO.  IN ITEM 10A.
- -----------------------------------------------------------------
     | B. THE ABOVE NUMBERED CONTRACT/ORDER IS MODIFIED TO
     |    REFLECT THE ADMINISTRATIVE
     |    CHANGES (such as changes in paying  office,
     |    appropriation date, etc.) SET FORTH
     |    IN ITEM 14, PURSUANT TO THE AUTHORITY OF FAR 43,103(b).
- -----------------------------------------------------------------
     | C. THIS SUPPLEMENTAL AGREEMENT IS ENTERED INTO PURSUANT TO
     |    AUTHORITY OF:
     |
- -----------------------------------------------------------------
     | D. OTHER (Specify type of modification and authority)
 X   |    UNILATERAL MODIFICATION PER SECTION H, ALLOTMENT OF
     |    FUNDS CLAUSE PARAGRAPH (b)
- -----------------------------------------------------------------
E.   IMPORTANT: Contractor [ ] is not, [ X ] is required to sign
  this document and return __ copies to the issuing office.

- -----------------------------------------------------------------
14.  DESCRIPTION OF AMENDMENT/MODIFICATION (Organized by UCF
  section headings, including solicitation/contract subject matter
  where feasible.)


                          SEE ATTACHED PAGES

                        TAR 38211-C-8021

Except as provided herein, all terms and conditions of the
document referenced in item 9A or 10A, as heretofore changed,
remains unchanged and in full force and effect.
- -----------------------------------------------------------------
15A.  NAME AND TITLE OF SIGNER (Type or print)



16A.  NAME AND TITLE OF CONTRACTING OFFICER (Type or print)
          ANN VAN HOUTEN
          CONTRACTING OFFICER
- -----------------------------------------------------------------
15B.  CONTRACTOR/OFFEROR                    15C.  DATE SIGNED


Signature of person authorized to sign

16B.  UNITED STATES OF AMERICA       |        16C.  DATE SIGNED
      By /s/ANN VAN HOUTON                        15 JUNE 98
- -----------------------------------------------------------------
(Signature of Contracting officer)   |
- -----------------------------------------------------------------
PREVIOUS EDITION UNUSABLE          30-105
STANDARD FORM 30 (REV. 10-83)
Prescribed by GSA
</TABLE>
<PAGE>

The purpose of this modification is to create Items 0003AH and
and 0003AJ and fully fund Items 0003AE, 0003AH and 0003AJ in the
amount of $875,000.  As a result of this modification the amount
funded to date is increased by $875,000 from $7,413,678 to
$8,288,678.  As a result of this modification, the total
estimated value of this contract remains unchanged at $20,995,503
($19,838,066 estimated cost and $1,157,437 fixed fee).
Accordingly, Contract N00024-97-C-6431 is hereby modified as
follows:

1.   Under Section B, SUPPLIES OR SERVICES and PRICES/COSTS,
  replace Items 0001 and 0003 with the following ceilings:
<TABLE>
<S>      <C>         <C>          <C>        <C>      <C>
ITEM   $ EST. COST    FIXED      TOTAL       MAN HOURS TYPE
                      FEE        CPFF
0001   $         0  $        0  $         0          0 
0001AA $    50,084  $    2,920  $    53,004      1,548 RDT&E 97
0001AB $         0  $        0  $         0          0 FMS
0001AC $         0  $        0  $         0          0 O&MN 97
0001AD $   579,240  $   33,770  $   613,010     16,913 OPN 97
0001AE $   333,878  $   19,519  $   353,397      9,749 SCN 97
0001AF $         0  $        0  $         0          0 WPN 97
0001AG $   $30,057  $    1,743  $    31,800        929 MISC
0001AH $ 1,795,294  $  104,661  $ 1,899,955     55,476 O&MN 98
0001AJ $   884,318  $   51,544  $   935,862     27,326 RDT&E 98-ETS
0001AK $  $112,070  $    6,532  $   118,602      3,463 SCN 93
0001AL $ 1,795,476  $  104,661  $ 1,900,137     55,481 SCN 96
0001AM $   278,683  $   16,247  $   294,930      8,612 RDT&E 98
0001AN $   529,143  $   30,849  $   559,992     16,351 OPN 98
0001AP $    12,254  $      714  $    12,968        379 SCN 91
0001AR $   463,594  $   27,027  $   490,621     14,325 SCN 94
 TOTAL $ 6,864,091  $  400,187  $ 7,264,278    210,552              
</TABLE>
<TABLE>
<S>       <C>           <C>        <C>         <C>       <C>
ITEM      EST. COST      FIXED FEE TOTAL CPFF   MAN       TYPE
                                                HOURS
0003    $  12,005,441 $    700,784 $12,706,225   340,943  
0003AA  $     141,737 $      8,263 $   150,000     4,025  RDT&E 98
0003AB  $           0 $          0 $         0         0  FMS
0003AC  $           0 $          0 $         0         0  O&MN 98
0003AD  $           0 $          0 $         0         0  OPN 98
0003AE  $     188,982 $     11,018 $   200,000     5,367  SCN 91
0003AF  $           0 $          0 $         0         0  WPN
0003AG  $           0 $          0 $         0         0  MISC
0003AH  $     236,228 $     13,772 $   250,000     6,709  SCN 94
0003AJ  $     401,587 $     23,413 $   425,000    11,405  SCN 96
TOTAL   $  12,973,975 $    757,250 $13,731,225   368,449  
</TABLE>

2.   Under Section C, SPECIFICATION OR STATEMENT OF WORK, add the
  following for Items 0003AE,0003AH, and 0003AJ:

Item 0003AE - The Contractor shall perform all services required
under Technical Instruction 38211.

Item 0003AH - The Contractor shall perform all services required
under Technical Instruction 39211.

Item 0003AJ - The Contractor shall perform all services required
under Technical Instructions 38211.

Item 0003AE, 0003AH and 0003AJ - The Contractor shall perform all
work required under Technical Instructions 38233 and 38211.

Under section F, DELIVERIES OR PERIOD OF PERFORMANCE, add the
following for Items 0003AE, 0003AH, and 0003AJ

Item 0003AE - The Contractor shall provided the required services
for this item from the date of this modification through 30 June
1999.

Item 0003AJ - The Contractor shall proved the required services
for this item from the date of this modification through 30 June
1999.

3.  In accordance with the LIMITATION OF COST clauses, as listed
in the attached financial accounting data sheet, funding in the
amount of $875,000 is hereby added as follows:

<TABLE>
<S>     <C>        <C>        <C>         <C>        <C>
ITEM    EST. COST  FIXED FEE  TOTAL CPFF  MAN HOURS   TYPE
0003AE   $188,982   $11,018    $200,000   5,367    SCN FY91
000AH    $236,228    13,772     250,000   6,709    SCN FY94
0003AJ   $401,587    23,413     425,000  11,405    SCN FY96
         $826,797   $48,203    $875,000  23,481
</TABLE>

4.    Under Section H, SPECIAL CONTRACT CLAUSES, ALLOTMENT OF
  FUNDS CLAUSE, add Items 0003AE,0003AH and 0003AJ to paragraph c.

5.   As a result of this modification the total amount funded to
  date is increased by $875,000 from $7,413,678 to $8,288,678.  As
  a result of this modification, the total estimated value of this
  contract remains unchanged as $20,995,503 ($19,838,066 estimated
  cost and $1,157,437 fixed fee).  Accordingly, Contract N00024-97-
  C-6431 is hereby modified as follows:

<TABLE>
<S>                 <C>                 <C>
- -----------------------------------------------------------------

             FINANCIAL ACCOUNTING DATA SHEET - NAVY
- -----------------------------------------------------------------

1. CONTRACT NUMBER          2. SPIN          3. MOD (CRITICAL)
    (CRITICAL)

  N0002497C6431                               P00019
- -----------------------------------------------------------------
5.          6.  LINE OF ACCOUNTING

CLIN/SLIN       A. ACRN    B. APPROPRI-   C. SUBHEAD      D. OBJ
                CRITICAL      ATION          (CRITICAL)      CLA
                             (CRITICAL)
- -----------------------------------------------------------------
0003AE            BH          1711611        8386           252
0003AH            BF          1741611        8386           252
0003AJ            BG          1761711        8386           252

                  FINANCIAL ACCOUNTING DATA SHEET -- Continued
- -----------------------------------------------------------------
4. PR NUMBER                                 PAGE 1 OF 1
    TAR38211
    N0002498FR54651
- -----------------------------------------------------------------
E.       F.     G.    H.        I.      J.       K.
PARM   RFM    SA    AAA       TT    PAA      COST CODE    PDLI
                 (CRITICAL)            PROJ UNIT  MCC   & SUF
YX     WCL    0  068342     2D   000000    21879   429    001A
YX     WCL    0  068342     2D   000000    22202   429    001A
YX     WCL    0  068342     2D   000000    23027   400    001A
- -----------------------------------------------------------------
7.   AMOUNT (CRITICAL)             NAVY INTERNAL USE ONLY
                                   REF COD/ACRN

   $200,000.00                     N0002497PD77019 (LHD 5)
   $250,000.00                      N000247PD77020 (LHD 6)
   $425,000.00                     N0002497PD77021 (LHD 7)

PAGE TOTAL     $875,000.00

GRAND TOTAL    $875,000.00

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

PREPARED/AUTHORIZED BY:

/S/Marvin C. Anthony


DATE:     APRIL 23, 1998


COMPTROLLER APPROVAL:


SIGNATURE     /S/V. Jefferson
              BY DIRECTION OF
              CAPT. V.H. ACKLEY
              DEPUTY COMMANDER/COMPTROLLER

DATE:

June 10, 1998
- -----------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<S>                                                   <C>
- -----------------------------------------------------------------
AMENDMENT OF SOLICITATION/MODIFICATION OF CONTRACT
1. CONTRACT ID CODE                    PAGE OF PAGES
         U                               1       3
- -----------------------------------------------------------------
2.   AMENDMENT/MODIFICATION NO.           3. EFFECTIVE DATE
         P00020                                SEE BLK 16C.

4. REQUISITION/PURCHASE REQ. NO.            5. PROJECT NO.
      N00024-98-FR-54652                       8-05F-54652
- -----------------------------------------------------------------
6. ISSUED BY CODE N00024 7. ADMINISTERED BY(If other than Item 6)
                                                   CODE  S2401A

NAVAL SEA SYSTEMS COMMAND                   DCMC SYRACUSE BUFFALO
2531 JEFFERSON DAVIS HIGHWAY                1103 FEDERAL BUILDING
ARLINGTON VA 22242-5160                     111 W. HURON STREET
BUYER/SYMBOL: L COOPER/0251                 BUFFALO, NY 14202
PHONE: Area Code 703/602-8105, EXT. 516
- -----------------------------------------------------------------
9.   NAME AND ADDRESS OF CONTRACTOR (No., street, county, State
  and
   ZIP Code)
                                ||   9A. AMENDMENT OF
                                |   |    SOLICITATION NO.
                                |   |---------------------------
CEC NO: 07-779-9799             |   |9B.  DATED (SEE ITEM 11)
                                |   |
COMPTEK FEDERAL SYSTEMS, INC.   |   |---------------------------
2732 TRANSIT ROAD               |(X) 10A. MODIFICATION OF
BUFFALO, NY 14224-2523          |   |     CONTRACT/ORDER NO.
                                |   |     N00024-97-C-6431
                                |   |---------------------------
TIN NO: 16-1411419              |   |10B.  DATED (SEE ITEM 13)
- --------------------------------|   |        30 APRIL 90
 CODE 2X914 |  FACILITY CODE    |   |

     11. THIS ITEM ONLY APPLIES TO AMENDMENT OF SOLICITATIONS

[   ] The above numbered solicitation is amended as set forth in
Item 14.  The hour and date specified for receipt of Offer [   ]
is extended, [  ] is not extended. Offers must acknowledge
receipt of this amendment prior to the hour and date specified in
the solicitation or as amended, by one of the following methods:
(b)  By competing items 8 and 15, and returning ___ copies of the
amendment; (b) By acknowledging receipt of this amendment on each
copy of the offer submitted; or (c) By separate Letter or
telegram which includes a reference to the solicitation and
amendment numbers.  FAILURE OF YOUR ACKNOWLEDGMENT TO BE RECEIVED
AT THE PLACE DESIGNATED FOR THE RECEIPT OF OFFERS PRIOR TO THE
HOUR AND DATE SPECIFIED MAY RESULT IN REJECTION OF YOUR
OFFER.  If by virtue of this amendment you desire to change and
offer already submitted, such change may be made by telegram or
Letter, provided each telegram or letter makes reference to the
solicitation and this amendment, and is received prior to the
opening hour and date specified.

12.  ACCOUNTING AND APPROPRIATION DATA
     SEE ATTACHED FINANCIAL ACCOUNTING DATA SHEETS
- -----------------------------------------------------------------
14.  THIS ITEM APPLIES ONLY TO MODIFICATIONS OF
    CONTRACTS/ORDERS, IT MODIFIES THE CONTRACT/ORDER NO. AS
    DESCRIBED IN ITEM 14.
- -----------------------------------------------------------------
     | A. THIS CHANGE ORDER IS ISSUED PURSUANT TO: (Specify
     |    authority) THE CHANGES
     |    SET FORTH IN ITEM 14 ARE MADE IN THE
     |    CONTRACT ORDER NO.  IN ITEM 10A.
- -----------------------------------------------------------------
     | B. THE ABOVE NUMBERED CONTRACT/ORDER IS MODIFIED TO
     |    REFLECT THE ADMINISTRATIVE
     |    CHANGES (such as changes in paying  office,
     |    appropriation date, etc.) SET FORTH
     |    IN ITEM 14, PURSUANT TO THE AUTHORITY OF FAR 43,103(b).
- -----------------------------------------------------------------
     | C. THIS SUPPLEMENTAL AGREEMENT IS ENTERED INTO PURSUANT TO
     |    AUTHORITY OF:
     |
- -----------------------------------------------------------------
     | D. OTHER (Specify type of modification and authority)
 X   |    UNILATERAL MODIFICATION PER SECTION H, ALLOTMENT OF
     |    FUNDS CLAUSE PARAGRAPH (b)
- -----------------------------------------------------------------
F.   IMPORTANT: Contractor [X] is not, [ ] is required to sign
  this document and return __ copies to the issuing office.

- -----------------------------------------------------------------
15.  DESCRIPTION OF AMENDMENT/MODIFICATION (Organized by UCF
  section headings, including solicitation/contract subject matter
  where feasible.)


                          SEE ATTACHED PAGES

                       TAR 37385(A) C-7028
                        TAR 38228  C-8008

Except as provided herein, all terms and conditions of the
document referenced in item 9A or 10A, as heretofore changed,
remains unchanged and in full force and effect.
- -----------------------------------------------------------------
15A.  NAME AND TITLE OF SIGNER (Type or print)



16A.  NAME AND TITLE OF CONTRACTING OFFICER (Type or print)
          ANN VAN HOUTEN
          CONTRACTING OFFICER
- -----------------------------------------------------------------
15B.  CONTRACTOR/OFFEROR                    15C.  DATE SIGNED


Signature of person authorized to sign

16B.  UNITED STATES OF AMERICA       |        16C.  DATE SIGNED
      By /s/ANN VAN HOUTON                        15 JUNE 98
- -----------------------------------------------------------------
(Signature of Contracting officer)   |
- -----------------------------------------------------------------
PREVIOUS EDITION UNUSABLE          30-105
STANDARD FORM 30 (REV. 10-83)
Prescribed by GSA
</TABLE>
<PAGE>

The purpose of this modification is to create Items 0003AK and
fully funded items 0003AA and 0003AK in the amount of $220,058.
As a result of this modification the amount funded to date is
increased by $220,058 from $8,288,678 to $8,508,736.  As a result
of this modification, the total estimated value of this contract
remains unchanged at $20,995,503 ($19,838,066 estimated cost and
$1,157,437 fixed fee).  Accordingly, Contract N00024-97-C-6431 is
hereby modified as follows:

3.   Under Section B, SUPPLIES OR SERVICES and PRICES/COSTS,
  replace Items 0001 and 0003 with the following ceilings:

<TABLE>
<S>     <C>         <C>         <C>         <C>      <C>
ITEM   $ EST. COST    FIXED      TOTAL      MAN      TYPE
                      FEE        CPFF       HOURS
0001   $         0  $        0  $         0       0  
0001AA $    50,084  $    2,920  $    53,004   1,548  RDT&E 97
0001AB $         0  $        0  $         0       0  FMS
0001AC $         0  $        0  $         0       0  O&MN 97
0001AD $   579,240  $   33,770  $   613,010  16,913  OPN 97
0001AE $   333,878  $   19,519  $   353,397   9,749  SCN 97
0001AF $         0  $        0  $         0       0  WPN 97
0001AG $   $30,057  $    1,743  $    31,800     929  MISC
0001AH $ 1,795,294  $  104,661  $ 1,899,955  55,476  O&MN 98
0001AJ $   884,318  $   51,544  $   935,862  27,326  RDT&E 98-ETS
0001AK $  $112,070  $    6,532  $   118,602   3,463  SCN 93
0001AL $ 1,795,476  $  104,661  $ 1,900,137  55,481  SCN 96
0001AM $   278,683  $   16,247  $   294,930   8,612  RDT&E 98
0001AN $   529,143  $   30,849  $   559,992  16,351  OPN 98
0001AP $    12,254  $      714  $    12,968     379  SCN 91
0001AR $   463,594  $   27,027  $   490,621  14,325  SCN 94
 TOTAL $ 6,864,091  $  400,187  $ 7,264,278 210,552              
</TABLE>
<TABLE>
<S>     <C>          <C>        <C>         <C>      <C>
ITEM     EST. COST     FIXED    TOTAL CPFF  MAN      TYPE
                       FEE                  HOURS
0003   $ 11,797,506  $ 688,661  $12,486,167 340,392  
0003AA $    160,702  $   9,369  $   170,071   4,576  RDT&E 98
0003AB $          0  $       0  $         0       0  FMS
0003AC $          0  $       0  $         0       0  O&MN 98
0003AD $          0  $       0  $         0       0  OPN 98
0003AE $    188,982  $  11,018  $   200,000   5,367  SCN 91
0003AF $          0  $       0  $         0       0  WPN
0003AG $          0  $       0  $         0       0  MISC
0003AH $    236,228  $  13,772  $   250,000   6,709  SCN 94
0003AJ $    401,587  $  23,413  $   425,000  11,405  SCN 96
0003AK $    188,970  $  11,017  $   199,987   5,367  RDT&E 98(ETS)
TOTAL  $ 12,973,975  $ 757,250  $13,731,225 373,816  
</TABLE>

4.   Under Section C, SPECIFICATION OR STATEMENT OF WORK, add the
  following for Items 0003AA,0003AK,:

Item  0003AA - The Contractor shall perform all services required
under Technical Instruction 37385.

Item  0003AK - The Contractor shall perform all services required
under Technical Instruction 38228.

Item  0003AA and 0003AK - The Contractor shall perform  all  work
required under Technical Instructions 37385 and 38228.

Under  section  F, DELIVERIES OR PERIOD OF PERFORMANCE,  add  the
following for Items 0003AA, 0003AK

Item 0003AA - The Contractor shall provided the required services
for  this item from the date of this modification through 30 June
1998.

Item  0003AK - The Contractor shall proved the required  services
for  this  item  from  the date of this modification  through  30
October 1998.

3.   In accordance with the LIMITATION OF COST clauses, as listed
in  the attached financial accounting data sheet, funding in  the
amount of $220,058 is hereby added as follows:

<TABLE>
<S>      <C>        <C>       <C>         <C>       <C>
ITEM    EST. COST  FIXED FEE  TOTAL CPFF  MAN HOURS   TYPE
0003AA    $ 18,965  $ 1,106    $ 20,071     539     RDT&E 98
0003AK    $188,970  $11,017    $199,987   5,380     RDT&E 98(ETS)
          $207,935  $12,123    $220,058   5,919
</TABLE>

Under  Section  H, SPECIAL CONTRACT CLAUSES, ALLOTMENT  OF  FUNDS
CLAUSE, add Items 0003AA,and 0003AK to paragraph c.

6.    As a result of this modification the total amount funded to
  date is increased by $220,058 from $8,288,678 to $8,508,736.  As
  a result of this modification, the total estimated value of this
  contract remains unchanged as $20,995,503 ($19,838,066 estimated
  cost and $1,157,437 fixed fee).  Accordingly, Contract N00024-97-
  C-6431 is hereby modified as follows:

<TABLE>
<S>               <C>                   <C>
- -----------------------------------------------------------------

             FINANCIAL ACCOUNTING DATA SHEET - NAVY
- -----------------------------------------------------------------

1. CONTRACT NUMBER          2. SPIN          3. MOD (CRITICAL)
    (CRITICAL)

  N0002497C6431                               P00020
- -----------------------------------------------------------------
5.          6.  LINE OF ACCOUNTING

CLIN/SLIN       A. ACRN    B. APPROPRI-   C. SUBHEAD      D. OBJ
                CRITICAL      ATION          (CRITICAL)      CLA
                             (CRITICAL)
- -----------------------------------------------------------------
0003AA            BW          1781319        14EC           252
0003AK            BX          1781319        15XZ           252

                  FINANCIAL ACCOUNTING DATA SHEET -- Continued
- -----------------------------------------------------------------
4. PR NUMBER                                 PAGE 1 OF 1
N0002498TI38385 N0002498FR54652 N0002498TI38228
- -----------------------------------------------------------------
F.       F.     G.    H.        I.      J.       K.
PARM   RFM    SA    AAA       TT    PAA      COST CODE    PDLI
                 (CRITICAL)            PROJ UNIT  MCC   & SUF
SA     SDF    0  068342     2D   980510    U2394   000    0010
SA     SDF    0  068342     2D   000000    U2178   ETS    ETS0
- -----------------------------------------------------------------
8.   AMOUNT (CRITICAL)             NAVY INTERNAL USE ONLY
                                   REF COD/ACRN

   $ 20,071.00                     N0002498AF114EC
   $199,987.00                      N0002498AF115XZ

PAGE TOTAL     $220,058.00

GRAND TOTAL    $220,058.00

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

PREPARED/AUTHORIZED BY:

/S/Daniel Baund
/S/Jacqueline Stueckler


DATE:     April 23, 1998
          May 7, 1998


COMPTROLLER APPROVAL:


SIGNATURE     /S/C. L. Lancaster
              BY DIRECTION OF
              CAPT. V.H. ACKLEY
              DEPUTY COMMANDER/COMPTROLLER

DATE:

June 1, 1998
- -----------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<S>                                                   <C>
- -----------------------------------------------------------------
AMENDMENT OF SOLICITATION/MODIFICATION OF CONTRACT
1. CONTRACT ID CODE                    PAGE OF PAGES
         U                               1       3
- -----------------------------------------------------------------
2.   AMENDMENT/MODIFICATION NO.           3. EFFECTIVE DATE
         P00021                                SEE BLK 16C.

4. REQUISITION/PURCHASE REQ. NO.            5. PROJECT NO.
      N00024-98-FR-54658                       8-05F-54658
- -----------------------------------------------------------------
6. ISSUED BY CODE N00024 7. ADMINISTERED BY(If other than Item 6)
                                                   CODE  S2401A

NAVAL SEA SYSTEMS COMMAND                   DCMC SYRACUSE BUFFALO
2531 JEFFERSON DAVIS HIGHWAY                1103 FEDERAL BUILDING
ARLINGTON VA 22242-5160                     111 W. HURON STREET
BUYER/SYMBOL: L COOPER/0251                 BUFFALO, NY 14202
PHONE: Area Code 703/602-8105, EXT. 516
- -----------------------------------------------------------------
10.  NAME AND ADDRESS OF CONTRACTOR (No., street, county, State
  and
   ZIP Code)
                                ||   9A. AMENDMENT OF
                                |   |    SOLICITATION NO.
                                |   |---------------------------
CEC NO: 07-779-9799             |   |9B.  DATED (SEE ITEM 11)
                                |   |
COMPTEK FEDERAL SYSTEMS, INC.   |   |---------------------------
2732 TRANSIT ROAD               |(X) 10A. MODIFICATION OF
BUFFALO, NY 14224-2523          |   |     CONTRACT/ORDER NO.
                                |   |     N00024-97-C-6431
                                |   |---------------------------
TIN NO: 16-1411419              |   |10B.  DATED (SEE ITEM 13)
- --------------------------------|   |        30 APRIL 90
 CODE 2X914 |  FACILITY CODE    |   |

     11. THIS ITEM ONLY APPLIES TO AMENDMENT OF SOLICITATIONS

[   ] The above numbered solicitation is amended as set forth in
Item 14.  The hour and date specified for receipt of Offer [   ]
is extended, [  ] is not extended. Offers must acknowledge
receipt of this amendment prior to the hour and date specified in
the solicitation or as amended, by one of the following methods:
(c)  By competing items 8 and 15, and returning ___ copies of the
amendment; (b) By acknowledging receipt of this amendment on each
copy of the offer submitted; or (c) By separate Letter or
telegram which includes a reference to the solicitation and
amendment numbers.  FAILURE OF YOUR ACKNOWLEDGMENT TO BE RECEIVED
AT THE PLACE DESIGNATED FOR THE RECEIPT OF OFFERS PRIOR TO THE
HOUR AND DATE SPECIFIED MAY RESULT IN REJECTION OF YOUR
OFFER.  If by virtue of this amendment you desire to change and
offer already submitted, such change may be made by telegram or
Letter, provided each telegram or letter makes reference to the
solicitation and this amendment, and is received prior to the
opening hour and date specified.

12.  ACCOUNTING AND APPROPRIATION DATA
     SEE ATTACHED FINANCIAL ACCOUNTING DATA SHEETS
- -----------------------------------------------------------------
15.  THIS ITEM APPLIES ONLY TO MODIFICATIONS OF
    CONTRACTS/ORDERS, IT MODIFIES THE CONTRACT/ORDER NO. AS
    DESCRIBED IN ITEM 14.
- -----------------------------------------------------------------
     | A. THIS CHANGE ORDER IS ISSUED PURSUANT TO: (Specify
     |    authority) THE CHANGES
     |    SET FORTH IN ITEM 14 ARE MADE IN THE
     |    CONTRACT ORDER NO.  IN ITEM 10A.
- -----------------------------------------------------------------
     | B. THE ABOVE NUMBERED CONTRACT/ORDER IS MODIFIED TO
     |    REFLECT THE ADMINISTRATIVE
     |    CHANGES (such as changes in paying  office,
     |    appropriation date, etc.) SET FORTH
     |    IN ITEM 14, PURSUANT TO THE AUTHORITY OF FAR 43,103(b).
- -----------------------------------------------------------------
     | C. THIS SUPPLEMENTAL AGREEMENT IS ENTERED INTO PURSUANT TO
     |    AUTHORITY OF:
     |
- -----------------------------------------------------------------
     | D. OTHER (Specify type of modification and authority)
 X   |    UNILATERAL MODIFICATION PER SECTION H, ALLOTMENT OF
     |    FUNDS CLAUSE PARAGRAPH (b)
- -----------------------------------------------------------------
G.   IMPORTANT: Contractor [X] is not, [ ] is required to sign
  this document and return __ copies to the issuing office.

- -----------------------------------------------------------------
16.  DESCRIPTION OF AMENDMENT/MODIFICATION (Organized by UCF
  section headings, including solicitation/contract subject matter
  where feasible.)


                          SEE ATTACHED PAGES

                         TAR38230 C-8018
                                

Except as provided herein, all terms and conditions of the
document referenced in item 9A or 10A, as heretofore changed,
remains unchanged and in full force and effect.
- -----------------------------------------------------------------
15A.  NAME AND TITLE OF SIGNER (Type or print)



16A.  NAME AND TITLE OF CONTRACTING OFFICER (Type or print)
          ANN VAN HOUTEN
          CONTRACTING OFFICER
- -----------------------------------------------------------------
15B.  CONTRACTOR/OFFEROR                    15C.  DATE SIGNED


Signature of person authorized to sign

16B.  UNITED STATES OF AMERICA       |        16C.  DATE SIGNED
      By /s/ANN VAN HOUTON                        15 JUNE 98
- -----------------------------------------------------------------
(Signature of Contracting officer)   |
- -----------------------------------------------------------------
PREVIOUS EDITION UNUSABLE          30-105
STANDARD FORM 30 (REV. 10-83)
Prescribed by GSA
</TABLE>
<PAGE>

The purpose of this modification is fully fund Items 0003AB in
the amount of $65,004.  As a result of this modification the
amount funded to date is increased by $65,004 from $8,508,736 to
$8,573,740.  As a result of this modification, the total
estimated value of this contract remains unchanged at $20,995,503
($19,838,066 estimated cost and $1,157,437 fixed fee).
Accordingly, Contract N00024-97-C-6431 is hereby modified as
follows:


5.   Under Section B, SUPPLIES OR SERVICES and PRICES/COSTS,
  replace Items 0001 and 0003 with the following ceilings:

<TABLE>
<S>     <C>         <C>        <C>         <C>     <C>
ITEM   $ EST. COST    FIXED     TOTAL      MAN      TYPE
                      FEE       CPFF       HOURS
0001   $         0  $       0 $         0        0  
0001AA $    50,084  $   2,920 $    53,004    1,548  RDT&E 97
0001AB $         0  $       0 $         0        0  FMS
0001AC $         0  $       0 $         0        0  O&MN 97
0001AD $   579,240  $  33,770 $   613,010   16,913  OPN 97
0001AE $   333,878  $  19,519 $   353,397    9,749  SCN 97
0001AF $         0  $       0 $         0        0  WPN 97
0001AG $   $30,057  $   1,743 $    31,800      929  MISC
0001AH $ 1,795,294  $ 104,661 $ 1,899,955   55,476  O&MN 98
0001AJ $   884,318  $  51,544 $   935,862   27,326  RDT&E 98-ETS
0001AK $  $112,070  $   6,532 $   118,602    3,463  SCN 93
0001AL $ 1,795,476  $ 104,661 $ 1,900,137   55,481  SCN 96
0001AM $   278,683  $  16,247 $   294,930    8,612  RDT&E 98
0001AN $   529,143  $  30,849 $   559,992   16,351  OPN 98
0001AP $    12,254  $     714 $    12,968      379  SCN 91
0001AR $   463,594  $  27,027 $   490,621   14,325  SCN 94
 TOTAL $ 6,864,091  $ 400,187 $ 7,264,278  210,552              
</TABLE>
<TABLE>
<S>     <C>           <C>       <C>         <C>      <C>
ITEM     EST. COST     FIXED    TOTAL CPFF  MAN      TYPE
                       FEE                  HOURS
0003   $ 11,797,506  $ 688,661  $12,486,167 333,281  
0003AA $    160,702  $   9,369  $   170,071   4,576  RDT&E 98
0003AB $          0  $       0  $         0   1,744  FMS-RAN
0003AC $          0  $       0  $         0       0  O&MN 98
0003AD $          0  $       0  $         0       0  OPN 98
0003AE $    188,982  $  11,018  $   200,000   5,367  SCN 91
0003AF $          0  $       0  $         0       0  WPN
0003AG $          0  $       0  $         0       0  MISC
0003AH $    236,228  $  13,772  $   250,000   6,709  SCN 94
0003AJ $    401,587  $  23,413  $   425,000  11,405  SCN 96
0003AK $    188,970  $  11,017  $   199,987   5,367  RDT&E 98 (ETS)
TOTAL  $ 12,973,975  $ 757,250  $13,731,225 368,449  
</TABLE>

6.   Under Section C, SPECIFICATION OR STATEMENT OF WORK, add the
  following for Items 0003AB

Item 0003AA, 0003AB, and 0003AK - The Contractor shall perform
all work required under Technical Instruction 37385, 38223,
38228, and 38230.

Under section F, DELIVERIES OR PERIOD OF PERFORMANCE, add the
following for Items 0003AB.

Item 0003AB - The Contractor shall provided the required services
for this item from the date of this modification through 31 March
1999.

3.  In accordance with the LIMITATION OF COST clauses, as listed
in the attached financial accounting data sheet, funding in the
amount of $65,004 is hereby added as follows:


ITEM    EST. COST  FIXED FEE  TOTAL CPFF  MAN HOURS   TYPE
0003AB    $ 61,423  $ 3,581    $ 65,004     1,744    RAN 98

4. Under Section H, SPECIAL CONTRACT CLAUSES, ALLOTMENT OF FUNDS
   CLAUSE, add Items 0003AB to paragraph (c).


5.   Only costs applicable to TI No. 38230 date of signed
  modification are chargeable to SLIN 0003AB. Common support costs
  which benefit multiple customers may not be charged to SLIN
  0003AB

6.   As a result of this modification the total amount funded to
  date is increased by $65,004 from $8,508,736 to $8,573740.  As a
  result of this modification, the total estimated value of this
  contract remains unchanged as $20,995,503 ($19,838,066 estimated
  cost and $1,157,437 fixed fee).  Accordingly, Contract N00024-97-
  C-6431 is hereby modified as follows:

<TABLE>
<S>               <C>                   <C>
- -----------------------------------------------------------------

             FINANCIAL ACCOUNTING DATA SHEET - NAVY
- -----------------------------------------------------------------

1. CONTRACT NUMBER          2. SPIN          3. MOD (CRITICAL)
    (CRITICAL)

  N0002497C6431                               P00021
- -----------------------------------------------------------------
5.          6.  LINE OF ACCOUNTING

CLIN/SLIN       A. ACRN    B. APPROPRI-   C. SUBHEAD      D. OBJ
                CRITICAL      ATION          (CRITICAL)      CLA
                             (CRITICAL)
- -----------------------------------------------------------------
0003AB            CA          97-11X8242      89AL          311
<S>                                 <C>


                  FINANCIAL ACCOUNTING DATA SHEET -- Continued
- -----------------------------------------------------------------
4. PR NUMBER                                 PAGE 1 OF 1
N0002498FR54658  TAR 38230
- -----------------------------------------------------------------
G.       F.     G.    H.        I.      J.       K.
PARM   RFM    SA    AAA       TT    PAA      COST CODE    PDLI
                 (CRITICAL)            PROJ UNIT  MCC   & SUF
WC     380   0  068342       2D   CCXT02   044HW   ESS    102Z

- -----------------------------------------------------------------
9.   AMOUNT (CRITICAL)             NAVY INTERNAL USE ONLY
                                   REF COD/ACRN

$65,004.00                         N0002498PDAGXZ1

PAGE TOTAL     $65,004.00

GRAND TOTAL    $65,004.00

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

PREPARED/AUTHORIZED BY:

/S/Tammy Samul, Jr.
   James S. Egeland, Sea 05D

DATE:     June 1, 1998


COMPTROLLER APPROVAL:


SIGNATURE     /S/D.L. Scott
              BY DIRECTION OF
              CAPT. V.H. ACKLEY
              DEPUTY COMMANDER/COMPTROLLER

DATE:

June 2, 1998
- -----------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<S>                                                   <C>
- -----------------------------------------------------------------
AMENDMENT OF SOLICITATION/MODIFICATION OF CONTRACT
1. CONTRACT ID CODE                    PAGE OF PAGES
         U                               1       3
- -----------------------------------------------------------------
2.   AMENDMENT/MODIFICATION NO.           3. EFFECTIVE DATE
         P00022                                SEE BLK 16C.

4. REQUISITION/PURCHASE REQ. NO.            5. PROJECT NO.
      N00024-98-FR-54659                       8-05F-54659
- -----------------------------------------------------------------
6. ISSUED BY CODE N00024 7. ADMINISTERED BY(If other than Item 6)
                                                   CODE  S2401A

NAVAL SEA SYSTEMS COMMAND                   DCMC SYRACUSE BUFFALO
2531 JEFFERSON DAVIS HIGHWAY                1103 FEDERAL BUILDING
ARLINGTON VA 22242-5160                     111 W. HURON STREET
BUYER/SYMBOL: L COOPER/0251                 BUFFALO, NY 14202
PHONE: Area Code 703/602-8105, EXT. 516
- -----------------------------------------------------------------
11.  NAME AND ADDRESS OF CONTRACTOR (No., street, county, State
  and
   ZIP Code)
                                ||   9A. AMENDMENT OF
                                |   |    SOLICITATION NO.
                                |   |---------------------------
CEC NO: 07-779-9799             |   |9B.  DATED (SEE ITEM 11)
                                |   |
COMPTEK FEDERAL SYSTEMS, INC.   |   |---------------------------
2732 TRANSIT ROAD               |(X) 10A. MODIFICATION OF
BUFFALO, NY 14224-2523          |   |     CONTRACT/ORDER NO.
                                |   |     N00024-97-C-6431
                                |   |---------------------------
TIN NO: 16-1411419              |   |10B.  DATED (SEE ITEM 13)
- --------------------------------|   |        30 APRIL 90
 CODE 2X914 |  FACILITY CODE    |   |

     11. THIS ITEM ONLY APPLIES TO AMENDMENT OF SOLICITATIONS

[   ] The above numbered solicitation is amended as set forth in
Item 14.  The hour and date specified for receipt of Offer [   ]
is extended, [  ] is not extended. Offers must acknowledge
receipt of this amendment prior to the hour and date specified in
the solicitation or as amended, by one of the following methods:
(d)  By competing items 8 and 15, and returning ___ copies of the
amendment; (b) By acknowledging receipt of this amendment on each
copy of the offer submitted; or (c) By separate Letter or
telegram which includes a reference to the solicitation and
amendment numbers.  FAILURE OF YOUR ACKNOWLEDGMENT TO BE RECEIVED
AT THE PLACE DESIGNATED FOR THE RECEIPT OF OFFERS PRIOR TO THE
HOUR AND DATE SPECIFIED MAY RESULT IN REJECTION OF YOUR
OFFER.  If by virtue of this amendment you desire to change and
offer already submitted, such change may be made by telegram or
Letter, provided each telegram or letter makes reference to the
solicitation and this amendment, and is received prior to the
opening hour and date specified.

12.  ACCOUNTING AND APPROPRIATION DATA
     SEE ATTACHED FINANCIAL ACCOUNTING DATA SHEETS
- -----------------------------------------------------------------
16.  THIS ITEM APPLIES ONLY TO MODIFICATIONS OF
    CONTRACTS/ORDERS, IT MODIFIES THE CONTRACT/ORDER NO. AS
    DESCRIBED IN ITEM 14.
- -----------------------------------------------------------------
     | A. THIS CHANGE ORDER IS ISSUED PURSUANT TO: (Specify
     |    authority) THE CHANGES
     |    SET FORTH IN ITEM 14 ARE MADE IN THE
     |    CONTRACT ORDER NO.  IN ITEM 10A.
- -----------------------------------------------------------------
     | B. THE ABOVE NUMBERED CONTRACT/ORDER IS MODIFIED TO
     |    REFLECT THE ADMINISTRATIVE
     |    CHANGES (such as changes in paying  office,
     |    appropriation date, etc.) SET FORTH
     |    IN ITEM 14, PURSUANT TO THE AUTHORITY OF FAR 43,103(b).
- -----------------------------------------------------------------
     | C. THIS SUPPLEMENTAL AGREEMENT IS ENTERED INTO PURSUANT TO
     |    AUTHORITY OF:
     |
- -----------------------------------------------------------------
     | D. OTHER (Specify type of modification and authority)
 X   |    UNILATERAL MODIFICATION PER SECTION H, ALLOTMENT OF
     |    FUNDS CLAUSE PARAGRAPH (b)
- -----------------------------------------------------------------
H.   IMPORTANT: Contractor [X] is not, [ ] is required to sign
  this document and return __ copies to the issuing office.

- -----------------------------------------------------------------
17.  DESCRIPTION OF AMENDMENT/MODIFICATION (Organized by UCF
  section headings, including solicitation/contract subject matter
  where feasible.)


                          SEE ATTACHED PAGES

                         TAR38234 C-8029
                                

Except as provided herein, all terms and conditions of the
document referenced in item 9A or 10A, as heretofore changed,
remains unchanged and in full force and effect.
- -----------------------------------------------------------------
15A.  NAME AND TITLE OF SIGNER (Type or print)



16A.  NAME AND TITLE OF CONTRACTING OFFICER (Type or print)
          ANN VAN HOUTEN
          CONTRACTING OFFICER
- -----------------------------------------------------------------
15B.  CONTRACTOR/OFFEROR                    15C.  DATE SIGNED

Signature of person authorized to sign

16B.  UNITED STATES OF AMERICA       |        16C.  DATE SIGNED
      By /s/ANN VAN HOUTON                        15 JUNE 98
- -----------------------------------------------------------------
(Signature of Contracting officer)   |
- -----------------------------------------------------------------
PREVIOUS EDITION UNUSABLE          30-105
STANDARD FORM 30 (REV. 10-83)
Prescribed by GSA
</TABLE>
<PAGE>



The purpose of this modification is to fully fund Items 0003AC in
the amount of $30,000.  As a result of this modification the
amount funded to date is increased by $30,000 from $8,573,740 to
$8,603,740.  As a result of this modification, the total
estimated value of this contract remains unchanged at $20,995,503
($19,838,066 estimated cost and $1,157,437 fixed fee).
Accordingly, Contract N00024-97-C-6431 is hereby modified as
follows:


1.Under Section B, SUPPLIES OR SERVICES and PRICES/COSTS, replace
   Items 0001 and 0003 with the following ceilings:

<TABLE>
<S>     <C>         <C>        <C>         <C>      <C>
ITEM   $ EST. COST    FIXED     TOTAL      MAN      TYPE
                      FEE       CPFF       HOURS
0001   $         0  $       0 $         0        0  
0001AA $    50,084  $   2,920 $    53,004    1,548  RDT&E 97
0001AB $         0  $       0 $         0        0  FMS
0001AC $         0  $       0 $         0        0  O&MN 97
0001AD $   579,240  $  33,770 $   613,010   16,913  OPN 97
0001AE $   333,878  $  19,519 $   353,397    9,749  SCN 97
0001AF $         0  $       0 $         0        0  WPN 97
0001AG $   $30,057  $   1,743 $    31,800      929  MISC
0001AH $ 1,795,294  $ 104,661 $ 1,899,955   55,476  O&MN 98
0001AJ $   884,318  $  51,544 $   935,862   27,326  RDT&E 98-ETS
0001AK $  $112,070  $   6,532 $   118,602    3,463  SCN 93
0001AL $ 1,795,476  $ 104,661 $ 1,900,137   55,481  SCN 96
0001AM $   278,683  $  16,247 $   294,930    8,612  RDT&E 98
0001AN $   529,143  $  30,849 $   559,992   16,351  OPN 98
0001AP $    12,254  $     714 $    12,968      379  SCN 91
0001AR $   463,594  $  27,027 $   490,621   14,325  SCN 94
 TOTAL $ 6,864,091  $ 400,187 $ 7,264,278  210,552              
</TABLE>
<TABLE>
<S>     <C>          <C>        <C>         <C>      <C>
ITEM     EST. COST     FIXED    TOTAL CPFF  MAN      TYPE
                       FEE                  HOURS
0003   $ 11,707,736  $ 683,427  $12,391,163 332,476  
0003AA $    160,702  $   9,369  $   170,071   4,576  RDT&E 98
0003AB $     61,423  $   3,581  $    65,004   1,744  FMS-RAN
0003AC $     28,347  $   1,653  $    30,000     805  O&MN 98
0003AD $          0  $       0  $         0       0  OPN 98
0003AE $    188,982  $  11,018  $   200,000   5,367  SCN 91
0003AF $          0  $       0  $         0       0  WPN
0003AG $          0  $       0  $         0       0  MISC
0003AH $    236,228  $  13,772  $   250,000   6,709  SCN 94
0003AJ $    401,587  $  23,413  $   425,000  11,405  SCN 96
0003AK $    188,970  $  11,017  $   199,987   5,367  RDT&E 98 (ETS)
TOTAL  $ 12,973,975  $ 757,250  $ 3,731,225 368,449  
</TABLE>

2.Under Section C, SPECIFICATION OR STATEMENT OF WORK, add the
   following for Item 0003AC

Item 0003AA, 0003AB,0003AC, and 0003AK - The Contractor shall
perform all work required under Technical Instruction 37385,
38223, 38228,38220 and 38234.

Under section F, DELIVERIES OR PERIOD OF PERFORMANCE, add the
following for Items 0003AC.

Item 0003AC - The Contractor shall provided the required services
for this item from the date of this modification through 30
September 1998.

3.  In accordance with the LIMITATION OF COST clauses, as listed
in the attached financial accounting data sheet, funding in the
amount of $30,000 is hereby added as follows:


ITEM    EST. COST  FIXED FEE  TOTAL CPFF  MAN HOURS   TYPE
0003AC  $ 28,347    $ 1,653    $ 30,000     805      O&MN 98

4. Under Section H, SPECIAL CONTRACT CLAUSES, ALLOTMENT OF FUNDS
CLAUSE, add Item 0003AC to paragraph (c).


5 As a result of this modification the total amount funded to
date is increased by $30,000 from $8,573,740 to $8,603,740.  As a
result of this modification, the total estimated value of this
contract remains unchanged as $20,995,503 ($19,838,066 estimated
cost and $1,157,437 fixed fee).  Accordingly, Contract N00024-97-
C-6431 is hereby modified as follows:

<TABLE>
<S>                 <C>                 <C>
- -----------------------------------------------------------------

             FINANCIAL ACCOUNTING DATA SHEET - NAVY
- -----------------------------------------------------------------

1. CONTRACT NUMBER          2. SPIN          3. MOD (CRITICAL)
    (CRITICAL)

  N000297C6431                               P00022
- -----------------------------------------------------------------
5.          6.  LINE OF ACCOUNTING

CLIN/SLIN       A. ACRN    B. APPROPRI-   C. SUBHEAD      D. OBJ
                CRITICAL      ATION          (CRITICAL)      CLA
                             (CRITICAL)
- -----------------------------------------------------------------
0003AC            BY          1781804        60BA            252
<S>                                 <C>


                  FINANCIAL ACCOUNTING DATA SHEET -- Continued
- -----------------------------------------------------------------
4. PR NUMBER                                 PAGE 1 OF 1
N0002498FR54659  TAR 38234
- -----------------------------------------------------------------
H.       F.     G.    H.        I.      J.       K.
PARM   RFM    SA    AAA       TT    PAA      COST CODE    PDLI
                 (CRITICAL)            PROJ UNIT  MCC   & SUF
00     060   R    068732       2D   C7ACAX   20001   8S1  BR4P

- -----------------------------------------------------------------
10.  AMOUNT (CRITICAL)             NAVY INTERNAL USE ONLY
                                   REF COD/ACRN

$30,000.00                         V0006098RC7ACAXAA

PAGE TOTAL     $30,000.00

GRAND TOTAL    $30,000.00

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

PREPARED/AUTHORIZED BY:

/S/Robert Boyd. 3773D

DATE:     May 4, 1998


COMPTROLLER APPROVAL:


SIGNATURE     /S/E. G. Liggens
              BY DIRECTION OF
              CAPT. V.H. ACKLEY
              DEPUTY COMMANDER/COMPTROLLER

DATE:

June 6, 1998
- -----------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<S>                                                   <C>
- -----------------------------------------------------------------
AMENDMENT OF SOLICITATION/MODIFICATION OF CONTRACT
1. CONTRACT ID CODE                    PAGE OF PAGES
         U                               1       3
- -----------------------------------------------------------------
2.   AMENDMENT/MODIFICATION NO.           3. EFFECTIVE DATE
         P00023                                SEE BLK 16C.

4. REQUISITION/PURCHASE REQ. NO.            5. PROJECT NO.
      N00024-98-FR-54660                       8-05F-54660
- -----------------------------------------------------------------
6. ISSUED BY CODE N00024 7. ADMINISTERED BY(If other than Item 6)
                                                   CODE  S2401A

NAVAL SEA SYSTEMS COMMAND                   DCMC SYRACUSE BUFFALO
2531 JEFFERSON DAVIS HIGHWAY                1103 FEDERAL BUILDING
ARLINGTON VA 22242-5160                     111 W. HURON STREET
BUYER/SYMBOL: L COOPER/0251                 BUFFALO, NY 14202
PHONE: Area Code 703/602-8105, EXT. 516
- -----------------------------------------------------------------
12.  NAME AND ADDRESS OF CONTRACTOR (No., street, county, State
  and
   ZIP Code)
                                ||   9A. AMENDMENT OF
                                |   |    SOLICITATION NO.
                                |   |---------------------------
CEC NO: 07-779-9799             |   |9B.  DATED (SEE ITEM 11)
                                |   |
COMPTEK FEDERAL SYSTEMS, INC.   |   |---------------------------
2732 TRANSIT ROAD               |(X) 10A. MODIFICATION OF
BUFFALO, NY 14224-2523          |   |     CONTRACT/ORDER NO.
                                |   |     N00024-97-C-6431
                                |   |---------------------------
TIN NO: 16-1411419              |   |10B.  DATED (SEE ITEM 13)
- --------------------------------|   |        30 APRIL 90
 CODE 2X914 |  FACILITY CODE    |   |

     11. THIS ITEM ONLY APPLIES TO AMENDMENT OF SOLICITATIONS

[   ] The above numbered solicitation is amended as set forth in
Item 14.  The hour and date specified for receipt of Offer [   ]
is extended, [  ] is not extended. Offers must acknowledge
receipt of this amendment prior to the hour and date specified in
the solicitation or as amended, by one of the following methods:
(e)  By competing items 8 and 15, and returning ___ copies of the
amendment; (b) By acknowledging receipt of this amendment on each
copy of the offer submitted; or (c) By separate Letter or
telegram which includes a reference to the solicitation and
amendment numbers.  FAILURE OF YOUR ACKNOWLEDGMENT TO BE RECEIVED
AT THE PLACE DESIGNATED FOR THE RECEIPT OF OFFERS PRIOR TO THE
HOUR AND DATE SPECIFIED MAY RESULT IN REJECTION OF YOUR
OFFER.  If by virtue of this amendment you desire to change and
offer already submitted, such change may be made by telegram or
Letter, provided each telegram or letter makes reference to the
solicitation and this amendment, and is received prior to the
opening hour and date specified.

12.  ACCOUNTING AND APPROPRIATION DATA
     SEE ATTACHED FINANCIAL ACCOUNTING DATA SHEETS
- -----------------------------------------------------------------
17.  THIS ITEM APPLIES ONLY TO MODIFICATIONS OF
    CONTRACTS/ORDERS, IT MODIFIES THE CONTRACT/ORDER NO. AS
    DESCRIBED IN ITEM 14.
- -----------------------------------------------------------------
     | A. THIS CHANGE ORDER IS ISSUED PURSUANT TO: (Specify
     |    authority) THE CHANGES
     |    SET FORTH IN ITEM 14 ARE MADE IN THE
     |    CONTRACT ORDER NO.  IN ITEM 10A.
- -----------------------------------------------------------------
     | B. THE ABOVE NUMBERED CONTRACT/ORDER IS MODIFIED TO
     |    REFLECT THE ADMINISTRATIVE
     |    CHANGES (such as changes in paying  office,
     |    appropriation date, etc.) SET FORTH
     |    IN ITEM 14, PURSUANT TO THE AUTHORITY OF FAR 43,103(b).
- -----------------------------------------------------------------
     | C. THIS SUPPLEMENTAL AGREEMENT IS ENTERED INTO PURSUANT TO
     |    AUTHORITY OF:
     |
- -----------------------------------------------------------------
     | D. OTHER (Specify type of modification and authority)
 X   |    UNILATERAL MODIFICATION PER SECTION H, ALLOTMENT OF
     |    FUNDS CLAUSE PARAGRAPH (b)
- -----------------------------------------------------------------
I.   IMPORTANT: Contractor [X] is not, [ ] is required to sign
  this document and return __ copies to the issuing office.

- -----------------------------------------------------------------
18.  DESCRIPTION OF AMENDMENT/MODIFICATION (Organized by UCF
  section headings, including solicitation/contract subject matter
  where feasible.)


                          SEE ATTACHED PAGES

                         TAR38231 C-8023
                                

Except as provided herein, all terms and conditions of the
document referenced in item 9A or 10A, as heretofore changed,
remains unchanged and in full force and effect.
- -----------------------------------------------------------------
15A.  NAME AND TITLE OF SIGNER (Type or print)


16A.  NAME AND TITLE OF CONTRACTING OFFICER (Type or print)
          ANN VAN HOUTEN
          CONTRACTING OFFICER
- -----------------------------------------------------------------
15B.  CONTRACTOR/OFFEROR                    15C.  DATE SIGNED

Signature of person authorized to sign

16B.  UNITED STATES OF AMERICA       |        16C.  DATE SIGNED
      By /s/ANN VAN HOUTON                        15 JUNE 98
- -----------------------------------------------------------------
(Signature of Contracting officer)   |
- -----------------------------------------------------------------
PREVIOUS EDITION UNUSABLE          30-105
STANDARD FORM 30 (REV. 10-83)
Prescribed by GSA
</TABLE>
<PAGE>

The purpose of this modification is to fully fund Items 0003AC in
the amount of $730,000.  As a result of this modification the
amount funded to date is increased by $730,000 from $8,603,740 to
$9,333,740.  As a result of this modification, the total
estimated value of this contract remains unchanged at $20,995,503
($19,838,066 estimated cost and $1,157,437 fixed fee).
Accordingly, Contract N00024-97-C-6431 is hereby modified as
follows:


1.   Under Section B, SUPPLIES OR SERVICES and PRICES/COSTS,
  replace Items 0001 and 0003 with the following ceilings:

<TABLE>
<S>     <C>         <C>        <C>         <C>      <C>
ITEM   $ EST. COST    FIXED     TOTAL      MAN      TYPE
                      FEE       CPFF       HOURS
0001   $         0  $       0 $         0         0 
0001AA $    50,084  $   2,920 $    53,004     1,548 RDT&E 97
0001AB $         0  $       0 $         0         0 FMS
0001AC $         0  $       0 $         0         0 O&MN 97
0001AD $   579,240  $  33,770 $   613,010    16,913 OPN 97
0001AE $   333,878  $  19,519 $   353,397     9,749 SCN 97
0001AF $         0  $       0 $         0         0 WPN 97
0001AG $    30,057  $   1,743 $    31,800       929 MISC
0001AH $ 1,795,294  $ 104,661 $ 1,899,955    55,476 O&MN 98
0001AJ $   884,318  $  51,544 $   935,862    27,326 RDT&E 98-ETS
0001AK $   112,070  $   6,532 $   118,602     3,463 SCN 93
0001AL $ 1,795,476  $ 104,661 $ 1,900,137    55,481 SCN 96
0001AM $   278,683  $  16,247 $   294,930     8,612 RDT&E 98
0001AN $   529,143  $  30,849 $   559,992    16,351 OPN 98
0001AP $    12,254  $     714 $    12,968       379 SCN 91
0001AR $   463,594  $  27,027 $   490,621    14,325 SCN 94
 TOTAL $ 6,864,091  $ 400,187 $ 7,264,278   210,552             
</TABLE>
<TABLE>
<S>     <C>          <C>        <C>          <C>      <C>
ITEM     EST. COST     FIXED    TOTAL CPFF   MAN     TYPE
                       FEE                   HOURS
0003   $ 11,017,951  $ 643,212  $11,661,163  312,885 
0003AA $    160,702  $   9,369  $   170,071    4,576 RDT&E 98
0003AB $     61,423  $   3,581  $    65,004    1,744 FMS-RAN
0003AC $    718,132  $  41,868  $   760,000   20,396 O&MN 98
0003AD $          0  $       0  $         0        0 OPN 98
0003AE $    188,982  $  11,018  $   200,000    5,367 SCN 91
0003AF $          0  $       0  $         0        0 WPN
0003AG $          0  $       0  $         0        0 MISC
0003AH $    236,228  $  13,772  $   250,000    6,709 SCN 94
0003AJ $    401,587  $  23,413  $   425,000   11,405 SCN 96
0003AK $    188,970  $  11,017  $   199,987    5,367 RDT&E 98 (ETS)
TOTAL  $ 12,973,975  $ 757,250  $13,731,225  368,449 
</TABLE>

2. Under Section C, SPECIFICATION OR STATEMENT OF WORK, add the
following for Item 0003AC

Item 0003AA, 0003AB, 0003AC, and 0003AK - The Contractor shall
perform all work required under Technical Instruction 37385,
38223, 38228,38220 and 38234.

Under section F, DELIVERIES OR PERIOD OF PERFORMANCE, add the
following for Item 0003AC.

Item 0003AC - The Contractor shall provided the required services
for this item from the date of this modification through 30
September 1998.

3.  In accordance with the LIMITATION OF COST clauses, as listed
in the attached financial accounting data sheet, funding in the
amount of $730,000 is hereby added as follows:


ITEM    EST. COST    FIXED FEE     TOTAL CPFF  MAN HOURS   TYPE
0003AC    $ 689,785  $ 40,215      $ 730,000  19,591      O&MN 98

4. Under Section H, SPECIAL CONTRACT CLAUSES, ALLOTMENT OF FUNDS
CLAUSE, add Item 0003AC to paragraph c.


5. As a result of this modification the total amount funded to
date is increased by $730,000 from $8,603,740 to $9,333,740.  As
a result of this modification, the total estimated value of this
contract remains unchanged as $20,995,503 ($19,838,066 estimated
cost and $1,157,437 fixed fee).  Accordingly, Contract N00024-97-
C-6431 is hereby modified as follows:

<TABLE>
<S>               <C>                   <C>
- -----------------------------------------------------------------

             FINANCIAL ACCOUNTING DATA SHEET - NAVY
- -----------------------------------------------------------------

1. CONTRACT NUMBER          2. SPIN          3. MOD (CRITICAL)
    (CRITICAL)

  N0002497C6431                               P00023
- -----------------------------------------------------------------
5.          6.  LINE OF ACCOUNTING

CLIN/SLIN       A. ACRN    B. APPROPRI-   C. SUBHEAD      D. OBJ
                CRITICAL      ATION          (CRITICAL)      CLA
                             (CRITICAL)
- -----------------------------------------------------------------
0001AH            AW          1781804        2U6N            252
<S>                                 <C>


                  FINANCIAL ACCOUNTING DATA SHEET -- Continued
- -----------------------------------------------------------------
4. PR NUMBER                                 PAGE 1 OF 1
N0002498FR54660  TAR 38231
- -----------------------------------------------------------------
I.       F.     G.    H.        I.      J.       K.
PARM   RFM    SA    AAA       TT    PAA      COST CODE    PDLI
                 (CRITICAL)            PROJ UNIT  MCC   & SUF
SA     SCL   0    068342      2D   000000   46N05   000  0000

- -----------------------------------------------------------------
11.  AMOUNT (CRITICAL)             NAVY INTERNAL USE ONLY
                                   REF COD/ACRN

$730,000.00                        N0002498RA02U6N

PAGE TOTAL     $730,000.00

GRAND TOTAL    $730,000.00

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

PREPARED/AUTHORIZED BY:

/S/ D. Tressler
    M. O'Neal PMS430

DATE:     May 5, 1998


COMPTROLLER APPROVAL:


SIGNATURE     /S/Shirley M. Simpkins
              BY DIRECTION OF
              CAPT. V.H. ACKLEY
              DEPUTY COMMANDER/COMPTROLLER

DATE:

June 5, 1998
- -----------------------------------------------------------
</TABLE>

EXHIBIT 11
<TABLE>
<CAPTION>
          
          
           COMPTEK RESEARCH, INC. AND
                  SUBSIDIARIES
           RECONCILIATION OF BASIC AND
            DILUTED EPS COMPUTATIONS
                        
            Thirteen Weeks Ended June
           26, 1998 and June 27, 1997
            (In thousands, except per
                 share amounts)
                        
                                                 
                                        Thirteen Weeks Ended
                                                               
                                         June          June   
                                          26,           27,
                                         1998           1997
                                                               
          <S>                           <C>           <C>      
          Basic EPS
                                                               
             Net income (Numerator)        $683           $565  
                                          =====          =====           
             Shares (Denominator)         4,992          5,248  
                                          =====          =====                     
             Net income per share -       $0.14          $0.11  
             Basic                        =====          =====
                                                               
                                                                
                                                               
          Diluted EPS                                           
                                                               
             Net income (Numerator)        $683           $565  
                                          =====         ======
             Shares (Denominator)         5,187          5,316  
                                          =====         ====== 
             Net income per share -       $0.13          $0.11  
             Diluted                      =====         ======
</TABLE>

Exhibit 15


The Board of Directors
Comptek Research, Inc.
Buffalo, New York

Gentlemen:

Registration Statement Nos. 33-54170, 33-82536, and 333-11437

With respect to the subject registration statements, we acknowledge
our awareness of the use therein of our report dated July 17, 1998, 
related to our review of interim financial information.

Pursuant to Rule 436(c) under the Securities Act of 1933, such 
report is not considered part of a registration statement prepared 
or certified by an accountant or a report prepared or certified by 
an accountant within the meaning of sections 7 and 11 of the Act.

Very truly yours,



KPMG Peat Marwick LLP



Buffalo, New York
August 10, 1998


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1999
<PERIOD-END>                               JUN-26-1998
<CASH>                                           1,945
<SECURITIES>                                         0
<RECEIVABLES>                                   23,411
<ALLOWANCES>                                       593
<INVENTORY>                                      1,974
<CURRENT-ASSETS>                                28,330
<PP&E>                                          15,793
<DEPRECIATION>                                  11,612
<TOTAL-ASSETS>                                  48,637
<CURRENT-LIABILITIES>                           14,645
<BONDS>                                         21,707
                                0
                                          0
<COMMON>                                           110
<OTHER-SE>                                      11,848
<TOTAL-LIABILITY-AND-EQUITY>                    48,637
<SALES>                                         20,251
<TOTAL-REVENUES>                                20,251
<CGS>                                           15,333
<TOTAL-COSTS>                                   15,333
<OTHER-EXPENSES>                                 3,550
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 248
<INCOME-PRETAX>                                  1,120
<INCOME-TAX>                                       437
<INCOME-CONTINUING>                                683
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       683
<EPS-PRIMARY>                                      .14
<EPS-DILUTED>                                      .13
        

</TABLE>


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