GILBERT ASSOCIATES INC/NEW
10-K, 1997-03-18
MANAGEMENT SERVICES
Previous: TRANSGLOBE ENERGY CORP, 8-K, 1997-03-18
Next: F&M BANK CORP, DEF 14A, 1997-03-18




SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C.  20549
__________
FORM 10-K
(Mark One)

X ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
 EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the Fiscal Year Ended   January 3, 1997  
 OR

 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
 SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from  to 

Commission File No. 0-12588

 GILBERT ASSOCIATES, INC.
(Exact name of registrant as specified in its charter)

 Delaware                             23-2280922 
(State or other jurisdiction         (IRS Employer
of incorporation or organization)     Identification No.)

 P.O. Box 1498, Reading, Pennsylvania      19603 
(Address of principal executive offices)  (Zip Code)

Registrant's telephone number, including area code  (610) 856-5500 

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

 Title of each class  Name of each exchange on which registered

  NONE   
    

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

 Class A Common Stock, par value $1.00 per share 
 (Title of Class)

 Class B Common Stock, par value $1.00 per share 
 (Title of Class)

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

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

(Dollar amounts shown in thousands except for share information)

The aggregate market value of the registrant's Class B (voting) Common Stock 
held by non-affiliates computed by reference to the NASDAQ National Market 
System closing sale price for the registrant's Class A (non-voting) Common 
Stock at January 31, 1997, was $7,319.

                                  Class A         Class B
Number of shares of each class
of common stock outstanding as
of January 31, 1997 (excluding
2,633,571 treasury shares):       5,869,792       481,937


<PAGE>
PART I

ITEM 1. BUSINESS.

 Gilbert Associates, Inc. (the "registrant") was organized as a holding 
company in 1984.  Prior to forming the holding company, the registrant was an 
operating company and owner of several subsidiaries.  The original Gilbert 
Associates, Inc. was organized in 1942.  Through its operating subsidiaries, 
the registrant is engaged in the businesses of manufacturing and sales of 
telecommunication equipment, providing technical services and real estate 
leasing and related services. The registrant and its subsidiaries are 
sometimes referred to herein collectively as the "Gilbert companies." 

 The holding company structure separates the administrative and 
financing activities of the registrant from the activities of its operating 
subsidiaries.  The revenues, operating profits and identifiable assets of the 
registrant's telecommunications, technical services, and real estate segments 
for 1996 are stated in Note 14 to the consolidated financial statements 
contained in Part II, Item 8 of this report.  

1996 CORPORATE DEVELOPMENTS

 On June 5, 1996, the Board of Directors announced that the company had 
begun to explore strategic options for its remaining units within the 
technical services segment.  Separate investment banking firms have been 
retained to assist the registrant in the divestiture of both SRA Technologies, 
Inc. (SRA) and Resource Consultants, Inc. (RCI). The Company is also continuing 
to explore options for monetizing or otherwise disposing of its real estate 
holdings.  If and when these units are disposed of, the registrant will have 
only one segment - Telecommunications.

TELECOMMUNICATIONS

 The telecommunications segment of the Gilbert companies consists of the 
design, manufacture and marketing of telecommunications equipment for use in 
specialized industries, and telecommunications wireline and wireless 
networks.

 The Telecommunications Act of 1996 ("Act") became law in February 1996.  
The Act has and is expected to result in further competition within the 
telecommunications industry.  Among other things, the Act provides for cable 
television rate deregulation, a relaxation of restrictions in the ownership 
of television and radio stations, allows local Bell companies to provide long 
distance telephone service, and removes certain restrictions to allow cable, 
long-distance and other companies to provide local telecommunications 
services.  The effect of these provisions on the registrant's business is not 
certain.

 The telecommunications segment of the registrant is comprised of GAI-
Tronics Corporation (GAI-Tronics), XEL Corporation (XEL) and SAFCO 
Technologies, Inc. (SAFCO).

 GAI-Tronics is principally engaged in the development, assembly and 
marketing of communication systems for industrial operations.  In serving 
such customers, GAI-Tronics provides custom services by adapting 
communication systems to operate under extraordinary plant conditions such as 
excessive dust and explosive atmospheres.  GAI-Tronics also designs and 
manufactures land mobile radio communication devices and emergency 
notification systems.

 On September 30, 1996, the Company acquired the assets of SAFCO 
Corporation's Electronic Systems Division (ESD).  Terms of the acquisition 
called for the Company to pay SAFCO Corporation's shareholders approximately 
$5,000 in cash at closing (subject to certain adjustments), issue 
approximately $25,000 in notes payable and 7 year warrants exercisable to 
purchase 555,555 shares of the Company's stock at $18 per share.  Of the 
$25,000 in notes payable, $15,000 was paid January 2, 1997 and the remaining 
$10,000 is to be paid on September 30, 2001, with interest due quarterly at a 
7% annual rate.  Also, under the terms of the agreement, the Company will pay 
SAFCO Corporation's shareholders additional incremental amounts through 1999 
based upon the achievement of certain revenue and operating income levels.  
Any additional payments will increase goodwill.  The first such payment will 
approximate $1,000 and will be paid in the first quarter of 1997.

 In connection with the ESD acquisition, $10,300, net of $6,500 income 
tax benefit, or $1.63 per share, of in-process research and development costs 
was expensed during the fourth quarter of 1996.  The purchased in-process 
research and development had not yet reached technological feasibility and 
the technology had no alternative future use as of the date of closing.

 SAFCO's products and services focus on the measurement and analysis of 
signal strength, data communications and radio frequency transmitted between 
the wireless phone and cellsites.  Upon the acquisition of SAFCO, the 
registrant's results of operations became significantly more seasonal in 
nature.  Historically, a significant portion of SAFCO's revenue and operating 
profits are earned in the fourth calendar quarter.  Due to the increased 
seasonality of the business, the registrant expects the first quarter of 
1997's income and earnings per share to be significantly lower than those 
reported in the fourth quarter of 1996 prior to adjustments.  These fourth 
quarter 1996 adjustments are discussed in Notes 2 and 9 to the consolidated 
financial statements in Part II, Item 8 of this report.

 XEL designs, manufactures and markets over 300 voice and data 
transmission system products for the telecommunications industry (wireline).  
XEL's products provide access to telecommunications services and automated 
monitoring and maintenance of telecommunication network performance, and 
extend the distance over which network operators are able to offer 
telecommunications services.

 The value of orders within the telecommunications segment may range from 
a minimal amount to over $1 million.  The significant classes of products or 
services for this segment are (1) the design and assembly of communication 
systems for industrial operations (Industrial), (2) transmission system 
products (Wireline) and (3) measurement and analysis and land mobile radio 
(Wireless).

 The following table sets forth for the past three fiscal years the sales 
from each of the significant classes of products. 

               1996      1995       1994
               ----      ----       ----
Industrial   $42,256   $38,296    $38,847
Wireline      35,543     5,679        -
Wireless      18,660     7,873      7,198
<PAGE>
 The approximate percentage of sales derived from the principal markets 
served by the telecommunications segment during 1996 and the approximate 
percentage of its backlog as of January 3, 1997 represented by contracts with 
clients in such markets, were as follows:

                              Percentage of        Percentage of Backlog
 Market for Products          1996 Revenues        as of January 3, 1997
- --------------------          -------------        ---------------------
 U.S. Private Industry            79%                       66%

 Foreign Governments and
   Businesses                     20                        32

 U.S. Federal, State and Local
    Governments and Agencies       1                         2


Revenue, operating profit and identifiable assets for the last three years 
within the telecommunications segment are disclosed in Note 14 to the 
consolidated financial statements in Part II, Item 8 of this report.

 The companies within the telecommunications segment are continually 
modifying their products and attempting to further expand their product 
lines.  The companies manufacture few of the basic components employed in 
their equipment; instead, they primarily design and assemble their products 
and systems by use of standard or special components manufactured by others.  
Several sources of supply exist for such components so that the companies are 
not dependent upon any single supplier.

 The companies within the telecommunications segment maintain a 
substantial inventory of components to satisfy their backlog of orders.  The 
communications systems part of the business requires keeping a significant 
amount of inventory on hand due to the fact that many of the orders are 
highly customized for specialized uses.

 The companies own various patents and trademarks.  However, such patents 
and trademarks are of less significance to the companies' operations than are 
experience and reputation.

 During 1996, GTE and Motorola accounted for 18% and 12%, respectively, 
of total telecommunication revenue.  No other customer accounted for 10% or 
more of such revenue in 1996 or 1995.

 A substantial part of the registrant's telecommunications business is 
obtained from customers to whom it has made previous sales.  In 1996 and 
1995, telecommunications sales made to customers who had made purchases 
within the last four years earlier accounted for approximately 93% and 95%, 
respectively, of total sales.  There is no assurance that sales to such 
customers will account for a similar percentage of total revenues in the 
future.  Many of the segment's sales are made as a result of proposals 
submitted in response to competitive bidding invitations.

 As of January 3, 1997 and December 29, 1995, the subsidiaries comprising 
the telecommunications segment had backlogs of contracts from which they had 
anticipated estimated future revenue of approximately $11,534 and $9,505,
respectively.  It is estimated that substantially all of the goods reflected 
in the backlog at January 3, 1997 will be shipped in 1997.  Also, the vast 
majority of revenues earned in 1997 will be from orders received during the 
year.

 The companies comprising the telecommunications segment compete with a 
number of other organizations that develop specialized communication systems, 
design and produce transmission system products and test equipment for both 
wireline and wireless markets.  Some of these competitors have larger total 
sales, greater financial resources, larger research and development 
organizations and facilities and a more diversified range of 
telecommunications services and products.  The dominant industry 
competitors of GAI-Tronics are believed to be Industronics, Fetre, Motorola, 
Federal Signal and ATI.  XEL and SAFCO, in particular, compete in an industry 
subject to rapid technological changes.  Direct competitors of XEL in one or 
more of its markets include Adtran, Alcatel, Conklin, Northern Telecom, 
Pulsecom, Teltrend, TXPORT, and Westell.  SAFCO competes with LCC, Rohde and 
Schwarz and Comarco.  Management believes that a history of quality, 
reputation, experience and service are the most important factors in being 
asked to submit bids and in purchasing decisions made by customers.

 The companies within this segment spent approximately $7,038, $2,217 and 
$1,727 during 1996, 1995, and 1994, respectively, on company-sponsored 
product development and improvement.  Several professional employees within 
these companies routinely engage in company-sponsored product development and 
improvement on a full-time basis.

 On January 3, 1997, the telecommunications segment had a total of 788 
employees, of which 406 employees were professional and technical personnel.  
In comparison, this segment had a total of 657 employees on December 29, 
1995, of which 289 were professional and technical personnel.

TECHNICAL SERVICES

 The technical services business segment consists of RCI and SRA, which 
are wholly-owned subsidiaries, and, until December 29, 1995 and June 20, 
1995, United Energy Services Corporation (UESC) and Gilbert/Commonwealth, Inc.
(G/C), respectively.

 RCI, based in Vienna, Virginia, provides engineering, outplacement 
services, technical and other program support services to U.S. defense 
agencies, principally the U.S. Navy and Army, and other U.S. Government 
agencies.  SRA, based in Falls Church, Virginia, is a technical services firm 
specializing in providing contract research, analysis and management services 
in the biomedical sciences, life and environmental sciences and energy areas.  
SRA provides services principally to U.S. Governmental agencies and 
commercial pharmaceutical companies.

 During the fourth quarter of 1996, the registrant determined that $990, 
net of $510 income expense, or $.16 per share of previously established UESC 
closure reserve was no longer required and was reversed into income.

 As mentioned above, the registrant is seeking to divest the two remaining 
units within the Technical Services segment.
<PAGE>
 The following table sets forth for the past three fiscal years the 
revenues derived from the listed categories of technical services rendered:

                              Technical Services Revenues
                              ---------------------------
  
                                           1996      1995       1994
                                           ----      ----       ----
Design and Related Services                 $0     $24,100   $111,359
Operations Services                          0      18,478     34,921
Defense Related Services                  64,744    69,884     63,092
Life and Environmental Sciences Services  20,144    21,073     20,515

The revenue, operating profit and identifiable assets for the last three 
years within the technical services segment are disclosed in Note 14 to the 
consolidated financial statements in Part II, Item 8 of this report.

 The following table sets forth the approximate percentage of operating 
revenues derived from the principal markets served by the technical services 
segment during 1996 and the approximate percentage of backlog as of January 
3, 1997, represented by work arrangements with clients in such markets:

                                Percentage of        Percentage of Backlog
Market for Services             1996 Revenues        as of January 3, 1997
- --------------------            -------------        ---------------------
 U.S. Private Industry               4 %                        3 %

 U.S. Federal, State and Local
   Governments and Agencies         96                         97    

 Assuming no changes in customers and markets during 1997, the majority of 
the technical services revenue will be derived primarily from U. S. 
Governmental agencies in 1997.

 The work arrangements of this segment, while varying, are essentially 
either cost-plus or fixed-price.  RCI and SRA have limited the number and 
extent of their fixed-price commitments in light of their experience that 
extended periods of performance and changes in governmental requirements tend 
to make it difficult to make adequate allowance for escalation and 
contingencies in fixed-price quotations.  The majority of the Gilbert 
companies' technical services revenues was attributable to contracts other 
than fixed-price arrangements in each of the last three years.  In addition, 
fixed-price contracts represent less than a majority of the backlog 
attributable to such segment at January 3, 1997.  The ability to continue to 
sell services on a basis other than fixed-price will, however, depend upon a 
number of factors including the state of the national economy and the trend 
of contracting practices in the markets in which such services are rendered.

 Inventory is not essential to the operations of the Gilbert companies' 
technical services segment.

 The subsidiaries comprising the Gilbert companies' technical services 
segment own various patents and trademarks and have pending applications for 
other patents.  However, such patents and trademarks are not individually or 
cumulatively significant to the business of such segment.

 The technical services segment's five largest clients have accounted for 
approximately 90% and 70% in 1996 and 1995, respectively, of its total 
revenues.  In 1996 and 1995, the United States Government accounted for 90% 
and 60%, respectively,  of total technical services revenues.  These amounts 
represent revenue earned by the registrant as prime contractor.  No other 
client or its affiliate accounted for 10% or more of such revenues in 1996 or 
1995.

 A substantial portion of the business of the technical services segment 
is obtained from clients served for a number of years.  In the years 1996 and 
1995, services rendered to clients who had been served within the last four 
years earlier accounted for 96% and 91%, respectively, of the Gilbert 
companies' technical services revenues.  There is no assurance that work 
authorizations from such clients will account for a similar percentage of 
total revenues in the future.

 As of January 3, 1997 and December 29, 1995, respectively, the 
subsidiaries comprising the Gilbert companies' technical services segment had 
backlogs of contracts or work authorizations from which they had anticipated 
estimated aggregate future revenues of approximately $249,000 and $201,000.  
Backlog is recognized as revenue when work is performed.  Substantially all 
of the backlog of RCI and SRA at such dates represents work to be performed 
on government contracts for which funding has not yet been authorized.  Such 
funding authorizations are generally issued by the government in periodic 
increments during the contract term.  The subsidiaries comprising the 
technical services segment anticipate that approximately $71,000 of the 
revenues to be recognized by them under work authorizations outstanding at 
January 3, 1997 will be earned within the fiscal year ending January 2, 1998 
and that additional revenues will be earned in 1997 from work authorizations 
received during the year.  However, depending upon the timing of divestitures 
of RCI and SRA, the registrant's revenue amount could be much lower.

 Consistent with standard industry practice for technical services 
organizations, work authorizations for the Gilbert companies' technical 
services segment are terminable by their clients upon relatively brief 
notice, whether by the express terms of such work authorizations or 
otherwise.  The completion dates for a number of projects have been extended 
in the past, thereby lengthening the period of time during which the backlog 
of estimated revenues for those projects was to be earned.  With the 
continued unsettled conditions within the governmental agencies served by 
this segment, it is possible that one or more projects included in the 
backlog at January 3, 1997 might be extended or even canceled.  Work 
authorizations from the largest client included in such backlog total $85,000 
for work on several U.S. Navy programs, of which $77,000 is subject to 
government funding.

 Since the majority of the operating costs of the subsidiaries comprising 
the Gilbert companies' technical services segment are payroll and payroll-
related costs, and since their business is dependent upon the reputation and 
experience of their personnel, the quality of the services they render and 
their ability to maintain an organization which is qualified and adequately 
staffed to undertake and efficiently discharge assignments in the various 
fields in which such subsidiaries render services, a reasonable backlog is 
important for the scheduling of their operations and for the maintenance of a 
reasonably staffed level of operations.

 To the best of the knowledge of the registrant, no reliable data is 
available with respect to the total size of the market for technical services 
for the full range of fields in which the registrant's subsidiaries are 
engaged.  The registrant's technical services subsidiaries compete with a 
number of firms in each of the fields in which they are active, and some of 
their competitors have substantially larger total revenues, greater financial 
resources and more diversified businesses.  The registrant's competitors 
include SAIC, Booz Allen Hamilton, Drake Beam & Morin and major universities 
containing schools of public health.  Competition is based primarily on 
quality, price, reputation, experience and available skills and services.   
Since there are a great many firms rendering similar services as a portion of 
their businesses or to affiliated companies only, the registrant believes it 
does not constitute a substantial part of the total market for such services.

 Future business of the technical services segment of the Gilbert 
companies will be affected by the level of U.S. Governmental agency 
expenditures and to the extent pharmaceutical companies outsource laboratory 
work.

 The registrant's technical services subsidiaries spent approximately $700 
in 1996 on company-sponsored research activities relating to the development 
of new products or services or the improvement of existing products or 
services.

 The registrant's technical services is not seasonal to any material 
extent.  

 On January 3, 1997, the technical services segment had a total of 1,071 
employees, of which 818 employees were professional and technical personnel.  
In comparison, such segment had a total of 1,446 employees on December 29, 
1995, of which 1,069 employees were professional and technical personnel.

REAL ESTATE

 The revenue, operating profit, and identifiable assets for the real 
estate segment are disclosed in Note 14 to the consolidated financial 
statements in Part II, Item 8 of this report.

 The real estate segment consists of the operations of Green Hills 
Management Company (GHMC), an operating division of the registrant.  GHMC 
leases office space in five commercial buildings to tenants and provides 
facility management and construction services in the suburban Reading, 
Pennsylvania market.  Of over 550,000 square feet of space available for 
lease to outside parties, GHMC leases 476,000 square feet to outside parties, 
or 86% as of January 3, 1997.  The registrant leases approximately 21,000 
square feet of space within the buildings.  Including this space, 90% of the 
entire leaseable space is occupied.

 The real estate segment derives its main source of revenues from lease 
income; however a portion of income is derived from facility management and 
construction services provided to tenants and other parties.  Total revenue 
for 1996 was $8,767, including rent from related tenants, which is eliminated 
in consolidation.  Two tenants accounted for 80% of the total outside party 
rent for 1996.  These tenants have leases which extend through 2004 and 2005.

 These buildings reside on approximately 50 acres of a total 530 acres 
owned by the registrant.  The registrant is reviewing several alternatives 
regarding the real estate operations and assets in order to monetize the real 
estate value.  GHMC had 26 employees at January 3, 1997 compared to 31 
employees at December 29, 1995.

MISCELLANEOUS

 The registrant expects no material effect on the capital expenditures, 
earnings and competitive position of the registrant and its subsidiaries from 
its or their compliance with federal, state or local laws or regulations 
controlling the discharge of materials into the environment or otherwise 
relating to the protection of the environment.

 A portion of the revenue of the Gilbert companies is derived from 
customers or projects located outside the United States.  All foreign 
revenues were from work authorizations with customers unaffiliated with the 
Gilbert companies.  The countries providing the largest portion of foreign 
revenues in 1996 were China and Saudi Arabia.             

ITEM 2. PROPERTIES.

 The physical properties owned and leased within the telecommunications 
and technical services segments consist primarily of office, manufacturing, 
and laboratory space and furniture and equipment.  See Item 1 in the Real 
Estate section for discussion of property managed by GHMC, the registrant's 
real estate segment.

 RCI leases a total of 130,000 square feet of office space, primarily in 
the Washington, D.C. area, used for engineering and technical support 
activities under leases expiring between 1997 and 2001.  Of this total, 
36,000 square feet is leased under a separate agreement with limited 
partnerships in which certain officers of RCI hold limited partnership 
interests representing approximately 22% of the total equity of the 
partnerships, which existed prior to the registrant's acquisition of RCI.  
This lease expires in 2001.

 SRA leases from unrelated parties a total of 75,000 square feet of both 
office and laboratory space primarily in the Washington, D.C. area used for 
various engineering and biomedical research activities under leases expiring 
between 1997 and 2005.

 UESC leases approximately 31,000 square feet of office space in the 
Atlanta, Georgia area which expires in 1999.  All of the space is currently 
subleased to unrelated parties.   

 GAI-Tronics' manufacturing and office facilities are located near 
Reading, Pennsylvania, and in Memphis, Tennessee.  The facility near Reading, 
Pennsylvania, which is used to design and assemble communication systems, is 
owned by GAI-Tronics and consists of approximately 103,000 square feet and is 
located on a 17 acre tract of land owned by GAI-Tronics.  The facility 
located in Memphis, Tennessee, which is used to design and assemble land 
mobile radio communication devices is leased by GAI-Tronics and consists of 
approximately 50,000 square feet with the lease expiring in 2000.

 XEL owns its office and manufacturing facility located in Aurora, 
Colorado.  The entire facility is approximately 112,000 square feet.  All of 
XEL's manufacturing of telecommunication transmission products is performed 
there, as are XEL's executive and administrative functions.

 SAFCO leases approximately 30,000 square feet of office and 
manufacturing space in Chicago, Illinois which expires in 2001.

 Certain subsidiaries of the registrant lease, from unrelated parties, 
facilities used for branch and project offices.  None of these leased 
facilities is material in relation to the total space occupied by the 
registrant and its subsidiaries.

 The registrant and its subsidiaries believe that their existing 
facilities are suitable and adequate for their present purposes.

 The registrant and its subsidiaries own the majority of the office 
furniture and equipment used by them; however, they also lease a substantial 
amount of equipment under agreements generally for terms not in excess of 
five years.

ITEM 3. LEGAL PROCEEDINGS.

 On October 18, 1996, the Company announced the settlement of a $12,000 
trial verdict against the Company and Gilbert/Commonwealth, Inc. of Michigan 
relative to a dispute concerning construction management work performed by a 
former subsidiary of Gilbert/Commonwealth, Inc. (G/C) in 1987 for Alaska-
based Homer Electric Association.  Terms of settlement call for the Company 
to be released from all liabilities in exchange for assignment of Company's 
insurance rights to the Plaintiffs.  As a result of this settlement, the 
Alaska Trial Court released the $15,300 security bond previously posted by 
the Company.  This settlement had no impact on the Company's results of 
operations.

 The registrant and its subsidiaries are involved in various other 
disputes which have resulted in pending litigation arising in the ordinary 
course of business which, in the opinion of the management of the registrant, 
will not materially affect the registrant's financial position or results of 
operations.


<PAGE>
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

 No matter required to be reported pursuant to this item was submitted to 
security holders in the fourth quarter of 1996.

ITEM 4A. EXECUTIVE OFFICERS OF REGISTRANT.

 The names, ages, positions and previous experience to the extent 
required to be presented herein of all current executive officers of the 
registrant are as follows:

Name               Position and Previous Experience                     Age
- ----               --------------------------------                     ---
 
Timothy S. Cobb   Mr. Cobb has been Chairman of the Board of             55
                  Directors since July 1995.  He was Chief 
                  Executive Officer since March 1994 and President 
                  and Chief Operating Officer since October 1993.
                  Mr. Cobb served as President of Gilbert/
                  Commonwealth, Inc. (former subsidiary of
                  registrant) from January 1991 to September
                  1993.  He served as President of GAI-Tronics
                  Corporation (subsidiary of registrant) from
                  October 1988 to December 1990.  Upon joining 
                  the Gilbert companies, Mr. Cobb had 22 years 
                  experience in the telecommunications industry,
                  culminating with being President of the major 
                  systems subsidiary of Ameritech in Chicago, Illinois.

Paul H. Snyder    Mr. Snyder has been Senior Vice President and          49
                  Chief Financial Officer since February 1997 and 
                  Vice President and Chief Financial Officer since 
                  August 1995 to January 1997.  From August 1994 
                  to July 1995, Mr. Snyder was Vice President and 
                  Chief Financial Officer of The Dreyfus Corporation, 
                  a subsidiary of Mellon Bank Corporation.  From 1988 
                  through 1994, he was Senior Vice President and Chief 
                  Financial Officer of Mellon PSFS, Mellon Bank 
                  Corporation's affiliate in Philadelphia, Pennsylvania.

Thomas F. Hafer   Mr. Hafer has been Senior Vice President since         48
                  February 1997 and Vice President from September 
                  1995 to January 1997.  He has served as General 
                  Counsel and Corporate Secretary since February 1994.
                  Mr. Hafer was named President of Green Hills 
                  Management Co., a division of the registrant in 
                  September 1993.  He was named Vice President
                  of Green Hills Management Co. in February 1991. 

 None of the above officers has a family relationship with another such 
officer.  None of the officers was selected as a result of any arrangement or 
understanding with any other person other than directors of the registrant 
acting solely in their capacities as such.
<PAGE>
PART II

ITEM 5. MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
        SECURITY HOLDER MATTERS.

Private Placement

 In connection with the acquisition of the assets of the Electronic 
Systems Division of SAFCO Corporation on September 30, 1996, the Company 
issued a warrant to SAFCO to purchase 555,555 shares of Common Stock at a 
purchase price of $18.00 per share (the "Warrant").  The Warrant expires on 
October 1, 2003.  The Company has agreed to register the shares of Common 
Stock purchasable upon exercise of the Warrant for resale by SAFCO under the 
Securities Act of 1933 (the "Act") under certain conditions.  The sale of the 
Warrant was exempt from the registration provisions of the Act pursuant to 
Section 4(2) of the Act for transactions not involving a public offering, 
based on the fact that the private placement was made to one accredited 
investor who had access to financial and other relevant data concerning the 
Company, its financial condition, business and assets.

 The registrant's Class A Common Stock is traded in the over-the-counter 
market.  Price quotations are available through the NASDAQ National Market 
system under the symbol GILBA.  The following tabulation sets forth the high 
and low price quotations by quarter as reported by the NASDAQ Stock Market 
and cash dividends declared on each share of Class A and Class B Common 
Stock.  Prices quoted represent high and low closing sale prices on the 
NASDAQ National Market System.

      
        1996             1995                                Dividends
    High     Low     High     Low                          1996     1995
    ------------     ------------                          ----     ----
   $14.00  $11.00   $13.75  $11.50     First Quarter       $.20     $.20
    14.25   11.00    13.25   12.00     Second Quarter       .20      .20
    13.25   11.00    14.38   11.75     Third Quarter        .10      .20
    14.25   11.88    15.50   12.25     Fourth Quarter       .10      .20
           
 At January 3, 1997, the approximate number of shareholders of Class A 
and Class B common stock was 3,500 and 450, respectively.



<PAGE>
<TABLE>
ITEM 6. SELECTED FINANCIAL DATA.

Financial Review               
Gilbert Associates, Inc. and Subsidiaries                
Five Year Summary / Selected Financial Data               
(000's except for share and per share information and number of employees)    
<CAPTION>
Summary of Operations:           1996        1995         1994         1993         1992   
                                 ----        ----         ----         ----         ----
<S>                           <C>          <C>          <C>          <C>          <C>
Total Revenue                 $190,066     $193,495     $282,495     $291,606     $301,209    
               
Costs and Expenses             194,865      188,487      293,655      280,444      286,243    
               
Net Income(Loss)                (1,884)(1)   16,950(2)   (11,620)(3)    6,452(4)     9,057    
               
Per Share of Class A and Class B                
   Common Stock:               
              
 Net Income(Loss)                (0.30)        2.57        (1.66)        0.87         1.19  
              
 Dividends to Stockholders        0.60         0.80         0.80         0.76         0.72  
              
Average Shares Outstanding   6,299,127    6,592,174    7,002,834    7,417,272    7,605,567   
              
              
Summary of Financial Position:              
              
Total Assets                  $164,327     $147,789     $147,085     $170,247     $165,424   
              
Long-Term Debt                  26,549        2,226          871        1,066        1,097   
              
Stockholders' Equity            97,620      102,481       99,514      118,114      124,042   
              
Stockholders' Equity Per Share   15.37        16.30        14.30        16.82        16.65  
              
Number of Employees              1,885        2,154        3,427        3,848        3,645   


 (1)  Decreased by $10,300 resulting from the write-off of purchased in-process research and 
        development associated with the SAFCO acquisition (Note 2).  Increased by $990 (Note 2) 
        and $435 (Note 9), respectively, for the reversal of a charge associated with the 
        closure of United Energy Services Corporation, and for the settlement of a claim filed 
        by a former employee.  
 (2)  Increased by a gain of $18,742 from the sale of Gilbert/Commonwealth, Inc., and decreased 
        by $3,630 relative to the closure of United Energy Services Corporation (Note 2).  
        Also, decreased by $2,500 resulting from the write-off of purchased in-process research 
        and development associated with the XEL acquisition (Note 2).              
 (3)  Decreased by $15,800 for expenses associated with the nuclear service business, including 
        the write-off of goodwill, severance and idled leased facilities costs, and the increase 
        of reserves to cover contractual issues on contracts completed in prior years                
        and increased by $75 for closure of foreign subsidiaries and settlement of certain 
        contractual issues (Note 9).              
 (4)  Decreased by $1,320 to increase reserves for costs associated with resolving a series of 
        claims filed by former employees of a subsidiary which was closed in 1988 and $200 for 
        changes in accounting principles.
</TABLE>
<PAGE>

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

Results of Operations

1996 vs. 1995

 In the last two years, there have been a number of changes and 
adjustments related to actions taken by the Company to reposition itself 
as a leading telecommunications company and other unusual adjustments.

 During the fourth quarter of 1996, the Company recorded a non-cash 
charge to income of $10,300, net of $6,500 income tax benefit, or $1.63 
per share, associated with purchased in-process research and development 
(Note 2).  The Company also recorded income of $990, net of $510 income 
taxes, or $.16 per share, for the reversal of previously accrued 
expenses associated with the closing of United Energy Services 
Corporation (UESC) in 1995 (Note 2).  Also during 1996, the Company 
recorded income of $435, net of taxes of $265, or $.07 per share related 
to the settlement of a claim involving a former employee (Note 9).  
Adjustments to income for 1995 include a gain of $18,742, net of taxes 
of $7,800, or $2.74 per share relating to the sale of 
Gilbert/Commonwealth, Inc. (G/C) (Note 2).  The results of G/C's 
operations are excluded from the consolidated statement of operations 
from April 1, 1995 forward.  Also in 1995, the Company recorded a $3,630 
charge to income, net of a $1,870 income tax benefit, or $.57 per share, 
to reflect costs associated with closing UESC (Note 2).  In addition, a 
non-cash charge to income of $2,500 or $.40 per share, was recorded in 
1995 related to purchased in-process research and development (Note 2).  
All of the aforementioned adjustments, excluding the sale of G/C and 
closure of UESC, are reflected in selling, general and administrative 
expenses.

 Excluding all adjustments, net income for 1996 was $6,991 or $1.11 per 
share compared to $4,338 or $.66 per share in 1995, a 61% and 68% 
increase, respectively.  Income before provision for taxes on income and 
net gain on dispositions increased to $11,301 in 1996 from $7,508 in 
1995, or 51%.  The improved results are primarily due to higher 
operating profits within the telecommunications and real estate 
segments, offset in part by lower interest income and technical services 
segment profit.  Revenue declined 2% due to the absence of G/C and UESC, 
offset in part by higher revenue within the telecommunications and real 
estate segments.  On a percentage basis, excluding adjustments, earnings 
per share increased greater than net income due to fewer shares 
outstanding.

1995 vs. 1994

 In 1994, results of operations included a charge to income of $15,800 or 
$2.26 per share associated with the Company's nuclear service business, 
and were increased by $75 or $.01 per share relative to closing foreign 
subsidiaries and settlement of certain contractual issues.

 Excluding all adjustments, net income increased $233 or 6%, and earnings 
per share increased $.07 or 12% in 1995 as compared to 1994.  Income 
before provision for taxes on income and net gain on dispositions of 
subsidiaries increased 5% from 1994 to 1995.  The increases primarily 
related to improved results within the telecommunications segment, 
higher interest income derived from the proceeds on the sale of G/C and 
improved UESC operations, offset in part by the absence of G/C's 
earnings in the last three quarters of 1995.  Revenue declined 32% due 
primarily to the aforementioned exclusion of G/C.  On a percentage 
basis, excluding adjustments, earnings per share increased greater than 
net income due to fewer shares outstanding.

Telecommunications Segment

 The current year telecommunications segment operating profit increased 
84% on a revenue increase of 86% over 1995.  The gross profit percentage 
increased from 37% in 1995 to 39% in 1996.  The large revenue increase 
is primarily due to having a full year of operations from XEL (wireline 
business) included in 1996, whereas 1995 included only two months of 
XEL's operations.  Revenue also increased due to the acquisition of the 
assets of SAFCO Corporation's Electronic Systems Division (ESD), 
purchased September 30, 1996, and increases in industrial 
telecommunications sales.  Higher industrial sales is attributed to new 
product sales and increased international shipments.  The gross profit 
percentage increase is due to the addition of ESD, which is a highly 
seasonal business with a large majority of revenues and profits being 
generated in the fourth quarter.  Historically, approximately 65% of 
ESD's operating profits are earned in the fourth quarter.

 The telecommunications segment's sales increased 13% in 1995 as compared 
to 1994.  The increase relates primarily to the acquisition of XEL 
Corporation, which was acquired on October 30, 1995.  The gross profit 
percentage increased to 37% in 1995 from 36% in 1994.  This increase is 
primarily due to the benefits realized from consolidating manufacturing 
facilities within the industrial business.

Technical Services Segment

 The technical services segment revenue declined 36% in 1996 compared to 
1995.  Gross profit declined from 18% in 1995 to 13% in 1996.  These 
declines are attributed to the absence of G/C and UESC.  The revenue of 
the remaining units declined 7% and the gross profit margin increased to 
13% in 1996 from 12% in 1995.  The favorable relationship between the 
change in revenue and gross profit is due to higher margin work.

 The technical services segment reported a 42% decrease in revenue in 
1995 as compared to 1994.  The large decrease was due primarily to the 
sale of G/C.  The gross profit percentage declined to 18% in 1995 from 
22% in 1994, due primarily to the absence of G/C and lower margins 
realized on services provided to the U.S. Government.

Real Estate Segment

 Real estate segment revenue increased 39% and operating profit increased 
over 350% in 1996 as compared to 1995 due to a full year of The Parsons 
Corporation lease and a 67,000 square foot office lease which began 
February 1, 1996. As part of the G/C sale agreement, The Parsons 
Corporation has signed a ten year lease with the Company for 200,000 
square feet of office space effective April 1, 1995.  The total square 
feet available for lease is approximately 550,000 of which approximately 
90% was leased as of January 3, 1997.  Approximately 4% is leased to 
related subsidiaries.

 Rental income derived from unrelated tenants amounted to $4,920 in 1995 
compared to $2,284 in 1994.  The increase is largely due to the Parsons 
lease mentioned above.

 As previously disclosed, the Company continues to evaluate its options 
for monetizing its real estate assets.

Other income

 Other income decreased from $2,795 in 1995 to $298 in 1996 due primarily 
to lower interest income and the discontinuation of certain activities 
within the real estate segment in 1995.

 Included in other income in 1995 is $1,439 of interest income which 
compares to $144 earned in 1994.  The increase was due to the proceeds 
received from the G/C sale.  Despite higher interest income, other 
income declined $1,688 in 1995 to $2,795 as compared to 1994.  The 
decline was due primarily to including rental income as other income in 
1994.  In 1995, rental income is presented separately within the real 
estate segment.

Selling, General and Administration

 Excluding all adjustments, selling, general and administrative expenses 
increased 3% from 1995 to 1996.  The increase is primarily due to the 
inclusion of XEL for a full year in 1996 and the acquisition of ESD, 
offset in part by the absence of G/C and UESC.  Research and development 
costs, which are included in selling, general and administrative 
expenses, increased from $3,822 in 1995 to $7,771 in 1996.  The increase 
is primarily due to the inclusion of XEL for a full year in 1996. 

 Also, excluding the adjustments mentioned above, selling, general and 
administrative expenses decreased 42% from 1994 to 1995 primarily due to 
the absence of G/C for the last three quarters of 1995.  Research and 
development costs increased from $2,324 in 1994 to $3,822 in 1995, 
primarily due to the acquisition of XEL.

Provision for taxes on income

 Excluding the aforementioned adjustments, the provision for taxes on 
income decreased from an effective rate of 42% in 1995 to 38% in 1996.  
The decrease relates primarily to lower state taxes.

 The provision for taxes on income, prior to all adjustments, decreased 
from an effective rate of 43% in 1994 to 42% in 1995.

Liquidity and Capital Resources

 Working capital decreased $2,571 or 7% from 1996 to 1995.  Cash and cash 
equivalents declined $9,637.  Amounts generated from operations, 
combined with the available cash and cash equivalents and lines of 
credit should provide adequate working capital to satisfy contingent 
payments to former IAI principals and future payments to former XEL and 
SAFCO Corporation's shareholders.

 Lines of credit with CoreStates Bank, N.A., are available to fund both 
short-term cash needs as well as future acquisitions.  These lines are 
more fully discussed in Note 4.
<PAGE>
 The Company estimates that its total capital expenditures in 1997, 
excluding acquisitions, will be approximately $6,000.  No restrictions 
on cash transfers between the Company and its subsidiaries exist.

Other

 Upon the acquisition of ESD, the Company's results of operations became 
significantly more seasonal in nature.  A large majority of ESD's 
revenue and operating profits (65%) are earned in the fourth calendar 
quarter.  The results of the Company for 1996 include the revenues and 
earnings of ESD for only the fourth quarter of 1996.  Due to the 
increased seasonality of the business, the Company expects the first 
quarter of 1997 income and earnings per share on a consolidated basis to 
be significantly lower than those reported in the fourth quarter of 1996 
prior to the aforementioned adjustments.

 On June 5, 1996, the Board of Directors announced that the Company has 
begun to explore strategic options for its remaining units within the 
technical services segment.  Separate investment banking firms have been 
retained to develop strategies for both SRA and RCI.  The Company is 
continuing to explore options for monetizing and disposing of its real 
estate holdings.  Alternatives could include an outright sale, a spin-
off or leveraging.  As a result of the steps taken, the Company could 
adopt discontinued operations treatment for all but its 
telecommunications business in early 1997.  Results for the first 
quarter of 1997 from  continuing operations  may be in a loss position 
because of the allocation of all corporate overhead just to the 
remaining segment and the increased seasonality of its telecommunication 
segment.

 The Form 10-K contains certain statements of a forward-looking nature 
relating to future events or the future financial performance of the 
Company.  Such statements are only predictions and involve risks and 
uncertainties, and actual events or performance may differ materially.  
Potential risks and uncertainties include, without limitation:  the 
effect of general economic conditions, the impact of competitive 
products, services and pricing, and demand and market acceptance risks 
of current and new products and services; with respect to the Technical 
Services segment, its dependence on the U.S. government as a customer; 
and with respect to the Telecommunications segment, the uncertain effect 
of the Telecommunications Act of 1996, technology change, and risks of 
product development and commercialization difficulties.

<PAGE>
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Management's Report on Responsibility for Financial Reporting

 The accompanying consolidated financial statements and notes thereto are 
the responsibility of, and have been prepared by, management of the Company 
in accordance with generally accepted accounting principles.  Management 
believes the consolidated financial statements reflect fairly the results of 
operations and financial position of the Company in all material respects.  
The consolidated financial statements include certain amounts that are based 
upon management's best estimates and judgment regarding the ultimate outcome 
of transactions which are not yet complete.

 Management believes that the accounting systems and related systems of 
internal control are sufficient to provide reasonable assurance that assets 
are safeguarded, transactions are properly authorized and included in the 
accounting records, and that those records provide a reliable basis for 
preparation of the Company's consolidated financial statements.  Reasonable 
assurance is based upon the concept that the cost of a system of internal 
control must be related to the benefits derived.  The Company maintains an 
internal audit function that periodically assesses the effectiveness of the 
systems of internal control and makes recommendations for possible 
improvement.

 The Company's financial statements have been audited by Arthur Andersen 
LLP, independent public accountants, as stated in their report below.  They 
have been elected to perform this function by the stockholders of the 
Company.  Management has made available to Arthur Andersen LLP all of the 
Company's financial records and related data, as well as the minutes of 
stockholders' and directors' meetings.

       T. S. Cobb
       Chairman, President 
       and Chief Executive Officer

       P. H. Snyder
       Senior Vice President and Chief Financial Officer


<PAGE>
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders and Board of Directors, Gilbert Associates, Inc.:

 We have audited the accompanying consolidated balance sheet of Gilbert 
Associates, Inc. and Subsidiaries as of January 3, 1997, and the related 
consolidated statements of operations, stockholders' equity, and cash flows 
for the fiscal year then ended.  These financial statements are the 
responsibility of the Company's management.  Our responsibility is to express 
an opinion on these financial statements based on our audits.

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

 In our opinion, the financial statements referred to above present 
fairly, in all material respects, the consolidated financial position of 
Gilbert Associates, Inc. and Subsidiaries as of January 3, 1997, and the 
consolidated results of their operations and their cash flows for the fiscal 
year then ended, in conformity with generally accepted accounting principles.

Philadelphia, Pennsylvania
January 28, 1997                        Arthur Andersen LLP


<PAGE>
To the Stockholders and Board of Directors of Gilbert Associates, Inc.:

 We have audited the accompanying consolidated balance sheet of Gilbert 
Associates, Inc. and Subsidiaries as of December 29, 1995, and the related 
consolidated statements of operations, stockholders' equity, and cash flows 
for each of the two years in the period ended December 29, 1995.  These 
financial statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these financial statements based 
on our audits.

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

 In our opinion, the financial statements referred to above present 
fairly, in all material respects, the consolidated financial position of 
Gilbert Associates, Inc. and Subsidiaries as of December 29, 1995, and the 
consolidated results of their operations and their cash flows for each of the 
two years in the period ended December 29, 1995 in conformity with generally 
accepted accounting principles.

COOPERS & LYBRAND L.L.P.
2400 Eleven Penn Center
Philadelphia, Pennsylvania
January 31, 1996

<PAGE>
GILBERT ASSOCIATES, INC. AND SUBSIDIARIES             
Consolidated Statements of Operations            
For the years 1996, 1995 and 1994             
(000's except for per share information)   
                                                    1996       1995      1994 
                                                   ------     ------    ------

 Total revenue                                    $190,066   $193,495  $282,495
                                                  --------   --------  --------
 Costs and expenses:            
  Cost of revenue                                  138,727    147,132   208,640
   Selling, general and administration              56,138     41,355    85,015
                                                   -------    -------   -------
 Total costs and expenses                          194,865    188,487   293,655
                                                   -------    -------   -------
 Income(Loss) before provision(benefit) for taxes             
   on income(loss) and net gain on dispositions            
   of subsidiaries                                  (4,799)     5,008   (11,160)
           
 Net gain on dispositions of subsidiaries            1,500     21,042        -  
                                                    -------    ------   --------
 Income(Loss) before provision(benefit) for taxes             
   on income(loss)                                  (3,299)    26,050   (11,160)
           
 Provision(Benefit) for taxes on income(loss)       (1,415)     9,100       460
                                                   --------   -------  ---------
 Net income(loss)                                  $(1,884)   $16,950  $(11,620)
                                                   ========   =======  =========
 Net income(loss) per average number of             
   Class A and Class B shares             
   outstanding                                      ($0.30)     $2.57    ($1.66)
                                                   ========   =======  =========
           


The accompanying notes are an integral part of the consolidated 
  financial statements. 



<PAGE>
GILBERT ASSOCIATES, INC. AND SUBSIDIARIES             
Consolidated Statements of Cash Flows            
For the years 1996, 1995 and 1994             
(000's)            
                                                    1996       1995      1994
                                                    ----       ----      ----
Cash flows from operating activities:            

  Net income(loss)                                $(1,884)    $16,950  $(11,620)
  Adjustments to reconcile net income(loss) to net            
   cash provided by operating activities:           
    Gain on sale of Gilbert/Commonwealth, Inc.         -      (26,542)       -  
    Disposition of United Energy Services           
      Corporation                                  (1,500)      5,500        -  
    Depreciation and amortization                   5,770       4,976     6,922
    Goodwill write-off                                 -           -     12,200
    Purchased research & development write-off     16,800       2,500        -
    Provision for doubtful accounts, net               37          54      (164)
    Provision for estimated liability for          
      contract losses, net                            185          49     3,700
    Provision for self-insured retention               -          136       825
    Benefit from deferred income taxes             (3,880)        (68)     (725)
    Changes in current assets and current           
      liabilities, net of effects from            
      acquisitions and dispositions:          
      Accounts receivable and unbilled revenue        828       1,069     9,148
      Inventories                                  (2,794)       (112)     (359)
      Other current assets                            605        (244)     (287)
      Accounts payable and salaries and wages        (101)       (600)   (3,039)
      Other accrued liabilities                    (3,827)     (1,859)     (862)
      Income taxes, currently payable               1,435       2,334        68 
      Estimated liability for contract losses        (232)     (2,750)   (1,241)
      Contractual billings in excess of           
       recognized revenue                            (151)       (461)      280
  Other, net                                          257         245      (492)
                                                  --------    --------   -------
  Net cash provided by operating activities        11,548       1,177    14,354
                                                  --------    --------   -------
Cash flows from investing activities:            
  Payments for acquisitions, net of cash            
    acquired                                      (22,162)    (23,164)   (1,500)
  Proceeds from sale of Gilbert/Commonwealth, Inc.     -       45,932        - 
  Payments for property, plant and equipment       (7,766)     (4,406)   (5,513)
  Proceeds from sale of property, plant            
    and equipment                                   1,102         665       202
                                                  --------    --------   -------
  Net cash provided by (used for) 
   investing activities                           (28,826)     19,027    (6,811)
                                                  --------    --------   -------
<PAGE>
Cash flows from financing activities:            
  Payments of long-term debt                       (1,689)       (162)     (364)
  Net repayments under note payable                    -       (2,000)   (3,000)
  Proceeds from issuance of debt                   14,800          -         - 
  Issuance of treasury stock in connection          
    with stock option, award and purchase            
    plans                                             341         825       916
  Payments to acquire treasury stock                 (857)     (9,511)   (2,206)
  Cash dividends paid                              (3,785)     (5,297)   (5,607)
  Other, net                                       (1,169)       (367)     (571)
                                                 ---------    --------   -------
  Net cash provided by (used for) 
   financing activities                             7,641     (16,512)  (10,832)
                                                 ---------    --------  --------
Net increase(decrease) in cash and           
  cash equivalents                                 (9,637)      3,692    (3,289)
Cash and cash equivalents at beginning                 
  of year                                          11,119       7,427    10,716
                                                 ---------   ---------  --------
Cash and cash equivalents at end of year         $  1,482    $ 11,119   $ 7,427
                                                 =========   =========  ========
           
           
Supplemental cash flow disclosures:            
           
  Interest paid                                  $    586    $    122   $   103
                                                 ========    ========   ======= 
          
  Income taxes paid, net of refunds received     $  1,030    $  6,834   $ 1,117 
                                                 ========    ========   ======= 
  Non-cash investing and financing activities:           
    The Company purchased the assets of the Electronic Systems Division of 
    SAFCO Corporation.  In conjunction with the acquisition,            
    liabilities were assumed as follows:           

        Fair value of assets acquired      $ 32,078         
        Cash paid to date                   (20,618)        
                                           ---------
             Liabilities assumed           $ 11,460         
                                           =========          
The accompanying notes are an integral part of the consolidated 
  financial statements.           
          
          
          
<PAGE>
GILBERT ASSOCIATES, INC. AND SUBSIDIARIES             
Consolidated Balance Sheets            
January 3, 1997 and December 29, 1995             
(000's)            

                                           January 3,            December 29,  
                                              1997                   1995    
ASSETS                                  --------------         ---------------
           
 Current assets:            
 Cash and cash equivalents                  $ 1,482                 $11,119   
  Accounts receivable, net of allowance             
     for doubtful accounts of $1,654 in 
     1996 and $2,005 in 1995                 31,932                  24,717   
 Unbilled revenue                             5,419                  10,086  
 Inventories                                 16,244                  11,548 
 Deferred income taxes                        4,370                   5,860   
 Other current assets                         4,113                   4,601   
                                            -------                 -------
  Total current assets                       63,560                  67,931   
                                            -------                 -------
 Property, plant and equipment, at cost:             
 Land                                         4,177                   4,362   
 Buildings                                   46,376                  43,838  
 Furniture and equipment                     34,178                  29,626   
                                            -------                 -------
                                             84,731                  77,826   
 Less accumulated depreciation and            
   amortization                              37,156                  33,855   
                                            -------                 -------
                                             47,575                  43,971   
                                            -------                 -------
 Deferred income taxes                        6,395                     605  
 Other assets                                 1,280                   1,320  
 Intangible assets                           45,517                  33,962   
                                           ---------               ---------
  Total Assets                             $164,327                $147,789   
                                           =========               ========= 
           



The accompanying notes are an integral part of the consolidated 
   financial statements.            

<PAGE>
GILBERT ASSOCIATES, INC. AND SUBSIDIARIES              
Consolidated Balance Sheets             
January 3, 1997 and December 29, 1995              
(000's except for share information)             

                                                January 3,          December 29,
                                                    1997                1995  
LIABILITIES                                 --------------      ----------------
            
 Current liabilities:             
 Accounts payable                                  $  9,961            $  7,588
 Salaries and wages                                   3,858               4,158
 Income taxes, currently payable                      3,265               1,670
 Estimated liability for contract losses              2,674               3,171
 Other accrued liabilities                           11,376              16,196
 Contractual billings in excess of             
    recognized revenue                                  488                 639
                                                    -------             -------
  Total current liabilities                          31,622              33,422
                                                    -------             -------
 Long-term debt                                      26,549               2,226 
 Other long-term liabilities                          6,127               7,068 
 Self-insured retention                               2,409               2,592 
 Commitments and contingencies             
            
STOCKHOLDERS' EQUITY             
            
 Preferred stock, nonvoting, par value 
     $1 per share, 1,000,000 shares 
     authorized, 0 shares outstanding.                   -                   - 
 Class A common stock, nonvoting, par value 
     $1 per share; Issued:  1996, 8,516,812 
     shares; 1995, 8,532,528 shares                   8,517               8,532
 Class B common stock, voting, par value 
     $1 per share; Issued and outstanding:  
     1996, 468,488 shares; 1995, 452,772 shares         468                 453 
 Capital in excess of par value                      38,091              38,492 
 Warrants outstanding                                 1,180                  - 
 Retained earnings                                   89,838              95,507
 Deferred compensation-restricted stock                (287)                 - 
 Class A common stock held in treasury, at cost:              
     1996, 2,633,137 shares; 1995, 2,696,476 shares (40,187)            (40,503)
                                                    --------            --------
                                                     97,620             102,481 
                                                   ---------           ---------
  Total Liabilities and Stockholders' Equity       $164,327            $147,789 
                                                   =========           =========
 



The accompanying notes are an integral part of the consolidated 
   financial statements. 


<PAGE>
<TABLE>
GILBERT ASSOCIATES, INC. AND SUBSIDIARIES             
Consolidated Statements of Stockholders' Equity            
For the years 1996, 1995 and 1994             
(000's except for share information)            
                                                              Common Stock         
                                      ----------------------------------------------------------         
                                                 Class A                        Class B     
                                      ----------------------------      ------------------------
                                        Shares            Amount          Shares        Amount   
                                      ----------        ----------      ----------    ----------
 <S>                                   <C>                <C>           <C>              <C>
 Balances at December 31, 1993         7,625,566          $7,625        1,359,734        $1,360    
 Conversion from Class B to            
    Class A, net                          72,918              73          (72,918)          (73)  
                                       ---------         -------         ---------      --------
  Balances at December 30, 1994        7,698,484           7,698        1,286,816         1,287    
 Conversion from Class B to            
    Class A, net                         834,044             834         (834,044)         (834)  
                                       ---------         -------         ---------      --------
  Balances at December 29, 1995        8,532,528           8,532          452,772           453   
 Conversion from Class A to            
    Class B, net                         (15,716)            (15)          15,716            15 
                                       ----------        --------        ---------      --------
  Balances at January 3, 1997          8,516,812          $8,517          468,488          $468   
                                       ==========        ========        =========      ========   


The accompanying notes are an integral part of the consolidated 
   financial statements.            

</TABLE>
<PAGE>
<TABLE>
GILBERT ASSOCIATES, INC. AND SUBSIDIARIES                 
Consolidated Statements of Stockholders' Equity                
For the years 1996, 1995 and 1994                 
(000's except for share information)  
                                                                             Deferred        Foreign              Class A   
                                  Capital in                              Compensation -     Currency          Treasury Stock   
                                  Excess of      Warrants     Retained      Restricted      Translation     --------------------
                                  Par Value     Outstanding   Earnings       Stock          Adjustments       Shares      Amount 
                                  ----------    -----------   --------   ---------------    -----------       ------      ------
 <S>                              <C>           <C>           <C>          <C>               <C>            <C>         <C>
 Balances at December 31, 1993    $38,932       $     -       $101,081     $        -        $    83        1,961,474   $(30,967) 
 Net loss                                                      (11,620) 
 Cash dividends paid, $.80 per                 
    share                                                       (5,607)         
 Translation adjustments                                                                         (83)    
 Purchase of treasury stock            (8)                                                                    134,624     (2,198) 
 Issuance of treasury stock in                
    connection with stock option,                 
    award and purchase plans          (217)                                                                   (71,702)     1,133  
                                  ---------     ------------  ---------  ---------------    -----------     ----------   --------
 Balances at December 30, 1994      38,707             -        83,854              -              -        2,024,396    (32,032) 
 Net income                                                     16,950          
 Cash dividends paid, $.80 per                 
    share                                                       (5,297)         
 Purchase of treasury stock                                                                                   738,734     (9,511) 
 Issuance of treasury stock in                
    connection with stock option,                 
    award and purchase plans          (215)                                                                   (66,654)     1,040  
                                  ---------    -------------   --------  ---------------    -----------     ----------   --------
 Balances at December 29, 1995      38,492             -        95,507              -              -        2,696,476    (40,503) 
 Net loss                                                       (1,884)         
 Cash dividends paid, $.60 per                 
    share                                                       (3,785)         
 Issuance of restricted stock           (86)                                      (431)                       (34,500)       517 
 Restricted stock amortization                                                     144    
 Issuance of warrants                                  1,180            
 Purchase of treasury stock                                                                                    69,418       (857)
 Issuance of treasury stock in                
    connection with stock option,                 
    award and purchase plans            (315)                                                                 (98,257)       656 
                                  -----------    ------------   -------  ---------------    -----------     ---------   ---------
 Balances at January 3, 1997      $   38,091     $     1,180    $89,838    $      (287)      $     -        2,633,137   $(40,187) 
                                  ===========    ============   =======  ===============    ===========     =========   =========

The accompanying notes are an integral part of the consolidated financial statements.                

</TABLE>
<PAGE>
Gilbert Associates, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(000's except for share and per share information)

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

FISCAL YEAR:  The Company uses a 52-53 week fiscal year ending on the 
Friday nearest December 31.  The 1996 fiscal year included 53 weeks and 
ended on January 3, 1997, whereas 1995 and 1994 fiscal years included 52 
weeks each and ended on December 29, 1995, and December 30, 1994, 
respectively.

PRINCIPLES OF CONSOLIDATION:  The consolidated financial statements include 
the accounts of the Company and its subsidiaries.  All material 
intercompany transactions have been eliminated.

RECOGNITION OF REVENUE:  The Company recognizes revenue and accrues costs 
associated with the training and installation upon shipment of goods for 
the telecommunications segment.  The Company recognizes revenue on 
contracts entered into for technical services as the work is performed.  
Costs and expenses are charged to operations as incurred.  Losses, 
estimated to be sustained upon completion of contracts, are charged to 
income in the year such estimates are determinable.

INSURANCE PROGRAMS:  The Company's overall insurance coverages contain 
provisions for significant deductibles and funding on a claims paid basis.  
Accruals, which relate primarily to workers' compensation, aggregate $2,426 
and $2,698 at January 3, 1997, and December 29, 1995, respectively, and are 
included in other accrued liabilities on the consolidated balance sheets.

 The accrual for reported claims and for claims incurred but not yet 
reported relating to professional liability exposures is estimated on the 
basis of historical claims experience.  This accrual is reflected on the 
consolidated balance sheets as self-insured retention.

INVENTORIES:  Inventories, which consist of material, labor and overhead, 
are determined on the first-in, first-out (FIFO) method and are stated at 
the lower of cost or market.

PROPERTY, PLANT AND EQUIPMENT AND ACCUMULATED DEPRECIATION AND 
AMORTIZATION:  For financial reporting purposes, the Company provides for 
depreciation and amortization of property, plant and equipment, including 
assets under capital leases, on the straight-line method over the estimated 
useful lives of the various classes of assets.  For income tax purposes, 
the Company uses accelerated depreciation where permitted.  Useful lives of 
depreciable assets, by class, are as follows:

   Buildings                  30 to 40 years
   Furniture and equipment     3 to 10 years

 Costs of maintenance and repairs are charged to expense as incurred.  
Renewals and improvements are capitalized.  Upon retirement or other 
disposition of items of plant and equipment, cost of the item and related 
accumulated depreciation are removed from the accounts and any gain or loss 
is included in income.



INTANGIBLE ASSETS:  Goodwill is being amortized by charges to operations on 
a straight-line basis over periods of 20 to 40 years, and such amortization 
amounted to $1,173 in 1996, $713 in 1995, and $842 in 1994.  Accumulated 
amortization amounted to $5,150 at January 3, 1997, and  $3,977 at December 
29, 1995.  Goodwill, after accumulated amortization, amounted to $44,942 
and $33,087 at January 3, 1997, and December 29, 1995, respectively.

 The Company periodically reviews goodwill to assess recoverability, and 
impairments would be recognized in operating results if a permanent 
diminution in value were to occur.  The Company's primary financial 
indicator for assessing recoverability of goodwill is whether a subsidiary 
is projected to generate sufficient income and cash flow on an undiscounted 
basis. 

 Other intangible assets include covenants not to compete and are amortized 
on a straight-line basis over five years.

INCOME TAXES:  The Company utilizes the liability method of accounting for 
income taxes.  Under this method, deferred income taxes are determined 
based on the difference between the financial statement and tax bases of 
assets and liabilities using enacted tax rates.

RESEARCH AND DEVELOPMENT:  Expenditures relating to the development of new 
products and processes, including significant improvements, refinements and 
engineering support to existing products and purchased in-process research 
and development, are expensed as incurred, and are included in selling, 
general and administrative expenses.  The amounts charged against income 
were $24,571 in 1996, which includes a pre tax charge of $16,800 of 
purchased in-process research and development, $6,322 in 1995, which 
includes a $2,500 charge of purchased in-process research and development, 
and $2,324 in 1994.

STATEMENTS OF CASH FLOWS:  For purposes of the consolidated statements of 
cash flows, the Company considers all highly liquid investments with a 
maturity of three months or less at the time of purchase to be cash 
equivalents.

ESTIMATES:  The preparation of financial statements in conformity with 
Generally Accepted Accounting Principles requires management to make 
estimates and assumptions that affect the reported amounts of assets and 
liabilities and disclosure of contingent assets and liabilities at the date 
of the financial statements.  Also, estimates are made for reported amounts 
of revenues and expenses during the reporting period.  The ultimate results 
could differ from those estimates.

RECLASSIFICATIONS:  The consolidated financial statements have been 
reclassified to conform with current year presentation.


2. ACQUISITIONS/DISPOSITIONS:

 On September 30, 1996, the Company acquired the assets of SAFCO 
Corporation's Electronic Systems Division (ESD).  Terms of the acquisition 
called for the Company to pay SAFCO Corporation's shareholders 
approximately $5,000 in cash at closing (subject to certain adjustments), 
issue approximately $25,000 in notes payable and 7 year warrants 
exercisable to purchase 555,555 shares of Company's stock at $18 per share.  
Of the $25,000 in notes payable, $15,000 was paid January 2, 1997 and the 
remaining $10,000 is to be paid on September 30, 2001, with interest due 
quarterly at a 7% annual rate.  Under the terms of the agreement, the 
Company will also pay SAFCO Corporation's shareholders additional 
incremental amounts through 1999 based upon the achievement of certain 
revenue and operating income levels.  Any additional payments will increase 
goodwill.  The first such payment approximates $1,000 and will be paid in 
the first quarter of 1997.  

 In connection with the ESD acquisition, $10,300, net of $6,500 income tax 
benefit, or $1.63 per share, of in-process research and development costs 
was expensed during the fourth quarter of 1996.  The purchased in-process 
research and development had not yet reached technological feasibility and 
the technology had no alternative future use as of the date of closing.

 Historically, ESD, which was subsequently renamed SAFCO Technologies, 
Inc.(SAFCO), has been a highly seasonal business with up to 40% and 65% of 
its revenues and operating income, respectively, generated in the last 
quarter of the calendar year.

 In the last quarter of 1995, the Company decided to close its United Energy 
Services Corporation (UESC) subsidiary.  Total reserves recorded in 
connection with the disposition of assets and liabilities were $3,630, net 
of an income tax benefit of $1,870, or $.57 per share.  The majority of 
these reserves were recorded in other accrued liabilities.  In the fourth 
quarter of 1996, the Company determined that $990, net of $510 income tax 
expense, or $.16 per share, of these reserves was no longer required and 
was reversed to income.

 On October 27, 1995, the Company acquired all of the outstanding capital 
stock of XEL Corporation (XEL) for $30,000.  As part of the stock purchase 
agreement, the Company paid XEL shareholders approximately $954 in the 
first quarter of 1996.  Also, under the terms of the agreement, the Company 
will pay XEL shareholders additional incremental amounts through 1998 based 
upon the achievement of certain earnings and revenue objectives.  Any 
additional amounts paid will increase goodwill.  In connection with the XEL 
acquisition, the Company acquired in-process research and development with 
a fair market value of $2,500.  Accordingly, the Company expensed $2,500, 
or $.40 per share, in the fourth quarter of 1995 with no associated tax 
benefit.

 On June 16, 1995, the Company's Class B shareholders approved the sale of 
the Gilbert/Commonwealth, Inc. (G/C) subsidiary to the Parsons Corporation 
(Parsons) and on June 20, 1995, the Company completed the sale for a price 
of $45,932.  The purchase price was adjusted downward by $1,227 from the 
amount previously disclosed in the Company's Proxy Statement dated May 26, 
1995 primarily due to unanticipated severance costs incurred by G/C 
subsequent to May 26, 1995.  The sale of G/C resulted in a $18,742 gain, 
net of income taxes of $7,800, or $2.74 per share.  The tax benefit on a 
$8,758 capital loss carryforward, for which a valuation allowance was 
previously recorded, was recognized to reflect utilization of the 
carryforward associated with this transaction.

 As part of the agreement, Parsons signed a ten year lease with the Company 
for 200,000 square feet of office space.  The consolidated statements of 
operations exclude the results of G/C subsequent to March 31, 1995, the 
effective date of sale pursuant to the agreement with Parsons.
<PAGE>
 All acquisitions were accounted for as purchases, and goodwill was 
determined based upon the fair values of assets acquired and liabilities 
assumed.  At the dates of acquisition, such liabilities aggregated $3,031 
and $6,807 in 1996 and 1995, respectively.  Goodwill for SAFCO and XEL was 
$10,405 and $10,382, respectively.  The Company's consolidated statements 
of operations include the results of operations of the acquired businesses 
since the dates of acquisition.

 The following unaudited consolidated pro forma statements of operations for 
the years 1996 and 1995 include SAFCO and XEL as if they had been acquired 
at the beginning of each of the respective periods:

                                1996         1995
                               -----        -----

 Revenue                      $202,765    $243,983
 Net income(loss)             $ (2,252)   $  7,601
 Net income(loss) per 
  average number of 
  Class A and Class B
  shares outstanding             $(.36)      $1.15

 The pro-forma statements of operations include adjustments for elimination 
of interest income on cash used in the acquisitions, interest expense and 
amortization of intangible assets.  

<PAGE>
3. INCOME TAXES:

Income tax provisions(benefits) consist of the following:

                          1996       1995       1994
                          ----       ----       ----
Current:
  Federal              $  2,100    $ 6,635    $   790
  State and foreign         365      2,533        395
                        -------    -------    -------
                          2,465      9,168      1,185
                        -------    -------    -------
Deferred:
  Federal                (2,790)      (440)      (620)
  State                  (1,090)       372       (105)
                       ---------   --------   --------
                         (3,880)       (68)      (725)
                       ---------   --------   --------
                       $ (1,415)   $ 9,100    $   460
                       =========   ========   ========

 The tax effects of temporary differences which comprise the deferred tax 
assets and liabilities are as follows:

                                    January 3, 1997      December 29, 1995
                                   -----------------     -----------------
Deferred income tax assets:
 Intangible assets                      $ 5,671               $   -
 Retirement liabilities                   2,115                 3,074
 Reserves for contract disallowances
   and bad debts                          1,671                 2,347 
 Self-insured retention                     915                 1,089
 Workers' compensation reserves             791                   958
 Closure of United Energy Services Corp.    687                 1,670   
 Legal claims reserves                       -                  1,323
 Other                                    3,406                 3,160
                                      ----------            ----------
                                        $15,256               $13,621
                                      ----------            ----------


                                      January 3,             December 29,
                                         1997                    1995
                                    ------------             ------------
Deferred income tax liabilities:
 Depreciation                          $ 3,193                 $ 3,114
 Contract retention                        699                   1,703
 Other                                     599                   2,339
                                     ----------              ----------
                                         4,491                   7,156
                                     ----------              ----------
 Net deferred income tax asset         $10,765                 $ 6,465
                                     ==========              ==========
<PAGE>
A reconciliation of the statutory income tax rate to the effective tax rate 
follows:

                                         1996      1995       1994
                                         ----      ----       ----

Federal statutory tax rate             (34.0)%     35.0%     (34.0)%
Utilization of capital loss               -       (11.8)        -
Purchased research & development
   write-off                              -         3.4         -
Closure of foreign subsidiaries           -          -        (4.1)
State and foreign taxes                (14.5)       7.0        2.1
Amortization and write-off of goodwill   7.8         .6       39.0
Other, net                              (2.2)        .7        1.1
                                       ------      ----        ---
 Effective tax rate                    (42.9)%     34.9%       4.1%
                                       ======      ====        ===

 The 1991 sale of stock of Gilbert/Commonwealth Inc. of Michigan resulted in 
a capital loss for federal income tax purposes of $10,225.  During 1995, 
the remaining $8,758 of the original $10,225 of capital loss for which a 
valuation allowance was previously recorded, was recognized to offset taxes 
on the gain on the sale of Gilbert/Commonwealth, Inc.


4. LONG-TERM DEBT:

Long-term debt consists of the following obligations:
 
                                                January 3,      December 29, 
                                                   1997             1995
                                                ---------         ---------
Acquisition line of credit(see below)            $14,800          $     - 
Note payable, interest due quarterly at 7%,
   principal due 2001                             10,000                - 
Mortgage obligation, $21 due monthly 
   to 2001 including interest at 8.5%              1,026              1,188
Note payable, $6 due monthly to
   1996, including interest at 8%                    -                   37
Notes payable, interest and principal due
   at maturity, with maturity dates from
   1997-1999 and interest rates from 6% to 9%        320                390
Capital lease obligations, with monthly
   payments not exceeding $33
   with maturity dates from 1997 to 2001 and
   interest rates ranging from 8.0% to 14.5%         725              1,012
                                                 --------           --------
                                                  26,871              2,627
Less current maturities                             (322)              (401)
                                                 --------           --------
                                                 $26,549            $ 2,226
                                                 ========           ========
<PAGE>
The aggregate maturities of long-term debt, including the capital lease 
obligations, are as follows:

 1997                 $   322
 1998                   2,316
 1999                   3,554
 2000                   3,294
 2001 and thereafter   17,385

In connection with the aforementioned capital leases and mortgage 
obligation, the Company has pledged as collateral the following:

                                January 3,
                                   1997
                               -----------
Land and building                 $4,925
Equipment                          1,624
Less accumulated depreciation     (1,201)
                                  -------
                                  $5,348
                                  =======

 Under terms of a 1996 loan agreement, agented by CoreStates Bank, N.A., the 
Company has a working capital line of credit of $28,000 and an acquisition 
line of credit of $50,000, of which up to $5,000 could be used for 
additional working capital.  The agreement requires maintenance of certain 
financial covenants, and the Company pays a commitment fee of one-eighth of 
one percent on the unused portion of the lines.  Due to loan covenants and 
outstanding borrowing, approximately $25,000 of the acquisition line was 
available for additional use at January 3, 1997.  The loan agreement 
contains a number of financial and other covenants that, among other 
things, place restrictions on funded debt to tangible net worth.
 
 The working capital line of credit is available through June 3, 1997.  At 
January 3, 1997 and December 29, 1995, $1,554 and $20,206, respectively, 
was committed for stand-by letters of credit or other reservations.

 The acquisition line of credit is available through June 3, 1998.  Any 
balance outstanding at that time will convert to a term loan and be 
amortized in equal principal payments over the following 60 months.

 Interest charges are based, at the Company's option, on a function of LIBOR 
or the Prime Rate.

 Although the aforementioned lines of credit are presently unsecured, the 
Company has granted to its lender the right to use the assets of the 
Company to secure the outstanding indebtedness of the Company to its lender 
upon violation of any of the terms or conditions of such lending 
arrangement and/or loan agreement.  The Company is in compliance with all 
covenants related to the existing borrowings.

<PAGE>
5. INVENTORIES:

Inventories consist of the following:

                          January 3,       December 29,
                             1997              1995
                         ----------         ----------
Raw materials               $10,755            $ 6,789
Work in process               1,768              1,732
Finished goods                3,721              3,027
                         ----------         ----------
                            $16,244            $11,548
                         ==========         ==========


6. POSTRETIREMENT BENEFITS:

 Substantially all regular, full-time employees of the Company and its 
subsidiaries are participants in various defined contribution retirement 
plans.  Employer contributions under these plans are generally at the 
discretion of the Company, based upon profits and employees' voluntary 
contributions to the plans.  Company contributions charged to operations in 
1996, 1995, and 1994, totaled $2,103, $2,734, and $4,231, respectively.

 In 1996, the Company completed arrangements with an insurance carrier to 
assume the liability for certain five thousand dollar postretirement death 
benefit obligations.  In early 1995, the Company discontinued this plan for 
most employees.


7. CAPITAL STOCK:

 Except for voting privileges, shares of Class A and Class B common stock 
are identical.  Class B stockholders must be either directors of the 
Company, or active employees of the Company or its subsidiaries.  They may 
not sell or transfer such stock without having first extended an offer of 
sale to the Company.  There were 12,000,000 authorized shares of Class A 
and Class B common stock as of December 29, 1995.

 An amendment to the Company's Certificate of Incorporation was approved 
during the second quarter of 1996 to reduce the number of authorized shares 
from 24,000,000 shares to 11,000,000 shares, 10,000,000 shares of which are 
common stock and 1,000,000 shares of which are preferred stock.  No 
preferred stock was outstanding as of January 3, 1997.

 In 1996, the Board of Directors adopted a Stock Purchase Assistance Plan, 
subsequently approved by the shareholders.  The plan authorizes the Company 
to extend loans to officers and other key employees for the purpose of 
acquiring Company stock.  The loans bear market rate interest, due 
quarterly, with principal payments due in 10 equal annual installments. As 
of January 3, 1997, loans aggregating $818 were outstanding and are 
reflected as an element of treasury stock. 

 On October 30, 1996, the Board of Directors adopted a Shareholder Rights 
Plan and declared a distribution of one Nonvoting Common Stock Right for 
each outstanding share of Class A Common Stock and one Voting Common Stock 
Right for each outstanding share of Class B Common Stock to stockholders of 
record at the close of business on November 14, 1996 and for each share of 
Company Common Stock issued (including shares distributed from Treasury) by 
the Company thereafter and prior to the Distribution Date.  The threshold 
for triggering subsequent distribution of the Rights is ten days following 
the acquisition by a person of a certain percent of the Company's stock.  
Each Nonvoting and Voting Common Stock Right entitles the registered 
holder, subject to the terms of the Rights Agreement, to purchase from the 
Company one one-thousandth of a share (a "Unit") of Series A  and Series B, 
respectively, Junior Participating Preferred Stock, par value $1.00 per 
share, at a Purchase Price of $60.00 per Unit, subject to adjustment.


8. STOCK OPTION, AWARD AND PURCHASE PLANS:

 In 1996, the Board of Directors of the Company adopted, and shareholders 
subsequently approved, the 1996 Long Term Incentive Plan.  The Plan 
provides for various types of stock awards, including stock options, stock 
appreciation rights and restricted stock.  The maximum number of shares 
which may be issued under the Plan for all purposes is 500,000.  During 
1996, 142,500 stock options were granted, at fair market value, with terms 
not exceeding ten years.  These stock options vest over a three year 
period.

 As part of the Plan, 34,500 shares of restricted stock were granted during 
1996.  These shares vest over a three to ten year period, depending upon 
certain financial achievements.  The value of the shares at the time of 
issuance is recorded in stockholders' equity, of which $144 was expensed 
during the year.

 At January 3, 1997, 323,000 shares remain available for future grants.
Also in 1996, shareholders approved a Directors' Stock Option Plan.  This 
plan permits the Company to grant stock options at an exercise price of 75% 
of market value at the date of grant, as an alternative to the cash payment 
of directors' fees.  During 1996, 18,000 stock options were granted under 
this plan.  Terms of options under this plan will not exceed twenty years.  
A maximum of 50,000 shares are available under this plan.

 Under the 1989 Gilbert Stock Option Plan, the Company may grant to officers 
and other key management employees, incentive or non-qualified stock 
options to purchase an aggregate of 250,000 shares of Class B common stock 
at a price not less than seventy-five percent of the fair market value at 
the date of grant.  The term within which each option may be exercised is 
at the discretion of the Company.  In no case shall this term exceed ten 
years.  Options to purchase 25,000 Class B shares were granted at fair 
market value during 1996 and are exercisable between March 16, 1998 and 
March 16, 2006.  At January 3, 1997, 27,450 shares remain available for 
future grants.
<PAGE>
 A summary of stock option activity related to the plans mentioned above and 
other plans under which the Company is no longer granting options is as 
follows:

                                               Weighted          Number of
                   Number of  Option Price   Average Price        Shares
                    Shares     Per Share       Per Share        Exercisable
                  ---------   ------------     ----------       -----------
Outstanding at
   Dec. 31, 1993   332,721   $11.84-$26.50                         237,172
Granted             63,550      $17.50 
Exercised          (62,500)  $11.84-$17.20
Expired            (54,824)  $17.50-$26.50
                   -------
Outstanding at
   Dec. 30, 1994   278,947   $12.00-$26.50                         178,098
Granted            139,000   $12.00-$13.25
Exercised          (34,325)  $12.00-$12.80
Expired           (102,698)  $12.80-$26.50
                   -------
Outstanding at
   Dec. 29, 1995   280,924   $12.00-$26.50        $16.40            95,475
Granted            185,500   $ 9.00-$13.25        $12.15
Exercised             -            -                 -
Expired            (64,625)  $12.50-$26.50        $18.88
                   -------
Outstanding at
   Jan. 3, 1997    401,799   $ 9.00-$23.20        $13.42            81,000 
                   =======

 The weighted average price per share of exercisable options at January 3, 
1997 is $19.98.  The weighted average option lives remaining at January 3, 
1997 and December 30, 1995 are approximately 6 and 3 years, respectively. 

 The Company has elected to continue to follow the Accounting Principles 
Board Opinion No. 25, "Accounting for Stock Issued to Employees,"  and 
related interpretations to account for its stock options.

 The following pro forma amounts, in accordance with the disclosure 
requirements of Statement of Financial Accounting Standards No. 123, 
"Accounting for Stock-Based Compensation" (SFAS 123), were determined as if 
the Company had accounted for its stock options using the fair value method 
as described in that statement:

                                 1996        1995
                              ---------   ---------
Net Income(Loss)              $(1,999)     $16,926

Net income(loss) per average
 number of Class A and
 Class B shares outstanding    $(0.32)       $2.57

 Because the method of accounting under SFAS 123 has not been applied to 
stock options granted prior to January 1, 1995, the resulting pro forma 
compensation cost may not be representative of compensation cost to be 
disclosed in future years.

 The fair value was estimated at the date of grant using the Black-Scholes 
option pricing model with the following weighted average assumptions for 
1996 and 1995, respectively: risk free interest rates of 6.3% and 6.5%; 
dividend yields of 3.2% and 6.3%; volatility factor of 17.7% and 18%; and 
average stock option expected life of 5 and 4.5 years.

 The weighted average fair value of stock options granted was $2.39 and 
$1.41 per share in 1996 and 1995, respectively.

 Under the Stock Bonus Purchase Plan, employees and directors may use up to 
50% of their annual incentive compensation and directors fees, 
respectively, to purchase shares of common stock at fair market value.  
Employees purchasing shares will receive a stock bonus as determined by the 
Board of Directors each year.  The Company may grant an aggregate of 
200,000 shares under this plan.  During 1996, 8,010 shares were issued 
under this plan.  To date, 49,114 shares have been issued, and 150,886 
shares remain available for future grants as of January 3, 1997.


9. SPECIAL CHARGES:

 During the third quarter of 1996, the Company settled a claim filed by a 
former employee, for which it had reserved approximately $2,200.  The 
actual settlement was approximately $1,500.  Accordingly, the Company 
reversed the remaining $700 reserve to income in the third quarter, 
increasing net income by $435, or $.07 per share.

 In the third quarter of 1994, the Company recorded a charge to income of 
$15,800 (net of $2,000 income tax benefit) or $2.26 per share, associated 
with its nuclear service business.  The charge was comprised of a $12,200 
or $1.74 per share goodwill write-off and $1,025 or $.15 per share for 
severance and idled leased facility costs to reflect the current market 
conditions.  The charge also included $2,575 or $.37 per share to increase 
reserves to cover contractual issues on contracts completed in prior years.  
The majority of this charge related to a specific audit issue for a 
contract completed in 1991.  The audit issue was not known by the Company 
until the third quarter of 1994.  The total charge was included in selling, 
general and administrative expenses.  The entire charge, including the 
goodwill write-off, will not have a material impact on future results of 
operations.  The $12,200 goodwill write-off represented the entire goodwill 
amount associated with United Energy Services Corporation (UESC) and its 
subsidiaries.

 During the second quarter of 1994, the Company closed foreign subsidiaries 
and settled certain contractual issues which had been previously reserved.  
The combination of these two events increased net income by $75 or $.01 per 
share.  Income(Loss) before provision for taxes on income(loss) was reduced 
by $525.  Of this amount, $1,100 related primarily to a reserve for a lease 
obligation and severance costs, which was partially offset by a $700 
favorable outcome on the aforementioned contract settlement.  These amounts 
were recorded in selling, general and administrative expenses.  The 
provision for taxes on income(loss) was reduced by $600 primarily due to a 
federal income tax deduction associated with the closure of foreign 
subsidiaries.

<PAGE>
10. OPERATING LEASES:

 The Company leases, as lessee, facilities, data processing equipment, 
office equipment and automobiles under leases expiring during the next ten 
years.  Total rental expense under operating lease agreements amounted to 
$4,800 in 1996, $5,200 in 1995, and $7,000 in 1994.  Minimum future rentals 
under noncancelable operating leases with initial or remaining terms in 
excess of one year at January 3, 1997 are as follows:

 1997                      $ 4,276
 1998                        3,444
 1999                        3,043
 2000                        2,477
 2001                        1,614
 2002 and thereafter         4,580
                         ----------
   Total minimum rentals   $19,434
                         ==========

 The Company leases, as lessor, office space to unrelated parties under 
leases expiring between 1997 and 2005. Future minimum rental income under 
noncancelable operating leases at January 3, 1997 are as follows:

 1997                      $ 7,653
 1998                        7,806
 1999                        7,812
 2000                        7,443
 2001                        7,267
 2002 and thereafter        20,556
                         ----------
   Total minimum rentals   $58,537
                         ==========


11. FINANCIAL INSTRUMENTS:

 Letters of credit and performance bonds are issued by the Company during 
the ordinary course of business through major domestic banks and insurance 
companies.  The Company has outstanding letters of credit and performance 
bonds, not reflected in the consolidated financial statements, in the 
amount of $1,774 at January 3, 1997 and $20,206 at December 29, 1995.  Long 
term debt recorded at January 3, 1997 approximates fair market value.

 Financial instruments which potentially subject the Company to the 
concentration of credit risk, as defined by SFAS No. 105, consist 
principally of accounts receivable.  Concentration of credit risk with 
respect to receivables is limited, as the majority of the balance 
represents billings for work performed for the U.S. Government and various 
financially secure companies.



<PAGE>
12. COMMITMENTS AND CONTINGENCIES:

 On October 18, 1996, the Company announced the settlement of a $12,000 
trial verdict against the Company and Gilbert/Commonwealth, Inc. of 
Michigan relative to a dispute concerning construction management work 
performed by a former subsidiary of Gilbert/Commonwealth, Inc. (G/C) in 
1987 for Alaska-based Homer Electric Association.  Terms of settlement call 
for the Company to be released from all liabilities in exchange for 
assignment of the Company's insurance rights to the Plaintiffs.  As a 
result of this settlement, the Alaska Trial Court released the $15,300 
security bond previously posted by the Company.  This settlement had no 
impact on the Company's results of operations.

 Various other lawsuits, claims and contingent liabilities arise in the 
ordinary course of the Company's business.  While the ultimate disposition 
of these contingencies is not determinable at this time, management 
believes that any liability resulting therefrom will not materially affect 
the Company's financial position or results of operations.


<PAGE>
<TABLE>
13. QUARTERLY FINANCIAL DATA (UNAUDITED):

 The following is a tabulation of the unaudited quarterly financial data for each of the four quarters of 
the years 1996 and 1995:
                                                        QUARTER ENDED
                           ------------------------------------------------------------------
                            March 29, 1996    June 28, 1996    Sept. 27, 1996    Jan. 3, 1997
                           ------------------------------------------------------------------
<S>                            <C>              <C>               <C>             <C>
Revenue                        $43,897          $44,264           $46,502         $55,403
Gross profit                    10,457           10,821            11,141          18,920
Income(Loss) before taxes on 
  income(loss) and net gain on 
  dispositions of subsidiaries   1,686            1,934             3,166         (11,585)
Net income(loss)                 1,046            1,194             1,956          (6,080)
Net income(loss) per share
  of common stock                $.17             $.19              $.31            $(.96)  


                                                       QUARTER ENDED
                           -------------------------------------------------------------------
                            March 31, 1995     June 30, 1995     Sept. 29, 1995  Dec. 29, 1995
                           -------------------------------------------------------------------

Revenue                        $64,584           $43,140            $40,888       $44,883
Gross profit                    16,574             9,812              9,615        10,362
Income(Loss) before taxes on 
  income(loss) and net gain on 
  dispositions of subsidiaries   2,019             1,841              1,712          (564)
Net income(loss)                 1,134            19,813                999        (4,996)
Net income(loss) per share
  of common stock                 $.16             $2.90               $.16         $(.79)


NOTES:
 The results of operations for the quarter ended January 3, 1997 include a gain of $990, net of income 
taxes of $510, or $.16 per share, for the reversal of previously accrued expenses related to the 
closure of United Energy Services Corporation and a charge of $10,300, net of income tax benefit of 
$6,500, or $1.63 per share, relative to the write-off of purchased in-process research and development 
associated with the SAFCO transaction.

 The results of operations for the quarter ended September 27, 1996 include a gain of $435, net of 
income taxes of $265, or $.07 per share, relative to a settled claim filed by a former employee of a 
subsidiary that was closed in 1988.

 The results of operations for the quarter ended December 29, 1995 include charges to income of $3,630, 
net of income tax benefit of $1,870, or $.57 per share, for closing the Company's United Energy 
Services Corporation subsidiary and $2,500 or $.40 per share relative to the write-off of purchased 
in-process research and development associated with the XEL transaction.

 The results of operations for the quarter ended June 30, 1995 include a gain of $18,742 (net of $7,800 
income tax expense), or $2.74 per share, relative to the sale of Gilbert/Commonwealth, Inc.

 Earnings per share are computed independently for each of the quarters presented.  Therefore, the sum 
of the quarterly earnings per share does not equal the total computed for the year due to the timing 
of stock repurchases throughout the year.
</TABLE>
<PAGE>
<TABLE>
14.  SEGMENT INFORMATION:

 The Company segregates its business into three segments- Telecommunications, Technical Services and Real 
Estate. The Telecommunications segment develops, manufactures and markets industrial communication 
products, external transmission products, and electronic measurement devices for both wireline and 
wireless customers.  The Technical Services segment provides electronic, engineering, and human resource 
services, as well as life and environmental science services primarily to U.S. government agencies. In 
1995, as a result of the Gilbert/Commonwealth sale, the real estate operations became significant enough 
to warrant separate segment disclosure.  Information about the Company's operations by segment for the 
years 1996, 1995 and 1994 is as follows:
                                     Tele-        Technical    Real 
                                 communications   Services     Estate  Eliminations  Consolidated
- --------------------------------------------------------------------------------------------------
Year ended January 3, 1997:

 <S>                               <C>             <C>         <C>       <C>           <C>
 Revenue                           $ 96,459        $84,888     $8,767    $ (346)       $189,768
                                   ========        =======     ======    =======       ========

 Operating profit                  $ 11,464        $ 5,059    $ 2,427                  $ 18,950
                                   ========        =======    =======
 Interest expense                                                                          (688)
 General corporate expenses                                                              (7,259)
 Reversal of reserve for lawsuit                                                            700
 Purchased in-process research and development                                          (16,800)
 Other income                                                                               298
                                                                                       ---------
 Income(Loss) before income taxes
     and net gain on dispositions
     of subsidiaries                                                                   $ (4,799)
                                                                                       =========
 Identifiable assets               $ 91,882       $29,528     $29,695                  $151,105
                                   ========       =======     ======= 
 Corporate assets                                                                        13,222
                                                                                       --------
 Total assets, January 3, 1997                                                         $164,327
                                                                                       ========
 Depreciation and amortization      $ 3,051       $ 1,252     $ 1,398
                                    =======       =======     =======
 Capital expenditures               $ 5,292       $   671     $ 1,772
                                    =======       =======     =======
<PAGE>

14. SEGMENT INFORMATION (continued)

                                      Tele-       Technical   Real 
                                 communications   Services    Estate  Eliminations  Consolidated
- --------------------------------------------------------------------------------------------------
Year ended December 29, 1995:

 Revenue                            $51,848      $133,535    $ 6,319       $(1,002)    $190,700
                                    =======      ========    =======       ========    ========

 Operating profit                   $ 6,244      $  6,150    $   538                   $ 12,932
                                    =======      ========    =======
 Interest expense                                                                          (210)
 General corporate expenses                                                              (6,647)
 Other expenses                                                                          (1,362)
 Purchased in-process research and development                                           (2,500)
 Other income                                                                             2,795
                                                                                       ---------
 Income(Loss) before income taxes
     and net gain on dispositions
     of subsidiaries                                                                   $  5,008
                                                                                       =========
 Identifiable assets                 $59,525     $ 39,684    $29,720                   $128,929
                                     =======     ========    ======= 
 Corporate assets                                                                        18,860
                                                                                       ---------
 Total assets, December 29, 1995                                                       $147,789
                                                                                       =========      
                                                                                       
 Depreciation and amortization       $ 1,510     $  1,988    $ 1,420
                                     =======     ========    =======
 Capital expenditures                $ 2,018     $  1,805    $   411
                                     =======     ========    =======



<PAGE>
14. SEGMENT INFORMATION (continued)

                                      Tele-         Technical 
                                  communications    Services        Consolidated
- --------------------------------------------------------------------------------
Year ended December 30, 1994:

  Revenue                           $46,045         $229,887          $275,932
                                    =======         ========          ========

  Operating profit(loss)            $ 4,872         $(13,686)         $ (8,814)
                                    =======         =========
  Interest expense                                                        (186)
  General corporate expenses                                            (6,024)
  Other expenses                                                          (619)
  Other income                                                           4,483
                                                                       --------
  Income(Loss) before income taxes
    and net gain on disposition of 
    subsidiaries                                                      $(11,160)
                                                                      =========
  Identifiable assets              $ 32,534         $ 83,028          $115,562
                                   ========         ========
  Corporate assets                                                      31,523
                                                                       -------
  Total assets, December 30, 1994                                     $147,085
                                                                      ========
  Depreciation and amortization    $  1,222         $  5,081
                                   ========         ========
  Capital expenditures             $    876         $  4,244
                                   ========         ========


<PAGE>
14. SEGMENT INFORMATION (continued)
 Revenue for the telecommunications and technical services segments consists of 
sales to unaffiliated customers; intersegment sales are not significant.  The 
real estate segment includes revenue derived from certain affiliated tenants 
which is eliminated in consolidation.  Operating profit(loss) is total revenue 
less operating expenses, and excludes interest expense, general corporate 
expenses and other income.  Other expenses for 1995 include costs associated 
with non-recurring operations related to the sale of Gilbert/Commonwealth Inc.  
Revenue associated with this operation is reflected in other income, and the 
amount approximates the expenses identified as other expenses.  Other expenses 
for 1994 represents depreciation on the office facility.  In 1996 and 1995, this
depreciation is included in the real estate segment above. Although the Company 
receives technical services revenue from many customers, in 1996 and 1995, the 
United States government accounted for revenues of $77,000 and $82,000, 
respectively. In 1994, the Company had two major customers that accounted for 
revenues of $107,000.  Of this amount, approximately $77,000 was received from 
several United States governmental agencies.

 Identifiable assets by segment are those assets that are used in the operations 
of each segment.  Corporate assets are those assets not used in the operations 
of a specific segment and consist primarily of cash and cash equivalents, 
deferred income taxes, short-term investments, and in 1994, an office facility. 
Capital expenditures for the office facility were $393, in 1994, and are 
excluded from the capital expenditures above.

</TABLE>
<PAGE>
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
        FINANCIAL DISCLOSURE.     

  On May 6, 1996, Form 8-K was filed announcing the appointment of 
Arthur Andersen LLP as independent public accountants to 
undertake the audit of the registrant's financial statements for 
the fiscal year ended January 3, 1997.  There have been no 
disagreements between the registrant and Arthur Andersen LLP or 
Coopers & Lybrand L.L.P., the registrant's former independent 
public accountants.

PART III

 Other than portions of Item 10, which are included in Item 4A hereof, 
this part (i.e. Item 10 - Directors and Executive Officers of the Registrant; 
Item 11 - Executive Compensation; Item 12 - Security Ownership of Certain 
Beneficial Owners and Management; Item 13 - Certain Relationships and Related 
Transactions) is incorporated by reference to an amendment of this Form 10-K, 
to be filed.

PART IV

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

 (a)      The financial statements filed herewith under Part II, Item 8, 
          include the consolidated balance sheets at January 3, 1997 and 
          December 29, 1995, and the consolidated statements of 
          operations, consolidated statements of stockholders' equity 
          and consolidated statements of cash flows for the years 1996, 
          1995 and 1994 of Gilbert Associates, Inc. and its 
          subsidiaries.

 (b)      Reports on Form 8-K.
          During the last quarter of 1996, the registrant filed the 
          following reports on Form 8-K:

          (1) Form 8-K dated October 10, 1996 regarding the execution of 
          the definitive Asset Purchase Agreement of SAFCO's Electronic 
          Systems Division. 

          (2) Form 8-K dated October 18, 1996 regarding the announcement 
          that the registrant reached a settlement of a $12 million 
          verdict arising from a contract dispute.

          (3) Form 8-K dated November 8, 1996 announcing the approval of 
          a Shareholders Right Plan.

          (4) Form 8-KA dated December 9, 1996 regarding pro forma and 
          audited financial statements required as a result of the SAFCO 
          acquisition. 

 (c)      Exhibits.

          3.1   Restated Certificate of Incorporation of Gilbert 
                Associates, Inc. as currently in effect.  Incorporated 
                by reference to Exhibit 3 to the Quarterly Report of 
                the registrant on Form 10-Q for the period ended 
                September 27, 1996 (File No. 0-12588).

          3.2   By-laws of Gilbert Associates, Inc. as currently in 
                effect.  Incorporated by reference to Exhibit 28 to the 
                Quarterly Report of the registrant on Form 10-Q for the 
                period ended March 30, 1990 (File No. 0-12588).

                The following Exhibits 10.1 through 10.5 are 
                compensatory plans or arrangements required to be filed 
                as exhibits to this Annual Report on Form 10-K pursuant 
                to Item 14(c):

         10.1   Gilbert Associates, Inc. Equity Award Plan.  
                Incorporated by reference to Exhibit 4 to Registration 
                Statement on Form S-8 filed by registrant under the 
                Securities Act of 1933 (No. 33-15289).

         10.2    1989 Gilbert Stock Option Plan.  Incorporated by 
                 reference to Exhibit 4(a) to Registration Statement on 
                 Form S-8 filed by registrant under the Securities Act 
                 of 1933 (No. 33-32288).

         10.3    Gilbert Associates, Inc. Stock Bonus Purchase Plan.  
                 Incorporated by reference to Exhibit 4 to Registration 
                 Statement on Form S-8 filed by registrant under the 
                 Securities Act of 1933 (No. 33-37793).

         10.4    Gilbert Associates, Inc. Benefit Equalization Plan, 
                 effective January 1, 1989.  Incorporated by reference 
                 to Exhibit 10(g) of Annual Report of the registrant on 
                 Form 10-K for the fiscal year ended January 1, 1993 
                 (File No. 0-12588).

         10.5    Gilbert Associates, Inc. split dollar life insurance 
                 policy for a former officer of the Company.  Incorporated by 
                 reference to Exhibit 10(h) of Annual Report of the 
                 registrant on Form 10-K for the fiscal year ended 
                 January 1, 1993 (File No. 0-12588).

         10.6    Gilbert Associates, Inc. Long Term Incentive Plan.  
                 Incorporated by reference to Exhibit 4 to Registration 
                 Statement on Form S-8 filed by the registrant under 
                 Securities Exchange Act of 1933 (No. 333-09639).

         10.7    Gilbert Associates, Inc. Directors' Stock Option Plan.  
                 Incorporated by reference to  Exhibit 4 to registration 
                 Statement on Form S-8 filed by the registrant under 
                 Securities Act of 1933 (No. 333-09635).

         16      Change in independent accountants.  Incorporated by 
                 reference to Form 8-K filed on May 6, 1996. 

         21      A complete list of the registrant's subsidiaries.

         23.1    Consent of Arthur Andersen LLP, registrant's 
                 independent public accountants, to the use of their 
                 report on the consolidated financial statements.

         23.2    Consent of Coopers & Lybrand LLP, registrant's former 
                 independent public accountants, to the use of their 
                 report on the consolidated financial statements.

         27      Financial Data Schedules for the year ended January 3, 
                 1997.

         99.1    Annual Report on Form 11-K, pursuant to Section 15(d) 
                 of the Securities Exchange Act of 1934, of the Stock 
                 Purchase Program for Employees of Gilbert Associates, 
                 Inc. and its subsidiaries for the year ended December 
                 31, 1996.  (To be filed by amendment.)

         99.2    Annual Report on Form 11-K, pursuant to Section 15(d) 
                 of the Securities Exchange Act of 1934, of the 
                 Retirement Savings Plan for Employees of Gilbert 
                 Associates, Inc. and its subsidiaries for the year 
                 ended December 31, 1996.  (To be filed by amendment.)

         99.3    Annual Report on Form 11-K, pursuant to Section 15(d) 
                 of the Securities Exchange Act of 1934, of United 
                 Energy Services Corporation 401(k) Profit Sharing Plan 
                 for the year ended November 30, 1996.  (To be filed by 
                 amendment.)

         99.4    Annual Report on Form 11-K, pursuant to Section 15(d) 
                 of the Securities Exchange Act of 1934, of Resource 
                 Consultants, Inc. 401(k) Profit Sharing Plan for the 
                 year ended December 31, 1996.  (To be filed by 
                 amendment.)

 (d)     Financial Statement Schedules, as required, are filed herewith.




<PAGE>
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULES

To: Gilbert Associates, Inc.

 We have audited in accordance with generally accepted auditing 
standards, the consolidated financial statements included in Gilbert 
Associates, Inc.'s Annual Report to Stockholders incorporated by reference in 
this Form 10-K, and have issued our report thereon dated January 28, 1997.  
Our audit was made for purpose of forming an opinion on those statements 
taken as a whole.  The schedules referred to in Item 14(d) in this Form 10-K 
are the responsibility of the Company's management and are presented for the 
purposes of complying with the Securities and Exchange Commission's rules and 
are not part of the basic consolidated financial statements.  These schedules 
have been subjected to the auditing procedures applied in the audit of the 
basic consolidated financial statements and, in our opinion, fairly state in 
all material respects the financial data required to be set forth therein in 
relation to the basic consolidated financial statements taken as a whole.


                                           ARTHUR ANDERSEN LLP
Philadelphia, Pennsylvania
January 28, 1997



REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders and Board of Directors of Gilbert Associates, Inc.:

 Our report of the consolidated financial statements of Gilbert 
Associates, Inc. and Subsidiaries is included in Part II of this Form 10-K.  
In connection with our audits of such financial statements, we have also 
audited the related financial statement schedules included on Part IV, item 
14 of this Form 10-K.

 In our opinion, the financial statement schedules referred to above, 
when considered in relation to the basic financial statements taken as a 
whole, present fairly, in all material respects, the information required to 
be included therein.


COOPERS & LYBRAND L.L.P.
2400  Eleven Penn Center
Philadelphia, Pennsylvania
January 31, 1996


<PAGE>
<TABLE>
Schedule II   Valuation and Qualifying Accounts and Reserves              
For the years 1996, 1995 and 1994                           
(000's)                          
    Column A                      Column B       Column C         Column D    Column E    Column F   
                                 Balance at      Additions                               Balance at   
                                  Beginning      Charged to                       Other      End of  
   Description                    of Period  Costs and Expenses  Deductions      Changes     Period               
- ---------------------------------------------------------------------------------------------------
                          
1996:                          
                          
 <S>                                 <C>          <C>              <C>             <C>       <C>
 Allowance for doubtful accounts     $2,005       $    87          $  438  (A)      -        $1,654                 
                          
 Estimated liability for                          
   contract losses                   $3,171       $   185          $  682  (B)      -        $2,674                 
                          
Inventory reserves                   $  936       $   376          $  249        $ 300  (C)  $1,363      
                               
                               
1995:                               
                               
 Allowance for doubtful accounts     $2,677        $  479          $  251  (A)   $(900) (D)  $2,005
                               
 Estimated liability for                               
   contract losses                   $5,272        $  649          $2,750  (B)      -        $3,171                      
                               
Inventory reserves                   $  430        $   33          $   23        $ 496  (E)  $  936                     
                               
                               
1994:                               
                               
 Allowance for doubtful accounts     $3,427        $ (164)        $   586  (A)      -        $2,677                      
                               
 Estimated liability for                               
   contract losses                   $2,813        $3,700         $ 1,241  (B)      -        $5,272                      
                               
Inventory reserves                   $  790        $   60         $   420           -        $  430                     
                               
                               
 (A)   Uncollectible accounts written off.                               
 (B)   Contract losses realized.                               
 (C)   Reclassification of reserves.                               
 (D)   Sale of Gilbert/Commonwealth, Inc.                                
 (E)   Acquisition of XEL Corporation.                               

</TABLE>
                               
<PAGE>                               
<TABLE>
Gilbert Associates, Inc. and Subsidiaries               
Schedule III              
Real Estate and Accumulated Depreciation              
January 3, 1997               
(000's)              
                                                          Cost capitalized         
                                  Initial cost to           subsequent to        Gross amount at which                   
                                      Company                acquisition        carried at close of period                 
                                 -------------------    ---------------------   --------------------------                  
                                       Buildings and                 Carrying           Buildings and           Accumulated 
Description        Encumbrances   Land  improvements    Improvements   costs    Land    improvements   Total    depreciation 
- -----------        ------------   ---- -------------    ------------  --------  ----    -------------  -----    ------------  
<S>                     <C>     <C>       <C>             <C>         <C>      <C>        <C>        <C>         <C>        
Office Buildings (2)    N/A     $2,426    $22,119         $    69     $    69   $2,426     $22,188    $24,614     $9,966     
Office Buildings        N/A        756     11,702           2,558       2,421      756      14,123     14,879      2,340    
              

                                                Life on which 
                                               depreciation in
                                                latest income
Date of construction      Date Acquired     statement is computed
- --------------------      -------------     ---------------------
Prior to 1982                N/A (1)                 40 years
    1992                     N/A (1)                 30 years

              
(1) Buildings were constructed by the registrant.              
(2) These buildings were originally constructed prior to 1982 for use by the registrant.  
      The initial costs shown are as of December 29, 1995.               



The following shows the changes in the total amounts at which real estate was carried during the period:              

Balances at December 29, 1995                      $ 38,233           
   Additions during the period:              
     Purchases                            -              
     Improvements                       1,460    
                                       ------
       Total Additions                                1,460  
   Deductions during the period:     
     Cost of real estate sold                          (200)
                                                    --------
 Balances at January 3, 1997                        $39,493  
                                                    ========     


The following shows changes in accumulated depreciation during the period:     

 Balances at December 29, 1995          $11,157    
   Depreciation during the period         1,191    
   Deductions for real estate sold          (42)  
                                        --------
 Balance at January 3, 1997             $12,306    
                                        ========     
</TABLE>
<PAGE>
SIGNATURES

 Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the registrant has duly caused this report to be signed 
on its behalf by the undersigned, thereunto duly authorized this 17th day of 
March, 1997.

     GILBERT ASSOCIATES, INC.
     
  By  /s/T. S. Cobb     
     T. S. Cobb
     Chairman, President and Chief
     Executive Officer

 Pursuant to the requirements of the Securities Exchange Act of 1934, 
this report has been signed below by the following persons on behalf of the 
registrant and in the capacities and on the dates indicated.

 Signature                          Title                          Date
        


                           Chairman, President and Chief 
                                 Executive Officer 
                               (Principal Executive
  /s/T. S. Cobb                Officer) and Director          March 18, 1997
 T. S. Cobb

     
                           Senior Vice President and Chief
                                   Financial Officer 
                                 (Principal Financial
                                and Accounting Officer)
  /s/P. H. Snyder                     and Director            March 18, 1997
 P. H. Snyder

  /s/A. F. Smith.                       Director              March 18, 1997
 A. F. Smith


  /s/J. W. Boyer, Jr.                   Director              March 18, 1997
 J. W. Boyer, Jr.


  /s/D. E. Lyons                        Director              March 18, 1997
 D. E. Lyons


  /s/J. A. Sutton                       Director              March 18, 1997
 J. A. Sutton


  /s/D. K. Wilson, Jr.                  Director              March 18, 1997
 D. K. Wilson, Jr.

<PAGE>
<EX-21>
EXHIBIT 21

SUBSIDIARIES

 The following list includes all significant subsidiaries of the 
registrant and their state or jurisdiction of incorporation.  The 
registrant owns 100% of the outstanding voting stock of all of the 
subsidiaries listed.  The consolidated financial statements include the 
registrant and all subsidiaries.  Except as noted below, none of the 
subsidiaries does business under a trade name different from its 
corporate name.

                                               State or
                                           Jurisdiction in
                                                which
 Name of Subsidiary                         Incorporated
      
GAI-Tronics Corporation *                     Delaware
XEL Corporation *                             Colorado
Resource Consultants, Inc.                    Virginia
SRA Technologies, Inc.                        District of Columbia
SAFCO Technologies, Inc.                      Illinois

* GAI-Tronics Corporation, in addition to doing business under its 
corporate name, does business under the Instrument Associates, 
Inc. (IAI) trade name.

 XEL Corporation, in addition to doing business under its corporate 
name, does business under the XEL Communications, Inc. trade name.






<PAGE>    
<EX-23>
EXHIBIT 23.1

CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
To: Gilbert Associates, Inc.
As independent public accountants, we hereby consent to the 
incorporation of our reports included or incorporated by reference in 
this Form 10-K, into the Company's previously filed Registration 
Statements on Form S-8 (File Nos. 333-09639, 333-09635, 33-55139, 33-11693, 
33-15289, 33-32288, 33-37792, 33-37793, 33-37795, 33-43113, 33-44939 and 
33-71242). 

                                     ARTHUR ANDERSEN LLP

1601 Market Street
Philadelphia, Pennsylvania
March 18, 1997



EXHIBIT 23.2

CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

 We consent to the incorporation by reference in the Registration 
Statements of Gilbert Associates, Inc. on Form S-8 (File Nos. 333-
09639, 333-09635, 33-55139, 2-91939, 2-91940, 33-11693, 33-15289, 33-
32288, 33-37792, 33-37793, 33-37795, 33-43113, 33-44939 and 33-71242) 
of our report dated January 31, 1996, on our audits of the consolidated 
financial statements and financial statement schedules of Gilbert 
Associates, Inc. and Subsidiaries as of December 29, 1995 and for each 
of the two years in the period ended December 29, 1995, which reports 
are included in this Annual Report on Form 10-K.

COOPERS & LYBRAND L.L.P.

2400 Eleven Penn Center
Philadelphia, Pennsylvania
March 17, 1997



<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JAN-03-1997
<PERIOD-END>                               JAN-03-1997
<CASH>                                         1482000
<SECURITIES>                                         0
<RECEIVABLES>                                 33586000
<ALLOWANCES>                                   1654000
<INVENTORY>                                   16244000
<CURRENT-ASSETS>                              63560000
<PP&E>                                        84731000
<DEPRECIATION>                                37156000
<TOTAL-ASSETS>                               164327000
<CURRENT-LIABILITIES>                         31622000
<BONDS>                                              0
                          8985000
                                          0
<COMMON>                                             0
<OTHER-SE>                                    88635000
<TOTAL-LIABILITY-AND-EQUITY>                 164327000
<SALES>                                       96459000
<TOTAL-REVENUES>                             190066000
<CGS>                                         59202000
<TOTAL-COSTS>                                138727000
<OTHER-EXPENSES>                              56138000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              (3299000)
<INCOME-TAX>                                 (1415000)
<INCOME-CONTINUING>                          (1884000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (1884000)
<EPS-PRIMARY>                                   (0.30)
<EPS-DILUTED>                                   (0.30)
        

</TABLE>


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