<TABLE>
<CAPTION>

                                                       Thirteen Weeks Ended               Twenty-Six Weeks Ended
                                                  December 29       December 23       December 29       December 23
                                                     1995               1994              1995             1994
                                                                 (000's omitted, except per share data)


<S>                                                    <C>              <C>              <C>               <C>
PRIMARY
Weighted Average Shares Outstanding                    9,562            9,299            9,526             9,262

Net effect of dilutive stock
 options-based on the
 treasury stock method using
 average market price                                    261              560              368               505
                                                     --------         -------          -------           -------
     Total                                             9,823            9,859            9,894             9,767
                                           

Net income                                         $     696        $   1,945        $   3,327         $   4,140
                                           

Net income per share                               $    0.07        $    0.20        $    0.34         $    0.42
                                           

FULLY DILUTED
Weighted Average Shares Outstanding                    9,562            9,299            9,526             9,262

Net effect of dilutive  stock  options-based
 on the treasury stock method using the 
 greater of the average market price or
 period end market price                                 261              580              368               585
                                                     --------         -------          -------           -------
     Total                                             9,823            9,879            9,894             9,847
                                           

Net income                                         $     696        $   1,945        $   3,327         $   4,140
                                           

Net income per share                               $    0.07        $    0.20        $    0.34         $    0.42
</TABLE>
<PAGE>
                                           

                                   SIGNATURES


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


          C-COR ELECTRONICS, INC.
               (Registrant)



Date:     February 12, 1996               /s/ CHRIS A. MILLER
                                          C.P.A., Vice President-Finance
                                          Secretary and Treasurer
                                          (Principal Financial Officer)




Date:     February 12, 1996               /s/ JOSEPH E. ZAVACKY
                                          Controller and Assistant Secretary
                                          (Principal Accounting Officer)