EMERSON RADIO CORP
S-1, 1995-09-22
HOUSEHOLD AUDIO & VIDEO EQUIPMENT
Previous: EASTCO INDUSTRIAL SAFETY CORP, 10KSB, 1995-09-22
Next: ESPEY MANUFACTURING & ELECTRONICS CORP, 10-K, 1995-09-22



<PAGE>

                                                      Registration No. 33-
                  SECURITIES AND EXCHANGE COMMISSION
                       Washington, D.C. 20549
                              FORM S-1
                      REGISTRATION STATEMENT
                              UNDER
                     THE SECURITIES ACT OF 1933

                         EMERSON RADIO CORP.
          (Exact name of Registrant as specified in its charter)

  Delaware                      5064                       22-3285224
  (State of                     (Primary                   (I.R.S.
  Incorporation)                Standard                   Employer
                                Industrial                 Identification
                                Classification             No.)
                                Code Number)              

                               Nine Entin Road
                             Parsippany, NJ 07054
                                 (201) 884-5800
                         (Address including zip code and
                           telephone number including
             area code, of registrant's principal executive offices)
                               ______________
                              Eugene I. Davis
                                 President
                             Emerson Radio Corp.
                               Nine Entin Road
                            Parsippany, NJ 07054
                               (201) 884-5800
                      (Name address including zip code
                            and telephone number
               including area code, of agent for service)
                             ____________
                            With copies to:

     Albert G. McGrath, Jr., Esq.             Jeffrey M. Davis, Esq.
     Senior Vice President and                Lowenstein, Sandler, Kohl,
       General Counsel                           Fisher & Boylan, P.A.
     Emerson Radio Corp.                      65 Livingston Avenue
     Nine Entin Road                          Roseland, NJ 07068
     Parsippany, NJ 07054

  Approximate date of commencement of proposed sale to the public.  As soon as
practicable after the Securities and Exchange Commission declares the
Registration Statement effective.

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

                                   Proposed  Proposed       
                                   maximum   maximum        
                        Amount     offering  aggregate      Amount of
Title of each class of  to be      price per offering       registration
securities to be        registered security  price          fee
registered             
                                                            
 8 1/2% Senior            $20,750,000  Par       $20,750,000    $7,155.17
 Subordinated           
 Convertible
   Debentures Due 2002
 Common Stock            (1)       (2)       (2)            (2)
   $.01 par value

(1)   This Registration Statement also relates to an indeterminate number of
      shares of Common Stock to be issued if and when the  Debentures are
      converted in accordance with the terms thereof, including terms 
      providing for adjustment of the conversion price to prevent dilution.
(2)   No additional consideration will be received for the Common Stock, and
      accordingly no registration fee is required in connection with the
      registration of the offer and sale of such Stock.

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

                      EMERSON RADIO CORP.

Cross Reference Sheet Pursuant to Item 501 of Regulation S-K showing the
location in the Prospectus of the response to items of Part I of Form S-1.

Form S-1 Item                   Location in Prospectus
                                
1. Forepart of Registration     Cover Page
   Statement and Outside Front
   Cover Page of Prospectus
                                
2. Inside Front and Outside     Cover Page; Available Information; Back
   Back Cover Pages of          Cover Page
   Prospectus
                                
3. Summary Information, Risk    Summary; Risk Factors
   Factors and Ratio of 
   Earnings to
   Fixed Charges
                                
4. Use of Proceeds              Summary; Use of Proceeds; Management's
                                Discussion and
                                Analysis of Results of Operations and
                                Financial Condition
                                
5. Determination of Offering    Cover Page; Summary; Risk Factors; Plan
   Price                        of Distribution
                                
6. Dilution                        *
                                
7. Selling Securityholders      Cover Page; Summary; Selling
                                Securityholders; Plan of
                                Distribution
                                     
8. Plan of Distribution         Cover Page; Summary; Plan of
                                Distribution
                                     
9.   Description of Securities
     to be Registered           Cover Page; Summary; Description of
                                Debentures; Description of Other 
                                Securities
                                     
10.  Interests of Named Experts Certain Relationships and Related
     and Counsel                Transactions
                                     
11.  Information with Respect  
     to the Registrant          Summary; Risk Factors; The Company;
                                Capitalization; Selected Consolidated
                                Financial Data; Management's Discussion
                                and Analysis of Results of Operations
                                and Financial Condition; Business;
                                Legal Proceedings; Management;
                                Executive Compensation and Other
                                Information; Certain Relationships and
                                Related Transactions; Principal
                                Stockholders; Description of Other
                                Securities; Consolidated Financial
                                Statements.
                                     
12.  Disclosure of Commission's      *
     position on indemnification  
     for Securities Act liabilities
_____________
* Not Applicable



                    SUBJECT TO COMPLETION
         PRELIMINARY PROSPECTUS DATED SEPTEMBER 21, 1995

PROSPECTUS                                                         *

                         $20,750,000

                      EMERSON RADIO CORP.


          8 1/2% Senior Subordinated Convertible Debentures Due 2002


   This Prospectus relates to the offer and sale of up to $20,750,000 
aggregate principal amount of 8 1/2% Senior Subordinated Convertible 
Debentures Due 2002 (the "Debentures") of Emerson Radio Corp. ("Emerson" 
or the "Company") by the Selling Securityholders (as hereinafter defined)  
See "Selling Securityholders."  The Debentures are convertible into shares of
the Company's common stock, par value $0.01 per share (the "Common Stock"), 
at any time prior to redemption or maturity at an initial conversion price 
of $3.9875 per share, subject to adjustment under certain circumstances.  
This Prospectus also relates to the offer and sale of the shares of Common 
Stock which may be owned by the Selling Securityholders upon conversion of 
the Debentures.  On September 15, 1995, the last reported sales price of 
the Common Stock, which is traded on the American Stock Exchange ("AMEX") 
under the symbol "MSN," was $3.3125 per share.  See "Description of 
Debentures," "Description of Other Securities" and "Plan of Distribution."

   Interest on the Debentures is payable on March 15, June 15, September 15,
and December 15, of each year commencing September 15, 1995.  The Debentures
are redeemable in whole or in part, at the option of the Company at anytime
after August 15, 1998, at the redemption prices set forth herein, plus accrued
interest, if any, to the redemption date.  Each holder of Debentures will have
the right to cause the Company to redeem the Debentures if certain Designated
Events (as defined in the Indenture) should occur.  The Debentures are
subordinated to all existing and future Senior Indebtedness (as defined in the
Indenture).  At September 15, 1995, there was approximately $19.5 million of
outstanding Senior Indebtedness.  The Debentures restrict the amount of Senior
Indebtedness and other indebtedness that the Company and, in certain cases, its
subsidiaries may incur.  See "Description of Debentures."

   The Debentures were initially sold in reliance on exemptions under Section
4(2) and other exemptions under the Securities Act of 1933, as amended (the
"Securities Act"), to qualified institutional buyers (as defined in Rule 144A
under the Securities Act) ("QIBs") and to a limited number of institutional
"accredited investors" (as such term is defined in Rule 501 under the
Securities Act and referred to herein as "Accredited Investors").  Certain of
the Debentures and Common Stock underlying the Debentures have been designated
for trading in the Private Offerings, Resales and Trading through Automatic
Linkages ("PORTAL") System of the National Association of Securities Dealers,
Inc.  No other trading market currently exists for the Debentures.

             AN INVESTMENT IN THE DEBENTURES OR THE UNDERLYING
               COMMON STOCK INVOLVES A HIGH DEGREE OF RISK.

SEE "RISK FACTORS" FOR A DISCUSSION OF CERTAIN FACTORS TO BE CONSIDERED BY
PURCHASERS OF THE DEBENTURES OR THE UNDERLYING COMMON STOCK.

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

                  The date of this Prospectus is September 21, 1995.

                            SUMMARY

      The following summary is qualified in its entirety by the detailed 
information and financial statements (including the notes thereto) appearing
elsewhere in this Prospectus or incorporated by reference herein.  
References to "Emerson" or the "Company" in this Prospectus refer to 
Emerson Radio Corp. and its subsidiaries, unless the context otherwise 
indicates.

                         The Company

     Emerson, one of the nation's largest volume consumer electronics 
distributors, directly and through subsidiaries, designs, sources, 
imports and markets a variety of video and audio consumer electronics 
and microwave oven products.  The Company distributes its products 
primarily through mass merchants and discount retailers, leveraging on the
strength of its "Emerson and G-Clef" trademark, a nationally recognized 
trade name in the consumer electronics industry.  The trade name "Emerson 
Radio" dates back to 1912 and is one of the oldest and most well respected 
names in the consumer products industry.  In addition, the Company offers a
line of audio products for sale under the "H.H. Scott" brand name.  
Approximately $15 billion of factory sales are generated by the industry 
in the market segment in which the Company competes.  In calendar year 
1994, Emerson believes it was among the top three brand names in unit sales
volume of video cassette recorders ("VCRs") and TV/VCR combinations and 
among the top five brand names in unit sales volume of color televisions.

     The Company believes it possesses an advantage over its competitors due
to the combination of the Emerson brand recognition, its extensive 
distribution base and established relations with customers in the mass 
merchant and discount retail channels of distribution, its sourcing 
expertise and established vendor relations, and an infrastructure boasting 
personnel experienced in servicing and providing logistical support to the
domestic mass merchant distribution channel.  Emerson intends to
leverage its core competencies to offer a broad variety of current and new 
consumer products to retail customers in developing markets worldwide.  
The Company intends to form joint ventures and enter into licensing 
agreements which will take advantage of the Company's trademarks and 
utilize the Company's logistical and sourcing advantages.

     The Company's core business consists of the distribution and
sale of various low to moderately priced product categories, including black 
and white and color televisions, VCRs, video cassette players ("VCPs"), 
TV/VCR combination units, home stereo and portable audio products and
microwave ovens.  The majority of the Company's marketing and sales of these 
products is concentrated in the United States and, to a lesser extent, 
Canada and certain other international regions.  Emerson's major competition 
in these markets are foreign-based manufacturers and distributors.   See
"Business."

     The Company successfully restructured its financial position
(the "Restructuring") through a plan of reorganization confirmed
under Chapter 11 of the United States Bankruptcy Code ("Plan of
Reorganization") on March 31, 1994.  Through the Restructuring,
the Company reduced its institutional debt by approximately $203
million.  Additionally, the Company increased its net sales by
34% in the fiscal year ended March 31, 1995 ("Fiscal 1995"), the
fiscal year immediately following emergence from bankruptcy, as
compared to the prior fiscal year.  Also, since the fiscal year
ended March 31, 1993 ("Fiscal 1993"), the Company has reduced its
annual fixed operating costs by more than 50%.  See "The Company
- - Restructuring of the Company."

                          The Offering

Securities Offered           $20,750,000 aggregate principal
                             amount of 8 1/2% Senior
                             Subordinated Convertible
                             Debentures Due 2002 and the
                             underlying shares of Common
                             Stock by the Selling
                             Securityholders.  See
                             "Description of Debentures" and
                             "Selling Securityholders."
                             
Interest Payment Dates       March 15, June 15, September 15
                             and December 15 of each year
                             commencing September 15, 1995.
                             For the interest period ending
                             on September 15, 1995, interest
                             as to each Debenture will be
                             calculated from the closing
                             date of the sale to the initial
                             Debenture holder applicable to
                             such Debenture.
                             
Conversion Rights            The Debentures are convertible
                             prior to redemption or
                             maturity, at the option of the
                             holder, into shares of Common
                             Stock at an initial conversion
                             price of $3.9875 per share of
                             Common Stock, subject to
                             adjustment under certain
                             circumstances (the "Conversion
                             Price").  See "Description of
                             Debentures."
                             
Redemption at Option of the  At the Company's option, the
Company                      Debentures are redeemable after
                             the expiration of three years
                             from the date of issuance, in
                             whole or in part, at the
                             redemption prices (expressed as
                             a percentage of principal
                             amount) set forth below for the
                             applicable 12-month period
                             beginning August 15:
                             
                             Year          Redemption Price
                             
                             1998               104%
                             1999               103%
                             2000               102%
                             2001               101%
                             
                             and at maturity at 100% of
                             principal, together in the case
                             of any such redemption with
                             accrued interest to the
                             redemption date.  See
                             "Description of Debentures."
                             
Repurchase at Option of      If a Designated Event (as
Holders                      defined herein)  occurs, each
                             holder of the Debentures has
                             the right, subject to certain
                             conditions and restrictions, to
                             require the Company to offer to
                             repurchase all outstanding
                             Debentures, in whole or in
                             part, owned by such holder at
                             100% of their principal amount
                             plus accrued interest, if any,
                             to the date of repurchase.  If
                             a Designated Event occurs, no
                             assurance can be given that the
                             Company would have sufficient
                             funds to pay the repurchase
                             price for all Debentures
                             tendered by the holders
                             thereof.  The Company's ability
                             to make such payments may be
                             limited by the terms of then
                             existing borrowings and other
                             agreements.  See "Risk
                             Factors," "Management's
                             Discussion and Analysis of
                             Results of Operations and
                             Financial Condition" and
                             "Description of Debentures."
                             
Subordination                The Debentures are subordinated
                             to all existing and future
                             Senior Indebtedness (as defined
                             herein).  At September 15,
                             1995, there was approximately
                             $19.5 million of outstanding
                             Senior Indebtedness.  The
                             Indenture (the "Indenture")
                             governing the Debentures
                             restricts the amount of Senior
                             Indebtedness and other
                             indebtedness that the Company
                             and, in certain instances, its
                             subsidiaries may incur.  See
                             "Description of Debentures."
                             
Use of Proceeds              The Company will not receive
                             any of the proceeds from the
                             sale of Debentures and/or
                             underlying Common Stock offered
                             and sold by the Selling
                             Securityholders.
                             
Registration                 In the Indenture, the Company
                             agreed to file  the
                             registration statement
                             applicable to this Prospectus
                             (the "Registration Statement")
                             covering the resale of the
                             Debentures (and the resale of
                             the Common Stock underlying the
                             Debentures) by December 21,
                             1995 and to maintain such
                             effectiveness for a three-year
                             period.  The interest rate on
                             the Debentures shall be
                             increased by 0.5% if the
                             Company fails to cause the
                             Registration Statement to
                             become effective by December
                             21, 1995 or to maintain such
                             effectiveness for a three-year
                             period provided that such
                             increase shall be effective
                             only for so long as the
                             Registration Statement is not
                             effective.  See "Description of
                             Debentures."
                             
Trading Market               Certain of the Debentures (and
                             the Common Stock underlying
                             such Debentures) sold to QIBs
                             have been designated for
                             trading on the PORTAL System.
                             No other market currently
                             exists for the Debentures.  The
                             Common Stock is listed on the
                             AMEX under the symbol "MSN."
                             See "Description of Debentures"
                             and "Description of Other
                             Securities."
                             

Shares of Common Stock       
Outstanding Before Offering1 40,252,772
                             
Shares of Common Stock       
Outstanding
Assuming Conversion of       
$20,750,000 Aggregate        
Principal Amount of          45,456,533
Debentures1,2
                             
Certain Covenants            The Indenture pursuant to which
                             the Debentures were issued
                             restricts, among other items,
                             the ability of the Company and
                             its subsidiaries to: incur
                             additional indebtedness, pay
                             dividends or make distributions
                             or other restricted payments;
                             consolidate, merge or sell all
                             or substantially all of their
                             assets; create liens; sell
                             certain assets; sell or issue
                             capital stock of the Company's
                             subsidiaries; make certain
                             investments, loans and
                             advances; enter into
                             transactions with affiliates;
                             and make prepayments on
                             outstanding indebtedness other
                             than Senior Indebtedness.
                             These covenants are subject to
                             important exceptions and
                             qualifications.  See
                             "Description of Debentures."
                             
Risk Factors                 The Debentures offered hereby
                             involve a high degree of risk.
                             Prospective purchasers of the
                             Debentures or the Common Stock
                             underlying the Debentures
                             should carefully consider all
                             the information set forth in
                             this Prospectus and, in
                             particular, should evaluate the
                             specific risk factors set forth
                             under "Risk Factors,"
                             including, but not limited to,
                             a discussion of operating
                             losses and recent
                             reorganization, the Company's
                             secured indebtedness and
                             financing, and certain
                             outstanding litigation.
                             
<footnote>
1Does not include an aggregate of 3,550,000 shares of Common Stock issuable
upon exercise of (i) 1,890,000 outstanding options exercisable at a weighted
average exercise price of $1.03 per share; (ii) 750,000 outstanding seven-
year warrants exercisable at an exercise price of $1.00 per share until March
31, 1997 and excalating $0.10 per share per annum thereafter until expiration
(March 31, 2001); (iii) 410,000 options available for issuance under the
Company's stock option plans; and (iv) 500,000 outstanding five-year warrants
exercisable at an exercise price of $3,9875 per share granted to Dresdner 
Securities (USA) Inc. (the "Placement Agent") and its authorized dealers in
connection with the private placement of Debentures.  Also does not include 
shares of Common Stock issuable from and after March 31, 1997, upon 
conversion of $10 million of Series A Preferred Stock at a price equal to 
80% of the average market value of a shares of Common Stock at the time of
conversion.  See "Risk Factors-Potential Future Sales of Stock," 
"Executive Compensation and Other Information" and "Description of Other 
Securities."

2Gives effect to the issuance of 5,203,761 shares of Common Stock upon 
conversion of $20,750,000 aggregate principal amount of Debentures at the
initial Conversion Price of $3,9875 per share.
</footnote>

             Summary of Consolidated Financial and Operating Data


         The following table sets forth for the periods and dates indicated,
selected  consolidated financial data of the Company and  its  subsidiaries.
The  Company  changed  its fiscal year-end from December  31  to  March  31,
beginning with the period ended March 31, 1992.  Previously, the Company had
changed its fiscal year-end from March 31 to December 31, beginning with the
period  ended December 31, 1990.  The Summary Financial Data should be  read
in  conjunction  with the Consolidated Financial Statements,  including  the
notes  thereto  set  forth  elsewhere in  this  Prospectus.   All  unaudited
financial  information  reflects all adjustments  that  management  believes
necessary to present fairly the results of operations for the periods  being
reported.

<TABLE>
                  
                                     Historical
                       <C>          <C>     <C>            <C>      <C>     <C>     <C>            <C>            
                       Nine Months  Year    Three Months   Year     Year    Year    Three Months   Three Months          
                         Ended      Ended      Ended       Ended    Ended   Ended      Ended         Ended    
                        Dec. 31,    Dec. 31   Mar. 31     Mar. 31   Mar 31, Mar. 31,  June 30       June 30,     
                         1990        1991      1992        1993      1994    1995       1994         1995
                         (In thousands, except per share and ratio data)
<S>                                                                        
Statement of Operations Data:
Net Sales:                                                              
Core Business           $528,809    $716,651  $169,936    $741,357  $487,390 $654,671   $137,140      $57,058
Personal Computers                                                                
and Other               $ 96,609      73,555     1,562         --        --       --       --            --
                         625,418     790,206   171,498     741,357   487,390  654,671     137,140      57,058   
Net Earnings 
  (Loss(1)              $(37,463)    (60,746)  ( 6,976)    $56,000)   55,501    7,375      (2,894)     (1,401)
                 
Per Common Share:                                                         
Net Earnings (Loss) 
 Per Common Share      $  (1.03)    $ (1.60) $  (0.18)    $ (1.47)     1.45      0.16      (0.09)    $  (0.03)

Weighted Average                                                          
Number of Common
 and Common Equivalent 
  Shares Outstanding     36,519      37,897   37,968      38,179      38,191   46,571     33,333       40,253
                                                                          
Common Shareholders'
  Equity (Deficit)(3)  $   1.78        0.12    (0.04)      (1.52)       0.98     1.08       0.88         1.04
                                                                          
Ratio of Earnings                                                          
(Loss) to                                                                 
Combined Fixed                     
Charges and             
Preferred Stock
Dividends               ( 1.85)       (2.21)  (0.60)      (2.03)      (6.16)     2.92      (3.74)       (0.86)

Coverage Deficiency     13,978       18,546   4,217      18,257      10,243       --         635          803 


                                                As of June 30, 1995
    Balance Sheet Data:                      Actual         As Adjusted(4)
                                             
                                              
                                              
    Working Capital                          $39,871         $ 59,244
    Total Assets                             103,422          104,799
    Total Debt                                25,870           27,247
    Common Shareholders' Equity               42,944           42,944
    Shareholders' Equity                      51,944           51,944
                                             
</TABLE>
__________________
(1) The  net earnings for the fiscal year ended March 31, 1994  ("Fiscal
    1994"),  include an extraordinary gain of $129,155,000, or $3.38 per  share,
    on  the  extinguishment  of  debt settled in  the  Plan  of  Reorganization.
    Additionally,  the Company recorded reorganization expenses  of  $17,385,000
    relating primarily to the writedown of assets transferred to creditors under
    the  Plan of Reorganization and professional fees and other related expenses
    incurred  during the bankruptcy proceedings.  The results of operations  for
    Fiscal  1993,  the  three months ended March 31, 1992  and  the  year  ended
    December  31,  1991  include  restructuring and other  nonrecurring  charges
    aggregating  $35,002,000, $3,698,000 and $36,964,000,  respectively.   These
    charges  represent the cost of discontinuing the personal computer business,
    professional  fees  and  other expenses related to the  Company's  financial
    restructuring,  and  the  up-front costs and writedowns  of  certain  assets
    associated with implementing long-term cost reduction programs.  Charges for
    Fiscal  1993  also  include  costs related to the  Company's  proxy  contest
    settled  in  June  1992.   The year ended December 31,  1991  also  includes
    charges related to the discontinuance of the H.H. Scott domestic business.
(2) Net  earnings  (loss) per common share for all periods,  except  Fiscal
    1995  and  the  three months ended June 30, 1994 and 1995, are based  on 
    the weighted average number of old common shares outstanding during each  
    period.   Net  earnings  per  common share for Fiscal 1995 is  based  on
    the  weighted average  number  of  shares  of new Common Stock  and  
    related  common  stock equivalents  outstanding during the year.  Common
    Stock  equivalents  include 9,081,000  shares  assuming conversion of 
    $10 million of Series  A  Preferred Stock  at  a  price equal to 80% of 
    the weighted average market  value  of  a share  of Common Stock, 
    determined on a quarterly basis.  Since the Series  A Preferred  Stock 
    is not convertible into Common Stock until March  31,  1997,  the number
    of shares  issuable  upon  conversion  may  be  significantly different.
    Net  loss per common share for the three months ended  June  30, 1994  
    and  1995  is  based on the weighted average number of  shares  of  new
    Common  Stock  outstanding during each period.  The net loss  per  share  
    for both  periods  does not include common stock equivalents assumed  
    outstanding since they are anti-dilutive.
(3) Calculated  based  on common shareholders equity  (deficit)  divided  by
    actual  shares of Common Stock outstanding.  Common shareholders' equity 
    at March  31,  1994  and  1995 and June 30, 1994 and 1995 are  equal  to 
    total shareholders' equity less $10 million for the liquidation 
    preference of  the Series A Preferred Stock.
(4) Balance  sheet  data  is  adjusted to give  effect  to  the  initial
    application  of the estimated net proceeds of $19,373,000 from the  
    issuance of $20,750,000 of Debentures.

                    Supplemental Results of Operations

      The  following table presents consolidated  sales  and  net
earnings (loss) for the past five years on the basis of  a  March
31 fiscal year-end.  This information is provided for comparative
purposes  only  and  should  be  read  in  conjunction  with  the
Consolidated  Financial Statements, including the notes  thereto,
and   "Management's  Discussion  and  Analysis  of   Results   of
Operations  and Financial Condition" set forth elsewhere  in  the
Prospectus.  The financial information for the years ended  March
31,  1992  and  March 31, 1991 is unaudited and  was  derived  by
adjusting  the audited results of operations of the  Company  for
the  years  ended  December 31, 1990 and  December  31,  1991  to
include  the  results of operations for the three  month  periods
ended   March   31,   1991  (unaudited)  and  March   31,   1992,
respectively, and to omit the unaudited results of operations for
the  three  months  ended March 31, 1991  for  the  latter.   All
unaudited  financial  information reflects all  adjustments  that
management  believes necessary to present fairly the  results  of
operations for the periods being reported.

<TABLE>
                                 Year Ended March 31,

                            1991     1992      1993      1994      1995
                             (In thousands, except per share data)
                                                       
Net Sales:                                             
  Core Business         $662,421  $752,975  $741,357   $487,390   $654,671
  Personal Computers
   and Other             123,385    48,341     -         -        -
                 
                        $785,806  $801,316  $741,357   $487,390   $654,671
                                                       
Net Earnings
   (Loss)               $(52,435) $(52,750) $(56,000) $  55,501   $  7,375
                                                       
Net Earnings (Loss)                                    
Per Common Share(1)(2)  $  (1.42) $  (1.39) $  (1.47) $    1.45   $   0.16
                                                       
Weighted Average                                       
Number of Common
and Common Equivalent 
  Shares Outstanding      36,854    37,925    38,179     38,191     46,571

_______________
(1)The  net  earnings  for Fiscal 1994 include an  extraordinary
   gain   of   $129,155,000,  or  $3.38  per   share,   on   the
   extinguishment of debt settled in the Plan of Reorganization.
   Additionally, the Company recorded reorganization expenses of
   $17,385,000  relating primarily to the write down  of  assets
   transferred  to  creditors in the Plan of Reorganization  and
   professional fees and other related expenses incurred  during
   the  bankruptcy  proceedings.  The results of operations  for
   the  fiscal years ended March 31, 1993, 1992 and 1991 include
   restructuring    and    nonrecurring   charges    aggregating
   $35,002,000,  $40,012,000 and $650,000, respectively.   These
   charges  represent  the  cost of discontinuing  the  personal
   computer  business,  professional  fees  and  other  expenses
   related to the Company's financial restructuring, and the up-
   front costs and write downs of certain assets associated with
   implementing long-term cost reduction programs.  Charges  for
   Fiscal 1993 also include costs related to the Company's proxy
   contest settled in June 1992.  The year ended March 31,  1992
   also  includes charges related to the discontinuance  of  the
   H.H. Scott domestic business.

(2)Net  earnings (loss) per common share for all periods, except
   Fiscal  1995,  are  based on the weighted average  number  of
   shares  of Common Stock outstanding during each fiscal  year.
   Net earnings per common share for Fiscal 1995 is based on the
   weighted  average  number of shares of new Common  Stock  and
   related common stock equivalents outstanding during the year.
   Common  stock  equivalents include 9,081,000 shares  assuming
   conversion  of $10 million of Series A Preferred Stock  at  a
   price equal to 80% of the weighted average market value of  a
   share  of  Common  Stock, determined on  a  quarterly  basis.
   Since  the  Series A Preferred Stock is not convertible  into
   Common  Stock  until  March 31, 1997, the  number  of  shares
   issuable upon conversion may be significantly different.

                          RISK FACTORS

      An  investment  in the Debentures or the underlying  Common
Stock  involves  a  high  degree of risk.  Prospective  investors
should carefully consider the following risk factors, as well  as
other information contained in this Prospectus:

Operating Losses and Recent Reorganization

      Although the Company reported a net profit of $7,375,000 in
Fiscal  1995,  the Company subsequently reported a  net  loss  of
$1,401,000 for the first quarter of its fiscal year ending  March
31,  1996  ("Fiscal  1996").  See "Risk Factors  -  Seasonality."
Prior thereto, the Company, on a consolidated basis, operated  at
a loss in the aggregate from the nine month period ended December
31,  1990  through Fiscal 1994 and had an accumulated deficit  of
$199.9  million as of March 31, 1994, prior to the  extraordinary
gain recognized on the extinguishment of debt as a result of  the
Restructuring.  See "The Company - Restructuring of the Company."
For Fiscal 1994, the Company experienced a significant decline in
sales  from the prior year, which decline commenced in the latter
part  of Fiscal 1993.  Additionally, for Fiscal 1994, the Company
generated  a  gross  profit of $0.9 million on  consolidated  net
sales  of $487.4 million and recorded a consolidated net loss  of
$73.7  million prior to the extraordinary gain recognized on  the
extinguishment of debt.  During Fiscal 1993, the Company reported
a  consolidated net loss of $56 million attributable  to  reduced
sales to key customers and recorded substantial restructuring and
other  nonrecurring charges aggregating $35 million.   While  the
Company  reported a profit for Fiscal 1995, and decreased  losses
by  approximately 52% for the three months ended June 30, 1995 as
compared  to  the  same  period in  the  prior  Fiscal  Year,  no
assurance can be given that the Company will be able to  continue
to  generate sufficient revenues to meet its operating  expenses,
make  its  interest  payments under the Debentures  or  otherwise
continue  to operate profitably in the future.  See "Management's
Discussion  and Analysis of Results of Operations  and  Financial
Condition."

Risks  Associated  With  the Company's Secured  Indebtedness  and
Financing

      As  of  September  15, 1995, the Company had  approximately
$19.5  million of Senior Indebtedness outstanding with its United
States  secured  credit lender pursuant to the  terms  of  a  $60
million  credit  facility.  Substantially all of  the  assets  of
Emerson  and  certain  of  its  subsidiaries,  except  for  their
trademarks,   are   encumbered  to  secure  repayment   of   such
indebtedness.   The trademarks are subject to a  negative  pledge
covenant.   See "Management's Discussion and Analysis of  Results
of  Operations and Financial Condition - Subsequent Events."  The
Company's  ability  to meet its ongoing debt service  obligations
and  operate  its  business will depend on a number  of  factors,
including  its  ability  to  operate its  business  as  presently
projected, the success of future operations, the availability  of
working  capital  and  compliance with the  requirements  of  the
Indenture.  See "Management's Discussion and Analysis of  Results
of  Operations  and  Financial  Condition"  and  "Description  of
Debentures."  As market conditions permit, the Company  plans  to
secure  additional financing (subject to restrictions imposed  on
it  by its credit facilities and the Indenture), as necessary, in
the  form  of debt or equity, to finance the growth of  its  core
business, product line extensions and any new business ventures.

Dependence on Key Customers

     During the three months ended June 30, 1995 and Fiscal 1995,
1994,   and   1993,  approximately  16%,  53%,  34%,   and   39%,
respectively, of consolidated net sales were made by the  Company
to  Wal-Mart  Stores, Inc. ("Wal-Mart").  Similarly, during  such
periods, 10%, 10%, 12% and 11%, respectively, of consolidated net
sales  were  made  by the Company to Target Stores,  Inc.   While
management   believes  that  the  Company   presently   has   and
historically has had good relationships with these two customers,
the  Company  has no long-term contracts with such customers,  as
they purchase on individually placed purchase orders submitted to
the  Company.  The Company has entered into agreements with Otake
Trading  Co.,  Ltd.  and certain related entities  ("Otake")  its
largest  supplier,  which provide, among other  things,  for  the
limited  license  of  certain  trademarks  to  that  supplier  to
manufacture and sell video product under the "Emerson and G-Clef"
trademark directly to  Wal-Mart.   The decrease in sales to 
Wal-Mart for  the  three months  ended  June  30, 1995, as compared
to the  other  periods presented  was  the  direct result of these  
agreements.   It  is anticipated  that the net operating results 
of the  Company  will not   be   adversely  impacted  by  such  a  
decline  in   volume attributable to the licensing arrangement with 
its supplier since the  Company will receive royalty payments under 
this arrangement and a corresponding reduction in the Company's 
operating expenses attributable thereto.  No assurance can be given
that the Company will   obtain  such  operating  results  or  that  
the  licensing arrangement  will  not  adversely impact its  operations
or  the reputation  of  its  trade names or products.  See  "Management's
Discussion  and Analysis of Results of Operations  and  Financial
Condition."  There can be no assurances that other key  customers
will  continue  to  account  for comparable  percentages  of  the
Company's sales and the loss of a significant volume of purchases
could  have  a material adverse impact on the Company in  certain
circumstances.

Dependence on Key Vendors

      The  Company is dependent upon certain unaffiliated foreign
manufacturers   for  various  components,  parts   and   finished
products;  some of those manufacturers also produce products  for
the  Company's  competitors.  In particular, Otake accounted  for
approximately  18%,  73%,  59%, and  71%,  respectively,  of  the
Company's purchases during the three months ended June  30,  1995
and  Fiscal  1995,  1994,  and 1993.  The  Company  has  recently
entered  into agreements with Otake, including a supply agreement
which  provides the Company the option to purchase video  product
from  Otake  for  a period of three years.  See "Risk  Factors  -
Dependence  on  Key Customers" and "Business - Licensing."   Kong
Wah  Video  Company  Limited and related  entities  ("Kong  Wah")
accounted for approximately 10% of the Company's purchases during
the   three   months  ended  June  30,  1995  and  Fiscal   1994.
Additionally, Daewoo Electronics Co., Ltd., Imarflex,  Mfg.  Co.,
Ltd.  and Musical Electronics Limited accounted for approximately
22%, 21% and 14%, respectively, of the Company's purchases during
the three months ended June 30, 1995.  Disruption or cessation in
purchases  from,  any delay or disruption in regular  and  timely
deliveries  by, or any deterioration in the quality  of  products
of,  such  vendors could have a material adverse  effect  on  the
Company's  results of operations.  Management, however,  believes
alternative  sources of supply are available in the  marketplace.
From  time  to  time, the Company has been required  to  allocate
product  among  its customer base.  See "Management's  Discussion
and  Analysis  of Results of Operations and Financial  Condition"
and "Business - Design and Manufacturing."

No Security for Debentures; Subordination

      The  Debentures represent general unsecured obligations  of
the  Company.   The  rights of the holders of the  Debentures  to
receive   payment  of  any  principal  or  interest  thereon   is
subordinate  to  the  prior  payment of  the  principal  of  (and
premium,  if  any), and the interest on, all Senior  Indebtedness
(as   defined  in  the  Indenture  and  summarized  herein  under
"Description of Debentures") of the Company, whether  secured  or
unsecured,  and  any  deferrals, renewals or extensions  of  such
Senior  Indebtedness.   As of September  15,  1995,  the  Company
estimates  its  Senior  Indebtedness to  be  approximately  $19.5
million.  Upon any receivership, insolvency, assignment  for  the
benefit of creditors, bankruptcy, reorganization, sale of all  or
substantially all of the assets, dissolution, liquidation, or any
other  marshalling of the assets and liabilities of the  Company,
or,  if  the  Debentures  are declared due  and  payable  on  the
occurrence  of an Event of Default (as defined herein),  then  no
amounts shall be paid by the Company on the Debentures for  their
respective  principal and interest thereon unless and  until  the
principal  of, and the interest on, all Senior Indebtedness  then
outstanding are paid in full.  See "Description of Debentures."

Lack   of  Sinking  Fund;  Substantial  Final  Payment  for   the
Debentures

      The Company is under no obligation to make any sinking fund
payments  with  respect to the Debentures and the Debentures  are
redeemable only at the Company's option prior to stated maturity,
except  for  a  holder's  limited  right  to  repayment  upon   a
Designated  Event pursuant to the terms of the Indenture.   Thus,
the  Company will be required to repay on August 15, 2002, up  to
the principal amount of the Debentures sold in this Offering, and
then  outstanding, and any accrued interest thereon on such date.
If  the Company does not have sufficient funds to pay such amount
at  maturity,  it will have to refinance the Debentures  at  that
time.  There can be no assurance that the Company will be able to
obtain such financing.  See "Description of Debentures."

Licensing Risks

      The Company has licensed the "Emerson and G-Clef" trademark 
to certain parties on  a  limited  basis and intends to pursue 
additional  licensing opportunities.   While  the  Company believes  
that  its  quality control system and contractual protective provisions
are adequate to  protect the integrity and reputation of its trademarks,
there can  be  no assurance that the actions of the Company's licensees
in  manufacturing or distributing products under the Emerson and G-Clef" 
trademark will not adversely, even if temporarily, impact the value of  the
Company's  trademarks.  The Company has registered  the  "Emerson and G-Clef" 
"H.H. Scott"  and  "Scott"  trademarks  for  certain  of  its  consumer
products  in the United States, Canada, Mexico and various  other
countries.   Despite  the  legal  protection  afforded  by   such
registration, there can be no assurance that there  will  not  be
infringements  of  the Company's trademarks or that  the  Company
would  be  able to successfully prosecute any such infringements.
Any  damage  to  the Company's trademarks by a  licensee  or  any
trademark  infringement could have a material adverse  effect  on
the  Company's business.  Further, the Company has agreed not  to
pledge  its  trademarks  under its United States  secured  credit
facility  and under the Indenture.  See "Management's  Discussion
and  Analysis of Results of Operations and Financial Condition  -
Subsequent  Events,"  "Business  -  Licensing"  and  "Business  -
Trademarks."

Seasonality

      The  Company generally experiences stronger demand for  its
products  in  the quarters of each year ending September  30  and
December 31.  Accordingly, to accommodate such increased  demand,
the  Company  is  generally required to place  seasonally  higher
orders  with its vendors during the quarters ending June  30  and
September  30, thereby affecting the Company's need  for  working
capital  during  such  periods.  On a  corresponding  basis,  the
Company  also is subject to increased returns during the quarters
ending  on  March  31  and June 30, which adversely  affects  the
Company's  collections  activities  during  such  periods,   also
affecting its liquidity.  Operating results may fluctuate due  to
other  factors  such  as the timing of the  introduction  of  new
products,  price  reductions by the Company and its  competitors,
demand  for the Company's products, product mix, delay, available
inventory levels, fluctuation in foreign currency exchange  rates
relative to the United States dollar, seasonal cost increases and
general  economic conditions.  See "Management's  Discussion  and
Analysis of Results of Operations and Financial Condition."

Competition and Dependence on Market Acceptance

      The  market segment in which the Company competes is highly
competitive.  The mass merchandise and discount retail market  is
divided  among a large number of foreign-based manufacturers  and
distributors.  Many  of  the Company's competitors  have  or  may
obtain significantly greater financial and marketing strength and
resources  than  the  Company,  enabling  them  to  compete  more
effectively than the Company.  Further, the Company's business is
dependent upon consumer awareness and acceptance of existing  and
new products.  The Company's products compete at the retail store
level for shelf space and promotional displays, all of which have
an  impact on the Company's established and proposed distribution
channels.   Competition,  or  failure  of  consumers  to   accept
existing  or  new products, may result in reduced sales,  reduced
profit  margins,  or  both, for the Company.   There  can  be  no
assurance   that   the  Company  will  not  encounter   increased
competition  in  the future, which could have a material  adverse
effect  on  the  ability  of the Company to  successfully  market
existing  products, develop new products or expand its  business.
See   "Management's  Discussion  and  Analysis  of   Results   of
Operations and Financial Condition" and "Business - Competition."

Potential Product Liability and Insurance Limits

     A failure of any of the products marketed by the Company may
subject  the Company to the risk of product liability claims  and
litigation arising from injuries allegedly caused by the improper
functioning  or  design of its products.  The  Company  currently
maintains  product  liability  insurance  in  amounts  which  the
Company  considers  adequate.  No product liability  claims  have
been  asserted or, to the knowledge of the Company's  management,
threatened against the Company to date, which management believes
would   have   a   material  adverse  effect  on  the   Company's
consolidated financial position.  To the extent product liability
losses  are beyond the limits or scope of the Company's insurance
coverage,  any  such losses could have a material adverse  effect
upon  the  Company's  business,  operations,  profitability   and
assets.

Government Regulation

      Pursuant  to the Tariff Act of 1930, as amended, the  Trade
Act  of  1974, and regulations promulgated thereunder, the United
States   Government  charges  tariff  duties,   excess   charges,
assessments and penalties on many imports.  These regulations are
subject  to constant change and revision by governmental agencies
and  by action of the United States Trade Representative and  may
have the effect of increasing the cost of goods purchased by  the
Company  or limiting quantities of goods available to the Company
from  its  overseas suppliers.  Additionally, a number of  states
have  adopted  statutes regulating the manner of determining  the
amount  of  payments  to independent service  centers  performing
warranty  service on products such as those sold by the  Company.
Such statutes may have the effect of increasing the costs of  the
Company's   operations.   Additional  Federal   legislation   and
regulations  regarding  the importation of  consumer  electronics
products,  including the products marketed by the  Company,  have
been  proposed from time-to-time and, if enacted into law,  could
adversely  affect  the  Company's  results  of  operations.   See
"Business -- Government Regulation."

Tax Risks

     The Company realized a substantial amount of cancellation of
indebtedness ("COD") as a result of the Restructuring.   However,
the  Company did not include such COD in its gross income because
the  Restructuring  was  consummated  as  part  of  the  Plan  of
Reorganization.   See  "The  Company  -  Restructuring   of   the
Company."   Ordinarily, the Company would be required  to  reduce
certain Federal income tax attributes (e.g., a net operating loss
for the taxable year of the debt discharge, net operating loss or
tax credit carry forwards, tax basis of assets) by the amount  of
COD  so excluded from its gross income.  The Company's management
believes that the exchanges of debt-for-stock by certain  of  the
Company's institutional creditors should qualify for an exception
from  those  requirements  applicable to  certain  stock-for-debt
exchanges.   Further, management believes that the  Restructuring
should  qualify as a tax free reorganization under  the  Internal
Revenue  Code of 1986, as amended (the "Code").  It  is  possible
that  the  Internal  Revenue  Service  could  contend  that   the
stock-for-debt  exception is not applicable to the Restructuring,
or   that  the  Restructuring  does  not  constitute  a  tax-free
reorganization.   In  either  such  event,  the   Company's   net
operating  loss carry forwards and tax credit carry forwards  and
other  tax  attributes would be reduced by a significant  amount,
and  the  reorganized Company's taxable income would  be  greater
than  it  would  be if the Restructuring constitutes  a  tax-free
reorganization.

      Assuming  the  stock-for-debt  exception  applies  and  the
Restructuring   qualifies   under  the  tax-free   reorganization
provisions  of  the  Code,  the  ability  to  carry  forward  the
Company's  net operating loss and tax credit carry forwards  from
taxable  years (or portions thereof) ending on or  prior  to  the
consummation  of  the Plan of Reorganization  is  subject  to  an
annual  limitation under Sections 382 and 383 of the  Code.   The
annual  limitation is approximately $2,200,000.  This  limitation
could be reduced or eliminated if the Company becomes subject  to
a  second, later, annual limitation under Sections 382 and 383 of
the Code because of future equity changes, including the issuance
of  the Common Stock on conversion of the Debentures described in
this  Prospectus.   Finally,  under  certain  circumstances,  the
Company could become subject to a personal holding company tax in
the future.  See "Certain Federal Income Tax Considerations."

Controlling Stockholders

      As  a  result  of the Restructuring, Fidenas  International
Limited,  now  known  as  Fidenas International  Limited,  L.L.C.
("Fidenas    International"),   Elision    International,    Inc.
("Elision") and GSE Multimedia Technologies Corporation  ("GSE"),
own,  in  the  aggregate,  30 million  shares  of  Common  Stock,
representing  approximately 74.5% of  the  Company's  outstanding
shares  of  Common Stock.  Geoffrey P. Jurick,  Chairman  of  the
Board of Directors and Chief Executive Officer of the Company may
be  deemed  to  control  each of Fidenas International,  GSE  and
Elision, through stock ownership, direct or indirect, position of
officer  or  director, or otherwise.  Consequently, such  persons
and entities on a combined basis will have the power to elect the
Company's   Board  of  Directors  and,  consistent   with   their
respective  fiduciary  responsibilities, to  approve  any  action
requiring stockholder approval.  Because of the existence of such
interrelationships noted above, it is possible that conflicts  of
interest may arise between certain of the Company's officers  and
directors,  Fidenas  International, GSE, Elision  and/or  any  of
their respective affiliates.  If conflicts of interest arise, the
Company's  Board  of Directors is obligated to resolve  any  such
conflicts in a manner consistent with its fiduciary duties.   All
future  transactions between the Company and its affiliates  will
be  on  terms  no  less  favorable than could  be  obtained  from
unaffiliated third parties and must be approved by a majority  of
the  independent  outside  members  of  the  Company's  Board  of
Directors  who  do  not  have an interest  in  the  transactions.
Further,  certain restrictions have been imposed on  transactions
between  the Company and its affiliates in the Indenture for  the
Debentures.  See "Principal Stockholders," "Certain Relationships
and   Related  Transactions,"  "Description  of  Debentures"  and
"Description of Other Securities."

Litigation Relating to Common Stock

       The   shares  of  Common  Stock  issued  to  GSE,  Fidenas
International  and  Elision in connection with the  Restructuring
are  the subject of certain legal proceedings in the Commonwealth
of Bahamas and the United States.  It is possible that a court of
competent jurisdiction may order the turnover of all or a portion
of  the  shares of Common Stock owned by such persons to a  third
party.   A turnover of a substantial portion of the Common  Stock
could result in a "change of control" prohibited pursuant to  the
terms  of the Company's credit facility and pursuant to the terms
of  the Debentures.  Additionally, such a change in control could
result  in  a  second  ownership  change  further  limiting   the
Company's  ability  to use its net operating  loss  carryforwards
("NOLs")  and  tax  credit  carryovers ("TCCOs").   See  "Certain
Federal Income Tax Considerations," "Principal Stockholders"  and
"Legal  Proceedings."  If a turnover of a substantial portion  of
the Common Stock results from such legal proceedings, the holders
of  such  Common  Stock may have different investment  objectives
than  the  current holders of the Common Stock.   Sales  of  such
Common  Stock by such holders, or the perception that such  sales
may  occur,  could adversely affect prevailing market prices  for
the Common Stock or the Company's ability to raise capital in the
future.   See  "Description of Debentures" for a  description  of
certain  adjustments in the Conversion Price  of  the  Debentures
upon  certain decreases in the weighted average closing price  of
the  Common  Stock attributable to certain events resulting  from
the  litigation  described  in  this  paragraph.   However,  such
securities would constitute "restricted securities" as defined in
paragraph  (a)(3)  of Rule 144 promulgated under  the  Securities
Act.   Resales of such securities may only be made in  compliance
with  Rule 144, another applicable exemption under the Securities
Act, or pursuant to an effective registration statement under the
Securities Act.  A settlement of the legal proceedings  described
above may entail requests for certain actions to be taken by  the
Company   to  permit  greater  liquidity  of  any  Common   Stock
transferred  pursuant to any such settlement.  Such  actions,  if
any,  on  the part of the Company will be taken by the  Board  of
Directors of the Company consistent with its fiduciary duties and
in  accordance with certain restrictive provisions  contained  in
the  Indenture  for  the  Debentures.  The  Placement  Agent  has
agreed,  subject  to  the  granting  of  registration  rights  in
accordance  with the requirements of the Indenture and applicable
law,  to  permit  the registration of up to 5,000,000  shares  of
Common  Stock  owned by GSE, Fidenas International  and  Elision,
which registration rights were subsequently approved by the Board
of  Directors of the Company.  No assurance can be given that any
settlement of such legal proceedings will occur or that the terms
of  any  such  settlement will be beneficial to the Company,  its
stockholders or the market value of the Debentures or the  Common
Stock.   See  "Legal  Proceedings"  and  "Description  of   Other
Securities - Common Stock Eligible for Future Sale."

Bankruptcy Claims Resolution Process

      During and subsequent to the Restructuring, the Company has
analyzed  the  various claims filed by creditors  in  the  United
States  Bankruptcy  Court for the District  of  New  Jersey  (the
"Bankruptcy Court") in the Company's bankruptcy proceedings  and,
where  appropriate,  contested certain claims.   The  Company  is
presently  engaged  in litigation regarding such  claims  and  no
assurance  can  be  given as to whether an  unfavorable  judicial
determination  could  have  a  material  adverse  effect  on  the
Company.  See "Legal Proceedings."

Risks Inherent in International Operations and Foreign Trade

      The  Company plans on increasing international distribution
and  sales of its products.  There can be no assurance  that  the
Company's  trademarks  will be as widely recognized  or  accepted
internationally as in the United States.  In addition, there  are
certain  risks,  varying in degrees, inherent in  doing  business
internationally  and with respect to foreign trade.   Such  risks
include   the  possibility  of  quotas,  anti-dumping  laws   and
regulations, unfavorable changes in tax or other laws; partial or
total  expropriation;  currency exchange  rate  fluctuations  and
restrictions   on  currency  repatriation;  the   disruption   of
operations,  production  and shipping from  labor  and  political
disturbances,  insurrection  or  war;  and  the  requirements  of
partial local ownership of operations in certain countries.   See
"Business."

Absence of An Established Market; Restrictions on Transfer

     The Debentures sold to QIBs and Common Stock underlying such
Debentures have been designated for trading in the PORTAL  System
and the Common Stock is listed for trading on the AMEX.  No other
market  currently exists for the Debentures.   There  can  be  no
assurance  that an active trading market for the Debentures  will
develop  or,  if  one  develops,  that  it  will  be  maintained.
Although  the  Company  has agreed to use  its  best  efforts  to
register  the  resale of the Debentures (and the  resale  of  the
securities   underlying  the  Debentures)  in  the   Registration
Statement by December 21, 1995 and to maintain such effectiveness
for  a  three-year  period, there can be no assurance  that  such
Registration Statement will remain effective.  The interest  rate
on the Debentures shall be increased by 0.5% if the Company fails
to  cause  the  Registration Statement  to  become  effective  by
December 21, 1995 or to maintain such effectiveness for a  three-
year  period, provided that such increase shall be effective only
for  so long as the Registration Statement is not effective.  See
"Description of Debentures."

Potential Future Sales of Stock

      No  prediction can be made as to the effect, if  any,  that
future sales of securities by the Company, or the availability of
shares  for  future sale, will have on the market  price  of  the
Common Stock prevailing from time-to-time.  Sales of Common Stock
or  the  perception  that such sales may occur,  could  adversely
affect  prevailing  market prices for the  Common  Stock  or  the
Company's  ability to raise capital in the future.  In connection
with  its Restructuring, the Company issued 33,333,333 shares  of
Common  Stock ("Issued Common Stock") and 10,000 shares of Series
A  Preferred  Stock ("Series A Preferred Stock"), the  latter  of
which  were  issued  to  the  Company's  group  of  bank  lenders
(collectively,  with  any  successors  in  interest,  the   "Bank
Lenders")   and   insurance  company  creditors  ("Noteholders"),
convertible  upon certain terms and conditions into Common  Stock
and warrants ("Creditor's Warrants") to purchase an aggregate  of
750,000  shares of Common Stock.  3,333,333 shares of the  Issued
Common   Stock,  the  Creditor's  Warrants,  the   Common   Stock
underlying the Creditor's Warrants, the Series A Preferred Stock,
and  the  Common  Stock underlying the Series A Preferred  Stock,
were  issued to certain of the Company's creditors in  connection
with the Restructuring pursuant to Section 1145 of the Bankruptcy
Code,  and  are  therefore freely tradeable, to the  extent  such
creditors  are  not  affiliates of  the  Company.   Additionally,
769,446  shares of Common Stock were issued in February  1995  to
such  creditors  and  6,149,993 shares were sold  in  the  public
offering  authorized by the Plan of Reorganization  confirmed  in
connection  with the Restructuring.  All such shares  are  freely
tradeable.  The remaining 30 million shares of Common  Stock  are
"restricted  securities"  as that term is  defined  in  paragraph
(a)(3) of Rule 144 promulgated under the Securities Act, although
the Company has recently granted certain registration rights with
respect  to  5,000,000  of such shares  and  intends  to  file  a
registration statement related thereto with the Commission in the
near  future.   Also,  the  Company has  outstanding  options  to
acquire  1,890,000 shares of Common Stock, granted in  accordance
with  Rule  701  of the Securities Act, which may be  sold  under
certain conditions and issued warrants to purchase 500,000 shares
of  Common  Stock  to  the  Placement Agent  and  its  authorized
dealers.  See "Description of Other Securities."  Future sales of
shares  of the Common Stock, including those made under Rule  144
or  in  accordance  with  the  resale  provisions  of  Rule  701,
depending  on the timing thereof, may (i) have an adverse  effect
on the then prevailing market price, if any, of the Common Stock,
(ii)  adversely  affect the Company's ability  to  obtain  future
financing  in  the  capital markets,  and  (iii)  also  create  a
potential  large block of Common Stock coming into the market  at
substantially the same time.  However, the holders of such shares
of  Common Stock and officers and directors of the Company,  with
certain   significant  exceptions,  have  agreed  to   additional
restrictions on the transfer of their shares for a period  of  12
months.   See  "Description of Debentures"  and  "Description  of
Other Securities - Common Stock Eligible for Future Sale."

Anti-Takeover Provisions

       Certain   provisions  of  the  Company's  Certificate   of
Incorporation  and By-Laws, including provisions (i)  authorizing
the  Board of Directors to create new series of preferred  stock,
including series of preferred stock that affect the voting rights
of Common Stock and may provide for conversion into Common Stock,
(ii) providing that any action requiring stockholder consent must
be  effected at a meeting as opposed to by consent in writing and
(iii) setting forth that directors may only be removed for cause,
upon  the  affirmative  vote  of  at  least  80%  of  the  voting
securities  then outstanding, voting together as a single  class,
may  make  it  more difficult for a third party to make,  or  may
discourage a third party from making, an acquisition proposal for
the Company or initiating a proxy contest and may thereby inhibit
a  change  in control of the Company or the removal of  incumbent
management  or  directors.  There can be no  assurance  that  the
issuance  of  one or more series of preferred stock will  not  be
authorized in the future.  See "Description of Other Securities."

Certain Covenants

      The  Indenture pursuant to which the Debentures were issued
restricts,  with  certain exceptions and among other  items,  the
ability  of  the Company and, in certain cases, its  subsidiaries
to:   incur  additional  indebtedness,  pay  dividends  or   make
distributions or other restricted payments; consolidate, merge or
sell all or substantially all of their assets; create liens; sell
certain  assets;  sell or issue capital stock  of  the  Company's
subsidiaries; make certain investments, loans and advances; enter
into  transactions  with  affiliates;  and  make  prepayments  on
outstanding  indebtedness other than Senior Indebtedness.   These
covenants are subject to important exceptions and qualifications.
See "Description of Debentures."

                          THE COMPANY

General

      Emerson,  one  of  the  nation's  largest  volume  consumer
electronics  distributors,  directly  and  through  subsidiaries,
designs,  sources,  imports and markets a variety  of  video  and
audio  consumer  electronics and microwave  oven  products.   The
Company distributes its products primarily through mass merchants
and  discount  retailers, leveraging on the  strength  of  its 
"Emerson and G-Clef" trademark,  a  nationally recognized trade name 
in  the  consumer electronics industry.  The trade name "Emerson 
Radio" dates  back to 1912 and is one of the oldest and most well respected
names in the  consumer products industry.  In addition, the Company offers
a  line  of audio products for sale under the "H.H. Scott"  brand
name.   Approximately $15 billion of factory sales are  generated
by  the  industry  in  the market segment in  which  the  Company
competes.   In calendar year 1994, Emerson believes it was  among
the top three brand names in unit sales volume of VCRs and TV/VCR
combinations  and among the top five brand names  in  unit  sales
volume of color televisions.

      The  Company  believes it possesses an advantage  over  its
competitors   due  to  the  combination  of  the  Emerson   brand
recognition,  its  extensive distribution  base  and  established
relations with customers in the mass merchant and discount retail
channels  of distribution, its sourcing expertise and established
vendor   relations,  and  an  infrastructure  boasting  personnel
experienced in servicing and providing logistical support to  the
domestic mass merchant distribution channel.  Emerson intends  to
leverage  its  core  competencies to offer  a  broad  variety  of
current  and  new  consumer  products  to  retail  customers   in
developing markets worldwide.  The Company intends to form  joint
ventures  and  enter into licensing agreements  which  will  take
advantage  of the Company's trademarks and utilize the  Company's
logistical and sourcing advantages.

     The Company's core business consists of the distribution and
sale  of  various  low  to moderately priced product  categories,
including  black  and  white and color televisions,  VCRs,  VCPs,
TV/VCR combination units, home stereo and portable audio products
and microwave ovens.  The majority of the Company's marketing and
sales of these products is concentrated in the United States and,
to  a  lesser  extent,  Canada  and certain  other  international
regions.   Emerson's  major  competition  in  these  markets  are
foreign-based manufacturers and distributors.   See "Business."

     The Company successfully restructured its financial position
through  the  Plan of Reorganization.  Through the Restructuring,
the  Company reduced its institutional debt by approximately $203
million.   Additionally, the Company increased its net  sales  by
34%  in  Fiscal  1995, the fiscal year immediately following  its
emergence from bankruptcy, as compared to the prior fiscal  year.
Also, since Fiscal 1993, the Company has reduced its annual fixed
operating costs by more than 50%.

      The  Company was originally formed in the State of New York
in  1956  under  the  name Major Electronics Corp.  In  1977  the
Company reincorporated in the State of New Jersey and changed its
name  to  Emerson Radio Corp. On April 4, 1994, the  Company  was
reincorporated in Delaware by merger of its predecessor into  its
wholly-owned  Delaware subsidiary formed for such  purpose.   The
Company's  principal executive offices are located at Nine  Entin
Road, Parsippany, New Jersey 07054-0430.  The Company's telephone
number  in  Parsippany,  New  Jersey  is  (201)  884-5800.    See
"Business - Properties."

Restructuring of the Company

      In  1990, the Company defaulted on certain covenants in the
loan documents evidencing significant payment obligations to  the
Noteholders.  The Company subsequently, through several different
management  teams, attempted for approximately three and  a  half
years  to  restructure such debt, as well as its lines of  credit
with  the Bank Lenders.  No agreement could be reached with  such
creditors.  New management of the Company, consisting largely  of
the  current  management  of the Company,  took  control  of  the
Company's  operations in July 1992.  On September 29,  1993,  the
Company  and  five of its domestic subsidiaries  filed  voluntary
petitions  for  relief under the Bankruptcy Code  based  upon  an
agreement  reached by the new management with the  Bank  Lenders.
On March 31, 1994, the Court entered an order confirming the Plan
of  Reorganization  implementing  such  agreement,  which  became
effective  on such date.  During the pendency of the proceedings,
the  Company continued its operations in the ordinary  course  of
business.  The  Company was able to retain  most  of  its  senior
management  and  believes  it maintained  customer  and  supplier
goodwill and the confidence of its employees.

      The  principal  components of the  Plan  of  Reorganization
included the following:

          The payment of $75 million to the Bank Lenders and  the
          Noteholders.

          The  issuance  of (i) Common Stock of  the  reorganized
          Company,  such  that  the Bank Lenders  and  Noteholders
          possess  10%  of the Company's outstanding Common  Stock
          upon  the  effective date of the Plan of  Reorganization
          and   subsequent  to  the  completion  of  the  offering
          (described   below)  contemplated   by   the   Plan   of
          Reorganization,   (ii)  10,000  shares   of   Series   A
          Preferred  Stock  to the Bank Lenders  and  Noteholders,
          having   a   face  value  of  $10  million,  and   (iii)
          Creditor's  Warrants  to  the  Noteholders  to  purchase
          750,000  shares  of Common Stock.  See  "Description  of
          Other Securities."

          The  issuance  to  Fidenas International,  Elision  and
          GSE, upon the payment to the Company of $30 million,  of
          an  aggregate  of 90% of the Company's then  outstanding
          shares of Common Stock.

          The  transfer  by  the Company to a  liquidating  trust
          established  for  the benefit of the  Bank  Lenders  and
          Noteholders of certain assets consisting of real  estate
          in  Princeton,  Indiana, and the Company's  rights  with
          respect to certain anti-dumping duty receivables.
 
          On  the  effective date of the Plan of  Reorganization,
          all  then existing shares of common stock, stock options
          and    warrants    were   terminated    and    canceled.
          Stockholders  of  the debtor company and  third  parties
          (to  the  extent that the existing stockholders  of  the
          debtor  company  did  not purchase all  of  the  offered
          stock) were given the opportunity to purchase, at  $1.00
          per  share,  up  to 15 million shares of  Common  Stock,
          constituting   approximately  30%  of  the   outstanding
          Common   Stock  of  the  Company,  assuming   a   fully-
          subscribed  offering (6,149,993 shares of  Common  Stock
          were sold in such offering).

          The Company reincorporated under the laws of Delaware.

          The payment of up to an aggregate of $1,850,000 of  the
          net   proceeds  of  the  offering  to  certain  of   the
          Company's creditors.

      The  Plan of Reorganization effected a recapitalization  of
the Company.  After giving effect to the Plan of Reorganization:

          The  Company's  total consolidated  institutional  debt
          owed  to  its secured bank lenders and insurance company
          noteholders  was reduced by approximately $203  million,
          from  approximately  $223 million immediately  prior  to
          the   effective  date,  to  approximately  $20   million
          immediately  subsequent  to the  effective  date,  which
          consisted  primarily of advances pursuant to  a  secured
          revolving   credit  facility.   The   holders   of   the
          prepetition  institutional  debt  acquired  10%  of  the
          Common Stock in connection with the Restructuring.

          At   the  Plan  of  Reorganization's  effective   date,
          stockholders'  equity increased to  approximately  $42.6
          million.

       Commencing  in  early  1993  and  continuing  through  the
reorganization proceedings, the Company successfully instituted a
series of downsizing and outsourcing measures to reduce the fixed
costs of the core consumer electronics business.  As a result  of
the outsourcing of several functions and the elimination of fixed
costs  associated with such functions, the Company  was  able  to
achieve  a  reduction  in annual fixed costs  from  approximately
$59.1  million  in the fiscal year ended 1993 to  an  anticipated
$25.7  million for the fiscal year ending in 1996, although there
can be no assurances that such reductions will be realized.

                        USE OF PROCEEDS

      The  Company will not receive any of the proceeds from  the
resale  of any Debentures or sale of the shares of the Underlying
Common  Stock by any of the Selling Securityholders.  The Company
has  and intends to use the proceeds from the initial sale of the
Debentures   by   the  Company  as  described  in   "Management's
Discussion  and Analysis of Results of Operations  and  Financial
Condition - Subsequent Events."

                         CAPITALIZATION

      The following table sets forth the capitalization of the Company
as of June 30, 1995, and as adjusted to give effect to the issuance by
the  Company  of $20,750,000 of Debentures and the initial application
of $19,373,000 of estimated net proceeds therefrom.  This table should
be read in conjunction with the Consolidated Financial Statements, set
forth elsewhere in this Prospectus.


                                   As of June 30, 1995
                                   Actual      As Adjusted

Short-term debt                    $ 25,677      $   6,304
                                              
Long-term debt                     $    193      $  20,943
                                 
Shareholders' Equity (1):                     
  Preferred stock, $0.01 par                  
   value, 1,000,000 shares
   authorized, 10,000 issued and      9,000          9,000
   outstanding Common stock,
   $0.01 par value,              
   75,000,000 shares
   authorized, 40,252,772 shares        403           403 
   issued and outstanding;
     Capital in excess of par value 107,969       107,969
     Accumulated deficit            (65,662)      (65,662)
     Cumulative translation             234           234
     adjustment
     Total shareholders' equity      51,944        51,944
Total capitalization               $ 52,137      $ 72,887
________________
(1)  Does  not include an aggregate of 3,550,000  shares  of
     Common Stock issuable upon exercise of (i) 1,890,000
     outstanding options exercisable at a weighted average  exercise
     price  of  $1.03 per share; (ii) 750,000 outstanding seven-year
     warrants  exercisable at an exercise price of $1.00  per  share
     until  March 31, 1997 and escalating $0.10 per share per  annum
     thereafter  until  expiration (March 31, 2001);  (iii)  410,000
     options  available  for  issuance  under  the  Company's  stock
     option  plans; and (iv) 500,000 outstanding five-year  warrants
     at  an  exercise  price  of $3.9875 per share  granted  to  the
     Placement  Agent and its authorized dealers in connection  with
     the  private  placement of Debentures.  Also does  not  include
     shares  of  Common Stock issuable (i) from and after March  31,
     1997,  upon  conversion of $10 million of  Series  A  Preferred
     Stock at a price equal to 80% of the average market value of  a
     share of Common Stock at the time of conversion; and (ii)  upon
     Conversion of the Debentures.

                    SELECTED CONSOLIDATED FINANCIAL DATA
 
      The Company changed its fiscal year end from December 31 to March 31,
commencing  with the period ended March 31, 1992. Previously,  the  Company
had  changed  its fiscal year-end from March 31 to December  31,  beginning
with  the  period ended December 31, 1990.  The following table sets  forth
selected  consolidated financial data of the Company for  the  years  ended
March  31, 1995, 1994 and 1993, the three months ended March 31, 1992,  the
year  ended December 31, 1991 and the nine months ended December 31,  1990.
The selected consolidated financial data should be read in conjunction with
the  Company's  consolidated  financial  statements,  including  the  notes
thereto, and "Management's Discussion and Analysis of Results of Operations
and Financial Condition" set forth elsewhere in this Prospectus.

<S>                    <C>      <C>       <C>      <C>      <C>       <C>       <C>       <C> 
                       Nine               Three                                 Three     Three
                       Months    Year     Months   Year     Year      Year      Months    Months     
                       Ended     Ended    Ended    Ended    Ended     Ended     Ended     Ended
                       Dec.31,   Dec. 31, Mar. 31, Mar. 31, Mar. 31,  Mar. 31,  June 30,  June 30,
                       1990      1991     1992     1993     1994      1995      1994      1995
                          (In thousands, except per share and ratio data)
Summary of Operations:
Net Sales:                                                             
   Core Business      $528,809  $716,651  $169,936   $741,357  $487,390  $654,671  $137,140  $57,058
   Personal Computers
    and Other           96,609    73,555     1,562       -         -         -          -        -
                       625,418   790,206   171,498    741,357   487,390   654,671   137,140   57,058
Net Earnings (Loss) (1):
 Before Extraordinary $(37,463) $(60,746)  $(6,976) $ (56,000) $(73,654) $  7,375    (2,894)  (1,401)
Extraordinary Gain    ________  ________   _______  _________   129,155    ______    _______  _______
                       (37,463) $(60,746)  $(6,976) $ (56,000)   55,501     7,375    (2,894)  (1,401)
Per Common Share:                                                      
Net Earnings (Loss) Per Common
  Share (1) (3):                                                       
  Before Extraordinary 
    Gain               $(1.03)    (1.60)   $ (0.18)  $  (1.47)    (1.93)  $   0.16     $(0.09)  $ (0.03)
  Extraordinary Gain    _____      _____      _____   _______      3.38    _______     ______   _______
                       $(1.03)    (1.60)   $ (0.18)  $  (1.47)     1.45   $   0.16     $(0.09)    (0.03)
Weighted Average                                                       
Number of Common
and Common                                                           
Equivalent Shares   
Outstanding           $36,519    37,897     37,968     38,179    38,191     46,571     33,333    40,253
                                                                       
Common Shareholders'    
Equity (Deficit((4)      1.78      0.12    $ (0.04)   $ (1.52)     0.98       1.08       0.88      1.04

Ratio of Earnings                                                          
(Loss) to Combined                                                        
Fixed Charges and      ( 1.85)    (2.21)     (0.60)     (2.03)    (6.16)      2.92      (3.74)    (0.86)
Preferred Stock Dividends 

Coverage Deficiency    13,978    18,546      4,217     18,257    10,243      --           635       803 

</TABLE>
<TABLE>

                        December 31,          March 31,              June 30, 1995
                                                                
<S>                   <C>      <C>      <C>         <C>       <C>      <C>    <C>     <C>       
                      1990     1991     1992        1993      1994     1995   Actual  Adjusted(5)

Balance Sheet Data:
Total Assets          $300,366 $226,131 $ 216,693  $194,510  $119,021  $113,969  $103,422  $104,799
Current Liabilities    232,220  218,504   215,069   249,307    76,083    59,782    50,961    31,588
Long-Term Debt (2)          60      130       157       151       227       214       193    20,943
Shareholders'              
Equity (Deficit)        65,139    4,550  (  1,480)  (57,895)   42,617    53,651    51,944    51,944
Working Capital         
(Deficit)               31,111  (29,503)  (36,003)  (89,949)   32,248    42,598    39,871    59,244
Current Ratio          1.1 to 1 0.9 to 1  0.8 to 1  0.6 to 1   1.4 to 1  1.7 to 1  1.8 to1   2.9 to 1
</TABLE>
                                                                       
______________________________
(1)  The  net earnings for Fiscal 1994 include an extraordinary
     gain  of  $129,155,000,  or $3.38 per  common  share,  on  the
     extinguishment  of debt settled in the Plan of Reorganization.
     Additionally, the Company recorded reorganization expenses  of
     $17,385,000  relating  primarily to the  writedown  of  assets
     transferred to creditors under the Plan of Reorganization  and
     professional  fees and other related expenses incurred  during
     the  bankruptcy  proceedings.  The results of  operations  for
     Fiscal  1993,  the three months ended March 31, 1992  and  the
     year  ended December 31, 1991 include restructuring and  other
     nonrecurring  charges aggregating $35,002,000, $3,698,000  and
     $36,964,000, respectively.  These charges represent  the  cost
     of  discontinuing the personal computer business, professional
     fees  and  other  expenses related to the Company's  financial
     restructuring,  and  the  up-front  costs  and  writedowns  of
     certain  assets  associated with implementing  long-term  cost
     reduction  programs.   Charges for Fiscal  1993  also  include
     costs  related to the Company's proxy contest settled in  June
     1992.   The year ended December 31, 1991 also includes charges
     related  to  the  discontinuance of the  H.H.  Scott  domestic
     business.
(2)  The  aggregate  outstanding  principal  balance  of   the
     Company's  senior notes has been classified as current  as  of
     March 31, 1993 and 1992, and December 31, 1991 and 1990.
(3)  Net  earnings  (loss) per common share  for  all  periods,
     except  Fiscal 1995 and the three months ended June  30,  1994
     and  1995,  are  based on the weighted average number  of  old
     common  shares outstanding during each period.   Net  earnings
     per  common  share for Fiscal 1995 is based  on  the  weighted
     average  number  of  shares of new Common  Stock  and  related
     common  stock equivalents outstanding during the year.  Common
     Stock equivalents include 9,081,000 shares assuming conversion
     of $10 million of Series A Preferred Stock at a price equal to
     80%  of the weighted average market value of a share of Common
     Stock,  determined on a quarterly basis.  Since the  Series  A
     Preferred  Stock  is not convertible into Common  Stock  until
     March  31, 1997, the number of shares issuable upon conversion
     may be significantly different.  Net loss per common share for
     the  three months ended June 30, 1994 and 1995 is based on the
     weighted  average  number  of  shares  of  new  Common   Stock
     outstanding  during each period.  The net loss per  share  for
     both periods does not include common stock equivalents assumed
     outstanding since they are anti-dilutive.
(4)  Calculated  based  on  common  shareholders' equity
     (deficit)   divided   by  actual  shares   of   Common Stock
     outstanding.   Common shareholders' equity at March  31,  1994
     and  1995  and  June  30, 1994 and 1995  are  equal  to  total
     shareholders'  equity  less $10 million  for  the  liquidation
     preference of the Series A Preferred Stock.
(5)  Balance  sheet data is adjusted to give effect  to  the
     initial   application  of  the  estimated   net   proceeds   of
     $19,373,000 from the issuance of $20,750,000 of Debentures.

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


General

      On  March  31,  1994, the Company emerged  from  bankruptcy
pursuant  to the Plan of Reorganization which resulted in  a  net
reduction  of  approximately $203 million in institutional  debt,
cancellation  of  the Company's  old  common   stock  and   other
equity,  the  issuance of  30 million shares of Common Stock  for
$30  million  and  the issuance of certain equity  securities  to
certain  of  the  Company's former creditors.  The  Restructuring
substantially  reduced  the  Company's  debt  service  costs  and
significantly  improved the Company's financial  condition.   The
Company  experienced  a  significant improvement  in  its  United
States  sales  in  Fiscal 1995 over Fiscal  1994.   However,  the
Company expects sales for Fiscal 1996 to decline from Fiscal 1995
due  to  a  license  agreement entered into  with  the  Company's
largest supplier (as described below).

      On  February 22, 1995, the Company and Otake, the Company's
largest supplier, entered into two mutually contingent agreements
(the  "Agreements").   Effective  March  31,  1995,  the  Company
granted a license of certain trademarks to Otake for a three-year
term.   The license permits Otake to manufacture and sell certain
video  products under the "Emerson and G-Clef" trademark to 
Wal-Mart, the  Company's largest  customer, in the United States and 
Canada.  As a result, the  Company  will receive royalties attributable
to  such  sales over  the  three-year term of the Agreements in lieu
of reporting the  full  dollar value of such sales and associated costs.  
Net sales  of  these products to Wal-Mart accounted for approximately
47%  of consolidated net sales for Fiscal 1995.  The Company will
continue to supply other products to Wal-Mart directly.  Further,
the  Agreements provide that Otake will supply the  Company  with
certain  video products for sale to other customers at  preferred
prices for a three-year term.  Under the terms of the Agreements,
the  Company will receive non-refundable minimum annual royalties
from Otake to be credited against royalties earned from sales  of
VCRs,  VCPs,  TV/VCR combination units, and color televisions  to
Wal-Mart.   In addition, effective August 1, 1995, Otake  assumed
responsibility  for returns and after-sale and warranty  services
on all video products manufactured by Otake and sold to Wal-Mart,
including  video products sold by the Company prior to August  1,
1995.   As a result, the impact of sales returns on the Company's
net  sales and operating results are expected to be significantly
reduced  commencing with the second quarter of Fiscal 1996.   The
Company has reported lower direct sales in the quarter ended June
30,  1995 and expects to report lower direct sales in Fiscal 1996
as a result of the Agreements, but no negative material impact is
expected on its net operating results for such year.  The Company
expects  to  realize a more stable cash flow over the  three-year
term   of  the  Agreements,  and  expects  to  reduce  short-term
borrowings  used  to finance accounts receivable  and  inventory,
thereby reducing interest costs.

          The  Company reported a significant decline in its  net
direct sales for the first quarter of Fiscal 1996 as compared  to
the  same  period  in Fiscal 1995 primarily due to  the  licensed
video sales.  However, the Company's United States sales to other
customers  also declined in the current quarter due to  increased
price  competition, primarily in video product categories, higher
retail stock levels, a slowdown in retail activity and the higher
levels  of  sales achieved in the first quarter of  Fiscal  1995.
The  Company  expects  its United States  sales  for  the  second
quarter  of  Fiscal  1996 to remain comparable  with  the  second
quarter  of  Fiscal 1995, exclusive of the licensed video  sales.
Net  sales of video product to Wal-Mart in the second quarter  of
Fiscal 1995 (quarter ended September 30, 1994) were $104,357,000,
or 53% of consolidated net sales.

      The  Company's operating results and liquidity are impacted
by  the  seasonality  of its business.  The Company  records  the
majority of its annual sales in the quarters ending September  30
and  December 31 and receives the largest percentages of customer
returns  in the quarters ending March 31 and June 30.  Therefore,
the  results  of  operations discussed below are not  necessarily
indicative  of  the  Company's  prospective  annual  results   of
operations.

Results of Operations  --Three  Months Ended  June  30, 1995 
             Compared With Three Months Ended June 30, 1994

     Consolidated net sales for the three month period ended June
30,  1995  decreased $80,082,000 (58%) as compared  to  the  same
period  in  Fiscal 1995.  The effects of the Agreements described
above  accounted  for approximately 80% (or $64,452,000)  of  the
decrease in sales, net of licensing revenues received, and  as  a
result, sales to Wal-Mart were reduced to 16% of consolidated net
sales  for the first quarter of Fiscal 1996, as compared  to  49%
for  the  same period in Fiscal 1995.  Net sales to  Wal-Mart  of
video  products bearing the "Emerson and G-Clef" trademark was 
reported by Otake  to the  Company  to be $61,307,000 for the first quarter
of  Fiscal 1996.   In addition, the decrease resulted from lower unit  
sales of  VCRs, televisions and TV/VCR combination units due to  higher
retail  stock  levels  and increased price competition  in  these
product  categories.  Furthermore, the Company's  European  sales
decreased  $6.5  million relating to the Company's discontinuance
of  its Spanish branch office, and plan to sell products in Spain
through  a  distributor.  See "Certain Relationships and  Related
Transactions."

      Cost  of sales, as a percentage of consolidated sales,  was
89% for the three month period ended June 30, 1995 as compared to
94% for the same period in Fiscal 1995.  Gross profit margins  in
the  three  month  period  ended June  30,  1995  were  favorably
impacted by a change in product mix, the recognition of licensing
income,  reduced  reserve  requirements  for  sales  returns  due
primarily  to the Agreements with Otake, and reduced fixed  costs
associated with the downsizing of the Company's foreign  offices,
partially offset by lower sales prices.

      Other  operating costs and expenses declined $1,135,000  in
the  three  month period ended June 30, 1995 as compared  to  the
same  period in Fiscal 1995, primarily as a result of a  decrease
in  compensation expense and other expenses incurred  to  process
product  returns,  both  relating  to  the  Company's  downsizing
program and change in the resale arrangement for product returns.

     Selling, general and administrative expenses ("S, G & A") as
a  percentage  of sales, was 9% for the three month period  ended
June  30,  1995, as compared to 6% for the same period in  Fiscal
1995.   In absolute terms, S,G&A decreased by $2,613,000  in  the
three  month period ended June 30, 1995 as compared to  the  same
period  in  Fiscal 1995.  The decrease was primarily attributable
to   lower   compensation  expense  relating  to  the   Company's
downsizing  program in both the United States and in its  foreign
offices,  and  lower selling expenses attributable to  the  lower
sales.   The  increase in the S,G&A percentage of  sales  is  due
primarily  to  the  allocation of  fixed  S,G&A  costs  over  a
significantly  lower sales base resulting from the  licensing  of
video  sales.   Additionally, the Company's exposure  to  foreign
currency fluctuations, primarily in Canada and Spain, resulted in
the   recognition   of  net  foreign  currency   exchange   gains
aggregating  $432,000  and $401,000 in the  three  month  periods
ended June 30, 1995 and 1994, respectively.

      Interest  expense increased by $168,000 in the three  month
period  ended  June 30, 1995 as compared to the  same  period  in
Fiscal  1995.   The increase in interest expense in  the  current
quarter was attributable to higher average borrowings and  higher
interest  rates.  The average rate in effect for the three  month
periods ended June 30, 1995 and 1994 was approximately 11.3%  and
9.1%, respectively.

     As a result of the foregoing factors, the Company incurred a
net  loss of $1,401,000 for the three month period ended June 30,
1995, compared to a net loss of $2,894,000 for the same period in
Fiscal 1995.

Results of Operations -- Fiscal 1995 Compared with Fiscal 1994

       Consolidated   net   sales  for  Fiscal   1995   increased
$167,281,000  as  compared  to  Fiscal  1994,  resulting  from  a
significant  increase  in unit sales of  VCRs,  VCPs  and  TV/VCR
combination units, partially offset by a decline in unit sales of
color  televisions  and audio products, as well  as  lower  sales
prices  for such products.  The sales increase for the  VCR,  VCP
and  TV/VCR  product categories was attributable to significantly
higher  sales  to the Company's two largest customers,  resulting
from  an  improved retail climate, low retail stock levels  after
the  1993  holiday  season,  and an improved  perception  of  the
Company  by  retailers since its emergence from bankruptcy.   Net
sales  to  the  Company's largest customer  approximated  53%  of
consolidated  net sales for Fiscal 1995.  The Company's  Canadian
operations experienced a decline in net sales for Fiscal 1995 due
to  declines in unit volume and sales prices (relating to a  weak
retail climate) and unfavorable foreign currency exchange rates.

      Cost  of sales, as a percentage of consolidated sales,  was
approximately  92% for Fiscal 1995 as compared  to  approximately
100%  for  Fiscal  1994.   Gross profit  margins  were  favorably
impacted  by  the  allocation  of fixed  overhead  costs  over  a
significantly  higher  sales base, a decline  in  fixed  overhead
costs,  reduced  losses  associated  with  product  returns,  the
recognition  of  $9.9  million  of  purchase  discounts  from   a
supplier,  $1.2  million of licensing income and reduced  reserve
requirements for sales returns due primarily to an agreement with
the  Company's  largest  supplier.  See  "Liquidity  and  Capital
Resources."   This  improvement was  partially  offset  by  a  1%
decline  in  gross  profit margins attributable  to  lower  sales
prices in most product categories resulting from increased  price
competition, and a change in product mix.

     The Company's margins continue to be impacted by the pricing
category of the consumer electronics market in which the  Company
competes.  The Company's products are generally placed in the low-
to-medium  priced category of the market.  These categories  tend
to  be the most competitive and generate the lowest profits.  The
Company  intends  to focus on its higher margin products  and  is
reviewing new product categories that can generate higher margins
than  the  current business, either through license arrangements,
joint ventures or on its own.

      Other  operating costs and expenses declined $3,230,000  in
Fiscal 1995 as compared to Fiscal 1994, primarily as a result  of
a decrease in compensation and other expenses incurred to process
product  returns,  due  to the Company's downsizing  program  and
changes  in  the  resale arrangement for  product  returns.   See
"Business - Refurbished Products."

      S,G&A,  as a percentage of sales, was 5% and 7% for  Fiscal
1995  and  Fiscal 1994, respectively.  In absolute  terms,  S,G&A
decreased  $3,505,000 in Fiscal 1995.  The decrease was primarily
attributable  to  lower  compensation  expense  relating  to  the
Company's  downsizing program, lower selling expenses,  including
decreases  in  promotional allowances granted to  customers,  and
improved  foreign  currency results.  The Company's  exposure  to
foreign  currency  fluctuations, primarily in Canada  and  Spain,
resulted  in  net  foreign  currency exchange  gains  aggregating
$354,000  in  Fiscal  1995 as compared to  net  foreign  currency
exchange   losses of $1,406,000 in Fiscal 1994.  In Fiscal  1996,
the  Company  intends to reduce its foreign currency exposure  by
conducting its European business in U.S. dollars.

      The  Company has implemented additional cost reductions  in
the  first  quarter of Fiscal 1996 by reducing the infrastructure
of  its  foreign  offices,  which should  improve  the  Company's
operating results in Fiscal 1996.

      Interest  expense decreased $7,361,000 in  Fiscal  1995  as
compared  to Fiscal 1994.  The decrease was attributable  to  the
extinguishment  of  approximately $203 million  of  institutional
debt  in  connection with the Restructuring, effective March  31,
1994,  and  a  moratorium  on interest  accrued  on  pre-petition
indebtedness  during  the  pendency of the  Company's  bankruptcy
proceedings in Fiscal 1994.

     In Fiscal 1994, the Company recorded reorganization costs of
$17,385,000  relating to professional fees and  related  expenses
incurred  in  the  bankruptcy proceedings, and the  writedown  of
certain assets transferred to a liquidating trust pursuant to the
bankruptcy settlement.

     The Company recorded an extraordinary gain on extinguishment
of debt of $129,155,000 in Fiscal 1994.  This gain related to the
settlement of the Company's pre-petition liabilities, as a result
of the Company's emergence from bankruptcy.

      As  a  result of the foregoing factors, the Company  earned
$7,375,000  and  $55,501,000 for Fiscal  1995  and  Fiscal  1994,
respectively.

Results of Operations -- Fiscal 1994 Compared with Fiscal 1993

       Consolidated   net   sales  for  Fiscal   1994   decreased
$253,967,000  as  compared  to  Fiscal  1993,  resulting  from  a
significant  decrease  in unit sales of  VCR/VCP  and  television
products,  as  well as lower sales prices for  the  same  product
categories.  The sales decline was attributable to the effect  of
the  Restructuring and the Company's financial condition  on  the
retailers'   perception  of  the  Company,  a  cautious   outlook
maintained  by retailers over inventory levels, excess  stock  at
the retail level and increased price competition in the Company's
major product categories.

      Cost  of sales, as a percentage of consolidated sales,  was
approximately  100% for Fiscal 1994 as compared to  approximately
91%  for  Fiscal  1993.   Gross profit  margins  were  negatively
impacted  by  a  $6.3 million increase in the reserve  for  sales
returns  and  were  impacted further by the allocation  of  fixed
overhead costs over a significantly lower sales base, sales price
decreases which were in excess of price reductions received  from
suppliers,   and  significant  costs  and  inventory   writedowns
associated  with  product returns.  Additionally,  gross  margins
earned   by  the  Company's  foreign  operations  were  adversely
impacted  by a decline in the Canadian dollar and Spanish  peseta
of  9%  and  16%, respectively, from March 31, 1993 to March  31,
1994.    Although  the  Company  entered  into  foreign  currency
contracts   to   minimize  its  exposure  to   foreign   currency
fluctuations  in Europe, it lacked the necessary working  capital
to hedge all its foreign currency commitments.

      Other  operating costs and expenses declined $7,025,000  in
Fiscal 1994, as compared to Fiscal 1993, primarily as a result of
a  reduction  in  compensation costs relating  to  the  Company's
downsizing  program and lower warranty expenses  associated  with
the decline in the Company's net sales.

      S,G & A, as a percentage of sales, was 7% for Fiscal 1994
and  Fiscal  1993.   In absolute terms, S,G&A  decreased  by
$14,956,000 in Fiscal 1994 as compared to Fiscal 1993.  In  terms
of  actual  cost,  the  decrease in  Fiscal  1994  was  primarily
attributable  to  lower  variable  selling  expenses,   including
decreases  in promotional allowances granted to customers,  sales
commissions,  facility  and compensation costs  relating  to  the
Company's  downsizing program and a decrease in reserves  against
the Company's accounts receivable.

      Interest expense decreased by $8,014,000 in Fiscal 1994  as
compared  to Fiscal 1993.  The decrease was attributable  to  the
moratorium  on interest accrued on pre-petition indebtedness  for
the  six month period ended March 31, 1994.  Interest expense was
only  accrued  and  paid  on  the Company's  debtor-in-possession
financing during the pendency of the bankruptcy proceedings.

      During Fiscal 1993, the Company recorded restructuring  and
other   nonrecurring   charges  aggregating   $35,002,000.    The
provision  included  $31.9  million of  charges  related  to  the
Company's   core  business  operations  of  consumer  electronics
products.  These charges are primarily comprised of certain costs
associated  with  the consolidation of facilities,  severance  of
employees  ($3,967,000 provision for termination of officers  and
other  employees), the writedown of certain assets,  a  provision
relating  to  a significant change in the resale arrangement  for
returned product, and professional fees and other charges related
to  the  Company's proposed financial restructuring  and  to  the
proxy  contest settled in June 1992.  The provision also included
$3.1  million in charges relating to the final wind-down  of  the
Company's personal computer business.

     In Fiscal 1994, the Company recorded reorganization costs of
$17,385,000  relating to professional fees and  related  expenses
incurred  in  the  bankruptcy proceedings, and the  writedown  of
certain assets transferred to a liquidating trust pursuant to the
bankruptcy settlement.

     The Company recorded an extraordinary gain on extinguishment
of debt of $129,155,000 in Fiscal 1994.  This gain related to the
settlement of the Company's pre-petition liabilities, as a result
of the Restructuring.

      As  a  result of the foregoing factors, the Company  earned
$55,501,000  for  Fiscal  1994,  compared  to  a  net   loss   of
$56,000,000 for Fiscal 1993.

Liquidity and Capital Resources

     Net cash provided by operating activities was $1,428,000 for
the  three  months ended June 30, 1995.  Cash was provided  by  a
decrease  in accounts receivable partially offset by a loss  from
operations.   The decrease in accounts receivable was  due  to  a
decrease  in  sales  and an increase in cash collections  in  the
current quarter.

     Net cash utilized by investing activities was $1,177,000 for
the  three  months  ended  June 30, 1995.   Investing  activities
consisted  primarily of capital expenditures for the purchase  of
new product molds.

      In  the  three  months ended June 30, 1995,  the  Company's
financing  activities utilized $2,797,000 of cash.   The  Company
reduced  its  borrowings under its United States line  of  credit
facility   by  $2,077,000  through  the  collection  of  accounts
receivable.

      Net  cash  utilized by operating activities was $20,974,000
for  Fiscal  1995.  Cash was utilized to purchase  inventory  for
sale  which  resulted in increased sales and accounts receivable.
The  increase  in  accounts receivable  also  reflects  sales  of
returned  product to a 50% owned joint venture  that  has  a  net
payable  to  the Company of $15,283,000 at March 31,  1995.   See
"Business  -  Refurbished  Products."  Further,  a  reduction  in
accounts  payable  to the Company's largest  supplier  (as  noted
below)  and  a  reduction of a large customer's  credit  balance,
negatively impacted cash.

     Net cash provided by investing activities was $5,691,000 for
Fiscal  1995.   Investing  activities consisted  primarily  of  a
redemption  of  pledged certificates of deposit, net  of  capital
expenditures, primarily for new product molds.  The redemption of
the  pledged certificates of deposit relates primarily to a draw-
down  of  an $8 million standby letter of credit by the Company's
largest  supplier against a certificate of deposit for  the  same
amount, fulfilling commitments made during the Restructuring.

      In Fiscal 1995, the Company's financing activities provided
$10,680,000 of cash.  The Company increased borrowings under  its
U.S.  line of credit facility by $7,256,000 to finance the higher
accounts   receivable   levels  and  reduce   accounts   payable.
Additionally,  the Company generated net proceeds  of  $5,692,000
from  an  initial public offering of Common Stock,  as  described
below.

      On  September 29, 1993, the Company and five  of  its  U.S.
subsidiaries  filed  voluntary petitions  for  relief  under  the
reorganization  provisions of Chapter 11  of  the  United  States
Bankruptcy Code and operated as debtors-in-possession  under  the
supervision  of  the Bankruptcy Court while their  reorganization
cases  were pending.  The precipitating factor for these  filings
was  the Company's severe liquidity problems relating to its high
level of indebtedness and a significant decline in sales from the
prior year.

      Effective  March 31, 1994, the Bankruptcy Court entered  an
order  confirming  the  Plan  of  Reorganization.   The  Plan  of
Reorganization   provided   for   the   implementation    of    a
recapitalization of the Company. In accordance with the  Plan  of
Reorganization,   the  Company's  pre-petition  liabilities   (of
approximately  $233 million) were settled with the  creditors  in
the aggregate, as follows:

           I.   The Bank Lenders received $70 million in cash and
     the  right to receive the initial $2 million of net proceeds
     from the Company's anti-dumping duty receivable.
     
           II.  The Noteholders initially received $2,650,000  in
     cash and warrants to purchase 750,000 shares of Common Stock
     for  a  period of seven years at an exercise price of  $1.00
     per  share, provided that the exercise price shall  increase
     by  10%  per  year  commencing in  year  four,  and  further
     received  $1  million, payable $922,498  in  cash  from  the
     initial  public  offering of Common  Stock  and  $77,502  in
     Common Stock calculated on the basis of $1.00 per share.
     
           III.   The Bank Lenders and Noteholders received their
     pro rata percentage of the following:
     
              A.   $2,350,000 in cash (however $350,000  of  this
              amount was distributable to the holders of allowed
              unsecured claims);
         
              B.   10,000 shares of Series A Preferred Stock with
              a face value of $10 million (estimated fair market
              value  of  approximately $9 million at  March  31,
              1994);

              C.   4,025,277  shares of Common  Stock,  including
              691,944 shares issued in February 1995 pursuant to
              an anti-dilution provision;
         
              D.    The  net  proceeds  from  the  sale  of   the
              Company's Indiana land and building; and
         
              E.   The  net  proceeds  to be  received  from  the
              Company's  anti-dumping duty receivable in  excess
              of $2 million .
         
           IV.   Holders of allowed unsecured claims  received  a
     pro-rata  portion of the $350,000 distribution and  interest
     bearing promissory notes equal to 18.3% of the allowed claim
     amount,  payable in two installments over  18  months.   See
     "Legal Proceedings."
     
      In  accordance with the Plan of Reorganization, the Company
completed  an  initial public offering of  its  Common  Stock  in
September  1994 to shareholders of record as of March  31,  1994,
excluding  Fidenas Investment Limited ("FIL").  The Company  sold
6,149,993 shares of Common Stock for $1.00 per share resulting in
proceeds to the Company, net of issuance costs, of $5,692,000.

      The  Company  maintains  an  asset-based  revolving  credit
facility  with a U.S. financial institution (the "Lender").   The
facility  provides  for revolving loans and  letters  of  credit,
subject  to  individual maximums which, in the aggregate,  cannot
exceed   the  lesser of $60 million or a "Borrowing Base"  amount
based  on  specified percentages of eligible accounts  receivable
and  inventories.  Credit extended under the line is  secured  by
the  U.S.  and Canadian assets of the Company.  Until August  24,
1995,  the interest rate on these borrowings was 2.25% above  the
prime rate.  "Management's Discussion and Analysis of Results  of
Operations and Financial Condition - Subsequent Events."  At June
30,  1995,  the weighted average interest rate on the outstanding
borrowings was 11.25%.  The facility is also subject to an unused
line fee of 0.5% per annum.  Pursuant to the terms of this credit
facility,  the  Company is restricted from, among  other  things,
paying  cash  dividends  (other than on the  Series  A  Preferred
Stock),  redeeming stock, and entering into certain  transactions
and  is  required to maintain certain working capital and  equity
levels  (as  defined).   The Company is required  to  maintain  a
minimum net worth of $42,000,000, excluding net proceeds received
by  the Company from the sale of equity securities, which minimum
will increase to $50,000,000, effective January 1, 1996.  At June
30, 1995, there was approximately $25.2 million outstanding under
the  revolving loan facility, and approximately $2.1  million  of
outstanding  letters  of credit issued for  inventory  purchases.
Based on the "Borrowing Base" amount at June 30, 1995, $2,939,000
of the credit facility was not utilized.

      The Company's Hong Kong subsidiary maintains various credit
facilities  aggregating $114.3 million with a bank in  Hong  Kong
consisting of the following:  (i) a $12.3 million credit facility
which  is  generally  used for letters of credit  for  a  foreign
subsidiary's  direct  import business and  affiliates'  inventory
purchases,  (ii) a $2 million standby letter of credit  facility,
and  (iii) a $100 million credit facility, for the benefit  of  a
foreign  subsidiary, which is for the establishment  of  back-to-
back  letters of credit with the Company's largest customer.   At
June 30, 1995, the Company's Hong Kong subsidiary had pledged  $4
million  in  certificates of deposit to this bank to  assure  the
availability of these credit facilities.  At June 30, 1995, there
were $11.9 million and $9.9 million, respectively, of letters  of
credit  outstanding  under  the $12.3 million  and  $100  million
credit facilities.

      The  Company's Hong Kong subsidiary maintains an additional
credit  facility  with another bank in Hong Kong.   The  facility
provides for a $10 million line of credit for documentary letters
of  credit and a $10 million back-to-back letter of credit  line,
collateralized by a $5 million certificate of deposit.   At  June
30,  1995,  the Company's Hong Kong subsidiary had  pledged  $5.1
million in certificates of deposit to assure the availability  of
these   credit   facilities.   At June  30,  1995,  these  credit
facilities were not utilized.

      Management's  strategy to compete more effectively  in  the
highly  competitive consumer products market in the United States
and  Canada, is to combine innovative approaches to the Company's
current product line, such as value-added promotions, augment its
product line with higher margin complementary products, including
personal and home security products, a home theater system, ready-
to-assemble furniture, clocks and watches, and car audio products
and  engage  in  the  sale of distribution,  sourcing  and  other
services  to third parties.  Management believes that  these  new
products and services will contribute to the Company's sales  and
operating  results commencing in the second half of Fiscal  1996.
The  Company  also  intends to undertake efforts  to  expand  the
international  distribution  of its  products  into  areas  where
management believes low to moderately priced, dependable consumer
electronics and microwave oven products will have a broad appeal.
The  Company has in the past and intends in the future to  pursue
such  plans  either  on its own or by forging new  relationships,
including  through  license arrangements, partnerships  or  joint
ventures.

      In  Fiscal 1995, the Company concluded licensing agreements
for  existing  core  business products  and  new  products.   The
Company intends to pursue additional licensing opportunities  and
believes  that  such licensing activities will  have  a  positive
impact on net operating results by generating royalty income with
minimal  costs,  if any, and without the necessity  of  utilizing
working capital or accepting customer returns.

      Short-Term Liquidity.  At present, management believes that
cash  flow  from  operations, the institutional  financing  noted
above  and  the  sale  of  Debentures  described  below  will  be
sufficient to fund all of the Company's cash requirements for the
next  year  for  its  core business and to exploit  new  business
opportunities.   The  Company has also  restructured  its  United
States  secured  credit facility as described below.   Cash  flow
from  operations will be negatively impacted by any  increase  in
the prime rate of interest and by a decrease in the proportion of
the Company's direct import sales to consolidated sales.  A lower
percentage of direct import sales will require increased  use  of
the  Company's  United States secured credit  facility  with  the
Lender and may restrict growth of the Company's sales.

      The Company's liquidity is also impacted by the seasonality
of  its business.  The Company records the majority of its annual
sales in the quarters ending September 30 and December 31.   This
requires  the  Company to open significantly  higher  amounts  of
letters  of  credit  during  the  quarters  ending  June  30  and
September  30,  therefore significantly increasing the  Company's
working  capital  needs  during this period.   Additionally,  the
Company  receives the largest percentage of customer  returns  in
the  quarters  ending March 31 and June 30.  The  high  level  of
returns  during  this  period  adversely  impacts  the  Company's
collection  activity  during  this  period,  and  therefore   its
liquidity.  The Company believes that its recent Agreements  with
Otake (as noted above) should favorably impact the Company's cash
flow over the three-year term of the Agreements.

     Long-Term Liquidity.  The revolving credit facility with the
Lender  imposes  financial covenants on the  Company  that  could
materially   affect  its  liquidity  in  the  future.    However,
management believes that the financing noted above and cash  flow
from  operations will provide sufficient liquidity  to  meet  the
Company's  operating  and debt service  cash  requirements  on  a
long-term basis for its current core business.

Inflation and Foreign Currency

      Except  as disclosed above, neither inflation nor  currency
fluctuations had a significant effect on the Company's results of
operations  during the three months ended June 30,  1995,  Fiscal
1995,  Fiscal  1994  or Fiscal 1993.  The Company's  exposure  to
currency  fluctuations has been minimized  by  the  use  of  U.S.
dollar denominated purchase orders, and by sourcing production in
more than one country.  However, the strength of the Japanese Yen
in  1995  has  raised  the  costs of certain  raw  materials  and
subassemblies of the Company's suppliers which has been passed on
to  the  Company in the form of price increases in  Fiscal  1996.
There  can  be  no  assurance that the Company will  be  able  to
recover  such  price  increases from the  selling  price  to  its
customers.   To mitigate the impact of the Yen, the  Company  has
been  able  to negotiate lower prices from new sources of  supply
for  certain  audio products commencing primarily in  the  second
half of Fiscal 1996.

Subsequent Events

      On  August  30,  1995,  the Company completed  its  private
placement of $20,750,000 aggregate principal amount of Debentures
to certain QIBs and institutional Accredited Investors, resulting
in net proceeds to the Company of approximately $19,373,000 after
the  payment of commissions and other expenses of such  offering.
The  proceeds of this offering initially were used to reduce  the
Company's United States secured credit facility.  As of September
15,   1995,  there  was  approximately  $19.5  million  of   such
outstanding Senior Indebtedness.

      The  Company currently intends to utilize a portion of  the
net  proceeds  of  such offering or, alternatively,  availability
under such United States secured credit facility, as follows: (i)
repayment  of an intercompany balance with a foreign  subsidiary;
(ii)  finance development of a home theatre system; (iii) finance
development  of  the  "H.H.  Scott" product  line;  (iv)  finance
development of an Emerson mobile audio product line; (v)  working
capital;  and (vi) acquisitions.  To date, the Company  does  not
have  any  signed contracts, letters of intent, or agreements  in
principle  with respect to any acquisitions and is not  currently
engaged  in  any  significant  negotiations  to  make  any   such
acquisition.

      The  allocation  of net proceeds from the offering  of  the
Debentures by the Company set forth in this Prospectus represents
the  Company's current estimates based upon its present plans and
certain  assumptions,  including plans and assumptions  regarding
the Company's business and assumptions regarding the industry and
general  economic and other conditions.  If any of those  factors
change,  the  Company  may  find it  necessary  or  advisable  to
reallocate some of the proceeds for other purposes.

      The  Company  has  also amended its United  States  secured
credit  facility effective as of August 24, 1995.  The  amendment
includes,  among other things, a reduction of 1% in the  interest
rate  charged on borrowings, down to 1.25% above the stated prime
rate, an extension on the term of the facility for one additional
year  to March 1998, an increase in working capital requirements,
a  reduction  of other loan fees and charges under such  facility
and  the  release  of  the  Lender's security  interests  in  the
trademarks  of  the Company.  The trademarks  are  subject  to  a
negative pledge covenant.  The modifications to its United States
secured credit facility, together with the net proceeds from  the
sale   of   the   Debentures,  should  enable  the   Company   to
significantly reduce its costs of borrowings while permitting the
Company  to  expand  its product lines and distribution  base  as
described above.

                        BUSINESS

General

      Emerson,  one  of  the  nation's  largest  volume  consumer
electronics  distributors,  directly  and  through  subsidiaries,
designs,  sources,  imports and markets a variety  of  video  and
audio  consumer  electronics and microwave  oven  products.   The
Company distributes its products primarily through mass merchants
and  discount  retailers, leveraging on the  strength  of  its
"Emerson and G-Clef" trademark,  a  nationally recognized trade name
in  the  consumer electronics industry.  The trade name "Emerson 
Radio" dates  back to 1912 and is one of the oldest and most well 
respected names in the  consumer products industry.  In addition, the 
Company offers a  line  of audio products for sale under the 
"H.H. Scott"  brand name.   Approximately $15 billion of factory sales 
are  generated by  the  industry  in  the market segment in  which  the  
Company competes.   In calendar year 1994, Emerson believes it was  among
the top three brand names in unit sales volume of VCRs and TV/VCR
combinations  and among the top five brand names  in  unit  sales
volume of color televisions.

      The  Company  believes it possesses an advantage  over  its
competitors   due  to  the  combination  of  the  Emerson   brand
recognition,  its  extensive distribution  base  and  established
relations with customers in the mass merchant and discount retail
channels  of distribution, its sourcing expertise and established
vendor   relations,  and  an  infrastructure  boasting  personnel
experienced in servicing and providing logistical support to  the
domestic mass merchant distribution channel.  Emerson intends  to
leverage  its  core  competencies to offer  a  broad  variety  of
current  and  new  consumer  products  to  retail  customers   in
developing markets worldwide.  The Company intends to form  joint
ventures  and  enter into licensing agreements  which  will  take
advantage  of the Company's trademarks and utilize the  Company's
logistical and sourcing advantages.

     The Company's core business consists of the distribution and
sale  of  various  low  to moderately priced product  categories,
including  black  and  white and color televisions,  VCRs,  VCPs,
TV/VCR combination units, home stereo and portable audio products
and microwave ovens.  The majority of the Company's marketing and
sales of these products is concentrated in the United States and,
to  a  lesser  extent,  Canada  and certain  other  international
regions.   Emerson's  major  competition  in  these  markets  are
foreign-based manufacturers and distributors.

     The Company successfully restructured its financial position
through  the  Plan of Reorganization.  Through the Restructuring,
the  Company reduced its institutional debt by approximately $203
million.   Additionally, the Company increased its net  sales  by
34%  in  Fiscal  1995, the fiscal year immediately following  its
emergence  from  bankruptcy, as compared to Fiscal  1994.   Also,
since  Fiscal  1993,  the Company has reduced  its  annual  fixed
operating   costs  by  more  than  50%.   See  "The   Company   -
Restructuring of the Company."

Industry

      Consumer  electronics products play a  major  role  in  the
entertainment, information and education industries  and  provide
consumers  with  affordable options in  these  areas.   Based  on
industry sources, sales of consumer electronics products set  all
time  sales  records  in 1994, with estimated  factory  sales  of
approximately $55.9 billion.

       The  consumer  electronics  industry  comprises  over   30
different   categories  of  products.   Of  these,  the   largest
categories are personal computers, color televisions, auto sound,
computer peripherals, electronic software, VCRs, portable  audio,
batteries,  computer  software,  camcorders,  audio  systems  and
telephone products.  These categories represent $38.3 billion  of
factory  sales, or approximately 69% of the consumer  electronics
industry.   The specific product categories in which the  Company
competes represent approximately $15 billion of factory sales, or
approximately 25% of the consumer electronics industry.

      The  consumer electronics industry factory sales data shown
in  the  table  below are based on information  provided  by  the
Electronics Industries Association:

                Consumer Electronics Industry
                Annual Factory Sales Dollars
                  Calendar 1991-1995
                      (Billions)
     1991         1992         1993         1994         1995
    Actual       Actual       Actual       Estimated    Projected
    $42.08       $46.2        $51.03       $55.9         $59.8

      Emerson  sells a wide range of video, audio  and  microwave
oven  products.  The Company's significant sales  volume  is  the
result  of  offering what management believes are well  featured,
value  priced  products  primarily to mass  merchants,  warehouse
clubs and catalog showrooms.

Company Products

      The  Company  directly  and through  subsidiaries  designs,
sources,  imports  and  markets a  variety  of  video  and  audio
consumer  electronics and microwave oven products,  primarily  on
the  strength of its "Emerson and G-Clef" trademark, a nationally 
recognized  symbol in   the  consumer  electronics  industry.   The  
Company's  core business  currently  consists of the following  video  and 
audio product categories as well as microwave ovens:

        Video Products                     Audio Products

        Color Televisions                  Shelf systems
        Black and White Specialty          CD stereo systems
        Televisions
        Color Specialty Televisions        Portable audio,
                                           cassette and CD
                                           systems

        Color TV/VCR Combination Unit     AM/FM Bicycle radios
        Video Cassette Recorders          Personal audio,
                                          cassette and CD
                                          systems

        Speciality Video Cassette Players Digital clock radios

Televisions:

       Management  believes  that  market  saturation  for  color
televisions  is  extensive and that more  than  one-half  of  its
television  sales will be replacement sets.  Emerson  intends  to
capitalize  on its strength in the small screen categories  while
moving  into the growing and more profitable larger screen sizes.
Emerson  will  continue  to  offer innovative  new  features  and
contemporary styling.

VCRs and Combination Units:

      Approximately 85% of all U.S. households have at least  one
VCR.   Industry  sales  reporting practices  appear  to  indicate
modest growth rates in VCRs, with consumers purchasing both stand-
alone  VCRs and the TV/VCR combination product.  Emerson was  one
of  the  first companies to sell VCRs through the discount  store
channel  of  distribution.  As the category began to mature,  the
discount  store  channel  experienced  explosive  sales   growth,
resulting  in  a  large market share for the "Emerson and G-Clef" 
brand.   In  1988, Emerson   introduced  the  industry's  first  TV/VCR
combination product  in  the  United States market.   Since  that  time, 
the Company  has  remained among the industry leaders.   The  Company
intends   to   maintain  its  leadership  position  through   the
introduction  of  new,  larger screen sizes  and  trendy  fashion
colors in small screen models.

Audio:

      Emerson competes in the following product categories within
the audio segment:

       Clock  Radios:   In  the  clock  radio  category,  Emerson
maintains  a  strong market share.  The Company was  one  of  the
first to offer models with large clock displays and continues  to
introduce new products.

       Headphone  Stereo:   Portable  headset  audio  sales  have
remained  flat  in  the  1990's and this  trend  is  expected  to
continue.   The  Company is also developing  a  line  of  "active
series"  products  to tap into the fitness trend  in  the  United
States.

      Personal CD:  With sales increases of 32% in 1994  and  18%
projected  (based upon management's best estimate) in  1995,  the
personal  compact disc market continues to expand.  Beginning  in
1995, Emerson will introduce new products and programs to attempt
to gain a stronger position in this market.

      Non-CD Portable Stereo:  While the total "Boombox" category
is growing due to the strong sales of CD units, non-CD sales have
been declining rapidly.  While maintaining a dominant position in
the  entry level product area, the Company will attempt to expand
its presence in step-up products.

      Portable CD/Radio/Cassette:  The Company will increase  its
emphasis on CD's.  Emerson will offer CD combination models  with
step-up  features, while attempting to price such products  below
its competition.

      Shelf Systems:  Shelf systems remain a growth area for  the
industry.  The category has dramatically shifted to digital  with
93% of the unit sales in CD based systems in 1994.

Microwave Ovens:

      The  microwave  category allows Emerson to merchandise  its
products and promote its brand name in other departments.   As  a
result,  the  "Emerson and G-Clef"  brand name is known in housewares 
and  appliance departments.

      Emerson  will  maintain its focus in the under  $150  price
range.  The Company will attempt to gain market share by offering
better  styled  products with more features  and  greater  dealer
margin,  in conjunction with "Emerson and G-Clef" brand name 
recognition to  enhance sales to entry level purchasers.  The Company 
is also introducing ready-to-assemble  furniture  and  home  and  personal
security products to complement its current product line.

Growth Strategy

      The Company's strategic focus is to develop and expand  its
distribution  of  consumer electronics products in  the  domestic
marketplace to new customers and the development and sale of  new
products,  such  as  ready-to-assemble  furniture  and  home  and
personal  security  products;  capitalize  on  opportunities   to
license  the "Emerson and G-Clef" and "H.H. Scott" trade names; leverage
and exploit its  sourcing capabilities, buying power and logistics
expertise in  the  Far  East; and expand international sales including  
not only  core  consumer electronic products but also other  consumer
products  such  as  ready-to-assemble  furniture  and  home   and
personal security products.

      The  Company  believes  that  the  "Emerson and G-Clef"  
trademark  is  widely recognized on a world-wide basis.  A principal
component  of  the Company's   growth  strategy  is  to  utilize  this  
brand name recognition  together with the Company's reputation  for quality
and cost competitive products to aggressively promote its product
lines within the United States and Canada and targeted geographic
areas  on  an  international  basis.   The  Company's  management
believes   that  the  Company  will  be  able  to  compete   more
effectively  in  the highly competitive consumer electronics  and
microwave  oven  industries domestically and internationally,  by
combining innovative approaches to the Company's current  product
line and augmenting its product line with complementary products.
The Company intends to pursue such plans either on its own, or by
forging    new    relationships,   including   through    license
arrangements,  partnerships or joint ventures.  The  Company  has
successfully  negotiated definitive licensing  arrangements  with
its  largest  supplier,  a  distributor of  consumer  electronics
accessories,  a  manufacturer  of  clocks  and  watches  and  the
Franklin Mint.  See "Business - Licensing."  Further, the Company
is currently involved in negotiations with different parties with
respect to additional similar transactions.

Sales and Distribution

       The  Company  has  implemented  an  integrated  system  to
coordinate the purchasing, sales and distribution segments of its
operations.  The Company is equipped to receive orders  from  its
major  accounts  electronically or by the conventional  modes  of
facsimile,  telephone  or  mail.   The  Company  does  not   have
long-term  contracts  with  any  of  its  customers,  but  rather
receives  orders on an ongoing basis.  Products imported  by  the
Company  (generally  from  the Far East)  are  shipped  by  ocean
freight   and   then   stored  in  contracted  public   warehouse
facilities, for shipment to customers.  Products manufactured  by
vendors  in Indiana are stored in public warehouses on an interim
basis  until shipped to the Company's customers.  All merchandise
received  by Emerson is automatically updated into the  Company's
on-line  inventory system.  As a purchase order is  received  and
filled,  warehoused product is labeled and prepared for  outbound
shipment  to  Company  customers by  common,  contract  or  small
package carriers.

      The  Company also makes available to its customers (through
subsidiaries) a direct import program, pursuant to which products
are  imported directly by the Company's customers.  In the  three
months ended June 30, 1995, Fiscal 1995 and Fiscal 1994, products
representing  approximately  47%,  68%  and  52%  of  net  sales,
respectively,  were imported directly from manufacturers  to  the
Company's customers.  If the Company experiences a decline in the
percentage of sales effected through direct imports, its  working
capital and inventory requirements may be incrementally affected.
See  "Risk Factors" and "Management's Discussion and Analysis  of
Results of Operations and Financial Condition."

Domestic Marketing

      In  the  United  States, the Company markets  its  products
primarily through mass merchandisers and discount retailers.  Wal-
Mart  accounted  for approximately 16%, 53% and 34%,  and  Target
Stores, Inc., accounted for approximately 10%, 10% and 12% of the
Company's  net  sales in the three months ended  June  30,  1995,
Fiscal 1995 and Fiscal 1994, respectively.  Net sales to Wal-Mart
for  Fiscal  1995 and Fiscal 1994 include sales of certain  video
products  which are subject to a license/supply arrangement  with
the  Company's largest supplier, effective March 31, 1995.  As  a
result, the Company now reports royalty revenues attributable  to
such  sales, in lieu of reporting the full dollar values of  such
sales  and  associated costs.  See "Management's  Discussion  and
Analysis of Results of Operations and Financial Condition."   Net
sales  of  these products to Wal-Mart accounted for approximately
47%  and 21% of consolidated net sales in Fiscal 1995 and  Fiscal
1994, respectively.  See "Business-Licensing."  No other customer
accounted  for  more than 10% of the Company's net  sales  during
these periods.

      A  portion  of  the Company's sales are made through  sales
representative organizations which receive sales commissions  and
work closely with Company sales personnel.  The remainder of  the
Company's sales are made to retail customers serviced principally
by   Company  sales  personnel.   The  Company  has   six   sales
professionals  based in the United States.   The  domestic  sales
force   is   based   in  the  Company's  New   Jersey   corporate
headquarters,  and in regional offices located  in  Missouri  and
California.   The  sales  representative organizations  sell,  in
addition   to  the  Company's  products,  allied,  but  generally
non-competitive, products.  In most instances, either  party  may
terminate  a sales representative relationship on 30 days'  prior
notice  in  accordance  with customary  industry  practice.   The
Company    utilizes   approximately   30   sales   representative
organizations, including one through which approximately 13%  and
10%  of  the  Company's net sales were made in the  three  months
ended June 30, 1995 and Fiscal 1995, respectively.  Additionally,
one other sales representative organization accounted for 14%  of
the  Company's net sales made in the three months ended June  30,
1995.   No other sales representative organization accounted  for
more  than  10%  of the Company's net sales in the  three  months
ended June 30, 1995 or Fiscal 1995.

Foreign Marketing

      While  the major portion of the Company's marketing efforts
are directed toward the United States, approximately 9% and 7% of
the  Company's net sales in the three months ended June 30,  1995
and Fiscal 1995, respectively, were made to foreign customers  in
Canada,  Central  and South America, Spain and the  Middle  East.
See  Note  M  of  Notes to Consolidated Financial Statements  for
Fiscal  1995 and "Management's Discussion and Analysis of Results
of Operations and Financial Condition."  The Company is expanding
its  marketing  and  sales  activities in  certain  international
geographic  regions  and has expanded such  activities  to  cover
other parts of Europe, South America, the Far East and Mexico.

Licensing

      The Company believes that licensing activities will have  a
positive  impact  on net operating results by generating  royalty
income  with minimal costs, if any, and without the necessity  of
utilizing  working  capital or accepting customer  returns.   The
Company has successfully concluded licensing agreements with  (i)
Otake  for the sale of video products bearing the "Emerson and G-Clef" 
trademark  to Wal-Mart  locations in the United States and Canada,  
(ii)  Jasco Products  Co.,  Inc.  ("Jasco"),  one  of  the  largest  
domestic electronics  accessory companies, for distribution of  electronic
accessories  in  the United States, (iii) Herald Holding  Limited
("Herald"),  a  publicly-traded  Hong  Kong  Company,   for   the
distribution  of clocks and watches in the United States  bearing
the "Emerson and G-Clef" trademark and (iv) the Franklin Mint for 
distribution  of classic  Emerson  Radio reproductions.  The  Company
intends  to pursue  additional licensing opportunities.  See  "Risk  
Factors" and   "Management's  Discussion  and  Analysis  of   Results 
of Operations and Financial Condition."

Design and Manufacturing

      The  Company's  design  team  is  responsible  for  product
development    and   operates   closely   with   the    Company's
manufacturers.   The Company's engineers determine  the  detailed
cosmetic  and  option  specifications  for  new  products,  which
typically incorporate commercially available electronic parts  to
be  assembled  according to the Company's designs.   Accordingly,
the  exterior  designs and operating features  of  the  Company's
products  reflect  the Company's judgment of current  styles  and
consumer preferences.  The Company's designs are tailored to meet
the  needs  of  the local market, particularly  in  the  case  of
international   distribution,  where   products   are   generally
introduced on a country-by-country basis.

      The majority of the Company's products are manufactured  by
original equipment manufacturers in accordance with the Company's
specifications.  The manufacturers are primarily located in  Hong
Kong, South Korea, Taiwan, China, Malaysia and Thailand.  Certain
of  the  Company's  products are also  assembled  by  a  contract
manufacturer in Indiana.

     During the three months ended June 30, 1995, Fiscal 1995 and
Fiscal 1994, approximately 95%, 89% and 84%, respectively, of the
cost  value  of  the  Company's purchases consisted  of  imported
finished  goods.  Otake, a manufacturer headquartered  in  Japan,
supplied  approximately 18%, 73% and 59%,  respectively,  of  the
Company's  total  purchases in the three months  ended  June  30,
1995, Fiscal 1995 and Fiscal 1994.  Approximately 52% and 30%  of
the  cost  value  of the Company's purchases in Fiscal  1995  and
Fiscal  1994,  respectively, were video products  purchased  from
Otake  and  sold  to Wal-Mart.  As a result of the license/supply
arrangement  with  Otake,  the  Company  expects  to  purchase  a
significantly lower proportion of its finished goods  from  Otake
over  the  three-year term of the agreements.  See  "Management's
Discussion  and Analysis of Results of Operations  and  Financial
Condition"    and   "Business-Licensing."    The   license/supply
arrangement also provides that Otake will supply the Company with
certain  video products for sale to other customers at  preferred
prices  for a three-year term.  Otake also sells a line of  video
products  under  its Orion trademark.  Kong Wah,  a  manufacturer
headquartered  in Hong Kong, supplied approximately  10%  of  the
Company's total purchases in each of the three months ended  June
30,  1995 and Fiscal 1994.  Additionally, Daewoo Electronics  Co.
Ltd.,  Imarflex,  Mfg. Co., Ltd. and Musical Electronics  Limited
accounted  for  approximately 22%, 21% and 14%, respectively,  of
the  Company's purchases during the three months ended  June  30,
1995.   No  other  supplier accounted for more than  10%  of  the
Company's  total  purchases during these  periods.   The  Company
believes   that,  barring  any  unusual  shortages  or   economic
conditions, it could develop alternative sources for any  of  the
products  it  currently purchases.  Except with  respect  to  the
Agreements  with Otake, the Company does not have  a  contractual
agreement with any of its suppliers and no assurance can be given
that certain short-term shortages of product would not result  if
the  Company were required to seek alternative sources of  supply
without   adequate  notice  by  the  supplier  or  a   reasonable
opportunity to seek alternate production facilities and component
parts.  See "Risk Factors."

Warranties

      The Company offers its United States and Canadian consumers
limited  warranties comparable to those offered to  consumers  by
its  competitors  and  accepts  returns  from  its  customers  in
accordance  with  customary industry practices.   Warranties  for
products sold internationally are, in certain cases, provided  on
a  region-by-region basis through local entities retained by  the
Company.

Refurbished Products

      The Company's customers return product to the Company for a
variety  of reasons, including liberal retailer return  policies,
damage  to goods in transit and occasional cosmetic imperfections
and mechanical failure.

      To  improve  profitability, effective April  1,  1994,  the
Company formed a partnership ("Partnership") with Hopper Radio of
Florida,  Inc.  ("Hopper"),  a  major  independent  reseller   of
consumer electronics products.  The Company and Hopper each own a
50%  interest in the Partnership.  The Partnership was formed  to
purchase (i) all returned consumer electronics products from  the
Company,  refurbish them, if feasible, and sell them  refurbished
or  "As-Is",  on  a  worldwide basis in all countries  where  the
Company  has  trademark rights and (ii) new consumer  electronics
products from manufacturers sourced through a subsidiary  of  the
Company  or through third parties, if such new products could  be
obtained  on more favorable prices and terms, for sale in  Mexico
and Central and South America.

      The  Partnership  with Hopper has enabled  the  Company  to
control the costs associated with product returns, by providing a
stable   selling  price  for  returned  products  and   increased
inventory  turnover,  by  utilizing the distribution  network  of
Hopper  to  sell  products,  and by  potentially  increasing  the
Company's  sales of new products to Mexico and Central and  South
America.   The  Partnership's profits and  losses  are  allocated
evenly.  See "Management's Discussion and Analysis of Results  of
Operations  and  Financial  Condition  -  Liquidity  and  Capital
Resources."   The  general managerial activities  are  under  the
control of Barry Smith, who is also the President of Hopper.  The
Company previously refurbished certain products which were either
sold  as  refurbished or, if not refurbished, sold "As-Is".   See
"Management's  Discussion and Analysis of Results  of  Operations
and Financial Condition."

     In forming the Partnership, the Company contributed returned
product  to  the  Partnership equal in value  to  the  amount  of
Hopper's initial cash contribution of $500,000.  The Company also
agreed   to  (i)  sell  additional  returned  products   to   the
Partnership,  pursuant  to the terms of a sales  agreement,  (ii)
license   to  the  Partnership  its "Emerson and G-Clef"  trademark
for  sale of refurbished  product worldwide and for sale of  new  products
in Mexico,  Central and South America, (iii) provide the Partnership
with  access to its vendors, (iv) relinquish its territories  for
refurbished  merchandise and (v) lease  to  the  Partnership  the
equipment to refurbish the returned merchandise.  The partnership
agreement  of the Partnership similarly provides that  Hopper  is
required  to provide the Partnership with (i) the set price  list
at which all merchandise shall be sold, to be approved in advance
by both partners, (ii) financing on terms to be agreed to by both
parties,   and  (iii)  the  physical  location  for  refurbishing
activities  at  a  rental rate of $2.00 per square  foot,  or  as
otherwise agreed to by the parties.

     The Company filed suit on July 5, 1995 in the State Court of
New  Jersey  alleging that Hopper, Barry Smith and  three  former
employees  of  the Company (collectively, the "Defendants")  have
formed  a  business  entity for the purpose of  engaging  in  the
distribution of consumer electronics and that the action  of  the
Defendants  in connection therewith violated certain duties  owed
to  and rights of the Company.  The Partnership has continued  to
operate  since  the  filing of the lawsuit.  The  Company  cannot
predict  at  this time how this suit will, if at all, affect  the
Partnership or the Company.

Backlog

      From time-to-time, the Company has substantial orders  from
customers on hand.  Management believes, however, that backlog is
not  a  significant  factor in its operations.   The  ability  of
management  to  correctly anticipate and  provide  for  inventory
requirements  is  essential to the successful  operation  of  the
Company's business.

Trademarks

      The  Company owns the "Emerson and G-Clef" "H.H. Scott" and
"Scott" trademarks for certain of its home entertainment and electronic 
products in the  United  States, Canada, Mexico and various other countries.
Of  the trademarks owned by the Company, those registered in  the
United States must be renewed at various times from 1996 to  2008
and  those registered in Canada must be renewed at various  times
from  1995  to 2007. The Company's trademarks are also registered
on  a  worldwide basis, which registrations must  be  renewed  at
various times.  The Company intends to renew all such trademarks.
The   Company  considers  the "Emerson and G-Clef"  trademark  to  
be  of  material importance   to  its  business.   The  Company  
also  owns the "Electrophonic"  trademark and is studying  the  
introduction  of this  trademark  on value priced audio products in 
fiscal  year 1996.   The Company owns several other trademarks, none 
of  which is  currently  considered  by  the  Company  to  be  of 
material importance  to  its business.  The Company has  licensed  certain
applications of the "Emerson and G-Clef" trademark to Otake, Jasco, Herald
and  the  Franklin  Mint  on a limited basis.  See "Business -  Licensing."
The Company may not pledge the "Emerson and G-Clef" trademark to secure 
indebtedness under  its  United States secured credit facility  or  under
the Indenture.  See "Description of Debentures."

Competition

      The market segment of the consumer electronics industry  in
which the Company competes generates approximately $15 billion of
factory  sales  annually and is highly fragmented,  cyclical  and
very  competitive, supporting major American, Japanese and Korean
companies, as well as numerous small importers.  The industry  is
characterized by the short life cycle of products which  requires
continuous  design  and  development efforts.   Market  entry  is
comparatively easy because of low initial capital requirements.

      The  Company primarily competes in the low to medium-priced
sector  of the consumer electronics market.  Management estimates
that the Company has several dozen competitors, many of which are
much  larger  and  have  greater  financial  resources  than  the
Company.    Emerson's   major   competitors   are   foreign-based
manufacturers  and distributors.  The Company competes  primarily
on  the  basis of its products' reliability, quality,  price  and
design,  the "Emerson and G-Clef" trademark and service  to  retailers
and  their customers.   The Company's products also compete  at  the
retail level for shelf space and promotional displays, all of which have
an  impact on the Company's established and proposed distribution
channels.   See "Management's Discussion and Analysis of  Results
of Operations and Financial Condition."

Government Regulation

      Pursuant  to the Tariff Act of 1930, as amended, the  Trade
Act  of  1974 and regulations promulgated thereunder, the  United
States   government  charges  tariff  duties,   excess   charges,
assessments and penalties on many imports.  These regulations are
subject  to  constant change and revision by government  agencies
and  by action by the United States Trade Representative and  may
have the effect of increasing the cost of goods purchased by  the
Company  or limiting quantities of goods available to the Company
from  its  overseas suppliers.  A number of states  have  adopted
statutes  regulating  the  manner of determining  the  amount  of
payments  to  independent  service  centers  performing  warranty
service   on  products  such  as  those  sold  by  the   Company.
Additional  Federal  legislation and  regulations  regarding  the
importation  of  consumer  electronics  products,  including  the
products  marketed  by  the  Company,  have  been  proposed  from
time-to-time and, if enacted into law, could adversely affect the
Company's results of operations.

Employees

      As  of  September 15, 1995, the Company had 173  employees.
The  Company  considers  its  labor  relations  to  be  generally
satisfactory.

Properties

      The  Company, directly and through its subsidiaries, leases
warehouse  and  office space in New Jersey,  California,  Canada,
Georgia,  Missouri, the Far East and Spain under leases  expiring
at various times from calendar 1995 to 1998, at minimum aggregate
rentals as follows:

      Year Ending
       March 31,                                   (In Thousands)

          1996                                        $1,507
          1997                                         1,484
          1998                                         1,071
          1999                                           271
                                                      $4,333

       In   the  past  several  years,  the  Company  has  closed
substantially all of its leased or owned warehouse facilities  in
favor  of  utilizing  public  warehouse  space  as  part  of  the
Company's  effort to convert fixed costs to variable costs.   The
cost  for  the  public  warehouse  space  is  based  on  a  fixed
percentage of the Company's sales from each respective  location.
Such amounts are not included in the above table.

                     LEGAL PROCEEDINGS

Bankruptcy Claims

      Pursuant  to the Plan of Reorganization and the  Bankruptcy
Code, all claims against the Company existing as of September 29,
1993,  were discharged, except as specifically set forth  in  the
Plan   of  Reorganization.   See  "Management's  Discussion   and
Analysis of Results of Operations and Financial Condition."   The
Plan  of  Reorganization provides that unsecured creditors  other
than  the  Bank Lenders and the Noteholders holding  pre-petition
claims which are allowed, will receive unsecured promissory notes
in  the principal amount equal to 18.3% of the allowed amount  of
the  claim; the notes will bear interest at a rate based  on  the
LIBOR  rate for one year obligations, and are due and payable  as
follows:  (i) 35% of the outstanding principal is due  12  months
from the date of issuance, and (ii) the remaining balance is  due
18  months  from the date of issuance.  The Company is  presently
contesting claims submitted by several creditors.

      The  largest claim was filed on July 25, 1994 in connection
with  the  rejection  of  certain executory  contracts  with  two
Brazilian  entities, Cineral Electronica de  Amazonia  Ltda.  and
Cineral  Magazine Ltda. (collectively, "Cineral").  The contracts
were executed in August 1993, shortly before the Company's filing
for  bankruptcy protection.  The amount claimed was  $93,563,457,
of  which $86,785,000 represents a claim for loss of profits  and
$6,400,000  for  plant  installation  and  the  establishment  of
offices,  which were installed and established prior to execution
of the contracts.  The claim was filed as an unsecured claim and,
therefore, will be satisfied, to the extent the claim is  allowed
by  the  Bankruptcy Court, in the manner other allowed  unsecured
claims were satisfied.  The Company believes the Bankruptcy Court
will  separately review the portion of the claim for lost profits
from  the  substantially smaller claim for actual  damages.   The
Company  has objected to the claim, intends to vigorously contest
such claim and believes it has meritorious defenses to the highly
speculative portion of the claim for lost profits and the portion
of  the  claim for actual damages for expenses incurred prior  to
the  execution of the contracts.  Additionally, the  Company  has
instituted  an  adversary  proceeding  in  the  Bankruptcy  Court
asserting  damages caused by Cineral.  A motion filed by  Cineral
to  dismiss  the  adversary  proceeding  has  been  denied.   The
adversary  proceeding and claim objection have been  consolidated
into  one  proceeding.  An adverse final ruling  on  the  Cineral
claim  could have a material adverse effect on the Company,  even
though liability of the Company would be limited to 18.3% of  the
final  claim  determined  by a court of  competent  jurisdiction;
however, with respect to the claim for lost profits, in light  of
the  foregoing, the Company believes the chances for recovery  on
the Cineral claim for lost profits are remote.

Teletech Litigation

      In  December 1990, an action entitled Emerson  Radio  (Hong
Kong)  Limited  (a wholly- owned subsidiary of the  Company)  and
Teletech  (Hong Kong) Limited was commenced in the Supreme  Court
of  Hong Kong High Court (the "Teletech Action") by Emerson Radio
(Hong  Kong)  Limited ("Emerson (H.K.)") against  Teletech  (Hong
Kong)   Limited  ("Teletech").   The  Statement  of  Claim   (the
"Claim"),  filed and served in March 1991, alleges that  Teletech
breached its agreements to sell cordless telephones and telephone
answering machines to Emerson (H.K.).  The Claim seeks damages of
approximately $1,000,000.

       In   March  1991,  Teletech  filed  a  counterclaim   that
essentially  denies  the  allegations and  alleges  that  Emerson
(H.K.) breached its agreement to purchase cordless telephones and
telephone  answering machines arising from wrongful  cancellation
of   placed   orders.    The  counterclaim   seeks   damages   of
approximately  $1,700,000.  In May 1991, Emerson (H.K.)  filed  a
reply  to  the  counterclaim  denying  the  allegations  in   the
counterclaim.    Discovery   is   currently   proceeding.    This
litigation was not affected by the bankruptcy proceedings.

Tax Matters

      In  June and October 1988, the Franchise Tax Board  of  the
State of California issued Notices of Proposed Assessment to  the
Company  proposing additional state income tax  of  approximately
$501,000  in  the aggregate, plus interest, for the fiscal  years
1980,  1985  and 1986.  In August and November 1988, the  Company
filed  protests with the Franchise Tax Board taking exception  to
the  Notices  of  Proposed  Assessment.   After  disallowing  the
Company's  protest,  on July 24, 1992, the  Franchise  Tax  Board
issued  a formal Notice of Action assessing a deficiency  in  the
aggregate  of  approximately $664,000,  which  includes  interest
through July 24, 1992.  On August 24, 1992, the Company filed  an
appeal  with  the  California State Board of  Equalization.   The
Franchise Tax Board filed a response on April 29, 1993,  and  the
Company filed its reply on July 16, 1993.

      On  March 9, 1994, the Company filed an adversary complaint
with  the  Bankruptcy  Court, to obtain  a  declaratory  judgment
against the Franchise Tax Board with regard to this matter.   The
Franchise  Tax  Board  filed  its  response  on  April  6,  1994.
Discovery  is  proceeding.   The Franchise  Tax  Board  moved  to
dismiss  the  adversary proceeding and requested  the  Bankruptcy
Court  to  abstain.   On October 19, 1994, the  Bankruptcy  Court
entered  an  order of abstention which directed  the  parties  to
litigate  in  California.  The Company appealed to  the  District
Court  of  New Jersey.  The District Court affirmed the order  of
the Bankruptcy Court and the Company has filed a notice of appeal
with  the  Third  Circuit.  Subsequent to entry of  the  District
Court  order, the California State Board of Equalization  advised
the  Company  and the Franchise Tax Board of the opportunity  and
deadlines to file additional papers with respect to the Notice of
Action.

     On February 15, 1994, the Franchise Tax Board issued Notices
of  Proposed Assessment to the Company proposing additional state
income  tax  of  approximately $382,000 in  the  aggregate,  plus
interest, for the fiscal years 1987, 1988 and 1989.  The  Company
filed its protest with the Franchise Tax Board on April 15, 1994,
taking exception to the Notices of Proposed Settlement.

      Management  believes that adequate amounts of tax  reserves
have been provided for any adjustments which may result from  the
above   assessments  and  any  additional  adjustments  for   the
remaining years under examination.

Litigation Regarding Certain Outstanding Common Stock

      Subsequent  to  confirmation of the Plan of Reorganization,
litigation  arose among the principal shareholders  of  FIL,  the
Company's largest shareholder prior to confirmation of  the  Plan
of Reorganization, with respect to various business relations and
transactions  entered  into  between  the  shareholders,  certain
affiliates  and their principals, including Geoffrey Jurick,  the
Company's  Chairman  and  Chief  Executive  Officer,  and  Donald
Stelling, the former Chairman.  Mr. Stelling resigned on December
2,   1993   from  the  Company's  Board  of  Directors   creating
uncertainty  about the ability of FIL to honor its commitment  to
the  Company  and the Bank Lenders to satisfy its obligations  to
infuse  $75  million in funds for the purpose  of  financing  the
Restructuring.  The $75 million commitment was made available  by
Mr.  Jurick  and related companies, which utilized  approximately
$15.2  million in funds which had been deposited by FIL  into  an
escrow   account  for  the  purpose  of  securing  the  Company's
Debtor-in-Possession financing obtained in  connection  with  the
Restructuring.   Management believes that, at the  date  of  this
Prospectus,  Messrs. Jurick and Peter Bunger,  directors  of  the
Company, comprise the Board of Directors of FIL.  The utilization
of  the  $15.2  million has been challenged by  various  Stelling
interests in three countries.

      Proceedings were commenced in the Commonwealth  of  Bahamas
for the winding-up of FIL.  The proceeding was brought by one  of
its shareholders, a Bahamian entity controlled by Petra Stelling,
wife  of  Donald  Stelling.   The  liquidator  appointed  by  the
Bahamian  Court  for  the winding-up of FIL commenced  litigation
against  Fidenas  International and Mr. Jurick  with  respect  to
claims arising from the acquisition of the Company's Common Stock
by GSE and Fidenas International.

     The liquidator commenced ancillary proceedings in the United
States Bankruptcy Court pursuant to authorization granted by  the
Bahamian  Court  for  the purposes of, among  other  things,  (i)
conducting  discovery regarding the issuance  of  the  shares  of
Common  Stock  to  Fidenas International,  GSE  and  Elision  and
utilization  of  the  $15.2 million in funds  which  secured  the
Company's Debtor-in-Possession Financing and (ii) restraining the
transfer, disposition or further encumbrance of any shares of the
Company  owned by Fidenas International, GSE, and Elision  issued
pursuant to the Plan of Reorganization.  The ancillary proceeding
was dismissed by the Bankruptcy Court on February 16, 1995.

     In addition to the litigation pending in the Bahamas and New
York,  the Stelling interests have pursued Mr. Jurick and certain
business associates and affiliates in civil and criminal  actions
in  Switzerland  for various claims relating  to  their  business
relationships and transactions.  Based on certain charges  raised
by   the   Stellings,  the  Swiss  authorities   have   commenced
investigations of Messrs. Jurick, Bunger and Jerome Farnum  (also
a  director  of the Company).  In addition, the Swiss authorities
have  questioned  Messrs.  Jurick  and  Farnum  as  part  of   an
investigation  of  possible violations by them of  certain  Swiss
bank  licensing laws.  While the investigation is still  pending,
none  of  Messrs. Jurick, Farnum or Bunger have been  charged  or
indicted   by   the  Swiss  authorities.   The  Federal   Banking
Commission  of  Switzerland has issued  a  decree  purporting  to
determine  that  certain entities affiliated with Messrs.  Jurick
and Farnum are subject to Swiss banking laws and have engaged  in
banking  activities without a license; the Commission has ordered
(i)  the  liquidation of one affiliate and the assets of another,
(ii)  the  appointment of a Swiss accounting firm to conduct  the
decreed   liquidation  and  (iii)  certain  preliminary  measures
providing for the appointment of the Swiss accounting firm to act
as  an observer with special supervisory powers.  The Company has
been  informed  by counsel to those entities that an  appeal  has
been filed with respect to the decree and that during the appeal,
if  timely filed, the provisions of the decree providing for  the
liquidation shall not be implemented.

      Though the Company is not a party to any of the proceedings
in  Switzerland  or in the Commonwealth of Bahamas,  the  Company
intends  to  monitor  the litigation.  An order  of  a  court  of
competent  jurisdiction  requiring  the  turnover  of  all  or  a
substantial portion of the Common Stock may result in  a  default
under  the  terms of the Company's United States  secured  credit
facility and/or the Indenture.  See "Risk Factors - Litigation  
Relating to Common Stock."  Additionally,  such  a change  in  
control  could  result in a second  ownership  change further 
limiting the Company's ability to use its NOLs and TCCOs.
See "Certain Federal Income Tax Considerations."

      The  Official  Liquidator appointed in the Commonwealth  of
Bahamas  for Fidenas International Bank Limited (which management
believes  to  be a holder of approximately 18% of the  shares  of
Elision and approximately 11% of the shares of GSE) has filed  an
action  in  the  Bahamas  concerning  the  ownership  by  Fidenas
International of certain shares of Common Stock.  Transfer of the
stock  has  been enjoined by the Bahamian courts.   The  Official
Liquidator has also filed an action in the United States District
Court  on  behalf  of  Fidenas International  Bank  Limited  with
respect  to  certain  shares of Common Stock  issued  to  Fidenas
International in conjunction with the Restructuring.  As  of  the
date hereof, the transfer of such shares has been restrained  and
discovery in the action has been commenced.

       A  creditor  of  Elision  has  requested  and  obtained  a
preliminary  injunction issued by a state court in  Massachusetts
which enjoins Elision from conveying, pledging, hypothecating  or
transferring any interest in assets of the corporation, including
securities registered in the name of the corporation, other  than
in the usual course of business, until November 8, 1995.  On that
date,  a  hearing is scheduled for further consideration  of  the
relief  sought  by such creditor.  The order has  the  effect  of
prohibiting  transfers  of any shares  of  Common  Stock  of  the
Company owned by Elision.

Stelling Litigation

      The Company filed a suit in federal court in New Jersey  on
July  14,  1994, naming Mr. Stelling and his spouse as defendants
alleging,  among  other  things,  breaches  by  Mr.  Stelling  of
fiduciary  duties  and breaches of contract by Mr.  Stelling,  as
agent,  and  Mrs.  Stelling, as principal.  The suit  sets  forth
requests  for  monetary damages as well as declaratory  judgments
that  the provisions of the Plan of Reorganization providing  for
releases do not apply to the Stellings and that they are estopped
from  claiming  any interest in the Company.  The Stellings  have
filed  a  motion to dismiss the suit.  As of the date hereof,  no
ruling has been made with respect to such motion.

Other Litigation

      The  Company  is  involved in other legal  proceedings  and
claims  of  various  types in the ordinary  course  of  business.
While any litigation to which the Company is a party contains  an
element  of uncertainty, management presently believes  that  the
outcome  of  each such proceeding or claim which  is  pending  or
known to be threatened, or all of them combined, will not have  a
material  adverse effect on the Company's consolidated  financial
position.

                            MANAGEMENT

Officers and Directors

     The following table sets forth certain information regarding
the officers and directors of the Company as of the date hereof:

Name                     Age  Position
                     
                         
Geoffrey P.               54  Chairman of the Board and Chief
Jurick(1)                     Executive Officer, Director
Eugene I. Davis(1)        40  President and Interim Chief Financial
                              Officer, Director
John P. Walker            32  Senior Vice President - Finance
Albert G. McGrath, Jr.    38  Senior Vice President, Secretary and
                              General Counsel
Eddie Rishty              35  Vice President - Controller
Merle W. Eakins           48  Vice President - Sales
Andrew Cohan              40  Vice President - Merchandising
John J. Raab              59  Vice President - Far East Operations
Frank L. Guerriero        51  Vice President - Logistics
Stuart D. Slugh           40  Vice President - Engineering/After
                              Sales Service
Elizabeth J. Calianese    37  Vice President - Human Resources
William A. Parks          56  Vice President - Home Products
                              Division
Robert H. Brown, Jr.(2)(3)42  Director
Peter G. Bunger(2)        54  Director
Jerome H. Farnum          59  Director
Raymond L. Steele(2)(3)   60  Director

_____________________________
(1)Member of Executive Committee
(2)Member of Audit Committee
(3)Member of Compensation and Personnel Committee


Geoffrey  P. Jurick has served as Director since September  1990,
Chief  Executive  Officer since July 7, 1992 and  Chairman  since
December 22, 1993.  Mr. Jurick served as President from July 1993
to  October  1994.  Since March 1990, he has been  President  and
Director of FIL.  Since December 1993, Mr. Jurick has served as a
Director  of  Fidenas International, and since May  1994,  as  an
officer  and general manager of Fidenas International  and  as  a
Director, Chairman and Chief Executive Officer of GSE,  which  is
traded  on  the pink sheets of the over-the-counter market.   For
more  than the past five years, Mr. Jurick has held a variety  of
senior   executive  positions  with  several  of   the   entities
comprising  the  Fidenas  group of companies  ("Fidenas  Group"),
whose  activities encompass merchant banking, investment banking,
investment management and corporate development.

Eugene  I.  Davis  has  served as President since  October  1994,
Interim  Chief  Financial Officer since February 7,  1993  and  a
Director  since  September 1990.  Mr. Davis served  as  Executive
Vice President from July 7, 1992 to October 1994.  From June 1989
to July 1992, Mr. Davis was a shareholder and director of the law
firm  of  Holmes Millard & Duncan, P.C., in Dallas, Texas.   From
February 1988 to June 1989, he was a partner in the law  firm  of
Arter  & Hadden, P.C., in Dallas, Texas.  Since August 1992,  Mr.
Davis has served as a director of Tipperary Corporation, which is
traded  on  the American Stock Exchange, and, from October  1993,
until  January,  1995  he  was  a director  of  Crandall  Finance
Corporation,  which  is  traded  on  the  pink  sheets   of   the
over-the-counter  market.   From May 1995,  Mr.  Davis  has  also
served as Director of Beth Israel Health Care Services, a private
corporation.

John  P.  Walker has served as Senior Vice President since  April
1994.  Mr. Walker was Vice President - Finance from February 1993
to  April 1994, Assistant Vice President - Finance from June 1991
to  January  1993  and  Director  of  Financial  Management  from
September  1990  to  May  1991.  Prior thereto,  Mr.  Walker  was
Supervising Senior Accountant with KPMG - Peat Marwick.

Albert  G.  McGrath,  Jr.  has served as  Secretary  and  General
Counsel  since August 1992 and Senior Vice President  since  July
1993.   Prior  thereto, Mr. McGrath was a shareholder  of  Holmes
Millard  &  Duncan,  P.C., in Dallas, Texas,  from  January  1990
through August 1992.

Eddie Rishty has served as Vice President - Controller since July
1993 and was Corporate Controller from October 1991 to June 1993.
Prior  thereto,  Mr. Rishty was Assistant Controller  from  April
1989 to September 1991.

Merle  W. Eakins joined the Company as Vice President - Sales  in
July  1993.   Since  1976, Mr. Eakins was with  Philips  Consumer
Electronics  Company in a variety of positions, most recently  as
Vice President, National Accounts.

Andrew Cohan joined the Company in October 1994 as Vice President-
Merchandising.   Prior thereto, he was an independent  consultant
from  August 1993 until October 1994, and was employed as  Senior
Vice  President  -  Retail Stores for McCrory Stores  Corporation
from June 1992 to July 1993 and as Vice President - Retail Stores
for Ames Department Stores, Inc. from February 1984 to June 1992.
Prior  thereto and for more than the past five years,  Mr.  Cohan
was  employed  by Ames Department Stores, Inc. in  a  variety  of
positions.    Each  of  McCrory  Stores  Corporation   and   Ames
Department Stores, Inc. filed for relief under the United  States
Bankruptcy Code.

John J. Raab joined the Company in March 1995 as Vice President -
Far  East Operations.  Prior thereto, he was President and  Chief
Operating Officer of Robeson Industries Corp. from March 1990  to
March  1995.  Robeson Industries Corp. has filed for relief under
the United States Bankruptcy Code.

Frank L. Guerriero has served as Vice President - Logistics since
September 1994.  Prior thereto, Mr. Guerriero was Assistant  Vice
President  -  Operations  and Logistics  from  April  1994  until
September  1994,  and  was  the Director  of  Transportation  and
Distribution for the Company from July 1981 until April 1994.

Stuart  D.  Slugh has served as Vice President - Engineering  and
After  Sales  Service since September 1994.  Prior  thereto,  Mr.
Slugh  was Assistant Vice President - Engineering and After Sales
Service from April 1994 until September 1994, and was Director of
Technical  Sales  Services for the Company from  May  1993  until
April 1994.  Prior thereto and for more than the past five years,
Mr. Slugh was National Parts Manager for the Company.

Elizabeth  J.  Calianese  has served as Vice  President  -  Human
Resources  since May 1995.  Since April 1991, Ms.  Calianese  has
served  as  Assistant General Counsel.  Prior thereto, from  June
1989  until  March  1991, Ms. Calianese was a corporate  attorney
with the Company.

William  A.  Parks has served as Vice President -  Home  Products
Division  since  August 1995.  Since 1991,  Mr.  Parks  has  been
President  of  William  A.  Parks &  Assoc.,  Inc.,  a  sales  and
marketing  consulting  firm  based in  Newport,  North  Carolina.
Prior  thereto, Mr. Parks served as President of Hamilton  Beach,
Inc. in Washington, North Carolina.

Robert  H.  Brown, Jr. has been a Director since  July  7,  1992.
Since  February  1994, he has been Executive  Vice  President  of
Capital Markets of Rauscher Pierce Refsnes, Inc. ("Rauscher")  in
Dallas, Texas.  From January 1990 until February 1994, Mr.  Brown
was  Senior Vice President and Director of the Corporate  Finance
Department of Rauscher.  Since May 1993, Mr. Brown has served  as
a  director  of  Stevens Graphics Corp., which is traded  on  the
American Stock Exchange.

Peter  G.  Bunger has been a Director since July 7, 1992.   Since
October  1992, Mr. Bunger has served as Director of Savarina  AG,
engaged  in  the business of portfolio management  monitoring  in
Zurich,  Switzerland  and since 1992,  as  director  of  ISCS,  a
computer  software  company.  From December 1991  until  December
1993,  he  was  Vice Chairman of Montcour Bank and Trust  Company
Limited,  a  bank  organized in the Bahamas and an  affiliate  of
Fidenas  International.  Montcour Bank and Trust Company  Limited
is  the  subject  of liquidation proceedings in Nassau,  Bahamas.
From  1981 until 1992, Mr. Bunger was owner and Managing Director
of   Peter   G.  Bunger  Investment  Consulting,  a  firm   which
supervises, controls, and analyzes investments for individuals.

Jerome  H. Farnum has been a Director since July 7, 1992.   Since
July  1994, Mr. Farnum has been an independent consultant.   From
1979  until  1994, Mr. Farnum served as a senior  executive  with
several  of the entities comprising the Fidenas Group, in  charge
of  legal  and  tax  affairs, accounting,  asset  and  investment
management, foreign exchange relations and financial affairs.

Raymond  L. Steele has been a Director since July 7,  1992.   Mr.
Steele  has been retired since September 1993.  From August  1990
until  September  1993,  Mr.  Steele  served  as  Executive  Vice
President  of  Pacholder Associates, Inc.,  a  company  providing
investment  management and other financial advisory  services  to
institutional clients.  Mr. Steele is a member of  the  Board  of
Directors  of Orion Pictures Corporation, whose common  stock  is
traded  on NASDAQ, and Pharmhouse, Inc., a publicly-traded retail
drug chain.

      The  terms of the Debentures require that, for their  term,
the Company shall cause one-third of the Board of Directors to be
comprised   of   independent  directors.   Certain   actions   in
connection  with  the  potential  settlement  of  the  litigation
described  in  "Legal Proceedings - Litigation Regarding  Certain
Outstanding  Common  Stock" will require the  approval  of  three
members  of  the  Board of Directors, including  the  independent
Board  members  and  Mr. Eugene I. Davis.   See  "Description  of
Debentures."   The terms of the Series A Preferred Stock  provide
that the holders shall have the right to appoint two directors to
the  Company's Board of Directors if dividends are in default for
six quarters.  See "Description of Other Securities."

Director Compensation

      Independent directors are entitled to an annual retainer of
$20,000.    Committee  chairmen  who  are  independent  directors
receive  an  annual retainer of $10,000.  Each of  the  Company's
current  independent  directors  received  cash  compensation  of
$20,000  (excluding  the  Committee Chairmen  who  each  received
$27,500)  in  connection with serving on the Company's  Board  of
Directors during the fiscal year ended March 31, 1995.  Directors
who  are officers or employees of the Company are not compensated
for  serving as directors or for attending meetings.  The Company
maintains directors and officers liability insurance policies  it
deems satisfactory for such purposes.

            EXECUTIVE COMPENSATION AND OTHER INFORMATION

Compensation of Executive Officers

      The discussion that follows has been prepared based on  the
actual compensation paid and benefits provided by the Company and
its  subsidiaries to those persons who were, at March  31,  1995,
the  Chief Executive Officer ("CEO") of the Company and the other
four  most  highly compensated executive officers of the  Company
("Named  Executives") for the periods indicated.  This historical
data  is  not  necessarily  indicative of  the  compensation  and
benefits that may be provided to such persons in the future.

     Three Year Compensation Summary

      The following table summarizes for the years indicated  the
compensation  awarded  to,  earned  by  or  paid  to  the   Named
Executives  for  services  rendered  in  all  capacities  to  the
Company:

<TABLE>
                          SUMMARY COMPENSATION TABLE

                       Annual Compensation          Long-Term Compensation
                                                Awards                  Payouts
                                                <C>         <C>              <C>           <C>  
                                                OTHER                                                  ALL
<S>                     <C>    <C>      <C>     ANNUAL                       SECURITIES                OTHER
Name and Principal      FISCAL                  COMPENS-     RESTRICTED      UNDERLYING    LTIP        COMPENS-
Position(s)             YEAR   SALARY   BONUS   ATION        STOCK AWARDS    OPTIONS       PAYOUTS     ATION 
                                        (3)     (1)                          (6)                       (4)

GEOFFREY P. JURICK      1995   378,333  275,000  78,702         -             600,000        -         $ 311    
CHAIRMAN OF THE         1994   250,000  195,000     -           -               -            - 
BOARD AND CHIEF         1993   187,500    -       5,589         -               -            -
EXECUTIVE
OFFICER (2) (5)                                                            

EUGENE I. DAVIS         1995   360,000  175,000 102,024         -             600,000        -           6,986
PRESIDENT AND           1994   360,000  150,000 102,385         -                -           -           5,524
INTERIM CHIEF           1993   261,692  161,290 172,281         -                -           -           5,473
FINANCIAL OFFICER 
(2) (5)                                                            
                                                                   
ALBERT G. MCGRATH, JR.  1995   175,000   75,000  19,958        -              200,000        -           5,451       5,451
SENIOR VICE PRESIDENT,  1994   175,000  100,000  18,462        -                -            -           4,671
SECRETARY AND           1993   107,693   29,166  21,273        -                -             
GENERAL COUNSEL (5)
                                                                   
MERLE W. EAKINS         1995   193,077    40,000 89,175        -               40,000        -           5,950
VICE PRESIDENT-         1994   130,577    40,000 45,870        -                  -          -             621
SALES (5)               1993      -          -     -           -                  -          -              -
                                                                   
JOHN P. WALKER          1995   110,000    75,000  20,420       -               200,000       -            3,841
SENIOR VICE             1994   110,000   100,000   9,483       -                 -           -            1,918
PRESIDENT-FINANCE       1993    96,625    18,000     700       -                 -           -            2,406

</TABLE>
(1)  Consists of  (i) car allowance and auto expenses afforded to
     the listed Company executive officers, including $26,947 and
     $17,277  paid to Messrs. Davis and Walker, respectively,  in
     Fiscal  1995, (ii) tax preparation services provided to  Mr.
     Davis,  (iii) expenses paid by the Company on behalf of  Mr.
     Davis, covering his club membership, and (iv) relocation and
     temporary  lodging expenses and associated tax gross-ups  in
     the  amount  of $73,394, $0 and $0 for Mr. Jurick,  $43,002,
     $64,643  and $132,270 for Mr. Davis, $0, $9,137 and  $16,249
     for Mr. McGrath, and $80,784 and $39,570 for Mr. Eakins paid
     by  the Company in Fiscal 1995 and 1994, respectively.   See
     "Certain Relationships and Related Transactions."

(2)  Does  not include Director's fees of $5,000 received by each
     of  Messrs. Jurick and Davis prior to becoming officers  for
     Fiscal 1993.

(3)  In  the  case  of  Messrs.  Davis and  McGrath  consists  of
     one-time  bonus payments upon joining the Company in  Fiscal
     1993.

(4)  Consists  of  the  Company's  contribution  to  its   401(k)
     employee   savings  plan,  life  insurance  and,  disability
     insurance.

(5)  Messrs.  Jurick and Davis became executive officers  of  the
     Company  in  July  1992,  Mr. McGrath  became  an  executive
     officer of the Company in August 1992 and Mr. Eakins  became
     an executive officer of the Company in July 1993.

(6)  In  July 1994, the Company granted stock options to purchase
     600,000,  600,000,  200,000, 200,000 and  30,000  shares  of
     Common  Stock  to  each of Messrs. Jurick,  Davis,  McGrath,
     Walker  and Eakins respectively, exercisable at an  exercise
     price  of  $1  per share (except $1.10 in the  case  of  Mr.
     Jurick).   In  September  1994, Mr. Eakins  was  granted  an
     additional option to purchase 10,000 shares of common  stock
     at  an exercise price of $1 per share.  The options vest  in
     annual increments of one-third, commencing one year from the
     date of grant, and their exercise is contingent on continued
     employment with the Company.

     Stock Options

      The  following table sets forth information  regarding  the
grant  of stock options during Fiscal 1995 to the Named Executive
Officers:

<TABLE>
                                                                         <C>
<S>                    <C>          <C>               <C>                Potential Realizable
                                                                         Value at  Assumed
                                                                         Annual Rates of Stock
                                                                         Price Appreciation
Individual Grants                % of Totals                             for Option Term(2)


                        Number      Options Granted   Exercise    
                        of Options  to Employees      Price Per   Expiration
Name                    Granted     in Fiscal 1995    Share       Date(1)       5%          10%

GEOFFREY P. JURICK      600,000           32%          $1.10        7/7/04     $317,337     $896,245
EUGENE I. DAVIS         600,000           32%          $1.00        7/7/04     $377,337     $956,245
ALBERT G. MCGRATH       200,000           11%          $1.00        7/7/04     $125,779     $318,748
JOHN P. WALKER          200,000           11%          $1.00        7/7/04     $125,779     $318,748 
MERLE W. EAKINS          30,000            2%          $1.00        7/7/04     $ 18,867     $ 47,812
                         10,000            1%          $1.00        9/6/04        6,289       15,937
</TABLE>

(1)  The  options  were issued under the 1994 Stock  Compensation
     Program,  and are exercisable commencing one year after  the
     grant  date  in three equal annual installments,  with  full
     vesting  occurring on the third anniversary of the  date  of
     the grant.

(2)  The  dollar  amounts under these columns are  the  result  of
     calculations  at  the assumed compounded market  appreciation
     rates  of  5%  and  10%  as required by  the  Securities  and
     Exchange  Commission over a ten-year term and therefore,  are
     not  intended  to  forecast possible future appreciation,  if
     any, of the stock price.

     Option Exercises And Holdings

      The following table sets forth information with respect  to
the  Named Executive Officers concerning the exercise of  options
during  Fiscal  1995 and unexercised options held  at  March  31,
1995:
<TABLE>
                    OPTION EXERCISES IN FISCAL 1995
                     AND MARCH 31, 1995 OPTION VALUES
<S>                  <C>           <C>            <C>              <C>                  
                                                  Number of        Value of Unexercised  
                                                  Unexercised      In-the-Money
                     Number of                    Options at       Options at
                     Shares                       March 31, 1995   March 31, 1995 
                     Acquired on    Value         Exercisable/     Exercisable 
   Name              Exercise      Realized       Unexercisable    Unexercisable(1)
                                                    
GEOFFREY P. JURICK      0           $-           0/600,000          $0/$1,215,000
EUGENE I. DAVIS         0           $-           0/600,000          $0/$1,275,000
ALBERT G. MCGRATH       0           $-           0/200,000          $0/$  425,000
JOHN P. WALKER          0           $-           0/200,000          $0/$  425,000
MERLE W. EAKINS         0           $-           0/ 40,000          $0/$   85,000

</TABLE>

(1)   Calculated  based on the difference between  the  aggregate
      fair  market value of the shares  subject to options at  March
      31, 1995 and the aggregate option exercise price.

Certain Employment Contracts

      On  August 13, 1992, the Board of Directors of the  Company
approved  the  Employment Agreements of certain of the  Company's
senior  management,  including certain of the  senior  management
included  in  the  table set forth above.  A description  of  the
material  terms of such employment agreements, each of  which  is
effective  as  of  July 7, 1992 (unless stated to  the  contrary)
follows.

      Geoffrey P. Jurick, Chairman and Chief Executive Officer of
the   Company,  entered  into  five  year  employment  agreements
("Jurick Employment Agreements") with the Company and two of  its
wholly-owned subsidiaries, Emerson Radio (Hong Kong), Limited and
Emerson   Radio   International  Ltd.  (formerly  Emerson   Radio
(B.V.I.),  Ltd.)  (hereinafter,  collectively  the  "Companies"),
providing for an aggregate annual compensation of $250,000, which
was  increased to $390,000 in May 1994 and to $490,000  effective
April  1,  1995.  In addition to his base salary, Mr.  Jurick  is
entitled   to  an  annual  bonus  upon  recommendation   by   the
Compensation  and Personnel Committee of the Company's  Board  of
Directors,  subject to the final approval of the Company's  Board
of Directors.

     Subject to certain conditions, each of the Jurick Employment
Agreements  grants  to  Mr.  Jurick severance  benefits,  through
expiration  of  the respective terms of each of such  agreements,
commensurate with Mr. Jurick's base salary, in the event that his
employment  with  the  Companies  terminates  due  to   permanent
disability,   without  cause  or  as  a  result  of  constructive
discharge  (as defined therein).  In the event that Mr.  Jurick's
employment  with the Companies terminates due to termination  for
"cause,"   because   Mr.  Jurick  unilaterally   terminates   the
agreements  or for reasons other than constructive  discharge  or
permanent disability, Mr. Jurick shall only be entitled  to  base
salary   earned  through  the  applicable  date  of  termination.
Similar  provisions  are  set forth  in  each  of  the  contracts
described below.

      Eugene  I.  Davis,  President and Interim  Chief  Financial
Officer  entered  into a five year Employment  Agreement  ("Davis
Employment Agreement") with the Company providing for  an  annual
compensation  of  $360,000,  which  was  increased  to   $450,000
effective  April  1, 1995.  In addition to his base  salary,  Mr.
Davis is entitled to an annual bonus equal to an amount up to 30%
of  Mr.  Davis' base salary, based upon attainment of  objectives
identified  in  the Company's five-year business plan  ("Business
Plan").   Mr.  Davis  may  also  receive  an  additional   annual
performance  bonus  to  be recommended by  the  Compensation  and
Personnel Committee of the Company's Board of Directors,  subject
to the final approval of the Company's Board of Directors.

      Pursuant  to  the Davis Employment Agreement,  the  Company
granted  to  Mr.  Davis an option to purchase 500,000  shares  of
Common Stock.  Such option was cancelled pursuant to the Plan  of
Reorganization;  however,  the Company subsequently  granted  Mr.
Davis  options to purchase 600,000 shares of Common  Stock.   The
Company  has  also  agreed for the term of the  Davis  Employment
Agreement  and  three years thereafter, to pay for  and  maintain
legal  malpractice insurance covering Mr. Davis  for  occurrences
and  actions taken by him at any time prior to or during the term
of  such agreement on behalf of the Company or its employees. The
Company  has also agreed to pay all sums which may be  deductible
amounts not otherwise paid by such insurer.

      Upon  execution  of  the  Davis Employment  Agreement,  the
Company  provided Mr. Davis with a one-time lump sum  payment  of
$100,000,   which   figure  is  net  of  applicable   taxes   and
withholdings.   In connection with Mr. Davis' relocation  to  New
Jersey,  the  Company  assumed certain  relocation  expenses  and
associated   tax  gross-ups  on  Mr.  Davis'  behalf  aggregating
$239,915.  See "Summary Compensation Table."

      Albert  G.  McGrath,  Jr.,  General  Counsel,  Senior  Vice
President  and  Secretary, entered into  a  five-year  Employment
Agreement  ("McGrath  Employment  Agreement")  with  the  Company
providing  for  an  annual compensation of  $175,000,  which  was
increased  to $210,000 effective April 1, 1995.  In  addition  to
his base salary, Mr. McGrath is entitled to an annual performance
bonus  to  be  recommended  by  the  Compensation  and  Personnel
Committee  of  the Company's Board of Directors, subject  to  the
final approval of the Company's Board of Directors.

      Upon  execution  of the McGrath Employment  Agreement,  the
Company provided Mr. McGrath with a one-time lump sum payment  of
$29,166,   which   figure   is  before   applicable   taxes   and
withholdings.  In connection with Mr. McGrath's relocation to New
Jersey,  the  Company assumed relocation expenses and  associated
tax  gross-ups on Mr. McGrath's behalf aggregating $25,386.   See
"Summary Compensation Table."

     Merle W. Eakins, Vice President-Sales, entered into a three-
year  employment  agreement with the  Company  providing  for  an
annual  compensation of $175,000; which was increased to $195,000
effective  May  1,  1994.  In addition to his  base  salary,  Mr.
Eakins  is entitled to an annual bonus equal to an amount  up  to
30%  of  Mr.  Eakins' base salary, upon attainment of  objectives
identified  by  the Board of Directors.  In connection  with  Mr.
Eakins'  employment in New Jersey, the Company assumed relocation
expenses  and  associated tax gross-ups  on  Mr.  Eakins'  behalf
aggregating $120,354.  See "Summary Compensation Table."

      John P. Walker, Senior Vice President-Finance, entered into
a  three-year employment agreement with the Company providing for
an  annual  compensation  of $110,000,  which  was  increased  to
$165,000  effective  April 1, 1995.  In additional  to  his  base
salary,  Mr.  Walker is entitled to an annual bonus equal  to  an
amount up to 30% of Mr. Walker's base salary; upon attainment  of
objectives identified by the Executive Committee.  Mr. Walker may
also  receive  an  additional  annual  performance  bonus  to  be
recommended  by the Compensation and Personnel Committee  of  the
Company's  Board of Directors, subject to the final  approval  of
the Company's Board of Directors.

     In the event that Messrs. Jurick, Davis, McGrath, Eakins and
Walker were to be terminated due to permanent disability, without
cause  or  as  a result of constructive discharge, the  estimated
dollar  amount  to  be paid after March 31,  1995  to  each  such
individual,  based  on  the terms of their respective  contracts,
would be $1,112,000, $1,021,000, $501,000, $263,000 and $330,000,
respectively.

Emerson Employee Savings Plan

      The Emerson Radio Corp. Employee Savings Plan (the "Savings
Plan")  is a defined contribution plan intended to qualify  under
Sections  401(a) and 401(k) of the Code.  Generally, a  full-time
salaried  employee who has completed three months of service  may
elect to make basic contributions to the Savings Plan of up to 6%
of  his  or her compensation, commencing on the first day of  the
Savings Plan year or the seventh month of such year subsequent to
satisfying such eligibility requirement.  These contributions are
partially matched by the Company.  In addition, the employee  may
elect  to  contribute  up  to an additional  4%  of  his  or  her
compensation  (for  a total of 10%), which  amount  will  not  be
matched by the Company.  All employee contributions (plus related
earnings  and  increased  value)  are  100%  vested.   Generally,
Company  contributions become 50% vested after  an  employee  has
satisfied one year of service and 100% vested after two years  of
service.  If the employee's employment terminates for any reason,
the  employee's total vested plan account will be distributed  to
him  or  her within a reasonable period of time after termination
of  employment.  If any nonvested account balance  is  forfeited,
the  nonvested  amount of any forfeiture remains in  the  Savings
Plan to be used as Company contributions. The amounts credited to
individual  accounts are invested by the Savings Plan trustee  as
directed by Savings Plan participants, and any gain or loss  from
investments  is  credited to, or charged against, the  individual
account of each participant.

Stock Plans

      In July 1994, the Company's Board of Directors adopted, and
the  stockholders  subsequently ratified,  a  Stock  Compensation
Program  ("Program") intended to secure for the Company  and  its
stockholders the benefits arising from ownership of the Company's
Common  Stock  by those selected directors, officers,  other  key
employees, advisors and consultants of the Company who  are  most
responsible  for  the Company's success and future  growth.   The
maximum  aggregate  number of shares of  Common  Stock  available
pursuant  to the Program is 2,000,000 shares and the  Program  is
comprised  of  4  parts -- the Incentive Stock Option  Plan,  the
Supplemental  Stock  Option Plan, the Stock  Appreciation  Rights
Plan  and  the Stock Bonus Plan.  The Program is administered  by
the  Company's Compensation and Personnel Committee.  Each of the
Plans provides for vesting of grants or awards in equal thirds on
the   first   three   anniversaries  after  grant,   unless   the
Compensation and Personnel Committee otherwise provides, and that
the  term  of options granted thereunder may not exceed ten  (10)
years.   The  Program also provides that the  purchase  price  of
stock  options granted under the Program shall not be  less  than
the  fair market value of the Common Stock on the date of  grant,
except  that the purchase price with respect to an option granted
to  a  holder  of  at  least  10% of  the  Company's  outstanding
securities  must  be equal to at least 110% of  the  fair  market
value of the Common Stock on the date of grant.

      In  July  1994  the  Company's Compensation  and  Personnel
Committee  granted options to purchase an aggregate of  1,630,000
shares  of  Common  Stock  to  Messrs.  Jurick  (600,000),  Davis
(600,000),   McGrath  (200,000),  Walker  (200,000)  and   Eakins
(30,000).  The options granted to Messrs. Davis, McGrath,  Walker
and  Eakins are all exercisable at $1.00 a share and the  options
granted  to  Mr. Jurick are exercisable at $1.10  a  share.   The
Compensation and Personnel Committee subsequently granted options
to  purchase  an aggregate of 170,000 shares of Common  Stock  to
various  employees,  each exercisable  at  $1.00  per  share,  in
September 1994 and also granted an aggregate of 60,000 options to
various  employees,  each exercisable  at  $1.00  per  share,  in
October  1994,  for  an aggregate of options  on  230,000  shares
(143,333 net of cancellations).

      In  October 1994, the Company's Board of Directors adopted,
subject  to stockholder approval, the 1994 Non-Employee  Director
Stock  Option  Plan.   The  Committee  authorized  and  appointed
pursuant  to such plan, consisting of Messrs. Jurick  and  Davis,
has  granted  options to purchase an aggregate of 175,000  shares
(150,000  net  of cancellations) of Common Stock to certain  non-
employee  directors of the Company at an exercise price of  $1.00
per  share.   The  maximum aggregate number of shares  of  Common
Stock  available under such plan is 300,000.  Each option granted
provides  for  vesting  in  equal  thirds  on  the  first   three
anniversaries after the date of grant and has a term of ten  (10)
years.

                       PRINCIPAL STOCKHOLDERS

     The table below sets forth as of September 15, 1995, certain
information regarding the beneficial ownership of Common Stock by
each  person or entity known by the Company to be the  beneficial
owner  of more than five percent of the outstanding Common Stock,
by each director of the Company and by all officers and directors
as a group:

      Name and Address of     Amount and                   Percent of
      Beneficial Owner    Nature of Beneficial  Percent     Class as
                              Ownership(3)      of Class   Adjusted(6)
                                               
                                                         
    Geoffrey P. Jurick(1)(5)  30,200,100         74.7%        66.1%
    Nine Entin Road                                  
    Parsippany, NJ 07054                             
                                                         
    Fidenas International    30,000,000          74.5%        66.0%
      Limited, L.L.C. (2)
        831 Route 10
        Suite 38, #113
        Whippany, NJ   07981
                                                         
      Elision International, 1,600,000            4.0%        3.5%
      Inc.(4)
        275 Wyman Street                                 
        Waltham, MA  02154                               
                                                         
      GSE Multimedia        12,000,000           29.8%      26.4%
        Technologies                                     
      Corporation(4)
        Kostheimer Landstrasse 36
        Mainz-Kostheim                                   
        Germany D6502                                    
                                                         
      Eugene I. Davis(5)       290,000            (7)      (7)
      Robert H. Brown, Jr.(8)   16,667            (7)      (7)
      Peter G. Bunger(9)         8,333            (7)      (7)
      Jerome Farnum(9)           8,333            (7)      (7)
      Raymond L. Steele(8)      16,667            (7)      (7)
      All Directors and     30,720,100          75.1%     66.7%
      Officers as a Group 
      (16 persons) (10)(11)

_______________
(1)Consists  of  16,400,000, 1,600,000 and 12,000,000  shares  of
   Common  Stock held by Fidenas International, Elision and  GSE,
   respectively,  including 847,458 shares of Common  Stock  held
   by  Fidenas  International, as nominee, as  to  which  Fidenas
   International  and  Mr. Jurick disclaim beneficial  ownership.
   All   of   such   shares,  except  those  for  which   Fidenas
   International  holds as nominee, will be  subject  to  certain
   lockup  agreements.   See  "Plan  of  Distribution  -  Certain
   Restrictions    on    Offering,    Directors    and    Certain
   Stockholders."    Mr.  Jurick  indirectly  owns,   through   a
   controlled  holding  company,  approximately  80%  of  Fidenas
   International.   In  addition, Mr. Jurick is  an  officer  and
   director  of  Fidenas  International.   Fidenas  International
   owns  approximately  14.3% of Elision. Mr.  Jurick  indirectly
   owns,   through  certain  holding  companies  and   beneficial
   interests  in affiliates, a controlling interest  in  each  of
   GSE  and  Elision.  The shares of Common Stock issued to  GSE,
   Fidenas  International  and Elision  in  connection  with  the
   Restructuring are the subject of certain legal proceedings  in
   the  Commonwealth  of the Bahamas and the United  States.   In
   connection  with settlement negotiations related thereto,  the
   Company   has   been  advised  that  the   parties   to   such
   negotiations may desire a portion of these shares to  be  sold
   in  furtherance  of  a  settlement of  such  litigation.   See
   "Legal  Proceedings - Litigation Regarding Certain Outstanding
   Common Stock".

(2)Includes  12,000,000 shares of Common Stock owned by  GSE  and
   1,600,000  shares  of Common Stock owned by Elision.   Fidenas
   International,  GSE  and Elision may be  deemed  to  be  under
   common  control.  Also includes 847,458 shares held by Fidenas
   International,  as nominee, as to which Fidenas  International
   disclaims beneficial ownership.

(3)Based  on 40,252,772 shares of Common Stock outstanding as  of
   September  15, 1995 plus shares of Common Stock  under  option
   of  any  director or executive officer, exercisable within  60
   days.   Does  not include (i) shares of Common Stock  issuable
   upon  conversion of 10,000 shares of Series A Preferred  Stock
   (ii)  Common  Stock issuable upon exercise of  the  Creditor's
   Warrants  (iii) Common Stock issuable upon conversion  of  the
   Debentures;  (iv)  Common  Stock  issuable  upon  exercise  of
   outstanding  options,  which  are  not  currently  exercisable
   within  60  days; or (v) shares of Common Stock issuable  upon
   exercise  of warrants granted to the Placement Agent  and  its
   authorized  dealers in connection with the  private  placement
   of the Debentures.

(4)A  petition  for the winding-up of Fidenas International  Bank
   Limited, a holder of 18% of the shares of Elision and  11%  of
   the   shares  of  GSE,  was  filed  by  the  majority  of  the
   shareholders  of the bank in the Commonwealth  of  Bahamas  on
   July 29, 1994.

(5)Includes  options  exercisable  within  60  days  to  purchase
   200,000  shares of Common Stock.  Does not include options  to
   purchase  an aggregate of 400,000 shares of Common  Stock  not
   currently exercisable.

(6)Assumes  conversion  of  all $20,750,000  aggregate  principal
   amount  of  Debentures  at  the initial  Conversion  Price  of
   $3.9875 per share into 5,203,761 shares of Common Stock.

(7)Represents less than 1% of the outstanding Common Stock.

(8)Includes  options  exercisable  within  60  days  to  purchase
   16,667  shares of Common Stock.  Does not include  options  to
   purchase  an  aggregate of 33,333 shares of Common  Stock  not
   currently exercisable.

(9)Includes options exercisable within 60 days to purchase  8,333
   shares  of Common Stock.  Does not include options to purchase
   an  aggregate  of 16,667 shares of Common Stock not  currently
   exercisable.

(10) Includes  630,000  shares of  Common  Stock  subject  to
     unexercised  stock  options which were exercisable  within  60
     days under the Company's Stock Compensation Program.

(11) Does  not  include options to purchase an  aggregate  of
     1,260,000  shares  of  Common Stock not currently  exercisable
     within 60 days.

            CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


Plan of Reorganization

     Debtor-in-Possession Financing

      During  the  pendency of the Company's  Restructuring,  the
Company obtained Debtor-in-Possession financing ("DIP Financing")
from its present secured lender.  Fidenas Investment Limited,  of
which  Mr. Jurick is President and a director, which is  also  an
affiliate of Fidenas International, guaranteed payment of the DIP
Financing.   In April 1994, in connection with the DIP Financing,
the  Company paid (i) $187,000 as a cumulative credit enhancement
fee  which  accrued commencing October 1, 1993 and (ii)  $208,000
for reimbursement of various legal, accounting and filing fees at
the  direction of the President of Fidenas Investment Limited  to
its designee.

     Capital Infusion at Confirmation of the Plan

      To  fund the Plan of Reorganization, Fidenas International,
Elision  and  GSE  provided  to  the  Company  an  aggregate   of
approximately  $30 million, for which they collectively  received
30 million shares of Common Stock.  See "Principal Stockholders."
Certain  of  the  officers  and  directors  of  the  Company  are
affiliated  with  Fidenas International, Elision  and  GSE.   See
"Management."   In   connection  with   the   capital   infusion,
reimbursements  of  $568,000 for various  legal,  accounting  and
filing  fees  were  paid at the direction  of  the  President  of
Fidenas International to its designee.

Other Transactions

      The law firm of Lowenstein, Sandler, Kohl, Fisher & Boylan,
P.A., was retained as the Company's outside counsel following the
settlement  of  a  proxy  contest conducted  in  1992.   Payments
aggregating approximately $1,070,000 were made by the Company for
Fiscal  1994.   The firm was retained by the Company  as  special
corporate  counsel  during  the  Restructuring  proceedings   and
received  payment  for  services rendered and  expenses  incurred
during  such proceedings.  In addition, the firm provides ongoing
services  for the Company, including representing the Company  in
this  Offering.   The  firm received approximately  $182,000  and
$737,000  during the three months ended June 30, 1995 and  Fiscal
1995, respectively.  A brother of Mr. Davis joined such law  firm
subsequent to its retention by the Company and serves of  counsel
to such law firm.

      In  connection  with  the  execution  of  their  respective
employment  agreements with the Company, each of  Messrs.  Martin
Holleran  (a  former  officer of the Company),  Davis,  and  Alex
Wijnen (a former officer of the Company) agreed to relocate their
respective  residences to the general locality of  the  Company's
principal  executive offices.  To assist in such  relocation,  in
the  fiscal  year ended March 31, 1993, the Company  provided  to
Messrs. Holleran, Davis and Wijnen interest-free bridge loans  of
$140,000,  $120,000  and $130,000, respectively.   In  connection
with  the  resignations of Messrs. Holleran and Wijnen  from  the
Company,  and  the  settlement of claims under  their  respective
employment  contracts, Mr. Holleran's obligation  to  repay  such
loans was discharged and Mr. Wijnen's loan will be repaid through
consulting  services to be rendered in calendar year  1995.   The
maturity date of Mr. Davis' loan has been extended and is due  in
the fiscal year ending March 31, 1996.

     Mr. Pablo Bunger, the brother of Peter Bunger, a director of
the  Company, was the Managing Director of the Company's  Spanish
branch.   Pursuant  to  a  consulting  arrangement,  Mr.   Bunger
received  compensation and reimbursement of expenses  aggregating
$23,000 and $118,000 in the three months ended June 30, 1995  and
Fiscal  1995,  respectively.  The Company  will  be  closing  the
Spanish branch and has assigned the exclusive distribution rights
for  Emerson brand products in Spain to a corporation  controlled
by Mr. Pablo Bunger.

      The  Company is in the process of reorganizing its Canadian
operations.   In  connection with such reorganization,  Emerson's
Canadian subsidiary has entered into a series of agreements  with
Tammy  Venator, doing business as Venator Electronics  Sales  and
Service  Ltd. ("Venator").  Ms. Venator is the daughter  of  Theo
Heuthorst, former President of Emerson's Canadian subsidiary, and
she was formerly the National Service Manager of such subsidiary.
Effective  April  1, 1995, Emerson's Canadian subsidiary  entered
into several three-year agreements with Venator providing for (i)
Venator  receiving  returned products,  (ii)  Venator  purchasing
returned products on an "as-is" basis for refurbishing and resale
by Venator, (iii) Venator processing warranty claims submitted by
service  centers  authorized to engage  in  warranty  service  of
Emerson products sold in Canada, (iv) Venator distributing  parts
to  customers and service centers for Emerson products, which  it
will purchase from the Company's Canadian subsidiary at a premium
over  their  costs,  and  (v) Venator  maintaining  an  effective
service  center network to accommodate all customers of Emerson's
Canadian  subsidiary, maintaining a factory service  center,  and
maintaining  a  parts  distribution center, and  providing  other
after  sale services.  The Company was billed $8,323 for services
provided  with  respect to the above-mentioned agreements  during
the  three months ended June 30, 1995.  In addition, the  Company
billed  Venator  approximately $24,000 for spare parts  purchases
over the same period.  The Company was owed approximately $24,000
for   these  purchases  as  of  June  30,  1995.   Through  these
agreements,  the Company believes it will be able to  reduce  its
costs  of  operations  in  Canada, while maintaining  its  market
presence in Canada.  The Company believes that the terms on which
it  has entered into the agreements with Venator described  above
are  no  less  favorable than could have been  obtained  from  an
unrelated third party.

      In the three months ended June 30, 1995 and in Fiscal 1995,
the  Company  sold  finished goods and spare  parts  to  GSE  for
$114,000  and $341,000, respectively, on terms no more  favorable
than  those  available to third parties.  The  Company  was  owed
$277,000 for these purchases as of June 30, 1995.

      Rauscher was retained by the Company, for a fee of $20,000,
to  make  offers  in connection with the public offering  of  the
Company's  Common Stock authorized by the Plan of  Reorganization
in  those states requiring that all sales in such states be  made
through broker/dealers.  Robert H. Brown, Jr., a Director of  the
Company,  is  Executive  Vice President  of  Capital  Markets  of
Rauscher.  See "Management."

      At March 31, 1994, Emerson Radio (Hong Kong) Ltd., a wholly
owned  subsidiary of the Company, had $1 million on deposit  with
Fidenas  International Bank Limited.  The  deposit  was  returned
shortly after March 31, 1994.

      In October 1994 and February 1995, the Company employed two
professional  advisers  of Mr. Jurick and certain  entities  with
which Mr. Jurick is affiliated or associated.  One individual was
paid $29,615 and $52,885 by the Company in the three months ended
June 30, 1995 and Fiscal 1995, respectively, as well as receiving
automobile benefits and related expenses in the amount of  $1,256
and  $3,027, respectively.  The other individual was paid $20,865
and  $6,856  by the Company for the three months ended  June  30,
1995   and  Fiscal  1995,  respectively,  as  well  as  receiving
automobile   benefits  in  the  amount  of   $897   and   $1,295,
respectively.  The services of one individual were terminated  as
of  July  31, 1995 and the other will continue to be employed  by
the  Company until September 22, 1995 and to receive the benefits
described  herein  until  such date.   In  addition  to  services
rendered  to the Company, each of the individuals, while employed
by  the  Company, devoted substantial amounts of time to services
for  Mr.  Jurick and his associated or affiliated  entities,  and
consequently,  Mr.  Jurick may be deemed to receive  an  indirect
benefit  from the payment by the Company of the salary and  other
expenses of these two individuals.

     Peter G. Bunger, a Director of the Company, has been engaged
as  a consultant to two foreign subsidiaries of the Company.  The
agreements,  effective  as  of  October  1,  1994,  provide   for
aggregate  annual  compensation of $140,000, have  terms  of  two
years  and  authorize  reimbursement for  reasonable  travel  and
business  expenses.   Mr.  Bunger has  agreed  to  terminate  the
agreements as of September 30, 1995.

      Emerson Radio (Hong Kong) Ltd. retained Roger Vickery as  a
consultant for a period of five months during Fiscal  1995.   Mr.
Vickery,  formerly a director of certain entities with which  Mr.
Jurick  was  affiliated  or  associated,  received  $70,000   for
services  rendered and $75,841 was paid for expenses incurred  in
connection with such services.

      In Fiscal 1995, the Company paid Elision the sum of $34,275
for  consulting  services with respect to management  information
services.   Elision owns 1,600,000 shares of Common  Stock.   Mr.
Jurick indirectly owns a controlling interest in Elision.

     In May 1995, the Company and Elision organized Merchandising
Information  Systems, L.L.C. ("MIS"), with equal  ownership,  for
the  purpose  of conducting a feasibility study to determine  the
marketability  of certain of Emerson's software applications  and
know-how  associated  therewith through Elision's  communications
and   marketing   services,   to  provide   an   on-line   bureau
administration  service  for sourcing  and  distribution  in  the
consumer  electronics industry.  Initially, each of  Emerson  and
Elision has contributed $22,500 to MIS for purposes of conducting
such  study.  Further financing from each of Emerson and  Elision
will  be  necessary if they determine to pursue the marketing  of
such  technology.  The President of Elision will initially  serve
as  the  President  and  Manager of MIS,  and  two  of  Emerson's
employees will also serve as officers of MIS.

      The Company has adopted a policy that all future affiliated
transactions and loans will be made or entered into on  terms  no
less  favorable  to the Company than those that can  be  obtained
from   unaffiliated  third  parties.   In  addition,  all  future
affiliated transactions and loans, and any forgiveness of  loans,
must be approved by a majority of the independent outside members
of  the  Company's Board of Directors who do not have an interest
in the transactions.  Certain restrictions have also been imposed
on  transactions  between the Company and its affiliates  in  the
Indenture for the Debentures.  See "Description of Debentures."

                          DESCRIPTION OF DEBENTURES

General

            The Debentures were issued under an Indenture (the
"Indenture"), dated as of August 17, 1995, between the Company and Bank
One, Columbus, NA, as trustee (the "Trustee").  The following statements
are summaries of certain provisions of the Debentures and the Indenture and
do not purport to be complete and are subject to, and are qualified in
their entirety by reference to, all of the provisions of the Indenture,
including the definitions therein of certain terms (generally capitalized
when used herein), which provisions and definitions are incorporated herein
by reference.

            The Company has issued $20,750,000 aggregate principal amount
of Debentures under the Indenture.  They are unsecured obligations of the
Company and do not have the benefit of a sinking fund for the retirement of
principal.  The Debentures are subordinated in right of payment to the
prior payment in full of all Senior Indebtedness of the Company.  See
"Description of Debentures - Subordination."  At September 15, 1995, the
Company had $19.5 million of Senior Indebtedness outstanding under its
United States secured credit facility.  See "Risk Factors - Risks
associated with the Company's Secured Indebtedness and Financing".  The
Debentures will mature on August 15, 2002.  Each Debenture bears interest
from the closing date applicable to such Debenture in the Company's private
placement of such Debentures, at the rate per annum stated on the front
cover of this Prospectus, payable quarterly on March 15, June 15, September
15 and December 15 in each year commencing September 15, 1995, to the
person in whose name the Debenture is registered at the close of business
on the Regular Record Date for such interest, which shall be the March 1,
June 1, September 1 or December 1 (whether or not a Business Day), as the
case may be, next preceding such Interest Payment Date.  Interest will be
computed on the basis of a 360-day year comprised of twelve 30-day months.
The interest payable on each December 15, March 15, June 15 and September
15 after September 15, 1995 will amount to $21.25 per $1,000 aggregate
principal amount of Debentures.  The interest rate payable on the
Debentures shall be increased by 0.5% if the Company fails to cause the
Registration Statement to become effective by December 21, 1995 or if the
Company fails to maintain such effectiveness for the required three-year
period; provided, however, that such increased interest rate shall only
apply during the periods when such Registration Statement is not effective
in accordance with the terms of the Registration Rights Agreement.
Principal and interest will be payable at the office or agency to be
maintained by Emerson in New York, New York (initially the office of the
Trustee in New York).

            The Company will issue the Debentures only in fully registered
form, without coupons, in denominations of $1,000 with a minimum initial
purchase of $25,000, subject to modification.  The Company will not assess
a service charge for any transfer or exchange of the Debentures, but it may
require payment of a sum sufficient to cover the tax or governmental charge
payable in connection therewith.  Holders may transfer the Debentures by
surrendering them for transfer at the office of the Trustee.  The Company
is not required to transfer or exchange any Debenture (i) during a period
beginning at the opening of business 15 days before the date of the mailing
of a notice of redemption and ending at the close of business on the date
of such mailing or (ii) selected for redemption, in whole or in part,
except the unredeemed portion of Debentures being redeemed in part.

            All moneys paid by the Company to the Trustee or any Paying
Agent for the payment of principal of and premium, if any, and interest on
any Debenture which remain unclaimed for two years after such principal,
premium or interest became due and payable may be repaid to the Company.
Thereafter, the Holder of such Debenture may, as an unsecured general
creditor, look only to the Company for payment thereof.

Conversion

            Each $1,000 principal amount of Debentures is convertible at
any time and from time to time, prior to redemption or maturity, at the
option of the Holders, into approximately 251 shares of Common Stock of the
Company (a conversion price of $3.9875 per share).  The right to convert
Debentures which have been called for redemption will terminate at the
close of business on the last business day prior to any Redemption Date.
Emerson has reserved a sufficient number of shares of Common Stock for
issuance upon conversion.

            The Conversion Price is subject to adjustment in certain events
as more fully described in the Indenture, including: (i) issuances or
distributions of Common Stock or the issuance of rights, warrants or
options entitling the holder to subscribe for or purchase Common Stock at
less than the Current Market Price (as defined in the Indenture) (except
that no adjustment of the Conversion Price shall be made as a result of
Permitted Transactions), (ii) dividends (and other distributions) payable
in Common Stock on any class of capital stock of the Company or any
Subsidiary; (iii) subdivisions, combinations or reclassifications of Common
Stock; (iv) dividends and distributions to holders of Common Stock
generally or to holders (other than the Company or its Subsidiaries) of
capital stock of any Subsidiary of evidences of indebtedness of the Company
or assets (including shares of capital stock or other securities, but
excluding those dividends, rights, warrants, options and distributions for
which adjustments are made as described above and dividends and
distributions on the Series A Preferred Stock in accordance with the terms
thereof paid exclusively in cash out of retained or current earnings), (v)
upon a decrease of 35% (a "Price Decrease") or more in the weighted average
Closing Price of the Common Stock in any forty-day period commencing ten
days prior to: (a) the disclosure (by press release or otherwise) of a
settlement, judgment, court order, disposition or other event relating to
the Litigation (relating to Geoffrey P. Jurick and related entities and
affiliates and described herein); or (b) whether singly or in the aggregate
and whether or not in the public markets, (x) the offer, pledge, sale,
contract to sell, sale of any option or contract to purchase, purchase of
any option or contract to sell, grant of any option, right or warrant to
purchase, assignment, hypothecation, transfer or other encumbrance or
disposition of, any securities of the Company, or (y) the entry into any
swap or similar arrangement that transfers, in whole or in part, the
economic risk of ownership of the Company's securities whether any such
transaction described in clause (x) or (y) above (any such transaction
being referred to herein as a "Transfer") is to be settled by delivery of
Common Stock or such other securities, in cash or otherwise, which Transfer
is directly or indirectly related to, or for the benefit of, the settlement
or other disposition of the Litigation, provided, however, no adjustment
will be made with respect to those Debentures held by a Holder who has
engaged in open-market sales of Debentures or underlying securities with
the sole intent of manipulating the price of the Common Stock in order to
cause such Price Decrease.  The adjustment resulting from the occurrence of
a Price Decrease shall only be in effect for a period of 90 days commencing
upon the mailing of a notice of such Price Decrease in accordance with the
Debenture.  For the purposes of adjustments to the Conversion Price,
"Permitted Transaction" means an issuance by the Company of Capital Stock
or the issuance of rights, warrants or options entitling the holder thereof
to subscribe for or purchase Common Stock, in a single or series of arms'-
length acquisition transactions, at a maximum discount of 15% to the
average Closing Price for 20 consecutive Trading Days immediately prior to
such issuance, provided (i) such issuance is not otherwise prohibited by
the terms of the Indenture, (ii) no Default or Event of Default shall have
occurred or be continuing, (iii) all such transactions aggregate
not more than ten percent (10%) of the Company's then outstanding voting
stock while any Debentures are Outstanding, (iv) such transaction(s) is in
furtherance of a bona fide business purpose of the Company and is in
exchange for valuable consideration, (v) such transaction(s) does not
involve an Affiliate Transaction, (vi) after giving pro forma effect to the
transaction(s), there will not exist a Default or an Event of Default, and
(vii) such transaction(s) will not have a Material Adverse Effect.

            In certain circumstances it may be unclear as to whether a
Price Decrease has occurred or the cause thereof.  The determination of
whether a Price Decrease has occurred is a determination based on the facts
and circumstances of the subject transaction.  No fractional shares will be
issued upon conversion, but the Company will pay cash in lieu thereof.

            The Company from time to time may to the extent permitted by
law reduce the Conversion Price by any amount for any period of at least 20
days, in which case the Company shall give at least 15 days' notice of such
reduction to the registered Holders of the Debentures, if the Board of
Directors of the Company has made a determination that such reduction would
be in the best interests of the Company.

            In addition, the Company will be permitted to make such
reductions in the Conversion Price as it considers to be advisable in order
that any event treated for federal income tax purposes as a dividend of
stock or stock rights will not be taxable to the Holders of Common Stock.
Under certain circumstances, a decrease in the Conversion Price of the
Debentures may be considered as resulting in the distribution of a dividend
to Holders of the Debentures for federal income tax purposes.

            Subject to any applicable right of the Holders of the
Debentures to cause the Company to purchase the Debentures upon a
Designated Event (as described below), in case of any consolidation or
merger to which the Company is a party, other than a transaction in which
the Company is the continuing corporation, or in case of any sale or
conveyance to another corporation of the property of the Company as an
entirety or substantially as an entirety, or in the case of any statutory
exchange of securities with another corporation or other entity (including
any exchange effected in connection with a merger of a third corporation or
other entity into the Company), there will be no adjustment of the
Conversion Price, but the Holder of each Debenture then outstanding will
have the right to convert such Debenture only into the kind and amount of
securities, cash or other property which the Holder would have owned or
have been entitled to receive immediately after such consolidation, merger,
statutory exchange, sale or conveyance had such Debenture been converted
immediately prior to the effective date of such consolidation, merger,
statutory exchange, sale or conveyance.  In the case of a cash merger of
the Company with another corporation or other entity or any other cash
transaction of the type mentioned above, the effect of these provisions
would be that the conversion features of the Debentures would thereafter be
limited to converting the Debentures at the Conversion Price then in effect
into the same amount of cash that such holder would have received had such
holder converted the Debentures into Common Stock immediately prior to the
effective date of such cash merger or transaction.  Depending upon the
terms of such cash merger or transaction, the aggregate amount of cash so
received on conversion could be more or less than the principal amount of
the Debentures.

            Fractional shares of Common Stock will not be issued upon
conversion, but in lieu thereof, the Company will pay cash equal to the
market value of such fractional share computed with reference to the
Closing Price of the Common Stock on the last business day prior to
conversion.  Debentures surrendered for conversion during the period from
the close of business on any Regular Record Date to the opening of business
on the next succeeding Interest Payment Date (except Debentures whose
maturity is prior to such Interest Payment Date and Debentures called for
redemption on a Redemption Date within such period) must be accompanied by
payment of an amount equal to the interest thereon to be paid on such
Interest Payment Date (provided, however, that if the Company shall default
in payment of such interest, such payment shall be returned to the payor
thereof).  Except for Debentures surrendered for conversion which must be
accompanied by payment as described above, no interest on converted
Debentures will be payable by the Company on any Interest Payment Date
subsequent to the date of conversion.

            The Company has covenanted under the Indenture to reserve and
keep available at all times out of its authorized but unissued Common
Stock, for the purpose of effecting conversions of Debentures, the full
number of shares of Common Stock deliverable upon the conversion of all
outstanding Debentures.

            The Company will use its reasonable best efforts to cause all
registrations with, and to obtain any approvals by, any governmental
authority under any state law of the United States that may be required in
connection with conversion of the Debentures into Common Stock and the
resale thereof.  If at any time during the three year period following the
effective date of the Registration Statement the Registration Statement is
not effective, shares of Common Stock issued upon conversion of Debentures
("Restricted Shares") may not be sold or otherwise transferred except in
accordance with Regulation S thereunder or pursuant to any other exemption
from, or otherwise in a transaction not subject to, the registration
requirements of the Securities Act and, if such Registration Statement
under the Securities Act is not effective at the time of a conversion, the
Restricted Shares will bear a legend to that effect.  The Transfer Agent
for the Common Stock will not be required to accept for registration of
transfer any Restricted Shares, except upon presentation of satisfactory
evidence that these restrictions on transfer have been compiled with, all
in accordance with such reasonable regulations as the Company may from time
to time agree with the Transfer Agent.

Redemption at the Option of the Company

            The Debentures are subject to redemption at the option of the
Company, in whole or in part, in cash, from time to time, commencing on
August 15, 1998 upon not less than 30 nor more than 45 days' notice mailed
to the Holders thereof, at the Redemption Prices established for the
Debentures, together, in each case with interest accrued and unpaid to the
date fixed for redemption (subject to the right of a Holder on the Regular
Record Date for an interest payment to receive such interest).  The
Redemption Prices for the Debentures (expressed as a percentage of the
principal amount) shall be as follows for Debentures redeemed in the 12-
month period beginning August 15:

            Year                                        Percentage
            1998                                             104%
            1999                                             103%
            2000                                             102%
            2001                                             101%

and at maturity at 100% of principal, together in the case of any such
redemption with accrued interest to the redemption date.

            The Company may elect to redeem less than all of the
Debentures.  If the Company elects to redeem less than all of the
Debentures, the Trustee will select which Debentures to redeem, using such
method as it shall deem fair and appropriate, which may include the
selection for redemption of portions (equal to $1,000 or any integral
multiple thereof) of the principal amount of Debentures of a denomination
larger than $1,000.

Certain Rights to Require Repurchase of Debentures

            Each Holder of a Debenture has the right, at such Holder's
option, to cause the Company to repurchase all or any part of such
Debenture, at a price equal to 100% of the principal amount, together with
accrued and unpaid interest to the repurchase date, if any Change of
Control (as defined below) which constitutes a Designated Event occurs or
has occurred after the date of issuance of the Debentures and on or prior to
maturity. Notice with respect to the occurrence of a Designated Event will be
given as described in the Indenture and not later than 15 days after the date
of the occurrence of such Designated Event.  Such notice shall include among
other things the repurchase price; the date fixed for repurchase; and the
instructions which a Holder must follow in order to exercise a repurchase
right.  The date fixed for such purchase will be the date 30 days after
notice of the occurrence of a Designated Event is given (except as
otherwise required by law).  To be purchased, a Debenture must be received
with a duly executed written notice, substantially in the form provided on
the reverse side of such Debenture, at the office of the Trustee not later
than the fifth day prior to the date fixed for such repurchase.  All
Debentures purchased by the Company will be canceled.  Such written notice
shall be irrevocable following the close of business on the fifth day prior
to the repurchase date, except in the discretion of the Company.

            A "Change of Control" of the Company will be deemed to have
occurred at such time as (i) any Person (including a Person's Affiliates),
becomes the beneficial owner (as defined under Rule 13d-3 or any successor
rule or regulation promulgated under the Exchange Act) of 50% or more of
the total permitted voting power of the Company's Common Stock, (ii)
Permitted Holders shall cease to own beneficially at least 51% of the total
voting power of the Company's Common Stock, (iii) any Person (including a
Person's Affiliates and associates) becomes the beneficial owner of more
than 30% of the total voting power of the Company's Common Stock, and
Jurick beneficially owns, in the aggregate, a lesser percentage of the
total voting power of the Common Stock of the Company than such other
Person and does not have the right or ability by voting power, contract or
otherwise to elect or designate for election a majority of the Board of
Directors of the Company, (iv) there shall be consummated any consolidation
or merger of the Company in which the Company is not the continuing or
surviving corporation or pursuant to which the Common Stock of the Company
would be converted into cash, securities or other property, other than a
merger or consolidation of the Company in which the holders of the Common
Stock of the Company outstanding immediately prior to the consolidation or
merger hold, directly or indirectly, at least a majority of the Common
Stock of the surviving corporation immediately after such consolidation or
merger, or (v) beginning the date of the Indenture, during any period of
two consecutive years, individuals who at the beginning of such period
constituted the Board of Directors of the Company (together with any new
directors whose election by such Board of Directors or whose nomination for
election by the stockholders of the Company has been approved by 66 2/3% of
the directors then still in office who either were directors at the
beginning of such period or whose election or recommendation for election
was previously so approved) cease to constitute a majority of the Board of
Directors of the Company; provided, however, in any such event, a Change of
Control shall not be deemed to have occurred if Mr. Jurick ceases to own
beneficially 51%, but not less than 25%, of the total voting power of the
Company's Common Stock as a direct result of an Approved Settlement and
there is no other Person which beneficially owns or controls a percentage
of total voting power of the Company's Common Stock equal to or greater
than Mr. Jurick.  "Permitted Holders" means (i) Mr. Jurick, Fidenas
International, Elision or GSE, but, in the case of Fidenas International,
Elision or GSE, only if such entity is controlled (as defined in the
Indenture) by Mr. Jurick and (ii) the heirs, executors, administrators
testamentary, trustees, legatees or beneficiaries of Mr. Jurick.

            The Change of Control provisions described above may deter
certain mergers, tender offers and other takeover attempts involving the
Company.  The Change of Control provisions will not prevent a leveraged
buyout led by the Company's management or a recapitalization of the
Company.  In certain circumstances it may be unclear as to whether a Change
of Control has occurred.  The determination of whether a Change of Control
has occurred is a determination based on the facts and circumstances of the
subject transaction.

            The Company will comply with the provisions of Rule 13e-4 and
any other tender offer rules under the Exchange Act which may then be
applicable and will file a Schedule 13E-4 or any other schedule required
thereunder in connection with any offer by the Company to purchase
Debentures at the option of Holders upon a Change in Control.  The Change
in Control purchase feature is not, however, the result of management's
knowledge of any specific efforts to accumulate shares of Common Stock or
to obtain control of the Company by means of a merger, tender offer,
solicitation of proxies or consents or otherwise, or part of a plan to
implement a series of anti-takeover measures.

            A "Designated Event" means the right to request the Company to
repurchase the Debentures and a Change of Control shall constitute a
Designated Event unless (i) the Closing Price of the Common Stock is at
least equal to 105% of the Conversion Price of the Debentures in effect
immediately preceding the time of such Change of Control; (ii) all of the
consideration (excluding cash payments for fractional shares) in the
transaction giving rise to such Change of Control to the holders of Common
Stock consists of shares of Common Stock that are, or immediately upon
issuance will be, listed on a national securities exchange or quoted on the
Nasdaq National Market, and as a result of such transaction the Debentures
become convertible solely into such Common Stock; or (iii) all of the
consideration in the transaction giving rise to such Change of Control to
the holders of Common Stock consists of cash, securities that are, or
immediately upon issuance will be, listed on a national securities exchange
or quoted on the Nasdaq National Market, or a combination of cash and such
securities, the aggregate fair market value of such consideration (which,
in the case of such securities, shall be equal to the average of the daily
Closing Price of such securities during the ten consecutive Trading Days
commencing with the sixth Trading Day following consummation of such
transaction) is at least 105% of the Conversion Price of the Debentures in
effect on the date immediately preceding the closing date of such
transaction.

            The Company, could, in the future, enter into certain
transactions, including certain recapitalizations of the Company, that
would not constitute a Change in Control under the Debentures, but that
would increase the amount of Senior Indebtedness (or any other
indebtedness) outstanding at such time.  The Company's ability to create
any additional Senior Indebtedness or additional Subordinated Indebtedness
is limited as described in the Debentures and the Indenture although, under
certain circumstances, the incurrence of significant amounts of additional
indebtedness could have an adverse effect on the Company's ability to
service its indebtedness, including the Debentures.  If a Change in Control
were to occur, there can be no assurance that the Company would have
sufficient funds at the time of such event to pay the Change in Control
purchase price for all Debentures tendered by the Holders thereof.  A
default by the Company on its obligation to pay the Change in Control
purchase price could, pursuant to cross-default provisions, result in
acceleration of the payment of other indebtedness of the Company
outstanding at that time.

            Certain of the Company's existing and future agreements
relating to its indebtedness could prohibit the purchase by the Company of
the Debentures pursuant to the exercise by a Holder of the foregoing
option, depending on the financial circumstances of the Company at the time
any such purchase may occur, because such purchase could cause a breach of 
certain covenants contained in such agreements.  Such a breach may 
constitute an event of default under such indebtedness and thereby 
restrict the Company's ability to purchase the Debentures.  See 
"Description of the Debentures - Subordination."

Subordination

            The payment of the principal of, premium, if any, and interest
on, the Debentures is, to the extent set forth in the Indenture,
subordinated in right of payment to the prior payment in full of all Senior
Indebtedness.  Upon any payment or distribution of assets to creditors upon
any liquidation, dissolution, winding up, reorganization, assignment for
the benefit of creditors, or marshalling of assets, whether voluntary,
involuntary or in receivership, bankruptcy, insolvency or similar
proceedings, the holders of all Senior Indebtedness will first be entitled
to receive payment in full of all amounts due or to become due thereon
before any payment is made on account of the principal of, any premium, if
any, or interest on the indebtedness evidenced by the Debentures or on
account of any other monetary claims, including such monetary claims as may
result from rights to repurchase or rescission, under or in respect of the
Debentures, before any payment is made to acquire any of the Debentures for
cash, property or securities.  No payments on account of principal of
sinking fund requirements, if any, or premium, if any, or interest on the
Debentures shall be made, and no Debentures shall be redeemed or
repurchased, if at the time thereof; (i) there is a default in the payment
of all or any portion of the obligations under any Senior Indebtedness; or
(ii) there shall exist a default in any covenant with respect to the Senior
Indebtedness (other than as specified in clause (i) of this sentence), and,
in such event, such default shall not have been cured or waived or shall
not have ceased to exist, the Trustee and the Company shall have received
written notice from any holder of such Senior Indebtedness stating that no
payment shall be made with respect to the Debentures and such default would
permit the maturity of such Senior Indebtedness to be accelerated, provided
that no such default will prevent any payment on, or in respect of, the
Debentures for more than 120 days unless the maturity of such Senior
Indebtedness has been accelerated.

            The Holders of the Debentures are subrogated to the rights of
the holders of the Senior Indebtedness to the extent of payments made on
Senior Indebtedness upon any distribution of assets in any such proceedings
out of the distributive share of the Debentures.

            By reason of such subordination, in the event of insolvency,
creditors of the Company, who are not holders of Senior Indebtedness or of
the Debentures, may recover less, ratably, than holders of Senior
Indebtedness, but may recover more, ratably, than the Holders of the
Debentures.

            Senior Indebtedness is defined in the Indenture as (i) the
principal of all Indebtedness, now existing or hereafter created, of the
Borrower under or evidenced by the Senior Credit Agreement (as defined in
the Indenture); (ii) all interest with respect to principal described in
the foregoing clause (i) and obligations described in clause (iii) of this
definition (including, without limitation, any interest accruing subsequent
to the commencement of any proceeding against or with respect to the
Company under federal bankruptcy law or any other proceedings in
insolvency, bankruptcy, receivership, reorganization, dissolution,
assignment for the benefit of creditors or other similar case or proceeding
whether or not such interest constitutes an allowed claim in any such
proceeding); and (iii) all other Obligations (as defined in the Senior
Credit Agreement) then due and payable, now existing or hereafter arising
under the Senior Credit Agreement other than amounts referred to in clause
(i) of this definition, including, without limitation, premiums,
commitment, agency and other fees, expenses (including reasonable and
documented attorney's fees and disbursements payable thereunder or in
connection therewith) and indemnities then due and payable thereunder;
provided, however, Senior Indebtedness shall not include (i) Indebtedness
of the Company to a Subsidiary or an Affiliate of the Company (including
but not limited to Jurick and his Affiliates), (ii) Indebtedness to, or
guaranteed on behalf of, any individual stockholder, director, officer,
employee or consultant of the Company (including, but not limited to,
Jurick and his Affiliates), or any of the Company's Subsidiaries, and (iii)
trade payables and other Indebtedness and other amounts incurred in
connection with obtaining goods, materials or services.

            The Debentures are obligations exclusively of the Company.
Except as described hereinafter, the Subsidiaries are separate distinct
entities that have no obligation, contingent or otherwise, to pay any
amounts due pursuant to the Debentures.  In addition, the payment of
dividends, interest and the repayment of certain loans and advances to the
Company by the Subsidiaries may be subject to certain statutory or
contractual restrictions and are contingent upon the earnings of such
Subsidiaries.  Moreover, the right of the Company and, therefore, the right
of creditors of the Company (including Holders of Debentures) to receive
assets of any such Subsidiary upon the liquidation or reorganization of any
such Subsidiary or otherwise will be effectively subordinated to the claims
of the Subsidiaries' creditors, except to the extent that the Company is
itself recognized as a creditor of such Subsidiary, in which case the
claims of the Company would still be subordinate to any secured claim on
the assets of such Subsidiary and any indebtedness of such Subsidiary
senior to that held by the Company.

Certain Covenants

            Limitations on Dividends and Redemptions

            Under the terms of the Indenture, Emerson has agreed not to,
and not to permit any Subsidiary to (a) declare or pay any dividend, or
make any other distribution on any Capital Stock, except (i) dividends or
distributions payable in Capital Stock, (ii) dividends and distributions
payable by the Subsidiaries to the Company or its Wholly Owned Subsidiaries
(as defined in the Indenture), and (iii) that so long as no Default or
Event of Default shall have occurred and be continuing at the time or as a
consequence of the payment or distribution, the Company may declare and pay
during any fiscal year cash dividends to the holders of the Series A
Preferred Stock in accordance with the terms of its Certificate of
Designation, or (b) purchase, redeem or otherwise acquire or receive for
value any Capital Stock acquired upon conversion thereof into other Capital
Stock, if, upon giving effect to such dividend, distribution, purchase,
redemption, retirement or other acquisition, a Default or Event of Default
shall have occurred and be continuing.

            Limitation on Consolidation, Merger and Sale or Acquisition of
Assets.

            Under the Indenture, the Company has agreed not to, and except
for Permitted Subsidiary Transactions, not to permit any of its
Subsidiaries, without the consent of the Holders of not less than 66 2/3%
in aggregate principal amount of the Outstanding Debentures to:  (i)
consolidate with or merge into any other Person or (ii) sell, lease,
convey, or transfer, in a single transaction or through a series of
transactions, its properties and assets substantially as an entirety to any
Person or Persons, or (iii) adopt a Plan of Liquidation, unless: (a) either
(x) the Company or such Subsidiary, as the case may be, is the continuing
surviving corporation or transferee or (y) the corporation or other Person
formed by such consolidation or into which the Company or such Subsidiary,
as the case may be, is merged or the Person which acquires by sale, lease,
conveyance, transfer or other disposition, the properties and assets of the
Company or such Subsidiary shall be a corporation organized and existing
under the laws of the United States of America or any State thereof or the
District of Columbia, and shall expressly assume, by a supplemental indenture
executed and delivered to the Trustee, in form satisfactory to the Trustee, 
the due and punctual payment of the principal of (and premium, if any) and 
interest on all the Debentures and the performance of every covenant of the 
Indenture on the part of the Company to be performed or observed; (b) the 
Person (or, in the case of (ii), one Person to which property and assets are
transferred) formed by such consolidation or surviving such merger or to 
which the properties and assets of the Company or such Subsidiary, as the 
case may be, are sold, transferred, conveyed or leased as an entirety or
substantially as an entirety or pursuant to a Plan of Liquidation shall
have a Consolidated Net Worth immediately after such transaction, equal to
or greater than that of the Company or such Subsidiary, as the case may be,
immediately preceding, and without giving effect to, such transaction; (c)
immediately after giving effect to such transaction, no Default or Event of
Default, and no event which, after notice or lapse of time, or both, would
become an Event of Default, shall have happened and be continuing; (d) such
transaction shall be on such terms as shall not impair the rights and
powers of the Trustee or the Holders of Debentures or have a Material
Adverse Effect; and (e) certain other conditions are met.

            Limitations on Additional Indebtedness

            The Company has agreed in the Indenture not to, and not to
permit any of its Subsidiaries to, directly or indirectly, Incur any
Indebtedness (other than Permitted Indebtedness) unless, after giving pro
forma effect to the Incurrence thereof, (i) no Default or Event of Default
shall have occurred and be continuing at the time or as a consequence (as
defined in the Indenture) of the Incurrence of such Indebtedness, (ii) the
Consolidated Interest Coverage Ratio  (as defined in the Indenture) of the
Company and its consolidated Subsidiaries is greater than 1.75 to 1, and
(iii) such Indebtedness constitutes Subordinated Indebtedness.

            Contingency for Sinking Fund Under Certain Circumstances

            If the Company provides for one or more sinking funds for
securities representing indebtedness for money borrowed ranking equal or
junior to the Debentures, and such indebtedness has a maturity or weighted
average time to maturity which is on or prior to the maturity date of the
Debentures, the Company will provide a sinking fund for the Debentures
calculated to retire that amount of Debentures equal to the lesser of (i)
the same percentage of outstanding Debentures prior to maturity as the
percentage of the principal amount of such other indebtedness to be retired
prior to maturity on the same payment schedule as such other indebtedness
or (ii) such amount of Debentures necessary to result in the Debenture
having the same weighted average time to maturity as other indebtedness.
Except as set forth herein with respect to the credit against mandatory
sinking fund payments, the redemption price and other terms of the sinking
fund applicable to the Debentures shall be the same as those applicable to
the relevant indebtedness, except that the redemption price of the
Debentures in connection with the sinking fund shall be 100% of the
principal amount thereof plus accrued and unpaid interest to the date fixed
for redemption.  The Company may, at its option, receive credit against
mandatory sinking fund payments for the principal amount of (i) Debentures
acquired by the Company and surrendered for cancellation, (ii) Debentures
previously converted into Common Stock and (iii) Debentures redeemed or
called for redemption otherwise than through the operation of the sinking
fund.

            Limitations on Liens

            The Company has agreed not to, and, except for Permitted
Subsidiary Transactions, not to permit any of its Subsidiaries to, directly
or indirectly, Incur (as defined in the Indenture) any Lien (as defined in
the Indenture) upon any of the property or assets (tangible or intangible)
of the Company or any of its Subsidiaries or any shares of stock or debt of
any Subsidiary which owns property or assets, now owned or hereafter
acquired (including Capital Stock (as defined in the Indenture)), other
than Permitted Liens (as defined in the Indenture).  Permitted Liens is
defined in the Indenture to exclude any Lien of any nature whatsoever on
trademarks, service marks, copyrights, tradenames, or application for the
foregoing, of any of the Company or its Subsidiaries.

            Limitations on Sales of Assets

            The Company has agreed not to and not to permit any of its
Subsidiaries to, directly or indirectly, consummate any Asset Sale or
otherwise permit an Asset Sale to occur, as the case may be, (A) unless (i)
the Company or such Subsidiary, as the case may be, receives consideration
at the time of such Asset Sale at least equal to the fair market value of
the property or other assets subject to such Asset Sale (as determined in
good faith by a majority of the Independent Directors of the Company, as
evidenced by a Board Resolution, or as determined based upon an opinion
letter from an Independent Appraiser, which opinion letter shall identify
such Independent Appraiser as such and shall be dated within 30 days of
such Asset Sale), (ii) the consideration therefor received by the Company
or such Subsidiary is in the form of cash or Cash Equivalents, (iii) the
fair market value of the property or other assets sold or otherwise
disposed of does not exceed $4,000,000 individually or in the aggregate,
during any consecutive 12 month period for all Asset Sales, and (iv) such
Asset Sale shall not have a Material Adverse Effect, or (B) except (i) for
sales of the Company's Common Stock (not exceeding, singly or in the
aggregate, 15% of the Company's then outstanding voting stock) pursuant to
an offering on behalf of the Company effected at a discount of not more
than seven percent (7%) from the then Closing Price, (ii) if after giving
pro forma effect to the such offering, no Default or Event of Default shall
have occurred and be continuing at the time or as a consequence of the
offering, and (ii) not involving an Affiliate Transaction.

            Not later than 10 business days prior to the occurrence of any
Asset Sale by the Company or any of its Subsidiaries that will cause the
aggregate amount of all Net Proceeds of Asset Sales by the Company and/or
its Subsidiaries in any year to exceed $4,000,000, the Company shall notify
the Trustee in writing of the occurrence of such Asset Sale.

            Limitation on Sale or Issuance of Capital Stock of Subsidiaries

            Except for Permitted Subsidiary Transactions the Company has
agreed not to (a) sell or otherwise convey or dispose of any Capital Stock
of any of its Subsidiaries, except to a Wholly-Owned Subsidiary of the
Company, or (b) permit any Subsidiary to issue or sell to any Person,
except the Company or a Wholly-Owned Subsidiary, (A) any preferred stock of
such Subsidiary or (B) any other Capital Stock of Subsidiaries.

            Limitations on Investments, Loans and Advances

            Except for Permitted Subsidiary Transactions, the Company has
agreed not to make, and not to permit any of its Subsidiaries to make, any
capital contributions, advances or loans to (including any guarantees of
loans to), or investments or purchases of Capital Stock in, any Person
(collectively, "Investments"), except:  (i) Investments represented by
accounts receivable created or acquired in the ordinary course of business;
(ii) advances to employees in the ordinary course of business not exceeding
$50,000 per employee in any 12-month period and not exceeding $250,000 in
aggregate advances for all employees in any 12-month period; (iii) certain
Investments arising in connection with Indebtedness permitted pursuant to
the Indenture; and (iv) cash and Cash Equivalents.

            Limitation on Transactions with Affiliates

            Under the terms of the Indenture, the Company may not, and may
not permit any of its Subsidiaries to, directly or indirectly, enter into
any transaction or series of related transactions (including, but not
limited to, the sale, purchase, exchange, lease, transfer or other disposition
of any properties, assets or services to, or the purchase of any property, 
assets or services from, or the entry into any contract, agreement, 
undertaking, loan, advance or guarantee) with, or for the benefit of, an 
Affiliate (an "Affiliate Transaction"), or extend, renew, waive or 
otherwise modify the terms of any Affiliate Transaction entered into prior
to the date of issuance of the Debentures unless (i) such Affiliate 
Transaction is between or among the Company and its Wholly-Owned 
Subsidiaries, or (ii) the terms of such Affiliate Transaction are
fair and reasonable and at least as favorable to the Company or such
Subsidiary, as the case may be, than those that could have been obtained in
a comparable arm's length transaction by the Company or such Subsidiary
with an unrelated Person, and such Affiliate Transaction is entered into in
the ordinary course of business of the parties thereto; provided, however,
notwithstanding anything to the contrary contained in this paragraph, the
Company may issue securities pursuant to the exercise of outstanding
options and warrants on the terms in effect and described in this
Prospectus.  All Affiliate Transactions must be approved in good faith by
the Board of Directors of the Company and majority of the Independent
Directors thereof, and such approval evidenced by a Board resolution that
such transaction meets the criterion set forth in (i) or (ii) above.

            Limitation on Prepayments

            Neither the Company nor any of its Subsidiaries shall
voluntarily prepay any outstanding Indebtedness (as defined in the
Indenture), whether or not permitted by the terms of such outstanding
Indebtedness or by the agreement, indenture or instrument creating or
evidencing such outstanding Indebtedness; provided, however, the Company
and the Subsidiaries may prepay any Senior Indebtedness to the extent
permitted thereunder.

            Independent Directors

            Under the terms of the Indenture, prior to the Closing Date,
the Company has agreed to use its best efforts to cause at least one-third
of the members constituting the Company's entire Board of Directors to be
Independent Directors (as defined in the Indenture) for the term of the
Debentures.  Any settlement or other disposition of the litigation
involving Mr. Jurick and related entities and affiliates requires the
approval of a majority of three members of the Board of Directors
(including the Independent Directors and Mr. Eugene Davis) to the extent
such settlement or other disposition (i) includes the grant of registration
rights of any kind, and/or (ii) contemplates a Transfer (as defined in the
Indenture) of any securities which might adversely impact the market price
of the Common Stock.  In the context of any such Board vote, the Indenture
requires the Company to expressly instruct the Independent Directors to
consider the interests of the Holders.

            Payments for Consent

            The Indenture provides that neither the Company nor any of its
Subsidiaries shall, directly or indirectly, pay or cause to be paid any
consideration, whether by way of interest, fee or otherwise, to any Holder
of any Debentures for or as an inducement to any consent, waiver or
amendment of any of the terms or provisions of the Indenture or the
Debentures unless such consideration is offered to be paid or agreed to be
paid to all Holders of the Debentures which so consent, waive or agree to
amend in the time frame set forth in solicitation documents relating to
such consent, waiver or agreement.

            The Company has also covenanted and agreed to be bound by
certain other restrictive covenants, as more fully described in the
Indenture.

Events of Default

            The Indenture defines the following as "Events of Default":
(1) default for a period of 30 days in the payment of any interest on any
Debenture when it becomes due and payable, whether or not such payments are
prohibited by the subordination provisions of the Indenture; or (2) default
in the payment of the principal of (or premium, if any, on) any Debenture
at its Maturity, whether or not such payments are prohibited by the
subordination provisions of the Indenture; or (3) default in the payment of
the Repurchase Price or Redemption Price on any Debentures, whether or not
such payments are prohibited by the subordination provisions of the
Indenture; or (4) default in the performance, or breach, of any covenant or
warranty of the Company in the Debentures or the Indenture, and continuance
of such default or breach for a period of 60 days after the Trustee has
given the Company, or the Holders of at least 25% in principal amount of
Outstanding Debentures have given the Company and the Trustee, a written
notice specifying such default or breach and requiring it to be remedied
and stating that such notice is a "Notice of Default" under the Indenture;
or (5) default on any Indebtedness of the Company or any Subsidiary of the
Company in excess of $1,000,000 which results in such Indebtedness being
declared due and payable after the expiration of any applicable grace
period or becoming due and payable; or (6) an "Event of Default" as defined
in the Senior Credit Agreement resulting in such Senior Indebtedness being
declared due and payable after the expiration of any applicable grace
period or becoming due and payable; or (7) the entry of one or more
judgments (not paid or fully covered by insurance) against the Company or
any of its Subsidiaries in an aggregate amount in excess of $1,000,000
(after deduction for the applicable insurance coverage), which judgments
are not vacated, discharge or stayed or bonded pending appeal within 30
days from the entry thereof; or (8) certain events of bankruptcy,
insolvency, or reorganization; or (9) the failure by the Company to have in
place for any consecutive seven day period an effective and enforceable
Senior Credit Facility.

            If an Event of Default shall occur and be continuing (other
than an Event of Default resulting from certain events of bankruptcy,
insolvency, reorganization or the Company's failure to have in place an
effective and enforceable Senior Credit Facility as described in clause (8)
of the immediately preceding paragraph) either the Trustee or the Holders
of not less than 25% in aggregate principal amount of Outstanding
Debentures may accelerate the maturity of all such Outstanding Debentures.
Prior to acceleration of maturity of such Debentures, the Holders of at
least 66-2/3% in aggregate principal amount of Outstanding Debentures may
waive any past defaults under the Indenture, except for default in the
payment of principal (or premium, if any) or interest on any Debenture or
in the payment of any Repurchase Price or Redemption Price which may be due
and payable and except for certain covenants as provided in the Indenture.
The Holders of at least 66-2/3% in principal amount of Outstanding
Debentures may waive an Event of Default resulting in acceleration, and
annul the acceleration, of such Debentures, but only if all the Events of
Default have been remedied and all payments (other than those due as a
result of acceleration) have been made.

            The Company must furnish the Trustee annually with a statement
of certain officers of the Company as to their knowledge of defaults.

Modification, Waiver and Satisfaction of Indenture

            With certain exceptions that permit modifications of the
Indenture by Emerson and the Trustee only, the Indenture, the rights and
obligations of Emerson and the rights of Holders of Debentures may be
modified by the Company with the consent of Holders of not less than 66-
2/3% in aggregate principal amount of Outstanding Debentures affected
thereby; provided that Emerson may make no such modification without the
consent of the Holder of each Debenture affected thereby if such
modification would:

                  (1)   change the Stated Maturity of the principal of, or
            any installment of interest on, any Debenture or reduce the
            principal amount thereof or the rate of interest thereon or any
            premium payable upon the redemption thereof, or change the time
            or place of payment where, or the coin or currency in which,
            any Debenture or any premium or the interest thereon is payable, 
            or impair the right to institute suit for the enforcement of 
            any such payment on or after the Stated Maturity thereof 
            (or, in the case of redemption, on or after the Redemption 
            Date or, in the case of a repurchase, on or after 10 days 
            following the Repurchase Date), or adversely affect the right 
            to convert any Debenture (except as permitted by subparagraph 
            (4) hereof);

                  (2)   reduce the percentage in principal amount of the
            Outstanding Debentures, the consent of whose Holders is
            required for any such supplemental indenture, or the consent of
            whose Holders is required for any waiver (of compliance with
            certain provisions of the Indenture or certain defaults
            hereunder and their consequences) provided for in the
            Indenture;

                  (3)   modify any of the provisions of this covenant or
            the provisions regarding waiver of past defaults, except to
            increase the percentage of Holders required to waive a past
            default under the Indenture or to provide that certain other
            provisions of the Indenture cannot be modified or waived
            without the consent of the Holder of each Outstanding Debenture
            affected thereby;

                  (4)   modify or impair the absolute and unconditional
            right of the Holder of any Debenture to receive payment of the
            principal of (and premium, if any) and interest on such
            Debenture on the respective Stated Maturities expressed in such
            Debenture (or, in the case of redemption, on the Redemption
            Date) and to convert such Debenture pursuant to the Indenture
            and to institute suit for the enforcement of any such payment
            and right to convert without the consent of such Holder;

                  (5)   waive a Default or Event of Default in the payment
            of principal of (and premium, if any) or interest on, or
            redemption payment with respect to, any Debenture (other than a
            Default or Event of Default in the payment of an amount due as
            a result of an acceleration if the Holders rescind such
            acceleration); or

                  (6)   adversely modify or affect (in any manner adverse
            to the Holders) the terms and conditions of the obligations of
            the Company under the Indenture to repurchase the Debentures.

No supplemental indenture shall affect adversely the rights of the holders
of Senior Indebtedness without the consent of such holders.

            The Holders of at least 66-2/3% in aggregate principal amount
of Outstanding Debentures may waive Emerson's compliance with certain
restrictive provisions of the Indenture.

            Upon cancellation of all of the Debentures or, with certain
limitations, upon Emerson's deposit with the Trustee of funds sufficient
therefor, Emerson may satisfy and discharge the Indenture.

The Trustee

            Bank One, Columbus, NA, is the Trustee under the Indenture.


                    DESCRIPTION OF OTHER SECURITIES

      The Company's authorized capital stock consists of 75,000,000 shares
of Common Stock, par value $.01 per share, and 1,000,000 shares of
Preferred Stock, par value $.01 per share.  The Company intends to request
stockholder approval to increase the authorized number of shares of
Preferred Stock to 10,000,000.

Outstanding Common Stock

      As of September 15, 1995, 40,252,772 shares of Common Stock are
outstanding.  All of the issued and outstanding shares of Common Stock are
fully paid and non-assessable.  Each share of Common Stock has one vote on
all matters to which stockholders are entitled or permitted to vote upon,
including the election of directors.  There are no cumulative voting
rights.  Shares of Common Stock would participate ratably in any
distribution of assets in a liquidation, dissolution or winding up of the
Company subject to prior distribution rights of any shares of Preferred
Stock then outstanding.  The Common Stock has no preemptive rights or
conversion rights nor are there any redemption or sinking fund provisions
applicable to the Common Stock.  Subject to the rights of the holders of
the Series A Preferred Stock, holders of Common Stock are entitled to
participate in dividends if and when declared by the Company's Board of
Directors out of funds legally available therefor.  The Company's ability
to pay cash dividends is subject to certain restrictions. See "Description
of Debentures" and "Description of Other Securities - Dividend Policy
Regarding Common Stock."

      The transfer agent and registrar for the Common Stock is the American
Stock Transfer & Trust Company.

Outstanding Preferred Stock

      The Certificate of Incorporation provides that the Board of Directors
of the Company may authorize the issuance of one or more series of
preferred stock having such rights, including voting, conversion and
redemption rights and such preferences, including dividend and liquidation
preferences, as the Board may determine without any further action by the
stockholders of the Company which could adversely affect the voting rights
of the holders of Common Stock.

      There are currently 10,000 shares of Series A Preferred Stock
outstanding, $10 million face value in the aggregate, which were issued
pursuant to the Plan of Reorganization and are held as of the date hereof
by 21 holders.  Series A Preferred Stock is convertible into Common Stock
of the Company at any time during the period beginning on the third
anniversary of the issuance date of the Series A Preferred Stock, March 31,
1994 (the "Issuance Date"), and ending on the eighth anniversary thereof.
The Series A Preferred Stock will be convertible into Common Stock at a
price per share of Common Stock equal to 80% of the then market value of a
share of Common Stock (determined on a 60 day average prior to conversion).
The Series A Preferred Stock bears dividends as described below, prohibits
Common Stock dividends unless Series A Preferred Stock dividends are paid
or set aside, provides for the appointment of two directors if Series A
Preferred Stock dividends are in default for six consecutive quarters and
has other customary priorities.  In the event of liquidation, dissolution
or winding-up of the Company, the Series A Preferred stockholders are
entitled to receive an amount equal to $1,000 per share, plus a sum equal
to cumulative dividends accrued and unpaid, prior to any payment or
distribution to any other class or series of stock ranking junior.

Dividend Policy Regarding Common Stock

      The Company's policy has been to retain all available earnings, if
any, for the development and growth of its business.  The Company has never
paid cash dividends on its common stock.  In deciding whether to pay
dividends on the Common Stock in the future, the Company's Board of
Directors will consider factors it deems relevant, including the Company's
earnings and financial condition and its working capital and anticipated
capital expenditures.  The Company's existing United States secured credit
facility contains and, if consummated, the terms of the contemplated
Facility will contain, and the Indenture relating to the Debentures will
contain, certain dividend payment restrictions on the Company's Common
Stock.  Also, the Company's Certificate of Incorporation defining the
rights of the Series A Preferred Stock prohibits Common Stock dividends
unless Series A Preferred Stock dividends are paid or put aside.

Dividend Policy Regarding Series A Preferred Stock

      The Company's Series A Preferred Stock earns dividends based on a
$1,000 per share stated value commencing June 30, 1994, payable on a
quarterly cumulative basis at (i) a 7% dividend rate during the period
beginning on the Issuance Date, and ending on the day before the third
anniversary thereof, (ii) a 5.6% dividend rate during the period beginning
on the third anniversary of the Issuance Date and ending on the day before
the fourth anniversary thereof, (iii) a 4.2% dividend rate during the
period beginning on the fourth anniversary of the Issuance Date and ending
on the day before the fifth anniversary thereof, (iv) a 2.8% dividend rate
during the period beginning on the fifth anniversary of the Issuance Date
and ending on the day before the sixth anniversary thereof, (v) a 1.4%
dividend rate during the period beginning on the sixth anniversary of the
Issuance Date and ending on the day before the seventh anniversary thereof,
and (vi) a 0% dividend rate thereafter.

Potential Anti-Takeover Implications

      Under certain circumstances, an increase in the number of shares of
Common Stock or the authorization of a new series of preferred stock could
provide corporate management with a means to discourage a change of
control, such as through the issuance to stockholders of rights to purchase
shares of preferred stock or additional shares of Common Stock at prices
below the then current market price.  Such intentions to prevent or to
discourage changes of control could be accomplished without further
stockholder approval.  However, the Board of Directors has no present
intention of using the preferred stock or the additional shares of Common
Stock for such a purpose and is not aware that any takeover or similar
action is contemplated.

Certain Provisions of Governing Documents

      The Company's Certificate of Incorporation contains an express
election not to be governed by Section 203 of the Delaware General
Corporation Law ("Delaware Law").  Section 203 provides generally that a
corporation may not engage in certain transactions with an "interested
stockholder" (as defined) within a period of three years after the
interested stockholder becomes such, unless certain conditions are met.
Because Fidenas International may be deemed to be an "interested
stockholder" within the meaning of Section 203, the effect of such election
is to permit certain transactions between the Company and Fidenas
International, including certain business combinations and issuances of
securities, which would not be permitted (unless certain conditions are
met) were Section 203 to apply.  No transactions or business combinations
to which Section 203 would apply are currently contemplated by the Company,
but for the Company's election not to be governed by such section.

      In addition, certain provisions of the Company's Certificate of
Incorporation and By-Laws, including provisions (i) authorizing the Board
of Directors to create new series of preferred stock, (ii) providing that
any action requiring stockholder consent must be effected at a meeting as
opposed to by consent in writing and (iii) setting forth that directors may
only be removed for cause, upon the affirmative vote of at least 80% of the
voting securities then outstanding, voting together as a single class, may
make it more difficult for a third party to make, or may discourage a third
party from making, an acquisition proposal for the Company or initiating a
proxy contest and may thereby inhibit a change in control of the Company or
the removal of incumbent management or directors.

      The Company has included in its Certificate of Incorporation and By-
Laws provisions to (i) eliminate the personal liability of its directors
for monetary damages resulting from breaches of their fiduciary duty (other
than breaches of the duty of loyalty, acts or omissions not in good faith
or which involve intentional misconduct or a knowing violation of law,
violations under Section 174 of the Delaware Law or for any transactions
from which the director derived an improper personal benefit) and (ii)
indemnify its directors and officers to the fullest extent permitted by
Section 145 of the Delaware Law, including circumstances in which
indemnification is otherwise discretionary.  The Company believes that
these provisions are necessary to attract and retain qualified persons as
directors and officers.

Price Range of the Company's Common Stock

      The Company's Common Stock has traded on the AMEX since December 22,
1994 under the symbol MSN.  The Common Stock began trading publicly on
September 1, 1994 in the over-the-counter market.  Prior thereto, there was
no established public trading market for the Common Stock.

      Prior to the consummation of the Restructuring, there were
approximately 4,500 shareholders of record of the common stock of the
Company's predecessor.  The shares of such shareholders were terminated and
canceled on the effective date of the confirmed Plan of Reorganization.
Such shares had been traded on the New York Stock Exchange until trading
was suspended on October 6, 1993 and the shares delisted on April 15, 1994.

      The following table sets forth the range of high and low closing bid
prices for the Company's Common Stock as reported by the National
Quotations Bureau for the period September 1, 1994 through December 21,
1994 and the range of high and low last reported sales prices as reported
by the AMEX from December 22, 1994.

                                      High                     Low
Fiscal 1995
Second Quarter                      $ 1-1/2               $      1
Third Quarter                         2-7/8                  15/16
Fourth Quarter                        3-3/8                      2 

Fiscal 1996
First Quarter                      $  3-1/8                $  2-1/4
Second Quarter (through 
   September 15, 1995)                3-3/4                   2-1/4


      On September 15, 1995, the last sale price of the Common Stock as
reported by the AMEX was $3.3125 per share.  As of September 15, 1995,
there were approximately 459 stockholders of record.

Common Stock Eligible for Future Sale

      As of March 31, 1995 the Company has 40,252,772 shares of Common
Stock outstanding, in addition to the Creditor's Warrants and the Series A
Preferred Stock.  Of the outstanding shares of Common Stock, an aggregate
of 3,333,333 shares initially issued to the Bank Lenders and the
Noteholders, in addition to the 769,446 Shares issued in February 1995, are
freely tradeable without restriction or further registration under the
Securities Act.  In addition, the Creditor's Warrants, shares of Common
Stock underlying the Creditor's Warrants, Series A Preferred Stock, and
Common Stock underlying the Series A Preferred Stock and the 6,149,993
shares sold in the public offering authorized by the Plan of Reorganization
are freely tradeable.  All of the securities issued pursuant to the Plan of
Reorganization described above are deemed to be freely tradeable by virtue
of Section 1145 of the Bankruptcy Code, provided the holders thereof are
not deemed affiliates of the Company.  Also, the Company has outstanding
options to acquire 1,890,000 shares of Common Stock, granted in accordance
with Rule 701 of the Securities Act, which may be sold under certain
conditions.  The 30 million shares issued pursuant to the Plan of
Reorganization to Fidenas International, Elision and GSE, and currently
outstanding, are "restricted securities" within the meaning of Rule 144 and
are eligible for sale in the public market in reliance upon Rule 144
commencing April 1996, subject to applicable volume restrictions, to the
extent that Fidenas International, Elision and GSE are deemed to be
"affiliates" of the Company, as that term is defined under the Securities
Act.  The Placement Agent has agreed, subject to the granting of
registration rights in accordance with the requirements of the Indenture
and applicable law, to permit the registration of up to 5,000,000 shares of
Common Stock owned by GSE, Fidenas International and Elision, which
registration rights were subsequently approved by the Board of Directors of
the Company.  The Company intends to file a registration statement related
thereto with the commission in the near future.  Also, the holders of such
shares of Common Stock and the officers and directors of the Company, with
certain exceptions, have agreed to additional restrictions on the transfer
of their shares for a period of 12 months.  See "Description of
Debentures."

      In addition, the Company has been advised by Mr. Jurick that current
settlement discussions regarding the litigation described under "Legal
Proceedings - Litigation Regarding Certain Outstanding Common Stock"
include discussions regarding the possible sale of a portion of the shares
of Common Stock beneficially owned by him to fund settlement payments.  In
this regard, it is anticipated that the Company may be requested in the
future, subject to the restrictions described in the Indenture, to register
the resale of certain of such shares.  The Placement Agent has, pursuant to
an agreement with Mr. Jurick and certain affiliated entities, an exclusive
right to sell a certain number of these shares in furtherance of the
settlement.  See also "Plan of Distribution - Certain Restrictions on
Officers, Directors and Certain Stockholders."  There can be no assurance
that a settlement will be reached or consummated or on favorable terms.
Moreover, any settlement and/or sales of Common Stock thereunder may have
an adverse effect on the market for the Company's securities.  See "Risk
Factors - Litigation Relating to Common Stock."

      In general, under Rule 144, as currently in effect, a person (or
persons whose shares are aggregated), including persons who may be deemed
to be "affiliates" of the Company, as that term is defined under the
Securities Act, is entitled to sell within any three-month period a number
of restricted shares beneficially owned for at least two years that does
not exceed the greater of (i) one percent of the then outstanding Common
Shares, or (ii) the average weekly trading volume in the Common Shares
during the four calendar weeks preceding such sale.  Sales under Rule 144
are also subject to certain requirements as to the manner of sale, notice
and the availability of current public information about the Company.
However, a person who is not an affiliate and has beneficially owned such
shares for at least three years is entitled to sell such shares without
regard to the volume or other resale requirements.

Creditor's Warrants

      The Company has issued 750,000 Creditor's Warrants to the Noteholders
in connection with the consummation of the Plan of Reorganization, which
are held as of the date hereof by 11 holders.  Each Creditor's Warrant
entitles the holder thereof to acquire one share of Common Stock at an
exercise price of $1.00 per share until March 31, 1997, and escalating
$0.10 per share per annum thereafter until the expiration of the Creditor's
Warrants on March 31, 2001, subject in all events to standard anti-dilution
adjustments.  All of these Creditor's Warrants are currently exercisable,
and the Company believes that the Creditor's Warrants and the shares of
Common Stock underlying them are freely tradeable by virtue of Section 1145
of the Bankruptcy Code, provided the holders thereof are not deemed
affiliates of the Company.  See "Description of Other Securities - Common
Stock Eligible for Future Sale."  In connection with the granting of the
Creditor's Warrants, the Company granted the holders thereof certain demand
and incidental registration rights, to the extent that the underlying
shares of Common Stock may not be freely tradeable by virtue of Section
1145 of the Bankruptcy Code.

Placement Agent's Warrants

      The Company has issued to the Placement Agent and its authorized
dealers five year warrants (the "Warrants") to purchase 500,000 Shares of
Common Stock, subject to adjustment under certain circumstances.  The
Warrants shall be exercisable at any time during a period of four years
commencing at the beginning of the second year after their issuance and
sale at a price equal to 100% of the initial Conversion Price subject to
adjustment under certain circumstances.  The Company has granted certain
customary "piggyback" and "demand" registration rights with respect to the
Warrants.

                  CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

      The following summary is a general discussion of certain of the
Federal income tax consequences of the Restructuring to the Company and the
purchase of Debentures to prospective investors.  The summary is based upon
relevant provisions of the Code, the applicable Treasury Regulations
promulgated thereunder (the "Treasury Regulations" or "Regulations"),
judicial authority and current administrative rulings and practice, all of
which are subject to change, possibly on a retroactive basis.  The Company
has not requested a ruling from the Internal Revenue Service (the
"Service") with respect to these matters.

Tax Consequences of the Restructuring to the Company

      Discharge of Indebtedness

      Under the Code, a taxpayer generally must include in gross income the
amount of any discharged indebtedness realized during the taxable year.  No
income is recognized, however, where a taxpayer has a discharge of
indebtedness while under Chapter 11 of the Bankruptcy Code, provided the
taxpayer is under the jurisdiction of the court and the cancellation of
indebtedness is granted by the court or is pursuant to a plan approved by
the court.  However, the Code generally provides that the amount so
excluded from income reduces the tax attributes (see below) of the
taxpayer.  The Code, as in effect on the date of the Restructuring,
contained an exception to the rule requiring reduction of tax attributes
(the "Stock-for-Debt Exception") for a debtor corporation that transfers
its own stock to a creditor in satisfaction of its indebtedness while such
corporation is under Chapter 11 of the Bankruptcy Code.

      The Stock-for-Debt Exception does not apply when, among other tests,
"nominal or token" shares are issued in exchange for debt (the
"Nominal/Token Rule").  The Nominal/Token Rule has only been in the Code
since 1980 and the Code does not define the term "nominal or token" shares.
There were no reported cases interpreting the Nominal/Token Rule, nor were
Treasury Regulations or Revenue Rulings in effect at the time of the
Restructuring that governed the tax consequences of this aspect of the
Restructuring (although Regulations were promulgated by the Treasury
Department prior to the Restructuring, they are only effective with respect
to debt restructuring that occurred after the Restructuring was completed).

      If the Stock-for-Debt exception does not apply to the Company's
issuance of stock to creditors in satisfaction of Company indebtedness (the
"Exchange"), the Company's NOLs and TCCOs would be eliminated.  In
addition, the Company's tax basis in its assets would be reduced, but not
below the aggregate liabilities of the reorganized Company immediately
after the discharge of indebtedness.

      The courts have not yet ruled on what factors should be considered in
determining whether stock issued to creditors is nominal or token.  Over
the years the Service has proposed various methods of applying the
Nominal/Token Rule, and, in 1994, it adopted a safe harbor ("Rev. Proc.
94-26") agreeing not to treat the issuance of common stock as nominal or
token if the value of common stock issued to creditors for unsecured debt
is at least 15% of the value of all stock (including preferred stock)
outstanding after that exchange.  The Exchange did not satisfy that safe
harbor.  The Service also has issued Regulations that generally are
unfavorable to the Company, in part because they treat preferred stock less
favorably than common stock in applying the Nominal/Token Rule.  Neither
Rev. Proc. 94-26 nor the Regulations govern the Exchange, since by their
terms they do not apply to a plan of reorganization confirmed by a
bankruptcy court before May 18, 1994 and, in any event, Rev.  Proc. 94-26
only sets forth a safe harbor for taxpayers that meet its test.  Although
no assurance can be given that a court would reject the Service's
interpretation of the Nominal/Token Rule and although there is no
definitive applicable precedent, counsel believes that the better view is
that the stock issued to creditors in satisfaction of Company indebtedness
was not nominal or token and thus the Exchange should qualify for the
Stock-for-Debt Exception.  In rendering its opinion, counsel relied on
certain factual representations made by the Company about the value of
stock and other consideration received by creditors and others under the
Plan and about the amount of unsecured debt held by creditors at the time
of the Exchange. The balance of the description of Tax Consequences to the
Company assumes that the Stock-for-Debt Exception applies to the Exchange.

      Tax Attributes

      For Federal income tax purposes, the Company has substantial
consolidated NOLs and consolidated TCCOs.  As of March 31, 1995, the
Company had approximately $95 million of NOLs.  The Company's ability to
utilize the NOLs is materially limited under Section 382 of the Code, as
discussed below.

      As of March 31, 1995, the Company had approximately $1.1 million of
TCCOs, which all expire in 1996.  The Company's ability to utilize the
TCCOs is limited under Section 383 of the Code, which applies rules similar
to those limiting NOLs under Section 382, as discussed below.

      Sections 382 and 383 of the Code provide rules governing the
utilization of a corporation's NOLs and TCCOs following an "ownership
change." An ownership change occurs, in general, if the percentage of stock
owned by one or more "5-percent stockholders" has increased, in the
aggregate, by more than 50 percentage points relative to the lowest
percentage of stock owned by such 5-percent stockholders during a specified
period.  For this purpose, all stock owned by persons who own less than 5%
of a corporation's stock is generally treated as stock owned by a single
5-percent stockholder.

      An ownership change occurred with respect to the Company on March 31,
1994 as a result of the Restructuring.  Accordingly, the amount of the
Company's taxable income in any year ending after the ownership change that
may be offset by its prechange NOLs (or TCCOs), in general, is limited to
an amount (the "Section 382 Limitation") equal to the product of (i) the
value of the Company's outstanding stock immediately after the
Restructuring and (ii) 5.15%, the long-term tax exempt rate (as published
by the Treasury Department) for ownership changes occurring during March
1994.  The Company estimates that the annual Section 382 Limitation will be
approximately $2,200,000.  In addition, if the Company had either net
built-in gains or net built-in losses (as defined in the Code) above
certain threshold levels, and those gains or losses are actually recognized
within a five year period, the effect would be to either increase the
Section 382 Limitation by such gains recognized, or treat those losses
recognized as pre-change losses, respectively.

      In addition to this Debenture Offering, the Company is considering a
number of other transactions, and there are certain other possible
transactions beyond the Company's control, which, in the aggregate, may
trigger a second, future, ownership change within the meaning of Section
382.  A second ownership change could cause the amount of the Section 382
Limitation to be reduced below $2,200,000, thereby reducing the value of
the NOLs to the Company.

      However, in the Company's opinion, if an ownership change were to
occur as of the date of this Prospectus, such a further reduction in the
annual Section 382 Limitation would not result.  While the Section 382
Limitation must be re-calculated after each ownership change, in the case
of successive ownership changes, the smallest of the Section 382
Limitations will be applicable.  The Company's market value and the long
term tax exempt rate have both increased since the initial ownership
change.

      The Section 382 Limitation is reduced to zero if a corporation does
not continue its business enterprise (i.e., maintain a significant line of
business) for the two-year period following the ownership change.  In
addition, a corporation's ability to utilize its NOLs and TCCOs will be
disallowed if the corporation is acquired for the principal purpose of tax
avoidance (see the discussion below relating to Section 269 of the Code).

      Section 269 of the Code authorizes the Service to disallow any
deduction, credit, or other allowance of a corporation if control (i.e.,
ownership of stock having at least 50% of the voting power or value of all
of the corporation's outstanding stock) of the corporation is acquired
principally for the purpose of evading or avoiding Federal income taxes by
securing the benefit of such deduction, credit, or other allowance.  While
the existence of a principal tax-avoidance purpose is purely a question of
fact, and thus not one on which counsel can opine, the Company believes
that Section 269 of the Code should not apply to the transactions provided
for under the Plan of Reorganization.

      Tax-free Reorganization

      Code section 368(a)(1)(G) classifies as a "reorganization" (a "(G)
reorganization") a transfer by a corporation (e.g., the predecessor
Company) of all or a part of its assets to another corporation (e.g., the
post-merger Company, sometimes referred to as "Emerson (Del)") in a Chapter
11 case, but only if, in pursuance of the plan, stock or securities of the
transferee (e.g., Emerson (Del)) are distributed in a transaction which
qualifies under Code sections 354, 355 or 356 (the "Distribution
Requirement").  In addition, a so-called "continuity of interest test" must
be satisfied.  As a tax-free reorganization, the Company would not
recognize gain or loss as a result of the Restructuring and the Company
would succeed to the predecessor Company's tax attributes.

      If a court were to find that the Restructuring did not constitute a
reorganization within the meaning of Section 368(a)(1) of the Code, the
principal tax consequence would be that the Company would not succeed to
the predecessor Company's tax attributes (so that, for example, the Company
could not use the predecessor Company's NOL carryforward or TCCO
carryforward); further, the Company's tax basis in certain of the assets it
acquired from the predecessor Company as part of the Restructuring would be
less than the predecessor Company's tax basis in those assets immediately
before the Restructuring was consummated, so that the Company's taxable
income could be greater than it would be if the Restructuring constituted a
tax-free reorganization.

      To satisfy the aforementioned continuity of interest test, the equity
owners of a corporation generally must receive a substantial portion of
their total consideration in stock.  It is not certain who is treated as an
equity owner in a (G) reorganization, or what percentage of the
consideration given to those equity owners must be in the form of stock, to
establish continuity of interest.  Based on the Company's representation
that more than 38.5% of the consideration received by certain claimants
under the Plan of Reorganization was in the form of stock, and the fact
that no stock was issued to any creditor on account of claims in classes
more senior than such aforementioned claimants, counsel believed that it
was more likely than not that the continuity of interest test was met in
the Restructuring.  That conclusion was based in part on the Bankruptcy
Court's determination that the Company's former shareholders received no
property for their Old Common Stock under the Plan of Reorganization.

      To satisfy the Distribution Requirement of a (G) reorganization,
Company stock must have been distributed to a creditor in exchange for a
security.  While there is no bright line test of what constitutes a
"security" for this purpose, counsel was of the opinion, based on
applicable case law, that it was more likely than not that the distribution
requirement was satisfied in the Restructuring by the distribution of
Company stock to certain of the creditors in exchange for notes they held
of the predecessor Company.

      The Company believes that the Restructuring is a tax-free
reorganization and has obtained an opinion of counsel that it is more
likely than not that the Restructuring constituted a (G) reorganization.
That opinion relied on certain assumptions and representations of the
Company (as to valuation, business matters, and the intentions of certain
parties to the Restructuring).

      Personal Holding Company Status

      Under the Code, a corporation will be designated as a "Personal
Holding Company," and taxed at 39.6% of its "undistributed personal holding
company income," if (in general) at any time during the last half of the
taxable year more than 50% in value of its outstanding stock is owned by,
or on behalf of, five or fewer individuals, and at least 60% of the
corporation's adjusted ordinary gross income consists of "personal holding
company income." Personal holding company income is defined to include such
passive types of income as dividends, interest, royalties, annuities, and
certain rents, among others.  Undistributed personal holding company income
is defined as the undistributed (i.e.  dividend distributions) portion of
taxable income, with certain adjustments; the most notable is the allowance
of a deduction for Federal income tax, but there also is an elimination of
NOL carryforwards, other than the immediately preceding year's NOL (i.e.,
the excess of deductions over income).  The tax imposed on the personal
holding company is in addition to the regular income tax and alternative
minimum tax.

      The Company expects that the stock ownership test described above may
be met indirectly by reason of the ownership of Common Stock by Fidenas
International, Elision and GSE.  However, it also is the Company's
expectation, based on the type and amount of income the Company expects to
generate, that the personal holding company tax described above will not be
applicable.

      Alternative Minimum Tax

      Under the corporate alternative minimum tax, a 20% tax is imposed on
a corporation's alternative minimum taxable income if such tax exceeds the
regular Federal income tax otherwise payable by the corporation.  The
Company believes that the consummation of the Plan of Reorganization should
not have a material effect on the Company's alternative minimum tax
liability.

      If the Company had a net unrealized built-in loss (as described
above) at the time of the ownership change, the basis of each of the
Company's assets will be written up or down to its fair market value in
computing the Company's alternative minimum tax liability.  A write-down
may trigger additional alternative minimum tax as assets are depreciated or
sold.

      State Taxes

      The merger of the predecessor of the Company into a Delaware
subsidiary may cause the Company to lose certain of its state NOLs for
state income tax purposes.


Certain Federal Income Tax Consequences to Investors in Debentures

      The following discussion, which summarizes various United States
federal income tax consequences of ownership and disposition of the
Debentures to purchasers thereof, is for general information only. This
summary deals only with Debentures held as capital assets within the
meaning of Section 1221 of the Code by holders who are purchasers of the
Debentures.  The discussion assumes that the Debentures will constitute
debt rather than equity for federal income tax purposes. No assurance can
be given that the tax treatment described below to holders of the
Debentures will be accepted by the Service or a court of competent
jurisdiction. The following summary does not purport to be a complete
analysis or listing of all potential tax considerations that may be
relevant to a decision to purchase Debentures.

      This discussion does not address all aspects of federal income
taxation that may be relevant to particular investors in light of their
personal circumstances, or to certain types of investors subject to special
treatment under the Code (for example, foreign individuals or entities, S
corporations, certain estates and trusts, insurance companies, tax exempt
organizations, taxpayers subject to the US alternative minimum tax,
financial institutions, brokers, dealers or holders that own 10% or more of
the voting power of the Company) and does not address any aspect of state,
local or foreign tax laws or any estate tax, gift tax or generation-
skipping tax considerations.

      Prospective investors are urged to consult their own tax advisors
concerning the tax consequences of acquiring, owning, converting and
disposing of Debentures.

Distribution of Stock and Stock Rights

      Although Code Section 305 generally provides that gross income does
not include the amount of a corporation's pro-rata distribution of  stock
to its shareholders (i.e., a stock dividend), under certain circumstances,
such as a disproportionate distribution or certain distributions of
preferred stock,  stock distributions may be taxable as a dividend. In
addition, Sections 301 and 305 provide that certain changes in the
conversion ratio or redemption price of, for example, convertible
securities, that have the effect of increasing the proportionate interest
of certain shareholders in the assets or earnings and profits of the
corporation (which for these purposes includes owners of convertible debt
securities), may be taxable as a dividend to those shareholders.  Treasury
Regulations explain that where there is a "full adjustment"  to a
conversion ratio by reason of a stock dividend to the shareholders of a
corporation, in general, an increase in the proportionate interest will not
be deemed to have occurred. Furthermore, a change in the conversion ratio
or conversion price of convertible securities made pursuant to a bona fide,
reasonable, adjustment formula, which has the effect of preventing dilution
of the interest of the holders of such securities, generally will not be
considered to result in a deemed distribution of stock.  However, an
adjustment in the conversion ratio to reflect changes in the market price
of the common stock may have the effect of increasing the proportionate
interest of the convertible securities owners, as that concept is explained
in the Treasury Regulations.

      The Indenture provides that the Conversion Price will be adjusted
upon the occurrence of certain circumstances, or if the Company deems such
adjustments advisable so that an event, otherwise treated as a taxable
stock distribution, will not be taxable to the shareholders of Common
Stock. There can be no assurance that some of the adjustments, more fully
described in the Indenture, would not result in a deemed taxable dividend
to the Holders under Sections 301 and 305. In such case, Holders may
recognize income as a result of an event pursuant to which they receive no
cash or property that could be used to pay the related income tax. Holders
of the Debentures are advised to  consult with their tax advisors to more
fully appreciate the potential of taxable dividend distributions upon such
conversion price modifications (but see "Taxation of Debenture Holders"
below, including the discussion regarding the requirement that a company
have undistributed current or accumulated earnings and profits for a
distribution to be taxable as dividend).

      Taxation of Debenture Holders

      Stated Interest: Interest on a Debenture will be taxable to a holder
as ordinary income in accordance with the holder's method of accounting at
the time that such interest is either accrued or received.

      Market Discount:  Subject to a statutory de minimis rule, if a Holder
purchases a Debenture for an amount that is less than its principal amount,
the Debenture generally will be considered to bear "market discount" in the
hands of such holder.  In such case, gain realized by such holder on the
disposition of the Debenture generally will be treated as ordinary interest
income to the extent of the market discount that accrued while held by such
holder (to the extent not previously included in income by such holder
pursuant to an election to include such market discount in income as it
accrues).  Any accrued market discount not previously included in income as
of the date of conversion of a Debenture will carry over to the Common
Stock received on conversion and generally any gain recognized upon the
subsequent disposition of the Common Stock will be treated as ordinary
income to the extent of such market discount.  Market discount on a
Debenture will be treated as accruing ratably over the remaining term of
the Debenture, or at the election of the holder, under a constant yield
method.  A holder of a Debenture acquired at a market discount may be
required to defer the deduction of all or a portion of any interest paid or
accrued on any indebtedness incurred or continued to purchase or carry the
Debenture until the Debenture is disposed of in a taxable transaction.
Deferral of the deduction is not required, however, if the holder elects to
include accrued market discount in income currently.

      Bond Premium:  If, as a result of purchasing a Debenture at a premium
or otherwise, a holder's adjusted tax basis in a Debenture exceeds its
stated principal amount, such excess may constitute amortizable bond
premium that the holder may elect to amortize, using a constant yield
method, over the remaining term of the Debenture.  Special rules apply
which may require the amount of the premium and the amortization thereof to
be determined with reference to the optional redemption price and data of
the Debentures.  Amortizable bond premium does not include any amount
attributable to the conversion feature of the Debentures.  The amount
attributable to the conversion feature of the Debentures is determined by
reference to the market price of comparable instruments not having
conversion features.

      Conversion of Debenture into Common Stock: A holder generally will
not recognize gain or loss on the conversion of a Debenture into Common
Stock, except with respect to cash received in lieu of a fractional share.
The holding period of the Common Stock received by the holder upon
conversion of a Debenture generally will include the period during which
the Debenture was held prior to the conversion.  The holder's aggregate tax
basis in the Common Stock received upon conversion of a Debenture generally
will equal the holder's aggregate tax basis in the Debenture exchanged
(reduced by the portion allocable to cash received in lieu of a fractional
share).

      A holder generally will recognize taxable gain or loss in connection
with any cash received in lieu of a fractional share in an amount equal to
the difference between the amount of cash received and the holder's tax
basis in the fractional share.

      Sale, Exchange or Retirement of a Debenture or Common Stock: A holder
of a Debenture (or the Common Stock into which it was converted) generally
will recognize capital gain or loss upon the sale, exchange, redemption,
retirement or other disposition of the Debenture (or the Common Stock)
measured by the difference between the amount realized (except to the
extent the amount is attributable to accrued interest income, which is
taxable as ordinary income)  and the holder's tax basis in the Debenture
(or the Common Stock). The gain or loss on such disposition will be long
term capital gain or loss if the Debenture (or the Common Stock) has been
held for more than one year at the time of such disposition.

       Distributions made by the Company with respect to Common Stock will
constitute dividends for US federal income tax purposes to the extent of
the Company's undistributed current or accumulated earnings and profits.
Distributions in excess of the Company's current or accumulated earnings
and profits will be treated first as a nontaxable return of capital
reducing the holder's tax basis in the Common Stock. Any such distributions
in excess of the holder's basis in the Common Stock will be treated as
capital gain to the holder. There can be no assurance as to the
characterization of any distribution for US federal income tax purposes.

      Distributions paid on the Common Stock that are treated as dividends
for US federal income tax purposes will be includable in the holder's
income as ordinary income.  A corporate shareholder that receives a
dividend may be eligible to claim a dividends received deduction. Further,
the dividends received deduction will be limited to specific percentages of
the corporate shareholder's taxable income and may be reduced or eliminated
if the corporate shareholder has indebtedness "directly attributable" (as
defined in the Code) to such holder's investment in the stock.  Further, a
corporate shareholder may be required to reduce its basis in the Common
Stock by an amount generally equal to the dividends received deduction
allowable with respect to an "extraordinary dividend" (generally, a
dividend or aggregate successive dividends greater than or equal to 10% of
a corporate shareholder's basis in Common Stock) paid with respect to such
stock if such shareholder has not held the stock for more than two years
before the dividend announcement date.

      Backup Withholding: A holder may be subject to "backup withholding"
at the rate of 31% with respect to interest (or dividends), or the proceeds
from a sale, exchange or redemption of a Debenture (or Common Stock into
which the Debenture was converted).  Such withholding generally applies
only if the holder (i) fails to furnish a social security number or other
taxpayer identification number ("TIN") within a reasonable time after the
request therefor, (ii) furnishes an incorrect TIN, (iii) is notified by the
Service that it has failed to properly report payments of interest or
dividends and the Service has notified the Company that the holder is
subject to backup withholding, or (iv) fails, under certain circumstances,
to provide a certified statement, signed under penalty of perjury, that the
TIN provided is the holder's correct number and that the holder is not
subject to backup withholding.  Any amount withheld from a payment to a
holder under the backup withholding rules is allowable as a credit against
such holder's federal income tax liability.

      Certain US Holders are exempt from backup withholding if their exempt
status is established properly.  Holders of Debentures should consult their
tax advisors as to their qualification for exemption from backup
withholding and the procedure for obtaining such an exemption.

      The Company will report to holders and the Service the amount of any
"reportable payments" for each calendar year and the amount of tax
withheld, if any, with respect to payments on the Debentures or Common
Stock.

               SELLING SECURITYHOLDERS
   
     The table below lists all holders of Debentures as of the date hereof
(the "Selling Securityholders") and sets forth certain information with 
respect to the ownership of the Debentures prior to any sales of 
Debentures or underlying shares of Common Stock hereunder by the
Selling Securityholders.  All outstanding Debentures are covered by
this Prospectus.  To the knowledge of the Company, none of the Selling
Securityholders has had any position, office, or other material relationship
with the Company within the past three years, except as a securityholder
of the Company.  This Prospectus also covers the Common Stock issuable
upon the conversion of the Debentures.  None of the Selling Securityholders,
except Guardian Life Insurance Co. which beneficially owns approximately
1.8% of the Common Stock assuming conversion of all Debentures,
beneficially owns 1.0% or more of the Common Stock.

                                      AGGREGATE             PERCENTAGE OF 
                                   PRINCIPAL AMOUNT              CLASS
NAME OF SELLING SECURITYHOLDER     OF DEBENTURES OWNED      ON DATE HEREOF

Michaelangelo, L.P.                      $200,000                  *
Raphael, L.P.                             200,000                  *
Angelo, Gordon & Co., L.P.                100,000                  *
International Forest Products              50,000                  *
Holy Cross                                 50,000                  *
Brandeis University                        50,000                  *
Boston College                            100,000                  *
ECH Fund                                   50,000                  *
Chestnut Hill Fund L.P.                   700,000                 3.4%
Credit Suisse-Zurich                    1,000,000                 4.8
Kinder Investments L.P.                   500,000                 2.4
Bancroft Convertible Fund                 750,000                 3.6
Ellsworth Convertible Fund                750,000                 3.6
Deltec Asset Management Corporation       400,000                 1.9
Deutsche Bank AG London                   500,000                 2.4
F. Barry, M. Ferrigno, and B. Allen
  DVMS Profit Sharing Plan Dated 7/1/73    50,000                  *
Forest Fulcrum Fund L.P.                  500,000                 2.4
Investors Bank & Trust Company            300,000                 1.4
Chase Manhattan Bank for Jack  
  Sater Corp.                             200,000                  *
Guardian Life Insurance Co.             3,200,000                15.4
Guardian Pension Trust Fund               300,000                 1.4
John N. Kapoor Trustee for  
  John N. Kapoor                           50,000                  *
Virginia Retirement System                226,000                 1.1
Montgomery Value                          281,000                 1.4
Outboard Marine                           236,000                 1.1
Donaldson Company                          54,000                  *
Schwan's Profit Sharing Trust              89,000                  *
Wacker Chemical                            10,000                  *
City of New Haven                          35,000                  *
Oklahoma Law Enforcement                   71,000                  *
Michigan Municipal Employees               
  Retirement System                       305,000                 1.5
Monsanto Master Trust                     193,000                  * 
Offshore Strategies, L.P.                 500,000                 2.4
Laterman Strategies 90's, L.P.            300,000                 1.4
Laterman & Co., L.P.                      200,000                  * 
Nicholas Applegate Income                         
  & Growth Fund                         1,000,000                 4.8
San Diego County                        1,000,000                 4.8
Prospect Street High Income Portfolio     750,000                 3.6
Putnam Global Growth Fund               1,500,000                 7.2
Putnam Capital Appreciation Fund          500,000                 2.4
Putnam Capital Manager Trust - PCM
  Global Growth Fund                      500,000                 2.4
Robertson Stephens Growth & Income Fund   500,000                 2.4
The Bond Fund for Growth                1,500,000                 7.2
Catholic Pension                          200,000                  *
Zazove Convertible Fund                   650,000                 3.1
United National Insurance Co. Convertible   
  Non-Investment Grade                    150,000                  *

__________
*Less than 1.0%

     From time to time this Prospectus may be supplemented and amended
as required by the Securities Act of 1933, and during any time when a
supplement or amendment is so required, the Selling Securityholders
will cease sales until the Prospectus is so supplemented or amended.

                        PLAN OF DISTRIBUTION

     The distribution of the Debentures and/or underlying of Common Stock
by the Selling Securitholders may be effected from time to time in one or
more transactions (which may involve block transactions) (i) on the American
Stock Exchange or such other national security exchange on which the
Company's securites are listed, in transactions that may include special
offerings and exchange distributions pursuant to and in accordance with the
rules of such exchanges, (ii) in the over-the-counter market, or (iii) in
transactions otherwise than on such exchanges or in the over-the-counter
market, or in a combination of any such transactions.  Such transactions
may be effected by the Selling Securityholder at market prices prevailing
at the time of sale, at prices related to such prevailing market prices, at
negotiated prices or at fixed prices.  The Selling Securitholders may effect
such transactions by selling the Debentures and/or underlying shares of
Common Stock to or through broker-dealers and such broker-dealers will
receive compensation in the form of discounts or commissions from the
Selling Securityholders any may receive commissions from the purchasers
of such securities for whom they may act as agent (which discounts
or commissions from the Selling Securityholders or such purchasers will
not exceed those customary in the type of transactions involved).

     Any broker-dealers that participate with the Selling Securityholders
in the distribution of such securities may be deemed to be "underwriters"
within the meaning of the Securities Act of 1933, and any commissions or 
discounts received by such broker-dealers and any profit on the resale of
such securities by such broker-dealers might be deemed to be underwriting
discounts and commissions under such act.

     Pursuant to Registration Rights Agreements with the initial holders
of the Debentures, the Company is obligated to file with the Commission 
and cause to become effective by December 21, 1995 a Registration Statement 
on such form as the Company deems appropriate covering resales of the 
Debentures (and resales of the securities issuable upon conversion thereof)
by the holders of the Debentures.  The Company shall use its best efforts to
keep the Registration Statement continuously effective for a period of three 
years from the effective date of the Registration Statement or such shorter 
period that will terminate when all of the Debentures (and the securities 
issuable upon conversion of the Debentures) covered by the Registration 
Statement have been sold pursuant to such Registration Statement.  In the 
event the Company fails to cause the Registration Statement to become 
effective by December 21, 1995, or fails to maintain the effectiveness of 
such Registration Statement under the Securities Act during the three year
period from the effective date of the Registration Statement, then the
Indenture provides for an increase in the interest rate payable on the
Debentures and the Debentures and underlying securities may not be sold
or otherwise transferred except in limited circumstances.

Certain Restrictions on Officers, Directors and Certain Stockholders

     Except upon the prior written consent of the Company and the Placement
Agent, all officers, directors and stockholders beneficially owning five
percent or more of the Common Stock (including, but not limited to Mr.
Jurick and each of Fidenas International, Elision, and GSE (collectively,
the "Affiliated Companies")), have agreed not to sell, offer to sell, or
otherwise transfer or dispose of, directly or indirectly (either pursuant
to Rule 144 under the Securities Act or otherwise) (the "Lock-up") any shares
of Common Stock or any securities convertible into or exercisable or
exchangeable for Common Stock owned by them for a period of not less than
twelve months following the effective date of the Registration Statement
(the "Lock-up Period"); provided, however, that (i) Mr. Eugene I. Davis
may sell up to an aggregate 90,000 shares of Common Stock; (ii) Mr. Jurick
or the Affiliated Companies may (a) sell, in accordance with applicable
law, up to an aggregate maximum of 2,000,000 shares of Common Stock to a
Company-sponsored qualified Employee Stock Ownership Plan, (b) transfer
or pledge for the benefit of the plaintiffs in the litigation described
at "Legal Proceedings - Litigation Relating to Outstanding Common Stock"
up to an additional 3,000,000 shares of Common Stock (the "Settlement
Shares"); provided, however, that the Placement Agent will act as the
exclusive placement agent in connection with any such transfer of Settlement
Shares, with the Placement Agent receiving a cash commission of $0.10
per Settlement Share sold, and further provided, that the proceeds from
the sale or transfer of the Settlement Share sold, and further provided,
that the proceeds from the sale or transfer of the Settlement Shares
shall be used for the sole purpose of final settlement of the above-
referenced litigation and payment of legal fees in connection therewith;
and (c) upon prior written notice to the Placement Agent, enter into
transactions during such period which would otherwise be prohibited up
to an aggregate maximum of 1,000,000 shares of Common Stock provided that 
(A) with respect to a sale, the purchaser agrees in writing with the
Placement Agent to be bound by the Lock-up or (B) with respect to any
transfer other than an unconditional sale, all shares not subject to
such transfer not be finally transferable to the transferee until the
expiration of the Lock-up Period; and (iii) the shares of Common Stock
as to which Fidenas International holds as nominee shall not be subject
to the Lock-up.  The parties subject to the Lock-up have consented
to the placing of certain legends and stop transfer instructions.

                        EXPERTS

     The consolidated financial statements of Emerson Radio Corp. and
Subsidiaries at March 31, 1995 and 1994, and for the years ended
March 31, 1995, 1994 and 1993, appearing in the Prospectus have
been audited by Ernst & Young LLP, independent auditors, as set forth
in their report appearing elsewhere herein and are included in 
reliance upon such report given upon the authority of such firm
as experts in accounting and auditing.

                         LEGAL MATTERS

     Certain legal matters in connection with this Prospectus will be
passed for the Company by Lowenstein, Sandler, Kohl, Fisher &
Boylan, P.A., of Roseland, New Jersey.

                       AVAILABLE INFORMATION

      The Company is subject to the informational requirements of the
Securities Exchange Act of 1934, as amended, and in accordance therewith
files reports and other information with the Commission.  Such reports
and other information can be inspected and copied (at prescribed rates)
at the public reference facilities maintained by the Commission at 450
Fifth Street, N.W., Room 1024, Washington, DC 20549 or at the regional
offices, located at 7 World Trade Center, Suite 1300, New York, NY 10007
and Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois
60661.  The Common Stock is listed with the American Stock Exchange, and
certain reports and other information concerning the Company may be
inspected at the offices of the American Stock Exchange at 86
Trinity Place, New York, New York 10006-1881.

                    Index to Consolidated Financial Statements

Audited Consolidated Financial Statements: 
Report of Ernst & Young LLP                                           F-2
Consolidated Statements of Operations
  for the years ended March 31, 1995, 
  1994 and 1994                                                       F-3
Consolidated Balance Sheets at March 31, 1995 and 1994                F-4
Consolidated Statements of Changes in Shareholders         
  Equity for the years ended March 31, 1995, 
  1994 and 1993                                                       F-5
Consolidated Statements of Cash Flows for the years ended
  March 31, 1995, 1994 and 1993                                       F-6
Notes to Consolidated Financial Statements                            F-7
Schedule VIII -- Valuation and Qualifying Accounts and Reserves      F-27

Unaudited Consolidated Financial Statements

Consolidated Statements of Operations for the
  three months ended June 30, 1995 and 1994                          F-28
Consolidated Balance Sheets at June 30, 1995
  and March 31, 1995                                                 F-29
Consolidated Statements of Cash Flows for the
  three months ended June 30, 1995 and 1994                          F-30
Notes to Consolidated Financial Statements                           F-31


     ALL OTHER SCHEDULES ARE OMITTED BECAUSE THEY ARE NOT APPLICABLE
OR THE REQUIRED INFORMATION IS SHOWN IN THE FINANCIAL STATEMENTS OR
NOTES THERETO.


                   REPORT OF INDEPENDENT AUDITORS

To the Board of Directors and Shareholders
of Emerson Radio Corp.

We have audited the accompanying consolidated balance sheets of Emerson
Radio Corp. and Subsidiaries as of March 31, 1995 and 1994, and the related
consolidated statements of operations, shareholders' equity, and cash flows
for the years ended March 31, 1995, 1994 and 1993.  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 audits
to obtain reasonable assurance about whether the financial statements
are free of material misstatements.  An audit includes examining, on a 
test basis, evidence supporting the amounts and disclosures in the 
financial statements.  Any audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation.  We believe that
our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial
position of Emerson Radio Corp. and Subsidiaries at March 31, 1995 and 1994
and the consolidated results of its operations and cash flows for the years
ended March 31, 1995, 1994 and 1993, in conformity with generally accepted
accounting principles.

As discussed in Note H to the financial statements, in the year ended March
31, 1994, the Company changed its method of accounting for income taxes.


                                                ERNST & YOUNG LLP

New York, New York
May 24, 1995





                    EMERSON RADIO CORP. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                   (In thousands, except per share data)

                                               Years Ended March 31,
                                            1995         1994       1993
 
Net sales                                $  654,671  $ 487,390  $ 741,357
Costs and expenses:
Costs of sales                              604,329    486,536    674,855
Other operating costs and expenses            8,771     12,001     19,026
Selling, general and administrative expenses 31,047     34,552     49,508
Restructuring and other nonrecurring charges                       35,002
                                            644,147    533,089    778,391
Operating profit (loss)                      10,524    (45,699)   (37,034)
Interest expense                              2,882     10,243     18,257
Earnings (loss) before reorganization
  costs and taxes                             7,642    (55,942)   (55,291)
Reorganization items:
Writedown of assets                                     12,914
Professional fees and other related expenses             4,545
Interest earned on accumulated cash                        (74)
                                                 -      17,385          -
Earnings (loss) before income taxes 
  and extraordinary gain                      7,642    (73,327)  (55,291)
Provision for income taxes                      267        327       709
Earnings (loss) before extraordinary gain     7,375    (73,654)  (56,000)
Extraordinary gain on extinguishment of debt           129,155
Net earnings (loss)                        $  7,375  $  55,501 $ (56,000)

Net earnings (loss) per common share:
Before extraordinary gain                  $   0.16 ($    1.93) ($  1.47)
Extraordinary gain                                        3.38
Net earnings (loss)                        $   0.16  $    1.45  ($  1.47)
Weighted average number of common and 
  common equivalent shares outstanding       46,571     38,191    38,179
Pro Forma:
Loss per common share                                 $  (1.51)
Weighted average number of 
  common shares outstanding                             33,333

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



                       EMERSON RADIO CORP. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)


                                                          March 31,
 
                  ASSETS                            1995            1994

Current Assets:
  Cash and cash equivalents                       $  17,020      $  21,623 
  Accounts receivable (less allowances 
    of $9,350 and $6,442,
    respectively)                                    34,309         20,131
  Inventories                                        35,336         45,980
  Prepaid expenses and other current assets          15,715         20,597
      Total current assets                          102,380        108,331
Property and equipment, net                           4,676          5,256
Other assets                                          6,913          5,434
Total Assets                                       $113,969      $ 119,021

       LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Notes payable                                    $  27,296      $  20,040
  Current maturities of long-term debt                   508          1,498
  Accounts payable and other current liabilities      18,982         37,378
  Accrued sales returns                               12,713         16,634
  Income taxes payable                                   283            533
      Total current liabilities                       59,782         76,083
Long-term debt                                           214            227
Other non-current liabilities                            322             94

Shareholders' Equity:
Preferred stock -- $.01 par value, 
  1,000,000 shares authorized, 10,000
  issued and outstanding                               9,000          9,000
Common stock -- $.01 par value, 
  75,000,000 shares authorized; 
  40,252,772 and 33,333,333 shares 
  issued and outstanding, respectively                   403            333
Capital in excess of par value                       107,969        103,427
Accumulated deficit                                  (64,086)       (70,761)
Cumulative translation adjustment                        365            618
       Total shareholders' equity                     53,651         42,617
       Total Liabilities and Shareholders' Equity  $ 113,969     $  119,021

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

                       EMERSON RADIO CORP. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                           (In thousands, except share data)
<TABLE>
                            <C>           <C>             <C>         <C>          <C>           <C>
                              Common Shares Issued                    Capital                    Cumulative
                             Preferred    Number          Par         in Excess    Accumulated   Translation
                               Stock      of Shares       Value       of Par Value   Deficit     Adjustment
<S>
Balance - March 31, 1992                 37,978,119       $  3,798       $  63,881    $ (70,262)   $   1,103
  Issuance of shares upon
    exercise of stock options
    and distribution of stock 
    grants                                   59,333               6             113
  Issuance of stock and warrants to
    Semi-Tech                               153,847              15             (15)
  Redemption of stock purchase rights                                           (271)
  Other                                                                           22                      (285)
  Net Loss                    _______       __________          _______        _______     (56,000)       ______
Balance - March 31, 1993                   38,191,299         3,819           63,730     (126,262)        818
  Cancellation of common stock            (38,191,299)       (3,819)           3,819
  Issuance of common stock                 30,000,000           300           29,700
  Issuance of preferred and 
    common stock and warrants 
    pursuant to bankruptcy 
    settlement              $  9,000        3,333,333            33            6,192
  Other                                                                           (14)                    (200)
  Net earnings               ________       _________        _______         ________      55,501        _________
Balance - March 31, 1994       9,000       33,333,333           333          103,427      (70,761)        618
  Issuance of common stock 
  in public offering, net 
  of expenses                               6,149,993            62            5,630
  Issuance of common stock to
    former creditors                          769,446             8               (8)
  Payment to former creditors                                                    (922)
  Preferred stock dividends                                                                   (700)
  Other                                                                          (158)                    (253)
  Net earnings               ________        _________        ________        ________       7,375      _________
Balance - March 31, 1995   $  9,000         40,252,772      $   403       $  107,969     $(64,086) $      365
</TABLE>

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

                         EMERSON RADIO CORP. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

                                              Years Ended March 31,
                                          1995         1994       1993

Cash flows from Operating Activities:
  Net earnings (loss)                  $   7,375   $  55,501  $ (56,000)
  Adjustments to reconcile 
    net earnings (loss) to net 
    cash provided (used) by operating
    activities:
    Depreciation and amortization          3,876       7,327      6,419
    Extraordinary gain                              (129,155)
    Restructuring and other 
      nonrecurring charges                  (237)     (9,711)    16,350
    Reorganization expenses                           12,914
    Asset valuation and loss reserves     (2,031)      8,415      6,495
    Other                                   (969)      2,643      1,570
    Changes in assets and liabilities:
      Accounts receivable                (14,805)     12,081     26,769
      Inventories                         11,032      34,942    (28,884)
      Prepaid expenses and other 
         current assets                   (5,598)      6,181      4,694
      Other assets                          (605)         89       (498)
      Accounts payable and other current
        liabilities                      (18,633)     27,287      2,981
      Income taxes payable                  (379)       (924)      (194)
Net cash provided (used) by operations   (20,974)     27,590    (20,298)

Cash Flows from Investing Activities:
  Additions to property and equipment     (2,874)     (3,552)    (4,859)
  Redemption of (investment in) certificates
    of deposit                             8,455        (500)    (4,000)
  Other                                      110         114       (134)
Net cash provided (used) 
  by investing activities                  5,691      (3,938)    (8,993)

Cash Flows from Financing Activities:
  Net borrowings under line of 
    credit facility                        7,256      20,040     25,366
  Proceeds from issuances of common stock  5,692      30,000        125
  Retirement of long-term debt              (500)        (30)      (600)
  Payment of former creditors               (922)
  Payment of preferred stock dividends      (525)
  Redemption of stock purchase rights       (271)
  Payment of pre-petition obligations                (75,000)
  Payment of debt costs                               (2,139)
  Other                                     (321)        (83)       (49)
Net cash provided (used) 
  by financing activities                 10,680     (27,212)    24,571
Net decrease in cash and cash equivalents (4,603)     (3,560)    (4,720)
Cash and cash equivalents 
  at beginning of year                    21,623      25,183     29,903
Cash and cash equivalents 
  at end of year                      $   17,020  $   21,623  $  25,183

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


                    EMERSON RADIO CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               March 31, 1995

Note A -- Significant Accounting Policies:

(1)  Basis of Presentation:

      The consolidated financial statements include the accounts of Emerson
Radio Corp. and its majority-owned subsidiaries (the "Company").  All
significant intercompany transactions and balances have been eliminated.  A
50% ownership of a domestic joint venture is accounted for by the equity
method (see Note N).  Historical cost accounting was used to account for
the plan of reorganization (the "Plan of Reorganization") (see Note B)
since the transaction did not meet the criteria required for fresh-start
reporting.

      Certain prior year information has been reclassified to conform with
the current year presentation.

(2)  Cash and Cash Equivalents:

      Short-term investments with original maturities of three months or
less at the time of purchase are considered to be cash equivalents.  The
carrying amount reported in the balance sheet for cash and cash equivalents
approximates fair value.

(3)  Inventories:

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

(4)  Property and Equipment:

      Property and equipment, stated at cost, is being depreciated for
financial accounting purposes on the straight-line method over its
estimated useful life.  Leasehold improvements are amortized on a
straight-line basis over the shorter of the useful life of the improvement
or the term of the lease. Upon the sale or retirement of property and
equipment, the costs and related accumulated depreciation are eliminated
from the accounts.  Any resulting gains or losses are included in income.
The cost of repairs and maintenance is charged to expense as incurred.

(5)  Warranty Claims:

      The Company provides an accrual for future warranty costs when the
product is sold.

(6)  Income Taxes:

      Deferred income taxes are accounted for on the liability method in
accordance with Statement of Financial Accounting Standards No. 109.
Provision is made for federal income tax which may be payable on earnings 
of foreign subsidiaries to the extent that the Company anticipates they 
will be remitted.

(7)  Earnings (Loss) per Share:

      Net earnings per common share for the year ended March 31, 1995 is
based on the weighted average number of shares of Common Stock and common
stock equivalents outstanding during the year. Common stock equivalents
include shares issuable upon conversion of the Company's Series A Preferred
Stock, exercise of stock options and warrants, and shares issued in the
year ended March 31, 1995 primarily to satisfy an anti-dilution provision.
The Series A Preferred Stock is not convertible into Common Stock until
March 31, 1997, and the shares of Common Stock issuable upon conversion is
dependent on the market value of the Common Stock at the time of conversion
(See Note J(6)).  Net earnings (loss) per common share for the years ended
March 31, 1994 and 1993 are based on the weighted average number of shares
of Common Stock outstanding prior to confirmation of the Plan of
Reorganization (See Note B) and cancelled as a part thereof, and do not
include common stock equivalents assumed outstanding since they were not
dilutive.

      Pro forma loss per common share for the year ended March 31, 1994
gives effect to the bankruptcy restructuring and is based on the number of
shares of Common Stock issued and outstanding at March 31, 1994.  The pro
forma loss per common share does not include common stock equivalents
assumed outstanding since they are anti-dilutive.  The pro forma loss per
common share also gives effect to the following adjustments:

            (i)  Elimination of extraordinary gain of $129,155,000 and
      reorganization expenses of $17,385,000;
      
            (ii)  Reduction of $6,666,000 in interest expense to give
      effect to the reorganized debt structure.  The pro forma interest
      expense is based on the maximum amount of borrowings ($45 million)
      permitted under the new credit facility at the interest rate that
      would have been in effect for the year ended March 31, 1994 (8.25%).
      Additionally, the amortization of closing fees on the credit facility
      is included in the pro forma interest expense above;
      
            (iii)  Assumed dividends on the Series A Preferred Stock
      aggregating $700,000 for the year ended March 31, 1994.

(8)  Foreign Currency:

      The assets and liabilities of foreign subsidiaries have been
translated at current exchange rates, and related revenues and expenses
have been translated at average rates of exchange in effect during the
year.  Related translation adjustments are reported as a separate component
of shareholders' equity.  Gains and losses resulting from foreign currency
transactions are included in the Consolidated Statements of Operations and
amounted to a gain of $220,000 and losses of $1,489,000 and $1,073,000 for
the years ended March 31, 1995, 1994 and 1993, respectively.

      The Company entered into foreign currency exchange contracts to hedge
exposures related to foreign currency fluctuations for its European
operations.  Gains and losses were recognized in the same period as the
transactions being hedged.  At March 31, 1995, the Company has no forward
exchange contracts outstanding. In the fiscal year ending March 31, 1996,
the Company intends to reduce its foreign currency exposure by conducting
its Canadian and European businesses in U.S. dollars.

Note B -- Reorganization:

      On September 29, 1993, the Company and five of its U.S. subsidiaries
filed voluntary petitions for relief under the reorganization provisions of
Chapter 11 of the United States Bankruptcy Code and operated as
debtors-in-possession under the supervision of the Bankruptcy Court while
their reorganization cases were pending.  The precipitating factor for
these filings was the Company's severe liquidity problems relating to its
high level of indebtedness and a significant decline in sales from the
prior year.

      Effective March 31, 1994, the Bankruptcy Court entered an order
confirming the Plan of Reorganization.  The Plan of Reorganization provided
for the implementation of a recapitalization of the Company.  In accordance
with the Plan of Reorganization, the Company's pre-petition liabilities (of
approximately $233 million) were settled with the creditors in the
aggregate, as follows:

            I.  The Company's bank group (the "Bank Lenders") received $70
      million in cash and the right to receive the initial $2 million of
      net proceeds from the Company's anti-dumping duty receivable (see
      Note I (3)).
      
            II.  The institutional holders of the Company's senior notes
      (the "Noteholders") initially received $2,650,000 in cash and
      warrants to purchase 750,000 shares of Common Stock for a period of
      seven years at an exercise price of $1.00 per share, provided that
      the exercise price shall increase by 10% per year commencing in year
      four,  and  further  received  $1 million,  payable $922,498 in cash
      from the initial public offering of Common Stock (see Note J(8)) 
      and $77,502 in Common Stock calculated on the basis of $1.00 per share.
      
            III.  The Bank Lenders and Noteholders received their pro rata
      percentage of the following:
      
                A.  $2,350,000 in cash (however $350,000 of this amount
                was distributable to the holders of allowed unsecured
                claims);
           
                B.  10,000 shares of Series A Preferred Stock with a face
                value of $10 million (estimated fair market value of
                approximately $9 million at March 31, 1994);

                C.  4,025,277 shares of Common Stock, including 691,944
                shares issued in February 1995 pursuant to an
                anti-dilution provision;
           
                D.  The net proceeds from the sale of the Company's
                Indiana land and building; and
           
                E.  The net proceeds to be received from the Company's
                anti-dumping duty receivable in excess of $2 million (see
                Note I (3)).
           
            IV.  Holders of allowed unsecured claims received a pro-rata
      portion of the $350,000 distribution and interest bearing promissory
      notes equal to 18.3% of the allowed claim amount, payable in two
      installments over 18 months (see Note G).
      
      Pursuant to the provisions of the Plan of Reorganization, as of March
31, 1994, the equity of the Company's stockholders, and the equity interest
of holders of stock options and warrants were cancelled.

      Based on the settlement of the Chapter 11 proceedings, the Company
recognized an extraordinary gain of $129.2 million from the extinguishment
of debt.  Additionally, the Company recognized a writedown of $12.9 million
to estimated fair market value on the assets transferred for the benefit of
the Bank Lenders and Noteholders.

      Pursuant to the Plan of Reorganization, and in consideration for $30
million, the reorganized Company issued 30 million shares of Common Stock,
currently held by the following parties:

                                                             Number of Shares

Fidenas International Limited L.L.C. ("Fidenas International")     16,400,000
Elision International, Inc. ("Elision")                             1,600,000
GSE Multimedia Technologies Corporation ("GSE")                    12,000,000

      The Company's Chairman and Chief Executive Officer is an officer and
beneficial owner of 40% of Fidenas Investment Limited ("FIL"), the
Company's largest shareholder prior to confirmation  of the  Plan  of
Reorganization with an approximate 20% ownership interest.

      This officer has a controlling beneficial ownership interest in  each
of the three entities listed above which purchased the Company's Common
Stock, and therefore holds an approximate 75% interest in the Company's
outstanding Common Stock at March 31, 1995.

Note C -- Restructuring and Other Nonrecurring Charges:

      During the year ended March 31, 1993, the Company recorded
restructuring and other nonrecurring charges aggregating $35,002,000.  The
provision included $31.9 million of charges related to the Company's core
business operations of consumer electronics products.  These charges were
comprised primarily of certain costs associated with the consolidation of
facilities, severance of employees ($3,967,000 provision for termination of
officers and other employees), the writedown of certain assets, a provision
relating to a significant change in the resale arrangement for returned
product, and professional fees and other charges related to the Company's
proposed financial restructuring and to a proxy contest settled in June
1992.  The provision also included $3.1 million in charges relating to the
final wind-down of the Company's personal computer business.

Note D -- Inventories:

      Inventories are comprised primarily of finished goods.  Spare parts
inventories, net of reserves, aggregating $2,763,000 and $4,140,000 at
March 31, 1995 and 1994, respectively, are included in "Prepaid expenses
and other current assets".

Note E -- Property and Equipment:

      Property and equipment is comprised of the following:

                                                             March 31,
                                                         1995        1994
                                                        (In thousands)

Furniture and fixtures                              $  5,854    $  6,025
Molds and tooling                                      3,806       2,948
Machinery and equipment                                1,847       2,509
Leasehold improvements                                   271         454
                                                      11,778      11,936
Less accumulated depreciation and amortization         7,102       6,680
                                                    $  4,676    $  5,256

      Depreciation and amortization of property and equipment amounted to
$3,267,000, $6,679,000 and $5,062,000 for the years ended March 31, 1995, 
1994 and 1993, respectively.

      Pursuant to the Plan of Reorganization, the Company transferred its
land and building in Indiana to a liquidating trust established for the
benefit of the Bank Lenders and Noteholders.  In connection with this
transfer, the Company recorded a writedown of approximately $2.3 million to
reduce the carrying value to estimated fair market value at March 31, 1994.

Note F -- Notes Payable:

      Effective March 31, 1994, the Company entered into a three year Loan
and Security Agreement with a U.S. financial institution (the "Lender")
providing for an asset-based revolving credit facility. The facility
provides for revolving loans and letters of credit, subject to individual
maximums and, in the aggregate, not to exceed the lesser of $60 million or
a "Borrowing Base" amount based on specified percentages of eligible
accounts receivable and inventories.  All credit extended under the line of
credit is secured by the U.S. and Canadian assets of the Company.  The
interest rate on these borrowings is 2.25% above the prime rate.  At March
31, 1995 and 1994, the weighted average interest rate on the outstanding
borrowings was 11.25% and 8.5%, respectively.  The facility is also subject
to an unused line fee of 0.5% per annum. Pursuant to the Loan and Security
Agreement, the Company is restricted from, among other things, paying cash
dividends (other than on the Series A Preferred Stock), redeeming stock,
and entering into certain transactions and is required to maintain certain
working capital and equity levels (as defined).  At March 31, 1995, there
was $27,296,000 outstanding under the revolving loan facility and
approximately $3,622,000 of outstanding letters of credit issued for
inventory purchases.  The fair market value of the short-term notes payable
to the Lender at March 31, 1995 and 1994 is estimated to be $27,296,000 and
$20,040,000, respectively, which is the historical cost.

      During the pendency of the bankruptcy proceedings, the Company
obtained debtor-in-possession financing ("DIP Financing") from the Lender.
The terms of the DIP Financing provided for a revolving credit facility in
an aggregate principal amount of $14.9 million and bore interest at the
prime rate plus 0.5% per annum.  Repayment of the proceeds was guaranteed
by FIL.  All principal and accrued interest on the DIP Financing was paid
and the DIP Financing was terminated as of March 31, 1994.

      Cash paid for interest was $3,371,000, $11,251,000 and $20,108,000
for the years ended March 31, 1995, 1994 and 1993, respectively.

      In the six months ended March 31, 1994, interest expense was only
accrued and paid on the Company's DIP Financing loan.  No interest was
accrued during the pendency of the bankruptcy proceedings on the debt owed
to the Bank Lenders or the Noteholders.  Had the contractual interest been
accrued during this period, interest expense would have been approximately
$10.2 million higher than the amount reported on the Consolidated Statement
of Operations for the year ended March 31, 1994.

Note G -- Long-Term Debt:

      Long-term debt consists of the following:

                                                          March 31,
                                                        1995      1994
                                                         (In thousands)

Notes payable to unsecured creditors                  $  465      $  842
Equipment notes and other                                257         383
11 1/2% convertible subordinated note                                500
                                                         722       1,725
Less current obligations                                 508       1,498
                                                      $  214      $  227

      Pursuant to the Plan of Reorganization, the holders of allowed
unsecured claims received interest bearing promissory notes equal to 18.3%
of the claim amount.  The notes are due in two installments: 35% of the
outstanding principal is due 12 months from the date of issuance, and the
remaining balance is due 18 months from the date of issuance. The notes
bear interest at the London Interbank Offered Rate in effect at the date of
issuance for one year obligations.

Note H - Income Taxes:

      The income tax provision consists of the following:

                                                   Years Ended March 31,
                                                 1995       1994      1993
                                                         (In thousands)
Current:
  Federal                                        $  40                 $215
  Foreign, State and Other                         227     $327         494
                                                  $267     $327        $709

      The difference between the effective rate reflected in the provision
for income taxes and the amounts determined by applying the statutory U.S.
rate of 34% to earnings (loss) before income taxes are analyzed below:


                                              Years Ended March 31,
                                             1995        1994       1993
                                                   (In thousands)

Statutory tax (benefit)                     $ 2,598   $(24,931)  $(18,799)

Utilization of net operating loss
   carryforwards                               (632)

U.S. and foreign net operating
   losses without tax benefit                 1,675    24,975      20,752

Foreign income subject to foreign
   tax, not subject to U.S. tax               (785)    (1,431)

Tax recognition of prior year book
   deductions                                 (888)

Rate differential on foreign income         (1,959)       327       (638)

Nondeductible bankruptcy expenses              137      1,545

Nondeductible debt restructuring
   expenses                                             (1,540)     521

Other, net                                     121         (49)     304

Total income tax provision                    $267     $   327  $   709


      Effective April 1, 1993, the Company adopted Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes," under which
the liability method (rather than the deferred method) is used in
accounting for income taxes.  Under the liability method, deferred tax
assets and liabilities are determined based on differences between
financial reporting and tax bases of assets and liabilities, and are
measured using enacted tax rates and laws that will be in effect when the
differences are expected to reverse. The change had no effect on the
results of operations for the year ended March 31, 1994.

      Significant components of the Company's deferred tax assets and
liabilities are as follows:

                                                         March 31,
                                                      1995     1994
                                                      (In thousands)

Deferred tax assets:
  Accounts receivable reserves                      $  7,653   $8,287
  Inventory reserves                                   1,188    1,394
  Net operating loss carryforwards                    10,588   11,550
  Other                                                1,014    1,131
  Total deferred tax assets                           20,443   22,362
  Valuation allowance for deferred tax assets        (20,189) (22,011)
  Net deferred tax assets                                254      351 
  Deferred tax liabilities:
  Other                                                (254)     (351)
  Total deferred tax liabilities                       (254)     (351)
  Net deferred taxes                                $    --    $   --

      Total deferred tax assets of the Company at March 31, 1995 represent
the tax-effected annual limitation multiplied by the net operating loss
carryforward period and tax-effected deductible temporary differences. The
Company has established a valuation reserve against any expected future
benefits.

      Cash paid for income taxes was $725,000, $946,000 and $453,000 for
the years ended March 31, 1995, 1994 and 1993, respectively.

      Income before taxes of foreign subsidiaries was $3,786,000 and
$5,334,000 for the years ended March 31, 1995 and 1993, respectively.
Losses before taxes of foreign subsidiaries was  $16,042,000 for the year
ended March 31, 1994. Unremitted earnings of foreign subsidiaries which
have  been,  or  are  intended  to  be  permanently  reinvested  (and  for
which no Federal income tax has been provided) aggregated $3,396,000 and 
$1,086,000 at March 31, 1995 and 1994, respectively.

      As of March 31, 1995, the Company has a net operating loss
carryforward of approximately $95,270,000, of which $31,692,000,
$13,385,000 and $50,193,000 will expire in 2006,  2007  and  2009,
respectively.   This  net  operating  loss carryforward reflects downward
adjustments made in 1995 pursuant to IRS examinations completed for the
years ended March 31, 1990 and 1989 totaling $20,346,000.  As of March 31,
1995, foreign tax credit carryforwards of $929,000  are available and if
not utilized, will expire in 1996. In addition, as of March 31, 1995, the
Company has deductible temporary differences of approximately $26,003,000
principally attributable to accounts receivable reserves related to sales
returns and inventory reserves.  The utilization of these net operating
losses and tax credits will be limited based on the effects of the Plan  of
Reorganization  consummated  on  March 31,  1994.   Pursuant to the Plan of
Reorganization, the Bank Lenders, the Noteholders, Fidenas International,
Elision and GSE  initially  received  100%  of  the  Common  Stock.  As a
result, an ownership change occurred with respect to the Company, and
subjected the Company's net operating losses and tax credits to the
limitation provided for in Section 382 and 383, respectively, of the
Internal Revenue Code.  Subject to special rules regarding increases in the
annual limitation for the recognition of net unrealized built-in gains, the
Company's annual limitation will be approximately $2.2 million.

Note I -- Commitments, Contingencies and Related Party Transactions:

(1) Leases:

    The Company leases warehouse and office space at minimum aggregate
rentals as follows:

           Year Ending
             March 31,                                    Amount
                                                     (In thousands)

               1996                                     $ 1,507
               1997                                       1,484
               1998                                       1,071
               1999                                         271
               2000                                         --
                                                         $4,333

      Rent expense aggregated $2,731,000, $2,663,000 and $3,520,000 for the
years ended March 31, 1995, 1994 and 1993, respectively.  Rental income
from the sublease of warehouse space aggregated $273,000, $89,000 and
$201,000 in the years ended March 31, 1995, 1994 and 1993, respectively.

      The Company's previous headquarters was leased from a limited
partnership, 51% of which was indirectly owned by four former executive
officers of the Company.  The lease, which was scheduled to expire in April
1995 (excluding renewal options), terminated in July 1993, as noted below.
Rent expense related to this lease amounted to $491,000 and $1,575,000 for
the years ended March 31, 1994 and 1993, respectively.  In March 1993, the
Company entered into an agreement with the general partner of the limited
partnership under which  the  Company  was  released without penalty from
its lease obligations with respect to the above location, effective July
1993, in consideration for executing a five year lease (commencing on the
same date) for office space with an affiliate of the general partner. The
new lease provides for the annual payment of rent of approximately
$813,000, and that the Company pay for its proportionate share of increases
in real estate taxes.

(2)  Letters of Credit:

      Outstanding letters of credit for the purchase of inventory, not
reflected in the accompanying financial statements, aggregated $11,863,000
(including $3,622,000 issued under the Loan and Security Agreement -- see
Note F) at March 31, 1995.

      The Company's Hong Kong subsidiary also maintains various credit
facilities aggregating $114.3 million with a bank in Hong Kong consisting
of the following:  (i) a $12.3 million credit facility which is generally
used for letters of credit for a foreign subsidiary's direct import
business and affiliates' inventory purchases, (ii) a $2 million standby
letter of credit facility, and (iii) a $100 million credit facility, for
the benefit of a foreign subsidiary, which is for the establishment of back-
to-back letters of credit with the Company's largest customer.  At March
31, 1995, the Company's Hong Kong subsidiary had pledged $4 million in
certificates of deposit to this bank to assure the availability of these
credit facilities.  At March 31, 1995, there were $5,974,000 and $8,415,000
of letters of credit outstanding under the $12.3 million and $100 million
credit facilities, respectively.

      The Company's Hong Kong subsidiary secured an additional credit
facility in the year ended March 31, 1995 with another bank in Hong Kong.
The facility provides for a $10 million line of credit for documentary
letters of credit and a $10 million back-to-back letter of credit line,
collateralized  by  a $5  million  certificate  of deposit.   At March 31,
1995, the  Company's Hong Kong subsidiary had pledged $5,041,000 in 
certificates of deposit to assure the availability of these credit 
facilities.  At March 31, 1995, $3,871,000 of the letter of credit line
was utilized.

      The Company has discounted unmatured notes received from its European
customers for payments of accounts receivable with various foreign banks.
At March 31, 1995, $1,282,000 of discounted notes have not matured.

(3)  Anti-Dumping Duty Receivable:

      The Company was a participant in matters pending before the United
States Customs Service and the United States Department of Commerce
pertaining to the assessment and deposit of anti-dumping duties on
importations of color televisions from both the Republic of Korea and
Taiwan. Such deposits were based on U.S. Commerce Department deposit
requirements in effect at the time and were deemed excessive based on the
U.S. Commerce Department's determinations of anti-dumping margins; however,
the deposits will not be refunded until litigation challenging the U.S.
Commerce Department determination of anti-dumping margins is completed.

      Pursuant to the Plan of Reorganization, the Company transferred the
anti-dumping duty deposits and related interest, net of anti-dumping duty
liabilities, to a liquidating trust for the benefit of the Bank Lenders and
Noteholders in exchange for a reduction in outstanding indebtedness.  In
preparation for the transfer, the Company reviewed the anti-dumping duty
deposit records of the U.S. Customs Service and noted significant
discrepancies between the Company's records and those of the U.S. Customs
Service on anti-dumping duties eligible for refund.  The Company believes
that the U.S. Customs Service erroneously liquidated certain anti-dumping
duty entries that should be suspended in accordance with court orders and
misclassified certain anti-dumping duty deposits as regular duty payments.
The magnitude of these differences, including interest accruing thereon,
was estimated at $6.6 million.  The net anti-dumping duty receivable was
transferred to the liquidating trust at a fair market value of $4 million
based on third-party analysis, resulting in a writedown of approximately
$10.6 million (based on a book value of $14.6 million).

(4)  Other Matters:

      A law firm of which two officers of the Company (one of whom is a
director) were members until July 1992 and August 1992, respectively,
received fees of $541,000 in the year ended March 31, 1993, primarily as
reimbursement of amounts incurred by FIL in a 1992 proxy contest.  Another
law firm which represented FIL in the proxy contest was paid fees
aggregating $200,000 in the year ended March 31, 1993 by the Company in
reimbursement of amounts incurred by FIL in the proxy contest.  Upon
settlement of the proxy contest, such law firm was retained as  the
Company's  outside counsel and provided legal services to the Company for
fees aggregating $737,000, $1,070,000 and $259,000 for the years ended 
March 31, 1995, 1994 and 1993, respectively.  A family member of an 
officer of the Company joined such law firm, as of counsel, subsequent
to its retention by the Company.

      Effective April 1, 1995, the Company's Canadian subsidiary entered
into a series of three-year agreements with a company owned by a former
employee of the Canadian subsidiary, and who is also the daughter of a
former officer of the Canadian subsidiary.  The agreements provide for this
Canadian company to perform certain after sale services, act as the
exclusive parts distributor for the Company's Canadian subsidiary and
purchase all products returned by the Company's Canadian customers.

      In the year ended March 31, 1994, the Company paid $208,000 to a
designee of FIL for expenses incurred relating to the DIP Financing and
$187,000 to guarantee the DIP Financing.  Additionally, the Company
reimbursed Fidenas International $568,000 for various legal, accounting and
filing fees relating to the capital infusion and debt restructuring in the
year ended March 31, 1994.

      At March 31, 1994, the Company's Hong Kong subsidiary had $1 million
on deposit with a bank that is an affiliate of Fidenas International.
These funds were withdrawn shortly thereafter.

      The Company paid fees to a former executive officer of the Company,
in accordance with a three-year consulting agreement, aggregating $204,000
and $490,000  for the years ended March 31, 1994 and 1993, respectively.

      In accordance with the employment contract of an officer of the
Company, the Company has provided a non-interest bearing relocation bridge
loan to the officer of $120,000, secured by the equity in the former
personal residence of the officer.  The maturity date of the loan has been
extended and is due in the fiscal year ending March 31, 1996.

      The Company has employment agreements with certain of its officers,
that expire at various dates through 1997, and provide for minimum payments
aggregating $3,601,000.

Note J -- Shareholders' Equity:

      (1)  In connection with the settlement of shareholder litigation in
1991, the Company was required to redeem the common stock purchase rights
(the "Rights") previously granted under the Company's 1989 Shareholder
Rights Agreement at a redemption price of $.01 per Right.  In the year
ended  March 31, 1993, the Company paid approximately $271,000 to holders
of record  on March 13, 1992 to redeem the Rights and granted additional
rights which expired without exercise in July 1992.

      (2)  In June 1991, the Company entered into a Securities Purchase
Agreement (as amended, the "Securities Purchase Agreement") with a
subsidiary of Semi-Tech (Global) Limited ("Semi-Tech") providing for the
purchase of 10 million common shares and the issuance of stock purchase
warrants. In April 1992, the Securities Purchase Agreement was terminated
in exchange for payment by the Company of $500,000 in cash and the issuance
of 153,847 common shares (then equal in value to $500,000).

      Concurrently, the Company and Semi-Tech entered into a three-year
Supply Agreement (the "Supply Agreement").  Pursuant to the Supply
Agreement, the Company issued to Semi-Tech a four-year warrant (valued at
$600,000) to purchase 1 million common shares at $4.00 per share and a
five-year warrant to purchase 500,000 common shares at $4.00 per share.
The Supply Agreement and the warrants were cancelled pursuant to the Plan
of Reorganization.

      (3)  All stock options outstanding at March 31, 1994 under the 1987
Stock Option Plan and the 1980 Employees' Stock Participation Plan were
cancelled pursuant to the Plan of Reorganization.

      (4)  In July 1994, the Company's Board of Directors adopted, and the
stockholders  subsequently ratified, a Stock Compensation Program
("Program") intended to secure for the Company and its stockholders the
benefits arising from ownership of the Company's Common Stock by those
selected directors, officers, other key employees, advisors and consultants
of the Company who are most responsible for the Company's success and
future growth.  The maximum aggregate number of shares of Common Stock
available pursuant to the Program is 2,000,000 shares and the Program is
comprised of 4 parts -- the Incentive Stock Option Plan, the Supplemental
Stock Option Plan, the Stock Appreciation Rights Plan and the Stock Bonus
Plan. A summary of transactions since the inception of the Program is as
follows:

                                    Number of     Price        Aggregate
                                     Shares     Per Share        Price

Granted                            1,860,000   $1.00 - $1.10  $1,920,000
Cancelled                            (30,000)  $1.00             (30,000)
Outstanding -- March 31, 1995      1,830,000   $1.00 - $1.10  $1,890,000

      The term of each option is ten years, except for options issued to
any person who owns more than 10% of the voting power of all classes of
capital stock for which the term is five years.  Options may not be
exercised during the first year after the date of the grant.  Thereafter
each option becomes exercisable on a pro rata basis on each of the first 
through third anniversaries of the date of the grant.  The exercise price 
of options granted must be at least equal to the fair market value of 
the shares on the date of the grant, except that the option price with 
respect to an option granted to any person who owns more than 10% of the 
voting power of all classes of capital stock shall not be less than 
110% of the fair market value of the shares on the date of the grant.

      (5)   In October 1994, the Company's Board of Directors adopted,
subject to stockholder approval, the 1994 Non-Employee Director Stock
Option Plan. The maximum number of shares of Common Stock available under
such plan is 300,000. A summary of transactions since inception of the plan
is as follows:

                                Number of       Price      Aggregate
                                 Shares       Per Share      Price

Granted                          175,000        $1.00      $175,000
Outstanding -- March 31, 1995    175,000        $1.00      $175,000

      The provisions for exercise price, term and vesting schedule are the
same as noted above for the Stock Compensation Program.

      (6)  Pursuant to the Plan of Reorganization, on March 31, 1994, the
Company issued Series A Preferred Stock with a face value of $10 million
and an estimated fair market value of approximately $9 million.  The
preferred stock is convertible into Common Stock at any time during the
period beginning on March 31, 1997 and ending on March 31, 2002; the
preferred stock is convertible into Common Stock at a price per share of
Common Stock equal to 80% of the market value of a share of Common Stock on
the date of conversion.  The preferred stock bears dividends commencing
June 30, 1994 on a cumulative basis at the following rates:

                               Dividend Rate
         
         Year 1 to 3                7.0%
         Year 4                     5.6%
         Year 5                     4.2%
         Year 6                     2.8%
         Year 7                     1.4%
         Thereafter                 None

      The preferred stock is non-voting.  However, the terms of the
preferred stock provide that holders shall have the right to appoint two
directors to the Company's Board of Directors if the preferred stock
dividends are in default for six consecutive quarters.

      (7)  Pursuant to the Plan of Reorganization, the Noteholders received
warrants for the purchase of 750,000 shares of Common Stock.  The warrants
are exercisable for a period of seven years from March 31, 1994 and provide
for an exercise price of $1.00 per share for the first three years,
escalating by $.10 per share per annum thereafter until expiration of the
warrant.

      (8)  In accordance with the Company's Plan of Reorganization, the
Company completed an initial public offering of its Common Stock in
September 1994 to shareholders of record (in those states in which the
offering could be made) as of March 31, 1994, excluding FIL.  The Company
sold 6,149,993 shares of Common Stock for $1.00 per share resulting in
proceeds to the  Company,  net of  issuance costs, of approximately
$5,692,000.  Pursuant to the terms of the Plan of Reorganization, in
January 1995, the Company paid approximately $922,000 to satisfy certain
obligations owed to former creditors, and in February 1995 issued 691,944
and 77,502 shares of Common Stock to former creditors, primarily to satisfy
an anti-dilution provision.  The remainder of such funds were used for
working capital and other corporate  purposes.

Note K -- License Agreements:

      (1)  In February 1995, the Company and Otake Trading Co. Ltd. and
certain affiliates ("Otake"), the Company's largest supplier, entered into
two mutually contingent agreements (the "Agreements").  Effective March 31,
1995, the Company granted a license of certain trademarks to Otake for a
three-year term.  The license permits Otake to manufacture and sell certain
video products under the trademark to Wal-Mart Stores, Inc. ("Wal-Mart"),
the Company's largest customer, in the U.S. and Canada, and precludes Otake
from supplying product to Wal-Mart other than under the Emerson or Orion
trademarks.  The Company will continue to supply other products to Wal-Mart
directly.  Further, the Agreements provide that Otake will supply the
Company with certain video products for sale to other customers at
preferred prices for a three-year term.  Under the terms of the Agreements,
the Company will receive non-refundable minimum annual royalties from Otake
to be credited against royalties earned from sales of video cassette
recorders and players, television/video cassette recorder and player
combinations, and color televisions to Wal-Mart.  In addition, effective
August 1, 1995, Otake will assume responsibility for returns and after-sale
and warranty services on all video products manufactured by Otake and sold
to Wal-Mart, including video products sold by the Company prior to April 1,
1995.

      Additionally, the Company and Otake agreed on a series of purchase
discounts, consistent with agreements and past practices between Otake and
the Company.  Through March 31, 1995, Otake has paid the Company $6.3
million against an aggregate $10.2 million of purchase discounts for
product purchased from January 1, 1993 to March 31, 1995, and the balance
of  $3.9  million is due in September 1995.  The Company recognized $9.9
million of discounts in the year ended March 31, 1995, of which $4.3 
million of discounts were attributable to purchases prior to April 1, 1994.

      (2)  In October 1994, the Company entered into a license agreement
with Jasco Products Co., Inc., ("Jasco") whereby the Company granted a
license of certain trademarks to Jasco for use on non-competing consumer
electronic accessories.  Under the terms of the agreement, the Company will
receive minimum annual royalties through the life of the agreement, which
expires on December 31, 1997, and the agreement is automatically renewable
for three successive three-year periods based upon Jasco's compliance with
the agreement.  The Company recognized license fee income of approximately
$1,125,000 in the year ended March 31, 1995.

Note L -- Legal Proceedings:

FIL Litigation:

      The 30 million shares of Common Stock issued to GSE, Fidenas
International and Elision on March 31, 1994, pursuant to the Plan of
Reorganization, are the subject of certain legal proceedings.  Transfers of
certain shares owned by Fidenas International have been enjoined by court
orders issued in the United States Bankruptcy Court for the Southern
District of New York and in the Commonwealth of Bahamas.  The Company is
not a party to any of the proceedings described herein; it is possible that
a court of competent jurisdiction may order the turnover of all or a
portion of the shares of Common Stock owned by such persons to a third
party.  A turnover of a substantial portion of the Common Stock  could
result in a "change of controlling ownership" prohibited pursuant to the
terms of the Company's Loan and Security Agreement with its primary lender.
Additionally, such a change in control could result in a second "ownership
change" under Internal Revenue Code Section 382, which could affect the
Company's ability to use its net operating loss and tax credit
carryforwards.  The Company does not believe the litigation or the results
thereof will have a material adverse effect on the Company or on the
Company's financial position.

Bankruptcy Claims:

      The Company is presently engaged in litigation regarding several
bankruptcy claims which have not been resolved since the restructuring of
the Company's debt.  The largest claim was filed July 25, 1994 in
connection with the rejection of certain executory contracts with two
Brazilian entities, Cineral Electronica de Amazonia Ltda. and Cineral
Magazine Ltda. (collectively, "Cineral").  The contracts were executed in
August 1993, shortly before the Company's filing for bankruptcy protection.
The amount claimed was $93,563,457, of which $86,785,000 represents a claim
for loss of profits and $6,400,000 for plant installation and establishment
of offices, which were   installed  and  established prior  to execution
of  the contracts.  The  claim was  filed  as an unsecured claim and, 
therefore, will be satisfied, to the extent the claim is allowed by the 
Bankruptcy Court, in the manner other allowed unsecured claims were 
satisfied.  The Company has objected to the claim and intends 
to vigorously  contest such claim and believes it has meritorious defenses
to the highly speculative portion of the claim for lost profits and the
portion of the claim for actual damages for expenses incurred prior to the
execution of the contracts.  Additionally, the Company has instituted an
adversary proceeding in the Bankruptcy Court asserting damages caused by
Cineral.  A motion filed by Cineral to dismiss the adversary proceeding has
been denied.  The adversary proceeding and claim objection have been
consolidated into one proceeding.  An adverse final ruling on the Cineral
claim could have a material adverse effect on the Company, even though it
would be limited to 18.3% of the final claim determined by a court of
competent jurisdiction; however, with respect to the claim for lost
profits, in light of the foregoing, the Company believes the chances for
recovery for lost profits are remote.

Other Litigation:

      The Company is involved in other legal proceedings and claims of
various types in the ordinary course of business.  While any litigation
contains an element of uncertainty, management presently believes that the
outcome of each such proceeding or claim which is pending or known to be
threatened (including the actions noted above), or all of them combined,
will not have a material adverse effect on the Company's consolidated
financial position.

Note M -- Business Segment Information and Major Customers:

      The consumer electronics business is the Company's only business
segment.  Operations in this business segment are summarized below by
geographic area:

<TABLE>
<S>                                 <C>       <C>        <C>            <C>
Year Ended March 31, 1995           U.S.      Foreign    Eliminations   Consolidated
                                                      (In thousands)
Sales to unaffiliated customers    $ 608,717  $45,954    $   --         $654,671
Transfers between geographic areas     5,954      184         (6,138)       --
Total net revenues                 $ 614,671  $46,138    $    (6,138)   $654,671
Earnings (loss) before income
   taxes                           $  12,238  $(4,596)   $         --   $  7,642
Identifiable assets                $  98,604  $15,470    $      (105)   $  113,969

  Year Ended March 31, 1994
Sales to unaffiliated customers    $ 433,495  $53,895    $         --   $487,390
Transfers between geographic areas     2,587       --          (2,587)       --
Total net revenues                 $ 436,082  $53,895    $     (2,587)  $487,390
Loss before reorganization
  costs and income taxes           $ (50,718) $(5,224)   $          --  $(55,942)
Identifiable assets                $  99,726  $19,295    $          --  $119,021

   Year Ended March 31, 1993
Sales to unaffiliated customers    $ 693,997  $47,360    $          --  $741,357
Transfers between geographic areas     3,803      --            (3,803)    --
Total net revenues                 $ 697,800  $47,360    $      (3,803) $ 741,357
Loss before income taxes           $ (53,279) $(2,012)   $          --  $ (55,291)
Identifiable assets                $ 175,363  $19,147    $          --  $ 194,510

</TABLE>

      Transfers between geographic areas are accounted for on a cost basis.
Identifiable assets are those assets used in operations in each geographic
area.

      At March 31, 1995 and 1994, identifiable assets include $37,492,000
and $51,390,000, respectively, of assets located in foreign countries.

      The Company's net sales to one customer aggregated approximately 53%,
34% and 39%, of consolidated net sales for the years ended March 31, 1995,
1994 and 1993, respectively. At March 31, 1995 and 1994, the Company had a
liability balance to this customer for product returns.  The Company's net
sales to another customer aggregated 10%, 12% and 11% for the years ended
March 31, 1995, 1994 and 1993, respectively.  Trade receivables from this
customer approximated 10% and 11% of accounts receivable at March 31, 1995
and 1994, respectively, and are not collateralized.

Note N -- Investment in Joint Venture

      The Company has a 50% investment in E & H Partners, a joint venture
that purchases, refurbishes and sells all of the Company's product returns.
The results of this joint venture are accounted for by the equity method.
The Company's equity in the earnings of the joint venture is reflected as a
reduction of cost of sales in the Company's Consolidated Statements of
Operations.  Summarized financial information relating to the joint venture
is as follows:

                                             March 31, 1995
                                             (In thousands)

Accounts receivable from joint venture         $15,283(a)
Investment in joint venture                      1,565

Condensed balance sheet:
   Current assets                              $26,749
   Noncurrent assets                               161
          Total                                $26,910
   Current liabilities                         $23,780
   Partnership equity                            3,130
          Total                                $26,910


                                                Year Ended
                                              March 31, 1995
                                               (In thousands)

Sales to joint venture                            $32,500

Condensed income statement:
   Net sales                                       24,760(b)
   Net earnings                                     2,130

___________________
(a)  Secured by a lien on the partnership's inventory.  Such lien has been
     assigned to the Lender as collateral for the U.S. line of credit facility.

(b)  Includes sales to the Company of $3,796,000.

<TABLE>

                      EMERSON RADIO CORP. AND SUBSIDIARIES
                               SCHEDULE VIII
                   VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                 (In thousands)
 <S>                                <C>             <C>             <C>              <C>
            Column A                Column B        Column C        Column D         Column E
                                  Balance at       Charged to                        Balance
                                   beginning       costs and                         at end of
              Description          of year          expenses         Deductions      year

Allowance for doubtful accounts:
Year ended:
  March 31, 1995                   $  1,639         $  1,574         $  280(A)        $  2,933
  March 31, 1994                      2,374              998          1,733(A)           1,639
  March 31, 1993                      2,390            2,043          2,059(A)           2,374

Inventory reserves:
Year ended:
  March 31, 1995                   $    644         $    251       $    425(B) $           470
  March 31, 1994                      1,559            6,619          7,534(B)             644
  March 31, 1993                      1,817            4,587          4,845(B)           1,559

</TABLE>

(A)  Accounts written off, net of recoveries.

(B)  Net realizable value reserve removed from account when inventory is
     sold.




                  EMERSON RADIO CORP. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF OPERATIONS
                           (Unaudited)
                (In thousands, except per share amounts)



                                    Three Months Ended  June 30,
                                     1995                  1994

Net sales                          $ 57,058              $137,140

Costs and Expenses:


Cost of sales                        50,886               128,906

Other operating costs and expenses    1,617                 2,752

Selling, general & administrative
    expenses                          5,242                 7,855

                                     57,745               139,513

Operating loss                         (687)               (2,373)

Interest expense                        622                   454

Loss before income taxes             (1,309)               (2,827)

Provision for income taxes               92                    67

NET LOSS                           $ (1,401)             $ (2,894)

Net loss per common share          $   (.03)             $   (.09)

Weighted average number of
    common shares outstanding        40,253                33,333

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




                      EMERSON RADIO CORP. AND SUBSIDIARIES

                        CONSOLIDATED BALANCE SHEETS
                         (In thousands of dollars)
      
                                        June 30,              March 31,
                                         1995                   1995
                                       (Unaudited)
ASSETS
Current Assets:
  Cash and cash equivalents            $   14,474           $   17,020
  Accounts receivable (less allowances of
    $9,996 and $9,350, respectively)       25,151               34,309
  Inventories                              35,312               35,336
  Prepaid expenses and other current
assets                                     15,895               15,715

    Total current assets                   90,832              102,380

Property and equipment - (at cost less
  accumulated depreciation and amortization
  of $5,676 and $7,102, respectively)       4,798                4,676
Other assets                                7,792                6,913

    Total Assets                      $   103,422          $   113,969

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Notes payable                        $   25,219           $   27,296
  Current maturities of long-term debt        458                  508
  Accounts payable and other current
    liabilities                            19,929               18,982
  Accrued sales returns                     5,171               12,713
  Income taxes payable                        184                  283

    Total current liabilities              50,961               59,782

Long-term debt                                193                  214
Other non-current liabilities                 324                  322

Shareholders' Equity:
Preferred stock - $.01 par value, 1,000,000
  shares authorized, 10,000 shares issued
  and outstanding                           9,000                9,000
Common stock - $.01 par value, 75,000,000
  shares authorized, 40,252,772
  shares issued and outstanding               403                  403
Capital in excess of par value            107,969              107,969
Accumulated deficit                       (65,662)             (64,086)
Cumulative translation adjustment             234                  365

    Total shareholders' equity             51,944               53,651

    Total Liabilities and 
       Shareholders' Equity              $103,422             $113,969

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



                  EMERSON RADIO CORP. AND SUBSIDIARIES

                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                            (Unaudited)
                       (In thousands of dollars)

                                                Three Months Ended
                                                      June 30,
                                               1995                  1994

Cash Flows from Operating Activities:

  Net cash provided (used) by operating
    activities                              $   1,428              $ (20,879)

Cash Flows from Investing Activities:

  Redemption of (investment in)
    certificates of deposit                       (16)                 8,493
  Additions to property and equipment            (635)                (1,443)
  Other                                          (526)                 ______
  Net cash provided (used) by investing
    activities                                 (1,177)                 7,050

Cash Flows from Financing Activities:

  Net borrowings (repayments) under line of
    credit facility.                           (2,077)                   836
  Other                                          (720)                  (336)
  Net cash provided (used) by financing
    activities                                 (2,797)                   500

Net decrease in cash and cash
  equivalents                                  (2,546)               (13,329)
Cash and cash equivalents at beginning
  of year                                      17,020                 21,623

Cash and cash equivalents at end of period   $ 14,474(a)            $  8,294(a)

Supplemental disclosure of cash flow information:

  Interest paid                              $    884               $    481

  Income taxes paid                          $    114               $    275

(a)  The balances at June 30, 1995 and 1994, include $9.1 million and $2.0
     million of cash and cash equivalents, respectively, pledged to assure the
     availability of certain letter of credit facilities.

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




                   EMERSON RADIO CORP. AND SUBSIDIARIES
             NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                              June 30, 1995
                              (Unaudited)

NOTE 1

      The unaudited interim consolidated financial statements reflect all
adjustments that management believes necessary to present fairly the
results of operations for the periods being reported. The unaudited interim
consolidated financial statements have been prepared pursuant to the rules
and regulations of the Securities and Exchange Commission and accordingly
do not include all of the disclosures normally made in the Emerson Radio
Corp. (the "Company") annual consolidated financial statements. It is
suggested that these unaudited interim consolidated financial statements be
read in conjunction with the consolidated financial statements and notes
thereto for the year ended March 31, 1995, included in the Company's annual
Form 10-K filing.

      Due to the seasonal nature of the Company's consumer electronics
business,  the results of  operations for  the three months ended June 30,
1995 are not necessarily indicative of the results of operations for the
full year ending March 31, 1996.

NOTE 2

      Net loss per common share for the three month periods ended June 30,
1995 and 1994 are based on the weighted average number of shares of common
stock outstanding during each period.  The net loss per share for both
periods does not include common stock equivalents assumed outstanding since
they are anti-dilutive.

NOTE 3

      The provision for income taxes for the three  months ended June 30,
1995 and 1994 consists primarily of taxes related to international
operations. The Company did not recognize tax benefits for losses incurred
by its domestic operations (after tax recognition of prior year book
deductions) during the three months ended June 30, 1995 and 1994.

NOTE 4

      Spare parts inventories, net of reserves, aggregating $2,583,000 and
$2,763,000 at June 30, 1995 and March 31, 1995, respectively, are included
in "Prepaid expenses and other current assets".

NOTE 5

Long-term debt consists of the following:
                                              (In thousands of dollars)
                                            June 30,              March 31,
                                             1995                   1995
Notes payable to unsecured
  creditors                               $   342                $   465
Equipment notes and other                     309                    257

                                              651                    722
Less current obligations                      458                    508
                                          $   193                $   214

NOTE 6

      The 30 million shares of Common Stock issued to GSE Multimedia
Technologies Corp., Fidenas International Limited L.L.C. and Elision
International, Inc.  on  March 31, 1994, pursuant to the Company's
bankruptcy restructuring plan, are the subject of certain legal
proceedings.  Transfer of certain shares owned by Fidenas International
Limited L.L.C. have been enjoined by court orders issued in the United
States Bankruptcy Court for the Southern District of New York and the
Commonwealth of the Bahamas.  The Company is not a party to any of the
proceedings described herein; it is possible that a court of competent
jurisdiction may order the turnover of all or a portion of the shares of
Common Stock owned by such persons to a third party. A turnover of a
substantial portion of the Common Stock could result in a "change of
controlling ownership" prohibited pursuant to the terms of the Company's
loan and security agreement with its primary United States lender.
Additionally, such a change in controlling ownership could result in a
second "ownership change" under Internal Revenue Code Section 382, which
could affect the Company's ability to use its net operating loss and tax
credit carryforwards. The Company does not believe the litigation or the
results thereof will have a material adverse effect on the Company or on
the Company's financial position.

      The Company is presently engaged in litigation regarding several
bankruptcy claims which have not been resolved since the restructuring of
the Company's debt.  The largest claim was filed July 25, 1994 in
connection with the rejection of certain executory contracts with two
Brazilian entities, Cineral Electronica de Amazonia Ltda. and Cineral
Magazine Ltda. (collectively, "Cineral"). The contracts were executed in
August 1993, shortly before the Company's filing for bankruptcy protection.
The amount claimed was $93,563,457, of which $86,785,000 represents a claim
for lost profits and $6,400,000 for plant installation and establishment of
offices, which were installed and established prior to execution of the 
contracts. The claim was filed as an unsecured claim and, therefore, will 
be satisfied, to the extent the claim is allowed by the Bankruptcy Court, 
in the manner other allowed unsecured claims are satisfied.  The Company 
has objected to the claim and intends to vigorously contest such claim and 
believes it has meritorious defenses to the highly speculative portion of 
the claim for lost profits and the portion of the claim for actual damages 
for expenses incurred prior to the execution of the contracts. Additionally,
the Company has instituted an adversary proceeding in the Bankruptcy Court 
asserting damages caused by Cineral.  A motion filed by Cineral to dismiss 
the adversary proceeding has been denied.  The adversary proceeding and 
claim objection have been consolidated into one proceeding. An adverse final
ruling on the Cineral claim could have a material adverse effect on the 
Company, even though it would be limited to 18.3% of the final claim 
determined by a court of competent jurisdiction; however, with respect to 
the claim for lost profits, in light of the foregoing, the Company believes
the chances for recovery for lost profits are remote.

NOTE 7

      The Company has a 50% investment in E & H Partners, a joint venture
that purchases, refurbishes and sells all of the Company's product returns.
The results of this joint venture are accounted for by the equity method.
The Company's equity in the earnings of the joint venture is reflected as a
reduction of cost of sales in the Company's unaudited interim Consolidated
Statements of Operations. Summarized financial information relating to the
joint venture is as follows (in thousands):

                                                June 30,  March 31,
                                                  1995       1995

Accounts receivable from joint venture (a)      $17,495(a) $15,283

                                                      Three Months
                                                          Ended
                                                      June 30, 1995
                                                      (In thousands)

Condensed income statement (c):
   Net sales                                            $ 7,274(b)
   Net earnings                                             919
____________________
(a) Secured by a lien on the partnership's inventory.  Such lien has been
    assigned to the Company's primary lender as collateral for the U.S. line 
    of credit facility.
(b) Includes sales to the Company of $1,425,000.
(c) E&H Partners was inactive for substantially all of the three month
    period ended June 30, 1994.

      The Company filed suit on July 5, 1995 in the State Court of New
Jersey alleging Hopper Radio of Florida, Inc. ("Hopper"), the Company's
partner in E&H Partners, Barry Smith, the President of Hopper, and three
former employees of the Company ( collectively, the "Defendants") have
formed a business entity for the purpose of engaging in the distribution of
consumer electronics and that the action of the Defendants in connection
therewith violated certain duties owed to and rights of the Company.  E & H
Partners has continued to operate since the filing of said lawsuit.
However, the Company cannot predict at this time how this suit will, if at
all, affect the joint venture or the Company.




No person has been authorized to give any 
information or to make any representation         $20,750,000
not contained in this Prospectus in          8 1/2% Senior Subordinated
connection with the offer made hereby.         Convertible Debentures
If given or made, such information or                 Due 2002   
representation must not be relied upon as 
having been authorized by the Company.  This
Prospectus does not constitute an offer of 
any securities other than the securities 
to which it relates or an offer to any        "Emerson and G-Clef"            
person in any jurisdiction where such an 
offer would be unlawful.  Neither delivery of
this Prospectus nor any sale made hereunder 
shall under any circumstances create an 
implication that information contained 
herein is correct as of any time subsequent
to the date hereof.
  

             TABLE OF CONTENTS                      PROSPECTUS

                                 PAGE

Summary                           1
Risk Factors                     11
The Company                      20
Use of Proceeds                  23
Capitalization                   24
Selected Consolidated 
  Financial Data                 25
Management's Discussion and 
  Analysis of Results of 
  Operations and
  Financial Condition            27
Business                         38
Legal Proceedings                49
Management                       54
Executive Compensation and Other
  Information                    57
Principal Stockholders           65
Certain Relationships and Related
  Transactions                   67
Description of Debentures        71
Description of Other Securities  87
Certain Federal Income Tax                    September 21, 1995
  Considerations                 93
Selling Securityholders          102
Plan of Distribution             104
Experts                          105
Interim Financial Information    105
Legal Matters                    106
Available Information            106
Index to Consolidated
Financial Statements             F-1




                              PART II

              INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13.  Other Expenses of Issuance and Distribution*

      The following are the estimated expenses of the issuance and
distribution of the securities being registered, including fees and
expenses previously incurred by the Company, other than any underwriting
compensation.  None of such expenses have been or will be borne by the
Selling Securityholders.

              Item                                  Amount


Securities and Exchange Commission
  Registration Fees........................     $ 7,155.17

Legal Fees and Expenses....................      20,000.00

Accountants' Fees and Expenses.............      25,000.00

Trustee's Fees and Expenses.................      1,500.00

Printing and Engraving Expenses                  20,000.00

Miscellaneous Expenses.....................      11,344.83

Total                                            85,000.00
_______________
*All expenses are estimated, except the Securities and Exchange Commission
Registration Fee.

Item 14.  Indemnification of Directors and Officers

Section 145 of the Delaware General Corporation Law ("Section 145") (a)
gives Delaware corporations broad powers to indemnify their present and
former directors and officers and those of affiliated corporations against
expenses incurred in the defense of any lawsuit to which they are made
parties by reason of being or having been such directors or officers,
subject to specified conditions and exclusions, (b) gives a director or
officer who successfully defends an action the right to be so indemnified
and (c) authorizes the corporation to buy directors' and officers'
liability insurance.  Such indemnification is not exclusive of any other
right to which those indemnified may be entitled under any bylaw,
agreement, vote of stockholders or otherwise.

The Company's Certificate of Incorporation provides that the Company (a)
shall indemnify every person who is or was a director or officer of the
Company or is or was serving at the Corporation's request as a director or
officer of another corporation, partnership, joint venture, trust or other
enterprise and (b) shall, if the board of directors so directs, indemnify
any person who is or was an employee or agent of the Company or is or was
serving at the Company's request as an employee or agent of another
corporation, partnership, joint venture, trust or other enterprise, to the
extent, in the manner, and subject to compliance with the applicable
standards of conduct, provided by Section 145 as the same (or any
substitute provision therefor) may be in effect from time to time.

Any such indemnification shall continue as to a person who has ceased to be
a director, officer, employee or agent and shall inure to the benefit of
the heirs, executors and administrators of such a person.

The Plan of Reorganization provided that, among specified others, any and
all directors, officers and stockholders who at any time from after July 8,
1992, or as of the effective date of the Plan of Reorganization acted as
such, are released from all liability based upon any act or commission of
every kind related to past service with, for or on behalf of any of the
Restructuring companies, except where such liability is predicated on a
finding of gross negligence, willful misconduct or fraud.

The Company has procured insurance for the purpose of substantially
covering its future potential liability for indemnification under Section
145 as discussed above and certain future potential liability of individual
officers or directors incurred in their capacity as such which is not
subject to indemnification.

Item 15.  Recent Sales of Unregistered Securities

       During the past three years, the Company has not sold any
unregistered securities, except as follows:

      (a) On March 31, 1994, the effective date of the Plan of Reorganization,
all shares of common stock and other equity securities then outstanding
were canceled in accordance with the Plan of Reorganization, and 33,333,333
shares of Common Stock, 10,000 shares of Series A Preferred Stock, and
Creditors' Warrants to acquire 750,000 shares of Common Stock were issued.
Of such securities, 3,333,333 shares of Common Stock, 10,000 shares of
Series A Preferred Stock, and the Creditors' Warrants were issued to
holders of claims (in exchange for such claims) in reliance upon the
exemption from registration provided by Section 1145 of the United States
Bankruptcy Code.  No underwriters were involved in such transactions.

     (b) In July, September, and October 1994, the Company granted options to
purchase an aggregate of 1,890,000 shares of Common Stock (net of
cancellations) at a purchase price of $1.00 per share (except for 600,000
of such options which have an exercise price of $1.10 per share) to certain
executive officers.  The options were granted in reliance on the exemption
from registration provided by Rule 701 promulgated under the Securities
Act.

     (c) In February 1995, 769,446 shares of Common Stock were issued without
additional consideration to satisfy certain anti-dilution provisions of the
Plan of Reorganization resulting from the sale of 6,149,993 shares of
Common Stock by the Company in a registered public offering during 1994.
Such shares were issued to holders of claims in the Company's bankruptcy
proceedings in reliance upon the exemption from registration provided by
Section 1145 of the United States Bankruptcy Code.  No underwriters were
involved in the issuance of such shares to such holders of claims.

     (d) In August 1995, the Company issued $20,750,000 aggregate principal
amount of Debentures through the Placement Agent and its authorized dealers
to the Selling Securityholders in reliance upon the exemption from
registration provided by Section 4(2) of the Securities Act.

Item 16.  Exhibits and Financial Statement Schedules

     (a)  The following is a complete list of Exhibits filed as a part of this
Registration Statement:

EXHIBIT                 DESCRIPTION

(2)        Confirmation Order and Fourth Amended Joint 
           Plan of Reorganization of Emerson Radio Corp. ("Old
           Emerson") and certain subsidiaries under Chapter 
           11 of the United States Bankruptcy Code, dated 
           March 31, 1994 (incorporated by reference to Exhibit
           (2) of Emerson's Registration Statement on Form 
           S-1, Registration No. 33-53621, declared effective 
           by the Securities and Exchange Commission ("SEC") on
           August 9, 1994).

(3) (a)    Certificate of Incorporation of Emerson (incorporated 
           by reference to Exhibit (3) (a) of Emerson's 
           Registration Statement on Form S-1, Registration 
           No. 33-53621, declared effective by the SEC on 
           August 9, 1994).

(3) (b)    Certificate of Designation for Series A
           Preferred Stock (incorporated by reference
           to Exhibit (3) (b) of Emerson's
           Registration Statement on Form S-1,
           Registration No. 33-53621, declared
           effective by the SEC on August 9, 1994).

(3) (c)    Plan of Reorganization and Agreement of
           Merger by and between Old Emerson and
           Emerson Radio (Delaware) Corp.
           (incorporated by reference to Exhibit (3)
           (c) of Emerson's Registration Statement on
           Form S-1, Registration No. 33-53621,
           declared effective by the SEC on August 9,
           1994).

(3) (d)    Certificate of Merger of Old Emerson  with
           and into Emerson Radio (Delaware) Corp.
           (incorporated by reference to Exhibit (3)
           (d) of Emerson's Registration Statement on
           Form S-1, Registration No. 33-53621,
           declared effective by the SEC on August 9,
           1994).

(3) (e)    By-Laws of Emerson adopted March 1994
           (incorporated by reference to Exhibit (3) (e)
           of Emerson's Registration Statement on Form S-
           1, Registration No. 33-53621, declared
           effective by the SEC on August 9, 1994).

(4) (a)     Warrant Agreement to Purchase 750,000 shares
            of Common Stock, dated as of March 31, 1994
            (incorporated by reference to Exhibit (4) (a)
            of Emerson's Registration Statement on Form S-
            1, Registration No. 33-53621, declared
            effective by the SEC on August 9, 1994).

(4) (b)     Indenture, dated as of August 17, 1995,
            between Emerson and Bank One, Columbus, NA,
            as Trustee (incorporated by reference to
            Exhibit (1) of Emerson's Current Report on
            Form 8-K filed with the SEC on September 8,
            1995).

(5)(a)      Opinion of Lowenstein, Sandler, Kohl, Fisher
            & Boylan, P.A., with respect to Issuance of
            the Debentures.*

(10) (a)    Agreement, dated as of November 14, 1973,
            between National Union Electric Corporation
            ("NUE") and Emerson (incorporated by
            reference to Exhibit (10) (a) of Emerson's
            Registration Statement on Form S-1,
            Registration No. 33-53621, declared effective
            by the SEC on August 9, 1994).

(10) (b)    Trademark User Agreement, dated as of
            February 28, 1979, by and between NUE and
            Emerson (incorporated by reference to Exhibit
            (10) (b) of Emerson's Registration Statement
            on Form S-1, Registration No. 33-53621,
            declared effective by the SEC on August 9,
            1994).

(10) (c)    Agreement, dated July 2, 1984, between NUE
            and Emerson (incorporated by reference to
            Exhibit (10) (c) of Emerson's Registration
            Statement on Form S-1, Registration No. 33-
            53621, declared effective by the SEC on
            August 9, 1994).

(10) (d)    Agreement, dated September 15, 1988, between
            NUE and Emerson (incorporated by reference to
            Exhibit (10) (d) of Emerson's Registration
            Statement on Form S-1, Registration No. 33-
            53621, declared effective by the SEC on
            August 9, 1994).

(10) (e)    Form of Promissory Note issued to certain Pre-
            Petition Creditors (incorporated by reference
            to Exhibit (10) (e) of Emerson's Registration
            Statement on Form S-1, Registration No. 33-
            53621, declared effective by the SEC on
            August 9, 1994).

(10) (f)    Loan and Security Agreement, dated March 31,
            1994, by and among Emerson, Majexco Imports,
            Inc. and Congress Financial Corporation
            ("Congress") (incorporated by reference to
            Exhibit (10) (f) of Emerson's Registration
            Statement on Form S-1, Registration No. 33-
            53621, declared effective by the SEC on
            August 9, 1994).

(10) (g)    Emerson Radio Corp. Stock Compensation
            Program (incorporated by reference to Exhibit
            (10) (i) of Emerson's Registration Statement
            on Form S-1, Registration No. 33-53621,
            declared effective by the SEC on August 9,
            1994).

(10) (h)    Employment Agreement between Emerson and
            Eugene I. Davis (incorporated by reference to
            Exhibit 6(a)(4) of Emerson's Quarterly Report
            on Form 10-Q for quarter ended June 30,
            1992).

(10) (i)    Employment Agreement between Emerson and
            Albert G. McGrath, Jr. (incorporated by
            reference to Exhibit 6(a)(7) of Emerson's
            Quarterly Report on Form 10-Q for quarter
            ended June 30, 1992).

(10) (j)    Employment Agreement between Emerson and
            Geoffrey P. Jurick (incorporated by reference
            to Exhibit 6(a)(6) of Emerson's Quarterly
            Report on Form 10-Q for quarter ended June
            30, 1992).

(10) (k)    Employment Agreement between Emerson Radio
            (Hong Kong) Ltd. and Geoffrey P. Jurick
            (incorporated by reference to Exhibit 6(a)(6)
            of Emerson's Quarterly Report on Form 10-Q
            for quarter ended June 30, 1992).

(10) (l)    Employment Agreement between Emerson Radio
            International Ltd. (formerly Emerson Radio
            (B.V.I), Ltd.) and Geoffrey P. Jurick
            (incorporated by reference to  Exhibit
            6(a)(6) of Emerson's Quarterly Report on Form
            10-Q for  quarter ended June 30, 1992).

(10) (m)    Lease Agreement dated as of March 26, 1993,
            by and between Hartz Mountain Parsippany and
            Emerson with respect to the premises located
            at Nine Entin Road, Parsippany, NJ
            (incorporated by reference to Exhibit (10)
            (ww) of Emerson's Annual Report on Form 10-K
            for the year ended December 31, 1992).

(10) (n)    Employment Agreement, dated July 13, 1993,
            between Emerson and Merle Eakins
            (incorporated herein by reference to Exhibit
            (10)(vv) to Emerson's Annual Report on Form
            10-K for the year ended March 31, 1993).

(10) (o)    Employment Agreement, dated April 1, 1994,
            between Emerson and John Walker (incorporated
            herein by reference to Exhibit (10)(ee) of
            Emerson's Registration Statement on Form S-1,
            Registration No. 33-53621, declared effective
            by the SEC on August 9, 1994).

(10) (p)    Liquidating Trust Agreement, dated as of
            March 31, 1994, by and among Emerson, Majexco
            Imports, Inc., H.H. Scott, Inc., and Stuart
            D. Gavsy, Esq., as Trustee (incorporated by
            reference to Exhibit (10) (ff) of Emerson's
            Registration Statement on Form S-1,
            Registration No. 33-53621, declared effective
            by the SEC on August 9, 1994).

(10) (q)    Partnership Agreement, dated April 1, 1994,
            between Emerson and Hopper Radio of Florida,
            Inc. (incorporated by reference to Exhibit
            10(q) of Emerson's Annual Report on Form 10-K
            for the fiscal year ended March 31, 1995).

(10) (r)    Sales Agreement, dated April 1, 1994, between
            Emerson and E & H Partners. (incorporated by
            reference to Exhibit 10(r) of Emerson's
            Annual Report on Form 10-K for the fiscal
            year ended March 31, 1995).

(10) (s)    Agreement, dated July 1, 1994, between
            Emerson and Alex Wijnen relating to
            termination of employment and agreement on
            consulting services. (incorporated by
            reference to Exhibit 10(s) of Emerson's
            Annual Report on Form 10-K for the fiscal
            year ended March 31, 1995).

(10) (t)    Independent Consultant's Agreement, dated
            October 1, 1994, between Emerson Radio
            International Ltd. and Peter G. Bunger.
            (incorporated by reference to Exhibit 10(t)
            of Emerson's Annual Report on Form 10-K for
            the fiscal year ended March 31, 1995).

(10) (u)    Independent Consultant's Agreement, dated
            October 1, 1994, between Emerson Radio Europe
            B.V. and Peter G. Bunger (incorporated by
            reference to Exhibit 10 (u) of Emerson's
            Annual Report on Form 10-K for the fiscal
            year ended March 31, 1995).

(10) (v)    Employment Agreement, dated October 3, 1994,
            between Emerson and Andrew Cohan
            (incorporated by reference to Exhibit 10 (v)
            of Emerson's Annual Report on Form 10-K for
            the fiscal year ended March 31, 1995).

(10) (w)    License Agreement, dated February 22, 1995,
            between Emerson and Otake (incorporated by
            reference to Exhibit 6(a)(1) of Emerson's
            quarterly report on Form 10-Q for quarter
            ended December 31, 1994).

(10) (x)    Supply Agreement, dated February 22, 1995,
            between Emerson and Otake (incorporated by
            reference to Exhibit 6(a)(2) of Emerson's
            quarterly report on Form 10-Q for quarter
            ended December 31, 1994).

(10) (y)    1994 Non-Employee Director Stock Option Plan
            (incorporated by reference to Exhibit 10 (y)
            of Emerson's Annual Report on Form 10-K for
            the fiscal year ended March 31, 1995).

(10) (z)    Amendment No. 1 to Financing Agreements,
            dated as of August 24, 1995, among Emerson,
            Majexco Imports, Inc. and Congress
            (incorporated by reference to Exhibit (2) of
            Emerson's  Current Report on Form 8-K filed
            with the SEC on September 8, 1995).

(11)        Computation of Primary Earnings Per Share
            (incorporated by reference to Exhibit (11) of
            Emerson's Annual Report on Form 10-K for the
            fiscal year ended March 31, 1995).

(12)        Computation of Ratios*

(21)        Subsidiaries of the Registrant as of March
            31, 1995 (incorporated by reference to
            Exhibit (21) of Emerson's Annual Report on
            Form 10-K for the fiscal year ended March 31,
            1995).

(23)        Consent of Experts and Counsel *

(25)        Form T-1 of Bank One, Columbus, NA*

(27)        Financial Data Schedule for year ended March
            31, 1995 (incorporated by reference to
            Exhibit (27) of Emerson's Annual Report on
            Form 10-K for the fiscal year ended March 31,
            1995).

____________________
*Filed herewith



      (b)  The following is a complete list of Financial Statements,
financial statement Schedules and Report of Independent Auditors filed as a
part of this Registration Statement and included with the financial
statements filed as a part of this Registration Statement:

            (1)  Financial Statements are included in the Prospectus; see
"Index to Consolidated Financial Statements" in the Prospectus at page F-1.

            (2)  Schedule VIII Valuation and Qualifying Accounts and
Reserves

      All other schedules are omitted because they are not applicable or
the required information is shown in the financial statements or notes
thereto.


Item 17.  Undertakings

      A.    Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and
controlling persons of the registrant pursuant to the foregoing provisions,
or otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public
policy as expressed in the Act and is, therefore, unenforceable.  In the
event that a claim for indemnification against such liabilities (other than
the payment by the registrant of expenses incurred or paid by a director,
officer or controlling person of the Registrant in the successful defense
of any action, suit or proceeding) is asserted by such director, officer or
controlling person in connection with the securities being registered, the
registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against
public policy as expressed in the Securities Act of 1933 and will be
governed by the final adjudication of such issue.

      B.  The undersigned registrant hereby undertakes:

      (1)  To file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement:

      (i)  To include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;

      (ii)  To reflect in the prospectus any facts or events arising after
the effective date of the registration statement (or the most recent post-
effective amendment thereof) which, individually or in the aggregate,
represent a fundamental change in the information set forth in the
registration statement; and

      (iii)  To include any material information with respect to the plan
of distribution not previously disclosed in the registration statement or
any material change to such information in the registration statement.

      C.    The undersigned registrant hereby undertakes that:

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

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




                                SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, as
amended, the registrant has duly caused this registration statement to be
signed on its behalf by the undersigned, thereunto duly authorized, in the
Town of Parsippany, State of New Jersey, on the 21th day of September,
1995.

                                     EMERSON RADIO CORP.


                                      By:/s/ Geoffrey P. Jurick
                                             Geoffrey P. Jurick
                                             Chairman of the Board and
                                             Chief Executive Officer




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

Signature                     Title                       Date


/s/ Geoffrey P. Jurick        Chairman of the Board,      September 21, 1995
    Geoffrey P. Jurick        Chief Executive Officer,
                              and Director (Principal
                              Executive Officer)

/s/ Eugene I. Davis           President, Interim Chief    September 21, 1995
    Eugene I. Davis           Financial Officer, and
                              Director (Principal Financial
                              and Accounting Officer)

/s/ Robert H. Brown, Jr.
    Robert H. Brown, Jr.      Director                    September 21, 1995

/s/ Peter G. Bunger
    Peter G. Bunger          Director                    September 21, 1995

/s/ Jerome H. Farnum
    Jerome H. Farnum         Director                    September 21, 1995

/s/ Raymond L. Steele
    Raymond L. Steele         Director                    September 21, 1995



                                                                PAGE NUMBER
EXHIBIT    DESCRIPTION                                   IN SEQUENTIAL SYSTEM


(2)        Confirmation Order and Fourth Amended
           Joint Plan of Reorganization of Emerson
           Radio Corp. ("Old Emerson") and certain
           subsidiaries under Chapter 11 of the
           United States Bankruptcy Code, dated March
           31, 1994 (incorporated by reference to
           Exhibit (2) of Emerson's Registration
           Statement on Form S-1, Registration No. 33-
           53621, declared effective by the
           Securities and Exchange Commission ("SEC")
           on August 9, 1994).

(3) (a)    Certificate of Incorporation of Emerson 
           (incorporated by reference to Exhibit 
           (3) (a) of Emerson's Registration Statement
           on Form S-1, Registration No. 33-53621,
           declared effective by the SEC on August 9, 1994).

(3) (b)    Certificate of Designation for Series A
           Preferred Stock (incorporated by reference
           to Exhibit (3) (b) of Emerson's
           Registration Statement on Form S-1,
           Registration No. 33-53621, declared
           effective by the SEC on August 9, 1994).

(3) (c)    Plan of Reorganization and Agreement of
           Merger by and between Old Emerson and
           Emerson Radio (Delaware) Corp.
           (incorporated by reference to Exhibit (3)
           (c) of Emerson's Registration Statement on
           Form S-1, Registration No. 33-53621,
           declared effective by the SEC on August 9,
           1994).

(3) (d)    Certificate of Merger of Old Emerson  with
           and into Emerson Radio (Delaware) Corp.
           (incorporated by reference to Exhibit (3)
           (d) of Emerson's Registration Statement on
           Form S-1, Registration No. 33-53621,
           declared effective by the SEC on August 9,
           1994).

(3) (e)    By-Laws of Emerson adopted March 1994
           (incorporated by reference to Exhibit (3) (e)
           of Emerson's Registration Statement on Form S-
           1, Registration No. 33-53621, declared
           effective by the SEC on August 9, 1994).

(4) (a)    Warrant Agreement to Purchase 750,000 shares
           of Common Stock, dated as of March 31, 1994
           (incorporated by reference to Exhibit (4) (a)
           of Emerson's Registration Statement on Form S-
           1, Registration No. 33-53621, declared
           effective by the SEC on August 9, 1994).

(4) (b)    Indenture, dated as of August 17, 1995,
           between Emerson and Bank One, Columbus, NA,
           as Trustee (incorporated by reference to
           Exhibit (1) of Emerson's Current Report on
           Form 8-K filed with the SEC on September 8,
           1995).

(5)(a)     Opinion of Lowenstein, Sandler, Kohl, Fisher
           & Boylan, P.A., with respect to Issuance of
           the Debentures.*

(10) (a)   Agreement, dated as of November 14, 1973,
           between National Union Electric Corporation
           ("NUE") and Emerson (incorporated by
           reference to Exhibit (10) (a) of Emerson's
           Registration Statement on Form S-1,
           Registration No. 33-53621, declared effective
           by the SEC on August 9, 1994).

(10) (b)   Trademark User Agreement, dated as of
           February 28, 1979, by and between NUE and
           Emerson (incorporated by reference to Exhibit
           (10) (b) of Emerson's Registration Statement
           on Form S-1, Registration No. 33-53621,
           declared effective by the SEC on August 9,
           1994).

(10) (c)   Agreement, dated July 2, 1984, between NUE
           and Emerson (incorporated by reference to
           Exhibit (10) (c) of Emerson's Registration
           Statement on Form S-1, Registration No. 33-
           53621, declared effective by the SEC on
           August 9, 1994).

(10) (d)   Agreement, dated September 15, 1988, between
           NUE and Emerson (incorporated by reference to
           Exhibit (10) (d) of Emerson's Registration
           Statement on Form S-1, Registration No. 33-
           53621, declared effective by the SEC on
           August 9, 1994).

(10) (e)   Form of Promissory Note issued to certain Pre-
           Petition Creditors (incorporated by reference
           to Exhibit (10) (e) of Emerson's Registration
           Statement on Form S-1, Registration No. 33-
           53621, declared effective by the SEC on
           August 9, 1994).

(10) (f)   Loan and Security Agreement, dated March 31,
           1994, by and among Emerson, Majexco Imports,
           Inc. and Congress Financial Corporation
           ("Congress") (incorporated by reference to
           Exhibit (10) (f) of Emerson's Registration
           Statement on Form S-1, Registration No. 33-
           53621, declared effective by the SEC on
           August 9, 1994).

(10) (g)   Emerson Radio Corp. Stock Compensation
           Program (incorporated by reference to Exhibit
           (10) (i) of Emerson's Registration Statement
           on Form S-1, Registration No. 33-53621,
           declared effective by the SEC on August 9,
           1994).

(10) (h)   Employment Agreement between Emerson and
           Eugene I. Davis (incorporated by reference to
           Exhibit 6(a)(4) of Emerson's Quarterly Report
           on Form 10-Q for quarter ended June 30,
           1992).

(10) (i)   Employment Agreement between Emerson and
           Albert G. McGrath, Jr. (incorporated by
           reference to Exhibit 6(a)(7) of Emerson's
           Quarterly Report on Form 10-Q for quarter
           ended June 30, 1992).

(10) (j)   Employment Agreement between Emerson and
           Geoffrey P. Jurick (incorporated by reference
           to Exhibit 6(a)(6) of Emerson's Quarterly
           Report on Form 10-Q for quarter ended June
           30, 1992).

(10) (k)   Employment Agreement between Emerson Radio
           (Hong Kong) Ltd. and Geoffrey P. Jurick
           (incorporated by reference to Exhibit 6(a)(6)
           of Emerson's Quarterly Report on Form 10-Q
           for quarter ended June 30, 1992).

(10) (l)   Employment Agreement between Emerson Radio
           International Ltd. (formerly Emerson Radio
           (B.V.I), Ltd.) and Geoffrey P. Jurick
           (incorporated by reference to  Exhibit
           6(a)(6) of Emerson's Quarterly Report on Form
           10-Q for  quarter ended June 30, 1992).

(10) (m)   Lease Agreement dated as of March 26, 1993,
           by and between Hartz Mountain Parsippany and
           Emerson with respect to the premises located
           at Nine Entin Road, Parsippany, NJ
           (incorporated by reference to Exhibit (10)
           (ww) of Emerson's Annual Report on Form 10-K
           for the year ended December 31, 1992).

(10) (n)   Employment Agreement, dated July 13, 1993,
           between Emerson and Merle Eakins
           (incorporated herein by reference to Exhibit
           (10)(vv) to Emerson's Annual Report on Form
           10-K for the year ended March 31, 1993).

(10) (o)   Employment Agreement, dated April 1, 1994,
           between Emerson and John Walker (incorporated
           herein by reference to Exhibit (10)(ee) of
           Emerson's Registration Statement on Form S-1,
           Registration No. 33-53621, declared effective
           by the SEC on August 9, 1994).

(10) (p)   Liquidating Trust Agreement, dated as of
           March 31, 1994, by and among Emerson, Majexco
           Imports, Inc., H.H. Scott, Inc., and Stuart
           D. Gavsy, Esq., as Trustee (incorporated by
           reference to Exhibit (10) (ff) of Emerson's
           Registration Statement on Form S-1,
           Registration No. 33-53621, declared effective
           by the SEC on August 9, 1994).

(10) (q)   Partnership Agreement, dated April 1, 1994,
           between Emerson and Hopper Radio of Florida,
           Inc. (incorporated by reference to Exhibit
           10(q) of Emerson's Annual Report on Form 10-K
           for the fiscal year ended March 31, 1995).

(10) (r)   Sales Agreement, dated April 1, 1994, between
           Emerson and E & H Partners. (incorporated by
           reference to Exhibit 10(r) of Emerson's
           Annual Report on Form 10-K for the fiscal
           year ended March 31, 1995).

(10) (s)   Agreement, dated July 1, 1994, between
           Emerson and Alex Wijnen relating to
           termination of employment and agreement on
           consulting services. (incorporated by
           reference to Exhibit 10(s) of Emerson's
           Annual Report on Form 10-K for the fiscal
           year ended March 31, 1995).

(10) (t)   Independent Consultant's Agreement, dated
           October 1, 1994, between Emerson Radio
           International Ltd. and Peter G. Bunger.
           (incorporated by reference to Exhibit 10(t)
           of Emerson's Annual Report on Form 10-K for
           the fiscal year ended March 31, 1995).

(10) (u)   Independent Consultant's Agreement, dated
           October 1, 1994, between Emerson Radio Europe
           B.V. and Peter G. Bunger (incorporated by
           reference to Exhibit 10 (u) of Emerson's
           Annual Report on Form 10-K for the fiscal
           year ended March 31, 1995).

(10) (v)   Employment Agreement, dated October 3, 1994,
           between Emerson and Andrew Cohan
           (incorporated by reference to Exhibit 10 (v)
           of Emerson's Annual Report on Form 10-K for
           the fiscal year ended March 31, 1995).

(10) (w)   License Agreement, dated February 22, 1995,
           between Emerson and Otake (incorporated by
           reference to Exhibit 6(a)(1) of Emerson's
           quarterly report on Form 10-Q for quarter
           ended December 31, 1994).

(10) (x)   Supply Agreement, dated February 22, 1995,
           between Emerson and Otake (incorporated by
           reference to Exhibit 6(a)(2) of Emerson's
           quarterly report on Form 10-Q for quarter
           ended December 31, 1994).

(10) (y)   1994 Non-Employee Director Stock Option Plan
           (incorporated by reference to Exhibit 10 (y)
           of Emerson's Annual Report on Form 10-K for
           the fiscal year ended March 31, 1995).

(10) (z)   Amendment No. 1 to Financing Agreements,
           dated as of August 24, 1995, among Emerson,
           Majexco Imports, Inc. and Congress
           (incorporated by reference to Exhibit (2) of
           Emerson's  Current Report on Form 8-K filed
           with the SEC on September 8, 1995).

(11)       Computation of Primary Earnings Per Share
           (incorporated by reference to Exhibit (11) of
           Emerson's Annual Report on Form 10-K for the
           fiscal year ended March 31, 1995).

(12)       Computation of Ratios*

(21)       Subsidiaries of the Registrant as of March
           31, 1995 (incorporated by reference to
           Exhibit (21) of Emerson's Annual Report on
           Form 10-K for the fiscal year ended March 31,
           1995).

(23)       Consent of Experts and Counsel *

(25)       Form T-1 of Bank One, Columbus, NA.*

(27)       Financial Data Schedule for year ended March
           31, 1995 (incorporated by reference to
           Exhibit (27) of Emerson's Annual Report on
           Form 10-K for the fiscal year ended March 31,
           1995).

____________________
*Filed herewith
</PAGE>


                              EXHIBIT 5(a)


                           September 18, 1995


Emerson Radio Corp.
Nine Entin Road
Parsippany, NJ  07054

Gentlemen:

You have requested our opinion, as your securities counsel, in connection
with the registration with the Securities and Exchange Commission under the
Securities Act of 1933, as amended (the "Act"), of a public offering by
certain selling securityholders on a registration statement on Form S-1
(the "Registration Statement") of $20,750,000 aggregate principal amount of
8 1/2% Senior Subordinated Convertible Debentures Due 2002 (the "Debentures")
and the shares of common stock, par value $.01 per share, of the Company
into which such Debentures are convertible (together with the Debentures,
the "Offered Securities").

We have examined and relied upon originals or copies of all such corporate
records of the Company, communications or certifications of public
officials, certificates of officers, directors and representatives of the
Company, and such other documents as we have deemed relevant and necessary
as the basis of the opinions expressed herein.  In making such examination,
we have assumed the genuineness of all signatures, the authenticity of all
documents tendered to us as originals, and the conformity to original
documents of all documents submitted to us as certified or photostatic
copies.

Based upon the foregoing and relying upon statements of fact contained in
the documents that we have examined, we are of the opinion that, when the
Registration Statement becomes effective under the Act, the Offered
Securities offered by the selling securityholders named in, and covered by,
the Registration Statement, when issued and sold as contemplated in the
Registration Statement, will be legally issued, fully paid, and non-
assessable and the Debentures will be binding obligations of the Company.

We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and any amendment thereto and to all references to
this firm contained in the Registration Statement.

                                    Very truly yours,
                                    
                                    
                                    
                                    
                                    
                                    LOWENSTEIN, SANDLER, KOHL,
                                       FISHER & BOYLAN, P.A.
                                    

                                    
                                    
                                   /s/LOWENSTEIN, SANLDER, KOHL,
                                      FISHER & BOYLAN, P.A.

</PAGE>


<TABLE>
                                   EXHIBIT 12

                      EMERSON RADIO CORP. AND SUBSIDIARIES
                                  EXHIBIT TO FORM S-1
               COMPUTATION OF RATIO OF EARNINGS (LOSS) TO COMBINED FIXED
                            CHARGES AND PREFERRED STOCK DIVIDENDS
                              (In thousands, except ratio data)
                        <C>        <C>      <C>       <C>       <C>       <C>      <C>         <C>
                                                       Historical
                        Nine                Three                                  Three       Three
                        Months     Year     Months    Year      Year      Year     Months      Months
                        Ended      Ended    Ended     Ended     Ended     Ended    Ended       Ended  
                        Dec. 31    Dec. 31  Mar. 31   Mar. 31   Mar. 31   Mar. 31  June 30,    June 30,
                        1990       1991     1992      1993      1994      1995     1994        1995
<S>
Pretax Earnings(loss)
                       $(39,851)  $(59,571) $(6,743) $(55,291) $(73,327)  $7,642   $(2,827)     $(1,309)

Fixed Charges:
Interest                 13,978     18,546    4,217    18,257    10,243    2,582       379          547
Amortization of 
  debt expenses            -          -         -         -         -        300        75           75
                         13,978     18,546    4,217    18,257    10,245    2,882       454          622
Earnings(loss)
                        (25,873)   (41,025)  (2,526)  (37,034)  (63,084)  10,524    (2,373)        (687)
Fixed Charges:
   Interest              13,978     18,546    4,217    18,257    10,243    2,582       379          547
Amortization of debt 
  expenses                -           -          -       -         -         300        75           75
Preferred stock dividend
   requirements(a)        -           -          -       -         -         725       181          181

                         13,978     18,546    4,217    18,257   10,243     3,607       635          803

Ratio of Earnings (Loss) to
Combined Fixed Charges and
Preferred Stock
Dividends                 (1.85)     (2.21)   (0.60)    (2.03)   (6.16)     2.92     (3.74)       (0.86)

Coverage Deficiency   $  13,978  $  18,546  $ 4,217  $ 18,257  $ 10,243   $    -    $    635    $   803

</TABLE>
____________
(a)  The preferred stock dividend requirements have been adjusted to
     reflect the pretax earnings which would be required to cover such
     dividend requirements.

</PAGE>
      



                                EXHIBIT 23

                     CONSENT OF INDEPENDENT AUDITORS

      We consent to the reference to our firm under the caption "Experts"
and to the inclusion in this Registration Statement of our report dated May
24, 1995, with respect to the consolidated financial statements of Emerson
Radio Corp.

      Our audits also included the financial statement schedule of Emerson
Radio Corp. listed in Item 16(b) of this Registration Statement as at March
31, 1995, March 31, 1994 and March 31, 1993 and for the years ended March
31, 1995, 1994 and 1993.  This schedule is the responsibility of the
Company's management.  Our responsibility is to express an opinion on this
schedule based on our audits.  In our opinion, the financial statement
schedule referred to above, when considered in relation to the basic
financial statements taken as a whole, presents fairly in all material
respects the information set forth therein.


                                          Ernst & Young LLP



New York, New York
September 18, 1995


                        CONSENT OF COUNSEL


      The Consent of Lowenstein, Sandler, Kohl, Fisher & Boylan, P.A. is
contained in its opinion filed as Exhibit 5(a) to the Registration
Statement.

</PAGE>

                            EXHIBIT 25

                  FORM T-1 OF BANK ONE, COLUMBUS, N.A.

                                                       Registration No.



                   SECURITIES AND EXCHANGE COMMISSION

                         Washington, D.C. 20549
      __________________________________________________________________


                                FORM T-1


               STATEMENT OF ELIGIBILITY AND QUALIFICATION
               UNDER THE TRUST INDENTURE ACT OF 1939 OF A
               CORPORATION  DESIGNATED TO  ACT AS TRUSTEE
      
      
                         BANK ONE, COLUMBUS, NA
      
      
      Not Applicable                                    31-4148768
      (State of Incorporation                     (I.R.S. Employer
      if not a national bank)                  Identification No.)
      
      100 East Broad Street, Columbus, Ohio             43271-0181
      (Address of trustee's principal                   (Zip Code)
      executive offices)
      
                            Victoria Pavlick
                     c/o Bank One Trust Company, NA
                         100 East Broad Street
                       Columbus, Ohio 43271-0181
                             (614) 248-6180
       (Name, address and telephone number of agent for service)
      
      
                          EMERSON RADIO CORP.
          (Exact name of obligor as specified in its charter)
      
      Delaware                                          22-3285224
      
      (State or other jurisdiction of
      (I.R.S.Employer
      incorporation or organization)
      Identification No.)
      
      
      Nine Entin Road                                 07054
      Parsippany, N.J.                                (Zip Code)
      (Address of principal executive offices)
      
      
Emerson Radio Corp. 8 1/2% Senior Subordinated Convertible Debentures Due
2002

                  (Title of the Indenture securities)

                                GENERAL

1.    General Information.
      Furnish the following information as to the trustee:

      (a)   Name and address of each examining or supervising authority to
            which it is subject.

            Comptroller of the Currency, Washington, D.C.

            Federal Reserve Bank of Cleveland, Cleveland, Ohio

            Federal Deposit Insurance Corporation, Washington, D.C.

            The Board of Governors of the Federal Reserve System,
            Washington, D.C.

      (b)   Whether it is authorized to exercise corporate trust powers.

            The trustee is authorized to exercise corporate trust powers.

2.    Affiliations with Obligor and Underwriters.
      If the obligor is an affiliate of the trustee, describe each such
      affiliation.

      The obligor is not an affiliate of the trustee.

16.   List of Exhibits
      List below all exhibits filed as a part of this statement of
      eligibility and qualification.  (Exhibits identified in parentheses,
      on file with the Commission, are incorporated herein by reference as
      exhibits hereto.)

Exhibit 1 - A copy of the Articles of Association of the trustee as now in
effect.

Exhibit 2 - A copy of the Certificate of Authority of the trustee to
commence business, see Exhibit 2 to Form T-1, filed in connection with Form
S-3 relating to Wheeling-Pittsburgh Corporation 9 3/8% Senior Notes
due 2003, Securities and Exchange Commission File No. 33-50709.

Exhibit 3 - A copy of the Authorization of the trustee to exercise
corporate trust powers, see Exhibit 3 to Form T-1, filed in connection with
Form S-3 relating to Wheeling-Pittsburgh  Corporation 9 3/8% Senior Notes
due 2003, Securities and Exchange Commission File No.    33-50709.

Exhibit 4 - A copy of the Bylaws of the trustee as now in effect.

Exhibit 5 - Not applicable.

Exhibit 6 - The consent of the trustee required by Section 321(b) of the
Trust Indenture Act of 1939, as amended.

Exhibit 7 - Report of Condition of the trustee as of the close of business
on June 30, 1995, published pursuant to the requirements of the Comptroller
of the Company.

Exhibit 8 - Not applicable.

Exhibit 9 - Not applicable.
Items 3 through 15 are not answered pursuant to General Instruction B which
requires responses to Item 1, 2 and 16 only, if the obligor is not in
default.

                               SIGNATURE

     Pursuant to the requirements of the Trust Indenture Act of 1939, as
amended, the Trustee, Bank One, Columbus, NA, a national banking
association organized under the National Banking Act, has duly caused this
statement of eligibility and qualification to be signed on its behalf by
the undersigned, thereunto duly authorized, all in Columbus, Ohio, on
September 18, 1995.

                                        Bank One, Columbus, NA

                                        By:
                                            Victoria Pavlick
                                            Authorized Signer


                               Exhibit 1

                BANK ONE, COLUMBUS, NATIONAL ASSOCIATION
                        ARTICLES OF ASSOCIATION

    For the purpose of organizing an association to carry on the business
of banking under the laws of the United States, the following Articles of
Association are entered into:

    FIRST. The title of this Association shall be BANK ONE, COLUMBUS,
NATIONAL ASSOCIATION.

    SECOND.  The main office of the Association shall be in Columbus,
County of Franklin, State of Ohio.  The general business of the Association
shall be conducted at its main office and its branches.

    THIRD.  The Board of Directors of this Association shall consist of not
less than five nor more than twenty-five Directors, the exact number of
Directors within such minimum and maximum limits to be fixed and determined
from time-to-time by resolution of the shareholders at any annual or
special meeting thereof, provided, however, that the Board of Directors, by
resolution of a majority thereof, shall be authorized to increase the
number of its members by not more than two between regular meetings of the
shareholders.  Each Director, during the full term of his directorship,
shall own, as qualifying shares, the minimum number of shares of either
this Association or of its parent bank holding company in accordance with
the provisions of applicable law.  Unless otherwise provided by the laws of
the United States, any vacancy in the Board of Directors for any reason,
including an increase in the number thereof, may be filled by action of the
Board of Directors.

    FOURTH.  The annual meeting of the shareholders for the election of
Directors and the transaction of whatever other business may be brought
before said meeting shall be held at the main office of this Association or
such other place as the Board of Directors may designate, on the day of
each year specified therefor in the By-Laws, but if no election is held on
that day, it may be held on any subsequent business day according to the
provisions of law; and all elections shall be held according to such lawful
regulations as may be prescribed by the Board of Directors.

    FIFTH.  The authorized amount of capital stock of this Association
shall be 2,073,750 shares of common stock of the par value of Ten Dollars
($10) each; but said capital stock may be increased or decreased from
time-to-time, in accordance with the provisions of the laws of the United
States.

         No holder of shares of the capital stock of any class of the
Association shall have the preemptive or preferential right of subscription
to any share of any class of stock of this Association, whether now or
hereafter authorized or to any obligations convertible into stock of this
Association, issued or sold, nor any right of subscription to any thereof
other than such, if any, as the Board of Directors, in its discretion, may
from time-to-time determine and at such price as the Board of Directors may
from time-to-time fix.

         This Association, at any time and from time-to-time, may authorize
and issue debt obligations, whether or not subordinated, without the
approval of the shareholders.

    SIXTH.  The Board of Directors shall appoint one of its members
President of the Association, who shall be Chairman of the Board, unless
the Board appoints another director to be the Chairman.  The Board of
Directors shall have the power to appoint one or more Vice Presidents and
to appoint a Secretary and such other officers and employees as may be
required to transact the business of this Association.

         The Board of Directors shall have the power to define the duties
of the officers and employees of this Association; to fix the salaries to
be paid to them; to dismiss them; to require bonds from them and to fix the
penalty thereof; to regulate the manner in which any increase of the
capital of this Association shall be made; to manage and administer the
business and affairs of this Association; to make all By-Laws that it may
be lawful for them to make; and generally to do and perform all acts that
it may be legal for a Board of Directors to do and perform.

    SEVENTH.  The Board of Directors shall have the power to change the
location of the main office to any other place within the limits of the
City of Columbus, Ohio, without the approval of the shareholders but
subject to the approval of the Comptroller of the Currency; and shall have
the power to establish or change the location of any branch or branches of
this Association to any other location, without the approval of the
shareholders but subject to the approval of the Comptroller of the
Currency.

    EIGHTH.  The corporate existence of this Association shall continue
until terminated in accordance with the laws of the United States.

    NINTH.  The Board of Directors of this Association, or any three or
more shareholders owning, in the aggregate, not less than 10 percent of the
stock of this Association, may call a special meeting of shareholders at
any time.  Unless otherwise provided by the laws of the United States, a
notice of the time, place and purpose of every annual and special meeting
of the shareholders shall be given by first-class mail, postage prepaid,
mailed at least ten days prior to the date of such meeting to each
shareholder of record at his address as shown upon the books of this
Association.

    TENTH.  Every person who is or was a Director, officer or employee of
the Association or of any other corporation which he served as a Director,
officer or employee at the request of the Association as part of his
regularly assigned duties may be indemnified by the Association in
accordance with the provisions of this paragraph against all liability
(including, without limitation, judgments, fines, penalties and
settlements) and all reasonable expenses (including, without limitation,
attorneys' fees and investigative expenses) that may be incurred or paid by
him in connection with any claim, action, suit or proceeding, whether
civil, criminal or administrative (all referred to hereafter in this
paragraphs as "Claims") or in connection with any appeal relating thereto
in which he may become involved as a party or otherwise or with which he
may be threatened by reason of his being or having been a Director, officer
or employee of the Association or such other corporation, or by reason of
any action taken or omitted by him in his capacity as such Director,
officer or employee, whether or not he continues to be such at the time
such liability or expenses are incurred, provided that nothing contained in
this paragraph shall be construed to permit indemnification of any such
person who is adjudged guilty of, or liable for, willful misconduct, gross
neglect of duty or criminal acts, unless, at the time such indemnification
is sought, such indemnification in such instance is permissible under
applicable law and regulations, including published rulings of the
Comptroller of the Currency or other appropriate supervisory or regulatory
authority, and provided further that there shall be no indemnification of
directors, officers, or employees against expenses, penalties, or other
payments incurred in an administrative proceeding or action instituted by
an appropriate regulatory agency which proceeding or action results in a
final order assessing civil money penalties or requiring affirmative action
by an individual or individuals in the form of payments to the Association.
Every person who may be indemnified under the provisions of this paragraph
and who has been wholly successful on the merits with respect to any Claim
shall be entitled to indemnification as of right.  Except as provided in
the preceding sentence, any indemnification under this paragraph shall be
at the sole discretion of the Board of Directors and shall be made only if
the Board of Directors or the Executive Committee acting by a quorum
consisting of Directors who are not parties to such Claim shall find or if
independent legal counsel (who may be the regular counsel of the
Association) selected by the Board of Directors or Executive Committee
whether or not a disinterested quorum exists shall render their opinion
that in view of all of the circumstances then surrounding the Claim, such
indemnification is equitable and in the best interests of the Association.
Among the circumstances to be taken into consideration in arriving at such
a finding or opinion is the existence or non-existence of a contract of
insurance or indemnity under which the Association would be wholly or
partially reimbursed for such indemnification, but the existence or
non-existence of such insurance is not the sole circumstance to be
considered nor shall it be wholly determinative of whether such
indemnification shall be made.  In addition to such finding or opinion, no
indemnification under this paragraph shall be made unless the Board of
Directors or the Executive Committee acting by a quorum consisting of
Directors who are not parties to such Claim shall find or if independent
legal counsel (who may be the regular counsel of the Association) selected
by the Board of Directors or Executive Committee whether or not a
disinterested quorum exists shall render their opinion that the Director,
officer or employee acted in good faith in what he reasonably believed to
be the best interests of the Association or such other corporation and
further in the case of any criminal action or proceeding, that the
Director, officer or employee reasonably believed his conduct to be lawful.
Determination of any Claim by judgment adverse to a Director, officer or
employee by settlement with or without Court approval or conviction upon a
plea of guilty or of nolocontendere or its equivalent shall not create a
presumption that a Director, officer or employee failed to meet the
standards of conduct set forth in this paragraph.  Expenses incurred with
respect to any Claim may be advanced by the Association prior to the final
disposition thereof upon receipt of an undertaking satisfactory to the
Association by or on behalf of the recipient to repay such amount unless it
is ultimately determined that he is entitled to indemnification under this
paragraph.  The rights of indemnification provided in this paragraph shall
be in addition to any rights to which any Director, officer or employee may
otherwise be entitled by contract or as a matter of law.  Every person who
shall act as a Director, officer or employee of this Association shall be
conclusively presumed to be doing so in reliance upon the right of
indemnification provided for in this paragraph.

    ELEVENTH.  These Articles of Association may be amended at any regular
or special meeting of the shareholders by the affirmative vote of the
holders of a majority of the stock of this Association, unless the vote of
the holders of a greater amount of stock is required by law, and in that
case by the vote of the holders of such greater amount.


                              Exhibit 4

                                BY-LAWS
                                   OF
                BANK ONE, COLUMBUS, NATIONAL ASSOCIATION

                               ARTICLE I
                        MEETING OF SHAREHOLDERS


SECTION 1.01.  ANNUAL MEETING.  The regular annual meeting of the
Shareholders of the Bank for the election of Directors and for the
transaction of such business as may properly come before the meeting shall
be held at its main banking house, or other convenient place duly
authorized by the Board of Directors, on the third Monday of January of
each year, or on the next succeeding banking day, if the day fixed falls on
a legal holiday.  If from any cause, an election of directors is not made
on the day fixed for the regular meeting of shareholders or, in the event
of a legal holiday, on the next succeeding banking day, the Board of
Directors shall order the election to be held on some subsequent day, as
soon thereafter as practicable, according to the provisions of law; and
notice thereof shall be given in the manner herein provided for the annual
meeting.  Notice of such annual meeting shall be given by or under the
direction of the Secretary or such other officer as may be designated by
the Chief Executive Officer by first-class mail, postage prepaid, to all
shareholders of record of the Bank at their respective addresses as shown
upon the books of the Bank mailed not less than ten days prior to the date
fixed for such meeting.

SECTION 1.02.  SPECIAL MEETINGS.  A special meeting of the shareholders of
this Bank may be called at any time by the Board of Directors or by any
three or more shareholders owning, in the aggregate, not less than ten
percent of the stock of this Bank.  The notice of any special meeting of
the shareholders called by the Board of Directors, stating the time, place
and purpose of the meeting, shall be given by or under the direction of the
Secretary, or such other officer as is designated by the Chief Executive
Officer, by first-class mail, postage prepaid, to all shareholders of
record of the Bank at their respective addresses as shown upon the books of
the Bank, mailed not less than ten days prior to the date fixed for such
meeting.

    Any special meeting of shareholders shall be conducted and its
proceedings recorded in the manner prescribed in these By-Laws for annual
meetings of shareholders.


SECTION 1.03.  SECRETARY OF SHAREHOLDERS' MEETING.  The Board of Directors
may designate a person to be the Secretary of the meetings of shareholders.
In the absence of a presiding officer, as designated in these By-Laws, the
Board of Directors may designate a person to act as the presiding officer.
In the event the Board of Directors fails to designate a person to preside
at a meeting of shareholders and a Secretary of such meeting, the
shareholders present or represented shall elect a person to preside and a
person to serve as Secretary of the meeting.

    The Secretary of the meetings of shareholders shall cause the returns
made by the judges and election and other proceedings to be recorded in the
minute book of the Bank.  The presiding officer shall notify the
directors-elect of their election and to meet forthwith for the
organization of the new board.

    The minutes of the meeting shall be signed by the presiding officer and
the Secretary designated for the meeting.

SECTION 1.04.  JUDGES OF ELECTION.  The Board of Directors may appoint as
many as three shareholders to be judges of the election, who shall hold and
conduct the same, and who shall, after the election has been held, notify,
in writing over their signatures, the secretary of the shareholders'
meeting of the result thereof and the names of the Directors elected;
provided, however, that upon failure for any reason of any judge or judges
of election, so appointed by the directors, to serve, the presiding officer
of the meeting shall appoint other shareholders or their proxies to fill
the vacancies.  The judges of election at the request of the chairman of
the meeting, shall act as tellers of any other vote by ballot taken at such
meeting, and shall notify, in writing over their signatures, the secretary
of the Board of Directors of the result thereof.

SECTION 1.05.  PROXIES.  In all elections of Directors, each shareholder of
record, who is qualified to vote under the provisions of Federal Law, shall
have the right to vote the number of shares of record in his name for as
many persons as there are Directors to be elected, or to cumulate such
shares as provided by Federal Law.  In deciding all other questions at
meetings of shareholders, each shareholder shall be entitled to one vote on
each share of stock of record in his name.  Shareholders may vote by proxy
duly authorized in writing.  All proxies used at the annual meeting shall
be secured for that meeting only, or any adjournment thereof, and shall be
dated, and if not dated by the shareholder, shall be dated as of the date
of receipt thereof.  No officer or employee of this Bank may act as proxy.

SECTION 1.06.  QUORUM.  Holders of record of a majority of the shares of
the capital stock of the Bank, eligible to be voted, present either in
person or by proxy, shall constitute a quorum for the transaction of
business at any meeting of shareholders, but shareholders present at any
meeting and consti- tuting less than a quorum may, without further notice,
adjourn the meeting from time to time until a quorum is obtained.  A
majority of the votes cast shall decide every question or matter submitted
to the shareholders at any meeting, unless otherwise provided by law or by
the Articles of Association.

                               ARTICLE II
                               DIRECTORS

SECTION 2.01.  MANAGEMENT OF THE BANK.  The business of the Bank shall be
managed by the Board of Directors.  Each director of the Bank shall be the
beneficial owner of a substantial number of shares of BANC ONE CORPORATION
and shall be employed either in the position of Chief Executive Officer or
active leadership within his or her business, professional or community
interest which shall be located within the geographic area in which the
Bank operates, or as an executive officer of the Bank.  A director shall
not be eligible for nomination and re-election as a director of the Bank if
such person's executive or leadership position within his or her business,
professional or community interests which qualifies such person as a
director of Bank terminates.  The age of 70 is the mandatory retirement age
as a director of the Bank.  When a person's eligibility as director of the
Bank terminates, whether because of change in share ownership, position,
residency or age, within 30 days after such termination, such person shall
submit his resignation as a director to be effective at the pleasure of the
Board provided, however, that in no event shall such person be nominated or
elected as a director.  Provided, however, following a person's retirement
or resignation as a director because of the age limitations herein set
forth with respect to election or re-election as a director, such person
may, in special or unusual circumstances, and at the discretion of the
Board, be elected by the directors as a Director Emeritus of the Bank for a
limited period of time.  A Director Emeritus shall have the right to
participate in board meetings but shall be without the power to vote and
shall be subject to re-election by the Board at its organizational meeting
following the Bank's annual meeting of shareholders.

SECTION 2.02.  QUALIFICATIONS.  Each director shall have the qualification
prescribed by law.  No person elected a director may exercise any of the
powers of his office until he has taken the oath of such office.

SECTION 2.03.  TERM OF OFFICE/VACANCIES.  A director shall hold office
until the annual meeting for the year in which his term expires and until
his successor shall be elected and shall qualify, subject, however, to his
prior death, resignation, or removal from office. Whenever any vacancy
shall occur among the directors, the remaining directors shall constitute
the directors of the Bank until such vacancy is filled by the remaining
directors, and any director so appointed shall hold office for the
unexpired term of his or her successor.  Notwithstanding the foregoing,
each director shall hold office and serve at the pleasure of the Board.

SECTION 2.04.  ORGANIZATION MEETING.  The directors elected by the share-
holders shall meet for organization of the new board at the time fixed by
the presiding officer of the annual meeting.  If at the time fixed for such
meeting there is no quorum present, the Directors in attendance may adjourn
from time to time until a quorum is obtained.  A majority of the number of
Directors elected by the shareholders shall constitute a quorum for the
transaction of business.

SECTION 2.05.  REGULAR MEETINGS.  The regular meetings of the Board of
Directors shall be held on the third Monday of each calendar month
excluding March and July, which meeting will be held at 4:00 p.m.  When any
regular meeting of the Board falls on a holiday, the meeting shall be held
on such other day as the Board may previously designate or should the Board
fail to so designate, on such day as the Chairman of the Board of President
may fix.  Whenever a quorum is not present, the directors in attendance
shall adjourn the meeting to a time not later than the date fixed by the
Bylaws for the next succeeding regular meeting of the Board.

SECTION 2.06.  SPECIAL MEETINGS.  Special meetings of the Board of
Directors shall be held at the call of the Chairman of the Board or
President, or at the request of two or more Directors.  Any special meeting
may be held at such place in Franklin County, Ohio, and at such time as may
be fixed in the call.  Written or oral notice shall be given to each
Director not later than the day next preceding the day on which special
meeting is to be held, which notice may be waived in writing.  The presence
of a Director at any meeting of the Board shall be deemed a waiver of
notice thereof by him.  Whenever a quorum is not present the Directors in
attendance shall adjourn the special meeting from day to day until a quorum
is obtained.

SECTION 2.07.  QUORUM.  A majority of the Directors shall constitute a
quorum at any meeting, except when otherwise provided by law; but a lesser
number may adjourn any meeting, from time-to-time, and the meeting may be
held, as adjourned, without further notice.  When, however, less than a
quorum as herein defined, but at least one-third and not less than two of
the authorized number of Directors are present at a meeting of the
Directors, business of the Bank may be transacted and matters before the
Board approved or disapproved by the unanimous vote of the Directors
present.

SECTION 2.08.  COMPENSATION.  Each member of the Board of Directors shall
receive such fees for, and transportation expenses incident to, attendance
at Board and Board Committee Meetings and such fees for service as a
Director irrespective of meeting attendance as from time to time are fixed
by resolution of the Board; provided, however, that payment hereunder shall
not be made to a Director for meetings attended and/or Board service which
are not for the Bank's sole benefit and which are concurrent and
duplicative with meetings attended or board service for an affiliate of the
Bank for which the Director receives payment; and provided further, that
payment hereunder shall not be made in the case of any Director in the
regular employment of the Bank or of one of its affiliates.

SECTION 2.09.  EXECUTIVE COMMITTEE.  There shall be a standing committee of
the Board of Directors known as the Executive Committee which shall possess
and exercise, when the Board is not in session, all powers of the Board
that may lawfully be delegated.  The Executive Committee shall also
exercise the powers of the Board of Directors in accordance with the
Provisions of the "Employees Retirement Plan" and the "Agreement and
Declaration of Trust" as the same now exist or may be amended hereafter.
The Executive Committee shall consist of not fewer than four board members,
including the Chairman of the Board and President of the Bank, one of whom,
as hereinafter required by these By-laws, shall be the Chief Executive
Officer.  The other members of the Committee shall be appointed by the
Chairman of the Board or by the President, with the approval of the Board
and shall continue as members of the Executive Committee until their
successors are appointed, provided, however, that any member of the
Executive Committee may be removed by the Board upon a majority vote
thereof at any regular or special meeting of the Board.  The Chairman or
President shall fill any vacancy in the Committee by the appointment of
another Director, subject to the approval of the Board of Directors.  The
regular meetings of the Executive Committee shall be held on a regular
basis as scheduled by the Board of Directors.  Special meetings of the
Executive Committee shall be held at the call of the Chairman or President
or any two members thereof at such time or times as may be designated.  In
the event of the absence of any member or members of the Committee, the
presiding member may appoint a member or members of the Board to fill the
place or places of such absent member or members to serve during such
absence.  Not fewer than three members of the Committee must be present at
any meeting of the Executive Committee to constitute a quorum, provided,
however that with regard to any matters on which the Executive Committee
shall vote, a majority of the Committee members present at the meeting at
which a vote is to be taken shall not be officers of the Bank and, provided
further, that if, at any meeting at which the Chairman of the Board and
President are both present, Committee members who are not officers are not
in the majority, then the Chairman of the Board or President, which ever of
such officers is not also the Chief Executive Officer, shall not be
eligible to vote at such meeting and shall not be recognized for purposes
of determining if a quorum is present at such meeting.  When neither the
Chairman of the Board nor President are present, the Committee shall
appoint a presiding officer.  The Executive Committee shall keep a record
of its proceedings and report its proceedings and the action taken by it to
the Board of Directors.

SECTION 2.10  COMMUNITY REINVESTMENT ACT AND COMPLIANCE POLICY COMMITTEE.
There shall be a standing committee of the Board of Directors known as the
Community Reinvestment Act and Compliance Policy Committee the duties of
which shall be, at least once in each calendar year, to review, develop and
recommend policies and programs related to the Bank's Community
Reinvestment Act Compliance and regulatory compliance with all existing
statutes, rules and regulations affecting the Bank under state and federal
law.  Such Committee shall provide and promptly make a full report of such
review of current Bank policies with regard to Community Reinvestment Act
and regulatory compliance in writing to the Board, with recommendations, if
any, which may be necessary to correct any unsatisfactory conditions.  Such
Committee may, in its discretion, in fulfilling its duties, utilize the
Community Reinvestment Act officers of the Bank, Banc One Ohio Corporation
and Banc One Corporation and may engage outside Community Reinvestment Act
experts, as approved by the Board, to review, develop and recommend
policies and programs as herein required.  The Community Reinvestment Act
and regulatory compliance policies and procedures established and the
recommendations made shall be consistent with, and shall supplement, the
Community Reinvestment Act and regulatory compliance programs, policies and
procedures of Banc One Corporation and Banc One Ohio Corporation.  The
Community Reinvestment Act and Compliance Policy Committee shall consist of
not fewer than four board members, one of whom shall be the Chief Executive
Officer and a majority of whom are not officers of the Bank.  Not fewer
than three members of the Committee, a majority of whom are not officers of
the Bank, must be present to constitute a quorum.  The Chairman of the
Board or President of the Bank, whichever is not the Chief Executive
Officer, shall be an ex officio member of the Community Reinvestment Act
and Compliance Policy Committee.  The Community Reinvestment Act and
Compliance Policy Committee, whose chairman shall be appointed by the
Board, shall keep a record of its proceedings and report its proceedings
and the action taken by it to the Board of Directors.

SECTION 2.11.  TRUST COMMITTEES.  There shall be two standing Committees
known as the Trust Management Committee and the Trust Examination Committee
appointed as hereinafter provided.

SECTION 2.12.  OTHER COMMITTEES.  The Board of Directors may appoint such
special committees from time to time as are in its judgment necessary in
the interest of the Bank.

                             ARTICLE III
              OFFICERS, MANAGEMENT STAFF AND EMPLOYEES

SECTION 3.01.  OFFICERS AND MANAGEMENT STAFF.

    (a)  The officers of the Bank shall include a President, Secretary  and
         Security Officer and may include a Chairman of the Board, one or
         more Vice Chairmen, one or more Vice Presidents (which may include
         one or more Executive Vice Presidents and/or Senior Vice
         Presidents) and one or more Assistant Secretaries, all of whom
         shall be elected by the Board.  All other officers may be elected
         by the Board or appointed in writing by the Chief Executive
         Officer.  The salaries of all officers elected by the Board shall
         be fixed by the Board.  The Board from time-to-time shall
         designate the President or Chairman of the Board to serve as the
         Bank's Chief Executive Officer.

    (b)  The Chairman of the Board, if any, and the President shall be
         elected by the Board from their own number.  The President and
         Chairman of the Board shall be re-elected by the Board annually at
         the organizational meeting of the Board of Directors following the
         Annual Meeting of Shareholders.  Such officers as the Board shall
         elect from their own number shall hold office from the date of
         their election as officers until the organization meeting of the
         Board of Directors following the next Annual Meeting of
         Shareholders, provided, however, that such officers may be
         relieved of their duties at any time by action of the Board in
         which event all the powers incident to their office shall
         immediately terminate.

    (c)  Except as provided in the case of the elected officers who are
         members of the Board, all officers, whether elected or appointed,
         shall hold office at the pleasure of the Board.  Except as
         otherwise limited by law or these By-laws, the Board assigns to
         Chief Executive Officer and/or his designees the authority to
         appoint and dismiss any elected or appointed officer or other
         member of the Bank's management staff and other employees of the
         Bank, as the person in charge of and responsible for any branch
         office, department, section, operation, function, assignment or
         duty in the Bank.

    (d)  The management staff of the Bank shall include officers elected by
         the Board, officers appointed by the Chief Executive Officer, and
         such other persons in the employment of the Bank who, pursuant to
         written appointment and authorization by a duly authorized officer
         of the Bank, perform management functions and have management
         responsi- bilities.  Any two or more offices may be held by the
         same person except that no person shall hold the office of
         Chairman of the Board and/or President and at the same time also
         hold the office of Secretary.

    (e)  The Chief Executive Officer of the Bank and any other officer of
         the Bank, to the extent that such officer is authorized in writing
         by the Chief Executive Officer, may appoint persons other than
         officers who are in the employment of the Bank to serve in
         management positions and in connection therewith, the appointing
         officer may assign such title, salary, responsibilities and
         functions as are deemed appropriate by him, provided, however,
         that nothing contained herein shall be construed as placing any
         limitation on the authority of the Chief Executive Officer as
         provided in this and other sections of these By-Laws.

SECTION 3.02.  CHIEF EXECUTIVE OFFICER.  The Chief Executive Officer of the
Bank shall have general and active management of the business of the Bank
and shall see that all orders and resolutions of the Board of Directors are
carried into effect.  Except as otherwise prescribed or limited by these
By-Laws, the Chief Executive Officer shall have full right, authority and
power to control all personnel, including elected and appointed officers,
of the Bank, to employ or direct the employment of such personnel and
officers as he may deem necessary, including the fixing of salaries and the
dismissal of them at pleasure, and to define and prescribe the duties and
responsibility of all Officers of the Bank, subject to such further
limitations and directions as he may from time-to-time deem proper.  The
Chief Executive Officer shall perform all duties incident to his office and
such other and further duties, as may, from time-to-time, be required of
him by the Board of Directors or the shareholders.  The specification of
authority in these By-Laws wherever and to whomever granted shall not be
construed to limit in any manner the general powers of delegation granted
to the Chief Executive Officer in conducting the business of the Bank.  The
Chief Executive Officer or, in his absence, the Chairman of the Board or
President of the Bank, as designated by the Chief Executive Officer, shall
preside at all meetings of shareholders and meetings of the Board.  In the
absence of the Chief Executive Officer, such officer as is designated by
the Chief Executive Officer shall be vested with all the powers and perform
all the duties of the Chief Executive Officer as defined by these By-Laws.
When designating an officer to serve in his absence, the Chief Executive
Officer shall select an officer who is a member of the Board of Directors
whenever such officer is available.

SECTION 3.03.  POWERS OF OFFICERS AND MANAGEMENT STAFF.  The Chief
Executive Officer, the Chairman of the Board, the President, and those
officers so designated and authorized by the Chief Executive Officer are
authorized for an on behalf of the Bank, and to the extent permitted by
law, to make loans and discounts; to purchase or acquire drafts, notes,
stock, bonds, and other securities for investment of funds held by the
Bank; to execute and purchase acceptances; to appoint, empower and direct
all necessary agents and attor- neys; to sign and give any notice required
to be given; to demand payment and/or to declare due for any default any
debt or obligation due or payable to the Bank upon demand or authorized to
be declared due; to foreclose any mort- gages, to exercise any option,
privilege or election to forfeit, terminate, extend or renew any lease; to
authorize and direct any proceedings for the collection of any money or for
the enforcement of any right or obligation; to adjust, settle and
compromise all claims of every kind and description in favor of or against
the Bank, and to give receipts, releases and discharges therefor; to borrow
money and in connection therewith to make, execute and deliver notes, bonds
or other evidences of indebtedness; to pledge or hypothe- cate any
securities or any stocks, bonds, notes or any property real or personal
held or owned by the Bank, or to rediscount any notes or other obli-
gations held or owned by the Bank, to employ or direct the employment of
all personnel, including elected and appointed officers, and the dismissal
of them at pleasure, and in furtherance of and in addition to the powers
hereinabove set forth to do all such acts and to take all such proceedings
as in his judgment are necessary and incidental to the operation of the
Bank.

    Other persons in the employment of the Bank, including but not limited
to officers and other members of the management staff, may be authorized by
the Chief Executive Officer, or by an officer so designated and authorized
by the chief Executive Officer, to perform the powers set forth above,
subject, how- ever, to such limitations and conditions as are set forth in
the authorization given to such persons.

SECTION 3.04.  SECRETARY.  The Secretary or such other officers as may be
designated by the Chief Executive Officer shall have supervision and
control of the records of the Bank and, subject to the direction of the
Chief Executive Officer, shall undertake other duties and functions usually
performed by a corporate secretary.  Other officers may be designated by
the Chief Executive Officer or the Board of Directors as Assistant
Secretary to perform the duties of the Secretary.

SECTION 3.05.  EXECUTION OF DOCUMENTS.  The Chief Executive Officer,
Chairman of the Board, President, any officer being a member of the Bank's
management staff who is also a person in charge of and responsible for any
department within the Bank and any other officer to the extent such officer
is so designated and authorized by the Chief Executive Officer, the
Chairman of the Board, the President, or any other officer who is a member
of the Bank's management staff who is in charge of and responsible for any
department within the Bank, are hereby authorized on behalf of the Bank to
sell, assign, lease, mortgage, transfer, deliver and convey any real or
personal property now or hereafter owned by or standing in the name of the
Bank or its nominee, or held by this Bank as collateral security, and to
execute and deliver such deeds, contracts, leases, assignments, bills of
sale, transfers or other papers or documents as may be appropriate in the
circumstances; to execute any loan agreement, security agreement,
commitment letters and financing statements and other documents on behalf
of the Bank as a lender; to execute purchase orders, documents and
agreements entered into by the Bank in the ordinary course of business,
relating to purchase, sale, exchange or lease of services, tangible
personal property, materials and equipment for the use of the Bank; to
execute powers of attorney to perform specific or general functions in the
name of or on behalf of the Bank; to execute promissory notes or other
instruments evidencing debt of the Bank; to execute instruments pledging or
releasing securities for public funds, documents submitting public fund
bids on behalf of the Bank and public fund contracts; to purchase and
acquire any real or personal property including loan portfolios and to
execute and deliver such agreements, contracts or other papers or documents
as may be appropriate in the circumstances; to execute any indemnity and
fidelity bonds, proxies or other papers or documents of like or different
character necessary, desirable or incidental to the conduct of its banking
business; to execute and deliver settlement agreements or other papers or
documents as may be appropriate in connection with a dismissal authorized
by Section 3.01(c) of these By-laws; to execute agreements, instruments,
documents, contracts or other papers of like or difference character
necessary, desirable or incidental to the conduct of its banking business;
and to execute and deliver partial releases from and discharges or
assignments of mortgages, financing statements and assignments or surrender
of insurance policies, now or hereafter held by this Bank.

    The Chief Executive Officer, Chairman of the Board, President, any
officer being a member of the Bank's management staff who is also a person
in charge of and responsible for any department within the Bank, and any
other officer of the Bank so designated and authorized by the Chief
Executive Officer, Chairman of the Board, President or any officer who is a
member of the Bank's management staff who is in charge of and responsible
for any department within the Bank are authorized for and on behalf of the
Bank to sign and issue checks, drafts, and certificates of deposit; to sign
and endorse bills of exchange, to sign and countersign foreign and domestic
letters of credit, to receive and receipt for payments of principal,
interest, dividends, rents, fees and payments of every kind and description
paid to the Bank, to sign receipts for property acquired by or entrusted to
the Bank, to guarantee the genuineness of signatures on assignments of
stocks, bonds or other securities, to sign certifications of checks, to
endorse and deliver checks, drafts, warrants, bills, notes, certificates of
deposit and acceptances in all business transactions of the Bank.

    Other persons in the employment of the Bank and of its subsidiaries,
including but not limited to officers and other members of the management
staff, may be authorized by the Chief Executive Officer, Chairman of the
Board, President or by an officer so designated by the Chief Executive
Officer, Chairman of the Board, or President to perform the acts and to
execute the documents set forth above, subject, however, to such
limitations and conditions as are contained in the authorization given to
such person.

SECTION 3.06.  PERFORMANCE BOND.  All officers and employees of the Bank
shall be bonded for the honest and faithful performance of their duties for
such amount as may be prescribed by the Board of Directors.

                               ARTICLE IV
                            TRUST DEPARTMENT

SECTION 4.01.  TRUST DEPARTMENT.  Pursuant to the fiduciary powers granted
to this Bank under the provisions of Federal Law and Regulations of the
Comp- troller of the Currency, there shall be maintained a separate Trust
Department of the Bank, which shall be operated in the manner specified
herein.

SECTION 4.02.  TRUST MANAGEMENT COMMITTEE.  There shall be a standing
Committee known as the Trust Management Committee, consisting of at least
five members, a majority of whom shall not be officers of the Bank.  The
Committee shall consist of the Chairman of the Board who shall be Chairman
of the Com- mittee, the President, and at least three other Directors
appointed by the Board of Directors and who shall continue as members of
the Committee until their successors are appointed.  Any vacancy in the
Trust Management Committee may be filled by the Board at any regular or
special meeting.  In the event of the absence of any member or members,
such Committee may, in its discretion, appoint members of the Board to fill
the place of such absent members to serve during such absence.  Three
members of the Committee shall constitute a quorum.  Any member of the
Committee may be removed by the Board by a majority vote at any regular or
special meeting of the Board.  The Committee shall meet at such times as it
may determine or at the call of the Chairman, or President or any two
members thereof.

    The Trust Management Committee, under the general direction of the
Board of Directors, shall supervise the policy of the Trust Department
which shall be formulated and executed in accordance with Law, Regulations
of the Comp- troller of the Currency, and sound fiduciary principles.

SECTION 4.03.  TRUST EXAMINATION COMMITTEE.  There shall be a standing
Commit- tee known as the Trust Examination Committee, consisting of three
directors appointed by the Board of Directors and who shall continue as
members of the committee until their successors are appointed.  Such
members shall not be active officers of the Bank.  Two members of the
Committee shall constitute a quorum.  Any member of the Committee may be
removed by the Board by a majority vote at any regular or special meeting
of the Board.  The Committee shall meet at such times as it may determine
or at the call of two members thereof.

    This Committee shall, at least once during each calendar year and
within fifteen months of the last such audit, or at such other time(s) as
may be required by Regulations of the Comptroller of the Currency, make
suitable audits of the Trust Department or cause suitable audits to be made
by auditors responsible only to the Board of Directors, and at such time
shall ascertain whether the Department has been administered in accordance
with Law, Regula- tions of the Comptroller of the Currency and sound
fiduciary principles.

    The Committee shall promptly make a full report of such audits in
writing to the Board of Directors of the Bank, together with a
recommendation as to what action, if any, may be necessary to correct any
unsatisfactory condition.  A report of the audits together with the action
taken thereon shall be noted in the Minutes of the Board of Directors and
such report shall be a part of the records of this Bank.
SECTION 4.04.  MANAGEMENT.  The Trust Department shall be under the
management and supervision of an officer of the Bank or of the trust
affiliate of the Bank designated by and subject to the advice and direction
of the Chief Executive Officer.  Such officer having supervisory
responsibility over the Trust Department shall do or cause to be done all
things necessary or proper in carrying on the business of the Trust
Department in accordance with provi- sions of law and applicable
regulations.

SECTION 4.05.  HOLDING OF PROPERTY.  Property held by the Trust Department
may be carried in the name of the Bank in its fiduciary capacity, in the
name of Bank, or in the name of a nominee or nominees.

SECTION 4.06.  TRUST INVESTMENTS.  Funds held by the Bank in a fiduciary
capacity awaiting investment or distribution shall not be held uninvested
or undistributed any longer than is reasonable for the proper management of
the account and shall be invested in accordance with the instrument
establishing a fiduciary relationship and local law.  Where such instrument
does not specify the character or class of investments to be made and does
not vest in the Bank any discretion in the matter, funds held pursuant to
such instrument shall be invested in any investment which corporate
fiduciaries may invest under local law.

    The investments of each account in the Trust Department shall be kept
separate from the assets of the Bank, and shall be placed in the joint
custody or control of not less than two of the officers or employees of the
Bank or of the trust affiliate of the Bank designated for the purpose by
the Trust Management Committee.

SECTION 4.07.  EXECUTION OF DOCUMENTS.  The Chief Executive Officer,
Chairman of the Board, President, any officer of the Trust Department, and
such other officers of the trust affiliate of the Bank as are specifically
designated and authorized by the Chief Executive Officer, the President, or
the officer in charge of the Trust Department, are hereby authorized, on
behalf of this Bank, to sell, assign, lease, mortgage, transfer, deliver
and convey any real property or personal property and to purchase and
acquire any real or personal property and to execute and deliver such
agreements, contracts, or other papers and documents as may be appropriate
in the circumstances for property now or hereafter owned by or standing in
the name of this Bank, or its nominee, in any fiduciary capacity, or in the
name of any principal for whom this Bank may now or hereafter be acting
under a power of attorney, or as agent and to execute and deliver partial
releases from any discharges or assignments or mortgages and assignments or
surrender of insurance policies, to execute and deliver deeds, contracts,
leases, assignments, bills of sale, transfers or such other papers or
documents as may be appropriate in the circumstances for property now or
hereafter held by this Bank in any fiduciary capacity or owned by any
principal for whom this Bank may now or hereafter be acting under a power
of attorney or as agent; to execute and deliver settlement agreements or
other papers or documents as may be appropriate in connection with a
dismissal authorized by Section 3.01(c) of these By-laws; provided that the
signature of any such person shall be attested in each case by any officer
of the Trust Department or by any other person who is specifically
authorized by the Chief Executive Officer, the President or the officer in
charge of the Trust Department.

    The Chief Executive Officer, Chairman of the Board, President, any
officer of the Trust Department and such other officers of the trust
affiliate of the Bank as are specifically designated and authorized by the
Chief Executive Officer, the President, or the officer in charge of the
Trust Department, or any other person or corporation as is specifically
authorized by the Chief Executive Officer, the President or the officer in
charge of the Trust Department, are hereby authorized on behalf of this
Bank, to sign any and all pleadings and papers in probate and other court
proceedings, to execute any indemnity and fidelity bonds, trust agreements,
proxies or other papers or documents of like or different character
necessary, desirable or incidental to the appointment of the Bank in any
fiduciary capacity and the conduct of its business in any fiduciary
capacity; also to foreclose any mortgage, to execute and deliver receipts
for payments of principal, interest, dividends, rents, fees and payments of
every kind and description paid to the Bank; to sign receipts for property
acquired or entrusted to the Bank; also to sign stock or bond certificates
on behalf of this Bank in any fiduciary capacity and on behalf of this Bank
as transfer agent or registrar; to guarantee the genuineness of signatures
on assignments of stocks, bonds or other securities, and to authenticate
bonds, debentures, land or lease trust certificates or other forms of
security issued pursuant to any indenture under which this Bank now or
hereafter is acting as Trustee.  Any such person, as well as such other
persons as are specifically authorized by the Chief Executive Officer or
the officer in charge of the Trust Department, may sign checks, drafts and
orders for the payment of money executed by the Trust Department in the
course of its business.

SECTION 4.08.  VOTING OF STOCK.  The Chairman of the Board, President, any
officer of the Trust Department, any officer of the trust affiliate of the
Bank and such other persons as may be specifically authorized by Resolution
of the Trust Management Committee or the Board of Directors, may vote
shares of stock of a corporation of record on the books of the issuing
company in the name of the Bank or in the name of the Bank as fiduciary, or
may grant proxies for the voting of such stock of the granting if same is
permitted by the instrument under which the Bank is acting in a fiduciary
capacity, or by the law applicable to such fiduciary account.  In the case
of shares of stock which are held by a nominee of the Bank, such shares may
be voted by such person(s) authorized by such nominee.

                               ARTICLE V
                     STOCKS AND STOCK CERTIFICATES

SECTION 5.01.  STOCK CERTIFICATES.  The shares of stock of the Bank shall
be evidenced by certificates which shall bear the signature of the Chairman
of the Board, the President, or a Vice President (which signature may be
engraved, printed or impressed), and shall be signed manually by the
Secretary, or any other officer appointed by the Chief Executive Officer
for that purpose.

    In case any such officer who has signed or whose facsimile signature
has been placed upon such certificate shall have ceased to be such before
such certificate is issued, it may be issued by the Bank with the same
effect as if such officer had not ceased to be such at the time of its
issue.  Each such certificate shall bear the corporate seal of the Bank,
shall recite on its fact that the stock represented thereby is transferable
only upon the books of the Bank properly endorsed and shall recite such
other information as is required by law and deemed appropriate by the
Board.  The corporate seal may be facsimile engraved or printed.

SECTION 5.02.  STOCK ISSUE AND TRANSFER.  The shares of stock of the Bank
shall be transferable only upon the stock transfer books of the Bank and
except as hereinafter provided, no transfer shall be made or new
certificates issued except upon the surrender for cancellation of the
certificate or certificates previously issued therefor.  In the case of the
loss, theft, or destruction of any certificate, a new certificate may be
issued in place of such certificate upon the furnishing of any affidavit
setting forth the circumstances of such loss, theft, or destruction and
indemnity satisfactory to the Chairman of the Board, the President, or a
Vice President.  The Board of Directors, or the Chief Executive Officer,
may authorize the issuance of a new certificate therefor without the
furnishing of indemnity.  Stock Transfer Books, in which all transfers of
stock shall be recorded, shall be provided.

    The stock transfer books may be closed for a reasonable period and
under such conditions as the Board of Directors may at any time determine
for any meeting of shareholders, the payment of dividends or any other
lawful purpose.  In lieu of closing the transfer books, the Board may, in
its discretion, fix a record date and hour constituting a reasonable period
prior to the day designated for the holding of any meeting of the
shareholders or the day appointed for the payment of any dividend or for
any other purpose at the time as of which shareholders entitled to notice
of and to vote at any such meeting or to receive such dividend or to be
treated as shareholders for such other purpose shall be determined, and
only shareholders of record at such time shall be entitled to notice of or
to vote at such meeting or to receive such dividends or to be treated as
shareholders for such other purpose.

                               ARTICLE VI
                        MISCELLANEOUS PROVISIONS

SECTION 6.01.  SEAL.  The impression made below is an impression of the
seal adopted by the Board of Directors of BANK ONE, COLUMBUS, NATIONAL
ASSOCIATION.  The Seal may be affixed by any officer of the Bank to any
document executed by an authorized officer on behalf of the Bank, and any
officer may certify any act, proceedings, record, instrument or authority
of the Bank.

SECTION 6.02.  BANKING HOURS.  Subject to ratification by the Executive
Committee, the Bank and each of its Branches shall be open for business on
such days and during such hours as the Chief Executive Officer of the Bank
shall, from time to time, prescribe.

SECTION 6.03.  MINUTE BOOK.  The organization papers of this Bank, the
Articles of Association, the returns of the judges of elections, the
By-Laws and any amendments thereto, the proceedings of all regular and
special meetings of the shareholders and of the Board of Directors, and
reports of the committees of the Board of Directors shall be recorded in
the minute book of the Bank.  The minutes of each such meeting shall be
signed by the presiding Officer and attested by the secretary of the
meetings.

SECTION 6.04.  AMENDMENT OF BY-LAWS.  These By-Laws may be amended by vote
of a majority of the Directors.

                               EXHIBIT 6


Securities and Exchange Commission
Washington, D.C. 20549


                                CONSENT


The undersigned, designated to act as Trustee under the Indenture for
Emerson Radio Corp. described in the attached Statement of Eligibility and
Qualification, does hereby consent that reports of examinations by Federal,
State, Territorial, or District Authorities may be furnished by such
authorities to the Commission upon the request of the Commission.

This Consent is given pursuant to the provision of Section 321(b) of the
Trust Indenture Act of 1939, as amended.

                              Bank One, Columbus, NA



Dated: September 18, 1995           By:----------------------
                                       Victoria Pavlick
                                       Authorized Signer



<PAGE>
09/20/950156260.01
Federal Financial Institutions Examination Council

OMB Number:  7100-0036
Federal Deposit Insurance Corporation
OMB Number:  3064-0052
Office of the Comptroller of the Currency
OMB Number:  1557-0081
Expires March 31, 1996

Consolidated Reports of Condition and Income for
A Bank With Domestic and Foreign Office - FFIEC 031

Report at the close of business June 30, 1995     (950630)

                                              (RCRI 9999)

This report is required by law: 12 U.S.C. 324 (State member banks); 12
U.S.C. 1817 (State nonmember banks); and 12 U.S.C. 161 (National banks).

This report form is to be filed by banks with branches and consolidated
subsidiaries in U.S. territories and possessions, Edge or Agreement
subsidiaries, foreign branches, consolidated foreign subsidiaries, or
International Banking Facilities.

NOTE: The Reports of Condition and Income must be signed by an authorized
officer and the Report of Condition must be attested to by not less than two
directors (trustees) for State nonmember banks and three directors for State
member and National banks.

I. Richard D. Nadler,Controller
Name and Title of Officer Authorized to Sign Report

of the named bank do hereby declare that these Reports of Condition and
Income (including the supporting schedules) have been prepared in conformance
with the instructions issued by the appropriate Federal regulatory authority
and are true to the best of my knowledge and belief.


/s/ R.D. Nadler
Signature of Officer Authorized to Sign Report

/s/ 7/26/95
Date of Signature

For Banks Submitting Hard Copy Report Forms:

State Member Banks: Return the original and one copy to the appropriate
Federal Reserve District Bank.

State Nonmember Banks:  Return the original only in the special return
address envelope provided.  If express mail is used in lieu of the special
return address envelope, return the original only to the FDIC, c/o Quality
Data Systems, 2127 Espey Court, Suite 204, Crofton, MD 21114.

The Reports of Condition and Income are to be prepared in accordance with
Federal regulatory authority instructions.  NOTE:  These instructions may in
some cases differ from generally accepted accounting principles.

We,the undersigned directors (trustees), attest to the correctness of this
Report of Condition (including the supporting schedules) and declare that it
has been examined by us and to the best of our knowledge and belief has been
prepared in conformance with the instructions issued by the appropriate
Federal regulatory authority and is true and correct.

/s/ Alex Shumate
Director (Trustee)

/s/ William M. Bennett
Director (Trustee)


/s/ Frederick L. Cullen
Director (Trustee)

Alex Shumate
William M. Bennett
Federick L. Cullen

National Banks:  Return the original only in the special return address
envelope provided.  If express mail is used in lieu of the special return
address envelope, return the original only to the FDIC, c/o Quality Data
Systems, 2127 Espey Court, Suite 204, Crofton, MD 21114.

</PAGE>

<PAGE>
Consolidated Reports of Condition and Income for
A Bank With Domestic and Foreign Offices

Table of Contents

Signature Page.................................................Cover

Report of Income
Schedule RI-Income Statement....................................RI-1, 2, 3
Schedule RI-A-Changes in Equity Capital.........................RI-4
Schedule RI-B-Charge-offs and Recoveries and Changes in
  Allowance for Loan and Lease Losses....................... ...RI-4, 5
Schedule R-IC-Applicable Income Taxes by Taxing
Authority.......................................................RI-5
Schedule RI-D-Income from International Operations..............RI-6
Schedule RI-E-Explanations......................................RI-7, 8
Report of Condition
Schedule RC-Balance Sheet.......................................RC-1, 2
Schedule RC-A - Cash and Balances Due From Depository
Institutions....................................................RC-3
Schedule RC-B-Securities........................................RC-3, 4, 5
Schedule RC-C-Loans and Lease Financing Receivables:
   Part I. Loans and Leases.....................................RC-6, 7
   Part II. Loans to Small Businesses and Small Farms (included
   in the forms for June 30 only)...............................RC-7a, 7b

Schedule RC-D-Trading Assets and Liabilities (to be completed
    only by selected banks).....................................RC-8
Schedule RC-E - Deposit Liabilities...........................  RC-9, 10, 11
Schedule RC-F- Other Assets.....................................RC-11
Schedule RC-G-Other Liabilities.................................RC-11
Schedule RC-H-Selected Balance Sheet Items for Domestic Offices.RC-12
Schedule RC-I-Selected Assets and Liabilities of IBFs...........RC-13
Schedule RC-K-Quarterly Averages................................RC-13
Schedule RC-L-Off-Balance Sheet Item............................RC-14, 15, 16
Schedule RC-M-Memoranda.........................................RC-17, 18
Schedule RC-N-Past Due and Nonaccural Loans, Leases, and
  Other Assets..................................................RC-19, 20
Schedule RC-O)-Other Data for Deposit Insurance Assessments.....RC-21, 22
Schedule RC-R-Risk-Based Capital................................RC-23, 24
Optional Narrative Statement Concerning the Amounts Reported in
  the Reports of Condition and Income ..........................RC-25
Special Report (to be completed by all banks)
Schedule RC-J - Repricing Opportunities (sent only to and to be
  completed only by savings banks)
Disclosure of Estimated Burden

The estimated average burden associated with this information collection is
31.6 hours per respondent and is estimated to vary from 15 to 225 hours per
response, depending on individual circumstances.  Burden estimates include the
time for reviewing instructions, gathering and maintaining data in the
required form, and completing the information collection, but exclude the
time for compiling and maintaining business records in the
normal course of a respondent's activities.  Comments concerning the accuracy
of this burden estimate and suggests for reducing this burden should be
directed to the Office of Information and Regulatory Affairs, Office of
Management and Budget, Washington, D.C. 20503, and to one of the following:

Secretary
Board of Governors of the Federal Reserve System
Washington, D.C. 20551

Legislative and Regulatory Analysis Division
Office of the Comptroller of the Currency
Washington, D.C. 20219

Assistant Executive Secretary
Federal Deposit Insurance Corporation
Washington, D.C. 20429

For information or assistance, National and State nonmember banks should
contact the FDIC's Call Reports Analysis Unit, 550 17th Street, NW,
Washington, D.C. 20429, toll free on (800) 688-FDIC (3342), Monday through
Friday between 8:00 a.m. and 5:00 p.m., Eastern time.  State member banks
should contact their Federal Reserve District Bank.
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA   Call Date: 6/30/95  ST-BK: 
                                               39-1580 FFIEC 031A
Address:              100 East Broad Street    Page RI-1
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559


Consolidated Report of Income for the period January 1, 1995 -June 30, 1995

All Report of Income Schedules are to be reported on a calendar year-to-date
basis in thousands of dollars.

Schedule RI--Income Statement

                         I480
           Dollar Amounts in Thousands       RIAD   Bil   Mil  Thou
Interest Income:                             //////////////////////
a. Interest and fee income on loans:         //////////////////////
   (1) In domestic offices:                  //////////////////////
        (a) Loans secured by real estate     4011       50,454      1.a.(1)(a)
        (b) Loans to depository institutions 4019            0      1.a.(1)(b)
        (c) Loans to finance agricultrial
            production and other loans to
            farmers                          4024          291      1.a.(1)(c)
        (d) Commercial and industrial loans  4012       26,902      1.a.(1)(d)
        (e) Acceptances of other banks       4026            0      1.a.(1)(e)
        (f) Loans to individuals for household,
            family, and other personal 
            expenditures:                     ///////////////////
            (1) Credit cards and related plans4054     124,632     1.a.(1)(f)(1)
               (2) Other                      4055      57,809     1.a.(1)(f)(2)
        (g) Loans to foreign governments and
            official institutions             4056           0     1.a.(1)(g)
        (h) Obligations (other than securities
            and leases) of states and political /////////////////////
            subdivisions in U.S.:               /////////////////////
            (1) Taxable obligations           4503          76    1.a.(1)(h)(1)
            (2) Tax-exempt obligations        4504         818    1.a.(1)(h)(2)
        (i) All other loans in domestic 
            offices                           4058       1,680    1.a.(1)(i)
    (2) In foreign offices, Edge and Agreement
              subsidiaries, and IBFs          4059           0    1.a.(2)
b. Income from lease financing receivables:    ///////////////////////
    (1) Taxable leases                        4505      23,378   1.b.(1)
    (2)  Tax-exempt leases                    4307         252   1.b.(2)
c. Interest income on balances due from         ///////////////////////
   depository institutions: (1)
    (1) In domestic offices                   4105           0    1.c.(1)
    (2) In foreign offices, Edge and Agreement
        subsidiaries and IBFs                 4106       1,642    1.c.(2)
d. Interest and dividend income on securities: //////////////////////
    (1) U.S. Treasury securities and U.S.
        Government agency and 
          corporate obligations               4027      20,631    1.d.(1)
    (2) Securities issued by state and political
        subdivisions in the U.S.:             ////////////////////////
         (a) Taxable securities               4506           0    1.d.(2)(a)
         (b) Tax-exempt securities            4507       1,755    1.d.(2)(b)
   (3) Other domestic debt securities         3657       1,225    1.d.(3)
   (4) Foreign debt securites                 3658         117    1.d.(4)
   (5) Equity securities (including investments
       in mutual funds)                       3659         115    1.d.(5)
e. Interest income from trading assets        4069           0      1.e.

______________________
(1) includes interest income on time certificates of deposit not held for
trading.
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA   Call Date: 6/30/95  ST-BK: 
                                               39-1580 FFIEC 031A
Address:              100 East Broad Street    Page RI-2
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559



Schedule RI -- Continued
<TABLE>
           Dollars Amounts in Thousands                                 Year-to-Date
<S>                                                                <C>    <C>   <C>   <C>     <C>   
1.  Interest Income (continued)                                    RIAD   Bil   Mil   Thou
    f.  Interest income on federal funds sold and securities       ////////////////////////
        purchased under agreements to resell in domestic offices   ////////////////////////
        of the bank and of its Edge and Agreement subsidiaries,    ////////////////////////
        and in IBFs                                                4020               9,073   1.f.
    g. Total interest income (sum of items 1.a through 1.f)        4107             320,850   1.g.
2.  Interest expense:                                              ////////////////////////
    a. Interest on deposits:                                       ///////////////////////
        (1) Interest on deposits in domestic offices:              ////////////////////////
        (a) Transaction accounts (NOW accounts, ATS accounts, and  ////////////////////////
            telephone and preauthorized transfer accounts)         4508               3,991   1.a.(1)(a)
        (b) Nontransaction accounts:                               ////////////////////////
              (1) Money market deposit accounts (MMDAs)            4509              20,708   2.a.(1)(b)(1)
              (2) Other savings deposits                           4511              12,014   2.a.(1)(b)(2)
              (3) Time certificates of deposit of $100,000 or more 4174               2,309   2.a.(1)(b)(3)
              (4) All other time deposits                          4512              36,802   2.a.(1)(b)(4)
        (2) Interest on deposits in foreign offices, Edge and
             Agreement subsidiaries, and IBFs                      4172              12,979   2.a.(2)
    b.  Expense of federal funds purchased and securities          ////////////////////////
           sold under agreements to repurchase in domestic offices ////////////////////////
           of the bank and of its Edge and Agreement subsidiaries, ///////////////////////
           and in IBFs                                             4180              25,401   2.b.
    c.  Interest on demand notes issued to the U.S. Treasury,      ////////////////////////
           trading liabilities, and other borrowed money           4185              12,801   2.c.
    d.  Interest on mortgage indebtedness and obligations          l
        under capitalized leases                                   4072                 197   2.d.
    e.  Interest on subordinated notes and debentures              4200               5,150   2.e.
    f.  Total interest expense (sum of items 2.a through 2.e)      4073             132,352   2.f.
3. Net interest income (item 1.g minus 2.f)                        ////////////////////////   RIAD 4074   188,498 3.
4. Provisions:                                                     ///////////////////////
    a.  Provisions for loan and lease losses                       ///////////////////////    RIAD 4230    29,944 4.a
    b.  Provision for allocated transfer risk                      ///////////////////////    RIAD 4243         0 4.b
5. Noninterest income:                                             ///////////////////////
    a.  Income from fiduciary activities                           4070               8,184   5.a.
    b.  Service charges on deposit accounts in domestic offices    4080              16,978   5.b.
    c.  Trading gains (losses) and fees from foreign exchange      ////////////////////////
        transactions                                               4075                 806   5.c
    d.  Other foreign transaction gains (losses)                   4076                 161   5.d
    e.  Other gains (losses) and fees from trading assets and
        liabilities                                                4077                   0   5.e
    f.  Other noninterest income:                                  ///////////////////////
         (1) Other fee income                                      5407             168,067   5.f.(1)
         (2) All other noninterest income*                         5408              37,917   5.f.(2)
    g.  Total noninterest income (sum of items 5.a through 5.f)    ////////////////////////   RIAD 4079   232,113 5.g
6.  a.  Realized gains (losses) on held-to-maturity securities     ////////////////////////   RIAD 3521       (17)6.a
    b.  Realized gains (losses) on available-for-sale securities   ////////////////////////   RIAD 3196         0 6.b
7.  Noninterest expense:                                           /////////////////////// 
    a.  Salaries and employee benefits                             4135              64,549   7.a.
    b.  Expenses of premises and fixed assets (net of rental       ///////////////////////
         income) (excluding salaries and employee benefits and     ///////////////////////
         mortgage interest)                                        4217              11,898   7.b.
    c.  Other noninterest expense*                                 4092             217,832   7.c.
    d.  Total noninterest expense (sum of items 7.a through 7.c)   /////////////////////////  RIAD 4093   294,279 7.d
8.  Income (loss) before income taxes and extraordinary items      ////////////////////////
    and other adjustments (item 3 plus or minus items 4.a,         ////////////////////////   
    4.b, 5.g, 6.a, 6.b, and 7.d)                                   ////////////////////////   RIAD 4301    96,371 8.
9.  Applicable income taxes (on item 8)                            ////////////////////////   RIAD 4302    32,006 9.
10. Income (loss) before extraordinary items and other 
    adjustments (item 8) minus 9                                   ////////////////////////   RIAD 4300    64,365 10.
____________________
*Describe on Schedule R-1-E -- Explanations.
</TABLE>
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA     Call Date: 6/30/95  ST-BK: 
                                                 39-1580 FFIEC 031
Address:              100 East Broad Street      Page RI-3
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559


Schedule RI-Continued
<TABLE>
<S>                                                                  <C>    <C>   <C>   <C>    <C>   
                                        Dollars Amounts in Thousands
Year-to-Date
                                                                      RIAD   Bil   Mil   Thou
11. Extraordinary items and other adjustments:                        ///////////////////////
    a.  Extraordinary items and other adjustments, 
        gross of income taxes*                                        4310                  0  11.a.
    b.  Applicable income taxes (on item 11.a)*                       4315                  0  11.b.
    c.  Extraordinary items and other adjustments,                    ////////////////////////
        net of income taxes (items 11.a minus 11.b)                   RIAD 4320             0  11.c.
    Net income (loss) (sum of items 10 and 11.c)                      RIAD 4340        64,365  12.
</TABLE>
<TABLE>

Memoranda

 
                                                                                I481
<S>                                                                <C>    <C>    <C>   <C>    <C>   
                                                                   Year-to-Date
                      Dollar Amounts in Thousands                  RIAD  Bil Mil Thou
1. Interest expense incurred to carry tax-exempt 
   securities, loans, and leases acquired after 
   August 7, 1986, that is not deductible for 
   federal income tax purpose                                      4513          157  M.1.
2. Income from the sale and servicing of mutual 
   funds and annuities in domestic offices 
   (included in Schedule RI, Item 8)                               8431          237  M.2.
3. Estimated foreign tax credit included in applicable income 
   taxes, items 9 and 11.b above                                   4309            0  M.3.
   To be completed only by banks with $1 billion or more in total
   assets:                                                         ///////////////////////
4. Taxable equivalent adjustment to "Income (loss) before income
   taxes and extraordinary items and other adjustments" (item 8
   above)                                                          1244          1,597  M.4.
5. Number of full-time equivalent employees on payroll at end of   //////        Number
   current period (round to nearest whole number)                 4150          3,230  M.5.
6. Not applicable                                                    ////////////////////
7. If the reporting bank has restated its balance sheet as a result  ////       MM DD YY
   of applying push down accounting this calendar year, report the   /////////////////////
   date of the bank's acquisition                                 9106         00/00/00 M.7.
8. Trading revenue (from cash instruments and off-balance sheet
   derivative instruments) included in Schedule RI, 
   Items 5.c and 5.e):                                             ////  Bil  Mil  Thou
   a. Interest rate exposures                                      8757               0 M.8.a.
   b. Foreign exchange exposures                                   8758               0 M.8.b.
   c. Equity security and index exposures                          8759               0 M.8.c.
   d. Commodity and other exposures                                8760               0 M.8.d.
9. Impact on income of off-balance sheet derivatives 
   held for purposes other than trading:                          /////////////////////
   a. Net increase (decrease) to interest income                   8761          (7,405) M.9.a.
   b. Net (increase) decrease to interest expense                  8762          (1,002) M.9.b.
   c. Other (noninterest) allocations                              8763           3,431  M.9.c.

*Describe on Schedule RI-E--Explanations.
</TABLE>
</PAGE>


<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date: 6/30/95  ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RI-4
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559

Schedule RI-A--Changes in Equity Capital
Indicate decreases and losses in parenthesis

<TABLE>
                                                                      I483
<S>                                                          <C>    <C>  <C>   <C>         
     
     Dollar Amounts in Thousands
                                                             RIAD   Bil  Mil   Thou
1. Total equity capital originally reported                  /////////////////
   in the December 31, 1994, Reports of Condition 
   and Income                                                3215         533,224  1.
2. Equity capital adjustments from amended 
   Reports of Income, net*                                   3216               0  2.
3. Amended balance end of previous calendar year 
   (sum of items 1 and 2)                                    3217         533,224  3.
4. Net income (loss) (must equal Schedule RI, item 12)       4340          64,365  4.
5. Sale, conversion, acquisition, or retirement of 
   capital stock, net                                        4346               0  5.
6. Changes incident to business combinations, net            4356               0  6.
7. LESS:  Cash dividends declared on preferred stock         4470               0  7.
8. LESS:  Cash dividends declared on common stock            4460               0  8.
9. Cumulative effect of changes in accounting                 ////////////////////
   principals from prior years* (see instructions 
   for this schedule)                                        4411               0  9.
10.Corrections of material accounting errors 
   from prior years* (see instructions for this schedule)    4412               0  10.
11.Change in net unrealized holding gains (losses) 
   on available-for-sale securities                          8433             295  11.
2. Foreign currency translation adjustments                  4414               0  12.
13.Other transactions with parent holding company* 
   (not included in items 5, 7, or 8 above)                  4415               0  13.
14.Total equity capital end of current period 
   (sum of items 3 through 13) (must equal 
   Schedule RC, Item 28)                                     3210         597,884  14.
_____________________________
*Describe on Schedule RI-E -- Explanations.

</TABLE>


Schedule RI-B-- Charge-offs and Recoveries and Changes
                in Allowance for Loan and Lease Losses

Part I.  Charge-offs and Recoveries on Loans and Leases

Part I excludes charge-offs and recoveries through the
allocated transfer risk reserve.

<TABLE>
                                                                     I486
                                           (Column A)   (Column B)
                                            Charge-offs  Recoveries
                                              Calendar year-to-date
<S>                                         <C>  <C> <C> <C>   <C>  <C> <C> <C>                           
            Dollar Amounts in Thousands     RIAD Bil Mil Thou  RIAD Bil Mil Thou
1.  Loans secured by real estate:           ////////////////   ////////////////
    a.  To U.S. addressees (domicile)       4651          871  4661     3,490  1.a.
    b.  To non-U.S. addresses (domicile)    4652            0  4662         0  1.b.
2.  Loans to depository institutions and 
    acceptances of other banks:             ////////////////   ///////////////
    a.  To U.S. banks and other U.S. 
        depository institutions             4653            0   4663         0  2.a.
    b.  To foreign banks                    4654            0   4664         0  2.b.
3.  Loans to finance agricultural 
    production and other loans to farms     ////////////////    ///////////////
    loans to farms                          4655            0   4665         1  3.
4.  Commercial and industrial loans:        ////////////////    ///////////////
    a.  To U.S. addresses (domicile)        4645          313   4617       996  4.a.
    b.  To non-U.S. addresses (domicile)    4646            0   4618         0  4.b.
5.  Loans to individuals for household, 
    family, and other personal expensitures:////////////////   ////////////////
    a.  Credit cards and related plans      4656       25,668   4666     5,518  5.a.
    b.  Other (includes single payment, 
        installment,                        ////////////////      ///////////////
        and all student loans)              4657       16,529   4667     6,138  5.b.
6.  Loans to foreign governments and 
    officials institutions                  4643            0   4627         0  6.
7.  All other loans                         4644            0   4628        20  7.
8.  Lease financing receivables:            ////////////////      ///////////////
    a.  Of U.S. addressees (domicile)       4658         478    4668       135  8.a.
    b.  Of non-U.S. addressees (domicile)   4659           0    4669         0  8.b.
9.  Total (sum of items 1 through 8)        4635      43,859    4605    16,298  9.

</TABLE>
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA     Call Date:6/30/95  ST-BK: 
                                                 39-1580 FFIEC 031
Address:              100 East Broad Street      Page RI-5
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559

Schedule RI-B -- Continued

Part I. Continued

Memoranda                                                       
<TABLE>
<S>                                                         <C>    <C>   <C>   <C>    <C>   <C>  <C>  <C>  <C> 
                                                                (Column A)      (Column B)
                                                                Charge-offs     Recoveries
                                                                   Calendar year-to-date
                             Dollar Amounts in Thousands    RIAD   Bil   Mil   Thou   RIAD  Bil  Mil  Thou
1-3.Not applicable                                          ///////////////////////   ///////////////////
4.  Loans to finance commercial real estate, construction,  ///////////////////////   //////////////////
    and land development activities (not secured by real    ///////////////////////   //////////////////
    estate) included in Schedule RI-B, part 1, items 4 and  ///////////////////////   //////////////////
    7, above                                                5409               0     5410            0    M.4.
5. Loans secured by real estate in domestic offices
   (included in Schedule RI-B, part 1, item 1 above)         ////////////////////    //////////////////
   a. Construction and land development                      3852              30    3583            2    M.5.a
   b. Secured by farmland                                    3854               0    3585            8    M.5.b.
   c. Secured by 1-4 family residential properties:          ///////////////////     //////////////////
      (1) Revolving, open-end loans secured by 1-4 family    //////////////////     //////////////////
          residental properties and extended under 
          lines of credit                                    5411             516    5412            1    M.5.c.(1)
      (2) All other loans secured by 1-4 family residential  ////////////////        //////////////////
          properties                                         5413             311    5414          155    M.5.c.(2)
   d.  Secured by multifamily (5 or more) residential        ////////////////        //////////////////
       properties                                            3588               0    3589          288    M.5.d.
   e.  Secured by nonfarm non residential properties         3590              14    3591        3,096    M.5.e.

Part II.  Changes in Allowance for Loan and Lease Losses

                                  Dollar Amounts in Thousands       RIAD Bil Mil Thou

1.  Balance originally reported in the December 31, 1994,           ///////////////////
    Reports of Condition and Income                                 3124       120,654   1.
2.  Recoveries (must equal part 1, item 9, column B above)          4605        16,298   2.
3.  LESS: Charge-offs (must equal part 1, item 9, column A above)
                                                                    4635        43,859   3.
4.  Provision for loan and lease losses (must equal 
     Schedule RI, item 4.a)                                         4230        29,944   4.
5.  Adjustments* (see instructions for this schedule)               4815             0   5.
6.  Balance end of current period (sum of items 1 through 5) 
    (must equal Schedule RC, item 4.b)                              3123       123,037   6.

</TABLE>
____________________________
*Describe on Schedule RI-E--Explanations.

Schedule RI-C--Applicable Income Taxes by Taxing Authority

Schedule RI-C is to be reported with the December Report of Income

                                                              I489
                    Dollar Amounts in Thousands          RIAD Bil Mil Thou
l.  Federal                                              4780          N/A    1.
2.  State and local                                      4790          N/A    2.
3.  Foreign                                              4795          N/A    3.
4.  Total (sum of ites 1 through 3) (must equal 
    sum of Schedule RI, items 9 and 11.b)                4770          N/A    4.
5.  Deferred portion of item 4            RIAD 4772  N/A ////////////         5.

</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA      Call Date:6/30/95  ST-BK: 
                                                  39-1580 FFIEC 031
Address:              100 East Broad Street       Page RI-6
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559

Schedule RI-D -- Income from International Operations

For all banks with foreigh offices, Edge or Agreement subsidiaries, or IBFs
where international operations account for more than 10 percent of total 
revenues, total assets, or net income.

Part I.  Estimated Income from International Operations
      
                                                                 
                                                                 I492
<TABLE>
<S> <C>                                                  <C>   <C>  <C>  <C>     <C>     
                                                               Year-to-Date
                     Dollar Amounts in Thousands         RIAD  Bil  Mil  Thou
1.  Interest income and expense booked at foreign 
    offices, Edge and Agreement subsidiaries, and IBFs:  ////////////////////
    a.  Interest income booked                           4837            1,758   1.a.
    b.  Interest expense booked                          4838           12,979   1.b.
    c.  Net interest income booked at foreign offices, 
        Edge and Agreement                               /////////////////////
        Subsidiaries, and IBFs (item 1.a minus 1.b)      4839          (11,221)  1.c.
2.  Adjustments for booking location of 
    international operations:                            /////////////////////
    a. Net interest income attributable to 
       international operations booked at               
       domestic offices                                 4840                 0  2.a.
    b. Net interest income attributable to domestic     //////////////////////
       business booked at foreign offices               4841                 0  2.b.
    c. Net booking location adjustment 
       (item 2.a minus 2.b)                             4842                 0  2.c.
3.  Noninterest income and expense attributable 
    to international operations:                        ///////////////////////
    a.  Noninterest income attributable to 
        international operations                        4097                 0  3.a.
    b.  Provision for loan and lease losses 
        attributable to international operations        4235                 0  3.b.
    c.  Other noninterest expense attributable to 
        international operations                        4239                 0  3.c.
    d.  Net noninterest income (expense) attributable 
        to international operations (item 3.a minus 
        3.b and 3.c                                     4843                 0  3.d.
4.  Estimated pretax income attributable to 
    international operations before capital             /////////////////////
    allocation adjustment (sum of items 
    1.c, 2.c, and 3.d)                                  4844           (11,221) 4.
5.  Adjustment to pretax income for internal            /////////////////////
    allocations to international operations             /////////////////////
    to reflect the effects of equity capital on         /////////////////////
    overall bank funding costs                          4845                0   5.
6.  Estimated pretax income attributable to 
    international operations after capital              /////////////////////
    allocation adjustment (sum of items 4 and 5)        4846          (11,221)  6.
7.  Income taxes attributable to income from            //////////////////////
    international operations as estimated in item 6     4797           (3,927)  7.
8.  Estimated net income attributable to 
    international operations (items 6 minus 7)          4341           (7,294)  8.
</TABLE>

<TABLE>
<S>                                                    <C>    <C>  <C>  <C>    < C>
Memoranda
                       Dollar Amounts in Thousands      RIAD  Bil  Mil  Thou
1.  Intracompany interest income included 
    in item 1.a above                                   4847               0    M.1.
2.  Intracompany interest expense included                           
    in item 1.b above                                   4848               0    M.2.

</TABLE>

Part II.  Supplementary Details on Income from International Operations
Required by the Departments of Commerce and Treasury for Purposes of the U.S.
International Accounts and the U.S. National Income and Product Accounts


                                                            Year-to-Date
                     Dollar Amounts in Thousands        RIAD  Bil  Mil Thou
1.  Interest income booked at IBFs                      4849             0   1.
2.  Interest expense booked at IBFs                     4850             0   2.
3.  Noninterest income attributable to international 
    operations booked at domestic offices                //////////////////
    (excluding IBFs):                                    //////////////////
    a.  Gains (losses) and extraordinary items          5491             0  3.a.
    b.  Fees and other interest income                  5492             0  3.b.
4.  Provision for loan and lease losses attributable 
    to international operations booked at               ////////////////////
    domestic offices (excluding IBFs)                   4852             0  4.
5.  Other noninterest expense attributable to 
    international operations booked at
    domestic offices (excluding IBFs)                   4853             0  5.

</PAGE>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA      Call Date:6/30/95  ST-BK: 
                                                  39-1580 FFIEC 031
Address:              100 East Broad Street       Page RI-7
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559

Schedule RI-E-- Explanations

Schedule RI-E is to be completed each quarter on a calendar year-to-date
basis.

Detail all adjustments in Schedule RI-A and RI-B, all extraordinary items and
other adjustments in Schedule RI, and all significant items of other
noninterest income and other noninterest expense in Schedule RI.  (See
instructions for details.)

                                                           I495

                                                        Year-to-Date
                   Dollar Amounts in Thousands     RIAD   Bil   Mil  Thou
1.  All other noninterest income (from Schedule 
    RI, Item 5.f.(2))                              /////////////////////
    Report amounts that exceed 10% of Schedule 
    RI, item 5.f.(2):                              /////////////////////
    a.  Net gains on other real estate owned       5415                 0   1.a.
    b.  Net gains on sales of loans                5416                 0   1.b.
    c.  Net gains on sales of premises and 
        fixed assets                               5417                 0   1.c.
    Itemize and describe the three largest other 
    amounts that exceed 10% of Schedule RI, 
    item 5.f.(2):                                   /////////////////////
    d.  TEXT 4461 Card Processing Income           4461            30,059   1.d.
    e.  TEXT 4462                                  4462                     1.e.
    f.  TEXT 4463                                  4463                     1.f.
2.  Other noninterest expense (from 
    Schedule RI, item 7.c):                         /////////////////////
    a. Amortization expense of intangible assets   4531             3,733  2.a.
    Report amounts that exceed 10% of 
    Schedule R1, item 7.c:                         /////////////////////
    b.  Net losses on other real estate owned      5418                 0  2.b.
    c.  Net losses on sales of loans               5419                 0  2.c.
    d.  Net losses on sales of premises and 
        fixed assets                               5420                 0  2.d.
    Itemize and describe the three largest other 
    amounts that exceed 10% of Schedule R1, 
    item 7.c:                                       /////////////////////
    e.  TEXT 4464 Card Processing Expense          4464            56,065  2.e.
    f.  TEXT 4467 Card Servicing Expense           4467            25,917  2.f.
    g.  TEXT 4468 Communication Expense            4468            22,665  2.g.
3.  Extraordinary items and other adjustments 
    (from Schedule RI, items 11.a) and applicable 
    income tax effect (from Schedule R1, 
    items 11.b) (itemize and describe all 
    extraordinary items and other adjustments):      /////////////////////
    a. (1)  TEXT 4469                              4469                 3.a.(1)
       (2)  Applicable income tax effect RIAD 4486  ////////////////////3.a.(2)
    b. (1)  TEXT 4487                              4487                 3.b.(1)
       (2)  Applicable income tax effect RIAD 4488  ////////////////////3.b.(2)
    c. (1)  TEXT 4489                              4489                 3.c.(1)
       (2)  Applicable income tax effect RIAD 4491  ////////////////////3.c.(2)
4.  Equity capital adjustments from amended Reports 
    of Income (from Schedule R1-A, items 2) 
    (itemize and describe all adjustments):
    a.  TEXT 4492                                  4492                    4.a.
    b.  TEXT 4493                                  4493                    4.b.
5.  Cumulative effect of changes in accounting      /////////////////////
    principles from prior years (from Schedule      ////////////////////
    RI-A, item 9) (itemize and describe all changes /////////////////// 
    in accounting principles):             
    (a)  TEXT 4494                                 4494                    5.a.
    (b)  TEXT 4495                                 4495                    5.b.
6.  Corrections of material accounting errors      /////////////////////
    from prior years (from Schedule RI-A,          /////////////////////
    items 10)(itemize and describe all corrections):  //////////////////
    (a) TEXT 4496                                  4496                    6.a.
    (b) TEXT 4497                                  4497                    6.b.

</PAGE>


<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA     Call Date:6/30/95  ST-BK: 
                                                 39-1580 FFIEC 031
Address:              100 East Broad Street      Page RI-8
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559

Schedule RI-E--Continued


                                                      Year-to-Date
                   Dollar Amounts in Thousands     RIAD  Bil  Mil  Thou

7.  Other transactions with parent holding 
    company (from Schedule RI-A, item 13)   
    (itemize and describe all transactions):      /////////////////////
    (a) TEXT 4498                                 4498                  7.a.
    (b) TEXT 4499                                 4499                  7.b.
8.  Adjustments to allowance for loan and 
    lease losses (from Schedule RI-B,             /////////////////////
    part II, item 5)(itemize and                 /////////////////////
    describe all adjustments):                   /////////////////////
    (a) TEXT 4521                                4521                   8.a.
    (b) TEXT 4522                                4522                   8.b.
9.  Other explanations (the space below is 
    provided for the bank to briefly             4498                  4499
    describe, at is option, any other significant 
    items affecting the Report of Income):
    No comment X (RIAD 4769)
    Other explanations (please type or print clearly):
    (TEXT 4769)

</page>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:6/30/95  ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-1
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559

Consolidated Report of Condition for Insured Commercial
and State-Chartered Savings Banks for June 30, 1995

All schedules are to be reported in thousands of dollars.  Unless otherwise
indicated, report the amount outstanding as of the last business day of 
the quarter.

Schedule RC--Balance Sheet


                                                  
                                                                   C400
                 Dollar Amounts in Thousands     RCFD   Bil   Mil  Thou
ASSETS                                           ///////////////////////
1.  Cash and balances due from depository 
    institutions (from Schedule RC-A):           ///////////////////////
    a.  Noninterest-bearing balances and 
        currency and coin(1)                     0081           452,125  1.a.
    b.  Interest-bearing balances(2)             0071                 0  1.b.
2.  Securities:                                  ///////////////////////
    a.  Held-to-maturity securities 
        (from Schedule RC-B, column A)           1754            88,597  2.a.
    b.  Available-for-sale securities (from 
        Schedule RC-B, column D)                 1773           526,867  2.b.
3.  Federal funds sold and securities 
    purchased under agreements to resell         //////////////////////
    in domestic offices of the bank and of       //////////////////////
    its Edge and Agreement subsidiaries,         //////////////////////
    and in IBFs:                                 //////////////////////
    a.  Federal funds sold                       0276            75,052  3.a.
    b.  Securities purchased under 
        agreements to resell                     0277                 0  3.b.
4.  Loans and Lease financing receivables:       ///////////////////////
    a.  Loans and Leases, net 
        of unearned income 
        (from Schedule RC-C) RCFD 2122 5,183,594
    b.  LESS:  Allowance for loan 
        and lease losses     RCFD 3123   123,037 //////////////////////  4.b.
    c.  LESS:  Allocated 
        transfer risk reserveRCFD 3128         0 //////////////////////  4.c.
    d.  Loans and leases, net of unearned income //////////////////////
        allowance, and reserve (item 4.a 
        minus 4.b and 4.c)                      2125          5,060,557  4.d
5.  Trading assets (from Schedule RC-D)         3545                  0  5.
6.  Premises and fixed assets (including 
    capitalized leases)                         2145             55,840  6.
7.  Other real estate owned (from Schedule RC-M)2150              2,050  7.
8.  Investments in unconsolidated subsidiaries 
    and associated companies                    ///////////////////////
    (from Schedule RC-M)                        2130                 36  8.
9.  Customers' liability to this bank on 
    acceptances outstanding                     2155              8,409  9.
10. Intangible assets (from Schedule RC-M)      2143             43,962 10.
11. Other assets (from Schedule RC-F)           2160            387,227 11.
12. Total assets (sum of items 1 through 11)    2170          6,700,722 12.

(1)  Includes cash items in process of collection and unposted debits.
(2)  Includes time certificates of deposit not held for trading.

</PAGE>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:6/30/95  ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-2
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.  06559

Schedule RC--Continued
                                   
                   Dollar Amounts in Thousands    ////   Bil   Mil  Thou
LIABILITIES                                       //////////////////////
13.  Deposits                                     //////////////////////
     a.  In domestic offices (sum of totals of 
         columns A and C from Schedule RC-E,     //////////////////////
         part 1)                                 RCON 2200   4,048,489  13.a
         (1)  Noninterest-
              bearing(1)       RCON 6631 1,138,072 ///////////////////  13.a.(1)
         (2)  Interest-bearing RCON 6636 2,910,417 ///////////////////  13.a.(2)
      b. In foreign offices, Edge and Agreement 
         subsidiaries, and IBFs (from Schedule 
         RC-E, part II                           RCFN 2200     271,092  13.b.
          (1)  Noninterest-
               bearing(1)       RCFN 6631        0  ///////////////    13.b.(1)
          (2)  Interest-bearing RCON  6636 271,092 ////////////////    13.b.(2)
14.  Federal funds purchased and securities sold   ////////////////
     under agreements to repurchase in domestic    ////////////////
     offices of the bank and of its Edge and  
     Agreement subsidiaries, and in IBFs:         ////////////////
     a. Federal funds purchased                  RCFD 0278  1,226,555  14.a.
     b. Securities sold under agreements 
        to repurchase                            RCFD 0279           0  14.b.
15.  a. Demand notes issued to the U.S. Treasury RCON 2840      39,069  15.a.
     b.  Trading liabilities (from Schedule RC-D)RCFD 3548           0  15.b.
16.  Other borrowed money:   /////////////////////
     a.  With original maturity of one 
         year or less                            RCFD 2332      98,539  16.a
     b.  With original maturity of more 
         than one year                           RCFD 2333       1,135   16.b.
17.  Mortgage indebtedness and obligations 
     under capitalized leases                    RCFD 2910       4,234   17.
18.  Bank's liability on acceptances 
     executed and outstanding                    RCFD 2920       8,409   18.
19.  Subordinated notes and debentures           RCFD 3200     189,199   19.
20.  Other liabilities (from Schedule RC-G)      RCFD 2930     216,117   20.
21.  Total liabilities (sum of 
     items 13 through 20)                        RCFD 2948   6,102,838   21.
                                                   /////////////////////
22.  Limited-life preferred stock and 
     related surplus                             RCFD 3282           0   22. 
     EQUITY CAPITAL                               //////////////////////
23.  Perpetual preferred stock and 
     related surplus                             RCFD 3838           0   23.
24.  Common stock                                RCFD 3230      20,738   24.
25.  Surplus (exclude all surplus related 
     to preferred stock)                         RCFD 3839     107,356   25.
26.  a.  Undivided profits and capital reserves  RCFD 3632     469,825   26.a.
     b.  Net unrealized holding gains 
         (losses) on available-for-sale 
         securities                              RCFD 8434         (35)  26.b.
27.  Cumulative foreign currency translation 
     adjustments                                 RCFD 3284           0   27.
28.  Total equity capital (sum of 
     items 23 through 27)                        RCFD 3210     597,884   28.
29.  Total liabilities, limited-life    
     preferred stock, and equity capital
     (sum of items 21, 22, and 28)               RCFD 3300   6,700,722   29.

Memorandum
To be reported only with the March Report of Condition.
  1.  Indicate in the box at the right the number of 
      the statement below that best describes the most 
      comprehensive level of auditing work performed 
      for the bank by independent external                      Number 
      auditors as of any date during 1994        RCFD 6724   N/A   M.1.

1 = Independent audit of the bank conducted in accordance examination of 
    the bank performed by other with generally accepted auditing standards by  
    auditors (may be required by state a certified public accounting firm which 
    authority submits a report on the bank) 
2 = Independent audit of the bank's parent holding company conducted in 
    accordance with generally accepted auditors auditing standards by a 
    certified public accounting of the bank's financial statements firm which 
    submits a report on the consolidated auditors holding company(but not on 
    the bank separately) procedures (excluding tax preparation)
3 = Directors' examination of the bank conducted in work) accordance with 
    generally acceptance auditing audit work standards by a certified 
    public accounting firm (may be required by state chartering authority)
4 = Directors' examination of the bank performed by external auditors 
    (may be required by state chartering authority
5 = Review of the bank's financial statements by external auditors
6 = Compilation of the bank's financial statements by external auditors
7 = Other audit procedures (excluding tax preparation work)
8 = No external audit work
____________________
(1)  Includes total demand deposits and noninterest-bearing time and savings
     deposits
</PAGE>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date: 6/30/95  ST-K: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-3
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559

Schedule RC-A -- Cash and Balances Due From Depository Institutions

Exclude assets held for trading
<TABLE>        
<S>                                              <C>   <C>  <C>  <C>     <C>  <C>  <C> <C>     <C>
                                                   Column A)               (Column B)
                                                  Consolidated              Domestic
                                                      Bank                  Offices
            Dollar Amounts in Thousands          RCFD  Bil  Mil  Thou    RCON Bil Mil Thou
1.  Cash items in process of 
    collection, unposted debits, 
    and currency and coin                        0022         411,577    ////////////////////  1.
    a. Cash items in process of collection 
       and unposted debits                       ////////////////////    0020         374,986  1.a.
    b. Currency and coin                         ////////////////////    0080          36,591  1.b.
2.  Balances due from depository institutions 
    in the U.S.                                 ////////////////////     0082          36,361  2.
    a. U.S. branches and agencies of foreign 
       banks (including their IBFs)             ////////////////////     ////////////////////
       (including their IBFs)                   0083               0     ////////////////////  2.a
    b. Other commercial banks in the 
       U.S. and other depository                ////////////////////     ////////////////////
       institutions in the U.S. including 
       their IBFs)                              0085          35,361     ////////////////////  2.b.
3.  Balances due from banks in foreign 
    countries and foreign central banks         ///////////////////      ////////////////////
       central banks                            ///////////////////      0070          3,379   3.
       a.  Foreign branches of other U.S. banks 0073               0     ////////////////////  3.a.
       b.  Other banks in foreign countries and 
           foreign central banks                0074          3,379      ////////////////////  3.b.
4.  Balances due from Federal Reserve Banks     0090          1,808      0090           1,808  4.
5.  Total (sum of items 1 through 4) 
    (total of column A must equal               ////////////////////     ////////////////////
    Schedule RC, sum of  items 1.a and 1.b)     0010        452,125      0010         452,125  5.

Memorandum                                 Dollar Amounts in Thousands   RCON  Bil  Mil Thou
1.  Noninterest-bearing balances due from commercial banks               ////////////////////
    in the U.S. included in item 2, column Babove)                       0050          35,361  M.1.
    
</TABLE>
Schedule RC-B--Securities

Exclude assets held for trading.

<TABLE>
<S>                             <C>                <C>                 <C>                 <C>                 <C>
                                                                           C410
                                Held-to-maturity                  Available-for-sale
                                  (Column A)         (Column B)        (Column C)          (Column D)
                                Amortized Cost       Fair Value         Amortized Cost     Fair Value (1)
   Dollar Amounts in Thousands  RCFD Bil Mil Thou  RCFD Bil  Mil Thou  RCFD Bil Mil Thou   RCFD Bil  Mil  Thou
1.  U.S. Treasury securities    0211            0  0213             0  1286      157,856   1287        157,827 1.
2.  U.S. Government agency      /////////////////  /////////////////  /////////////////   ///////////////////
    and corporation obligations /////////////////  /////////////////  /////////////////  ////////////////////
    (exclude mortgage-backed    /////////////////  /////////////////  /////////////////  ////////////////////
     securities):               /////////////////  /////////////////  //////////////////  ///////////////////
     a.  issued by U.S. Govern- /////////////////  /////////////////  /////////////////  ////////////////////
         ment agencies (2)      1289            0  1290            0  1291            0  1293               0 2.a.
     b. issued by U.S.          /////////////////  ////////////////// //////////////////  ///////////////////
        Government-sponsored    /////////////////  ////////////////// //////////////////  ///////////////////
        agencies (3             1294       24,136  1295        24,189 1297       339,221  1298        339,249 2.b.
</TABLE>
_________
(1) Includes equity securities without readily determinable fair values at 
    historical cost in item 6.c, column D.
(2) Includes Small Business Administration "Guaranteed Loan Pool 
    Certificates," U.S. Maritime Administration obligations,and 
    Export-Import Bank participation certificates.
(3) Includes obligations (other than mortgage-backed securities) issued by the 
    Farm Credit System, the Federal Home Loan Bank System, the Federal Home 
    Loan Mortgage Corporation, the Federal National Mortgage Association, the
    Financing Corporation, Resolution Funding Corporation, the Student Loan 
    Marketing Association, and the Tennessee Valley Authority.

</PAGE>


<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA         Call Date:  6/30/95  ST-BK:
 
                                                     39-1580 FFIEC 031
Address:              100 East Broad Street          Page RC-3
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559


Schedule RC-B -- Continued

<TABLE>
<S>                              <C>   <C>  <C> <C>   <C>   <C>  <C> <C>   <C>   <C> <C> <C>    <C>   <C>  <C> <C>     
                                        Held-to-maturity                           Available-for-sale
                                 (Column A)            (Column B)              (Column C)            (Column D)
                                 Amortized Cost         Fair Value           Amortized Cost        Fair Value (1)
    Dollar Amounts in Thousands  RCFD  Bil  Mil Thou  RCFD  Bil  Mil Thou  RCFD  Bil Mil Thou   RCFD  Bil  Mil Thou
3.  Securiites issued by states  ///////////////////  //////////////////  ////////////////////  //////////////////
    and political subdivisions   ///////////////////  /////////////////   ///////////////////  //////////////////
    in the U.S.                  ///////////////////  /////////////////   ///////////////////  //////////////////
    a.  General obligations       676         11,986  1677       15,948  1678             0    1679            0    3.a.
    b.  Revenue obligations      1681         19,150  1686       17,619  1690             0    1691            0    3.b.
    c.  Industrial development    //////////////////  /////////////////  //////////////////    //////////////////
        and similar obligations  1694         10,733  1695       10,879  1696             0    1697            0    3.c.
4.  Mortgage-backed              ///////////////////  ////////////////  //////////////////     //////////////////
    securities (MBS):            ///////////////////  ////////////////  //////////////////      //////////////////
     a. Pass-through securiities: //////////////////  ////////////////  //////////////////     //////////////////
        (1) Guaranteed by         //////////////////  ////////////////  //////////////////     /////////////////
            GNMA                 1698              0  1699           0  1701             0     1702            0    4.a.(1)
        (2) Issued by FNMA       ///////////////////  ////////////////  //////////////////     /////////////////
            and FHLMC            1703            525  1705         546  1706             0     1707            0    4.a.(2)
        (3) Other pass-through   ///////////////////  ///////////////   //////////////////     ////////////////
            securities           1709         10,982  1710      10,942  1711         6,268     1713        6,427    4.a.(3)
            b.  Other mortgage-
                backed securities///////////////////  ////////////////  ///////////////////   /////////////////
                (include CMOs,   //////////////////  /////////////////  ///////////////////   /////////////////
                REMICs, and      //////////////////  /////////////////  ///////////////////   /////////////////
                stripped MBS);   /////////////////  //////////////////  ///////////////////   /////////////////
                (1) Issued or 
                    guaranteed   ////////////////   /////////////////  ////////////////////  //////////////////
                    by FNMA, FHLMC,
                    or GNMA      1714       7,506   1715        7,630   716         19,460    1717        19,245    4.b.(1)
         (2) Collaterlized       /////////////////   ////////////////  ///////////////////    /////////////////
              by MBS issued or   //////////////////  ////////////////  ///////////////////     ////////////////
              guaranteed by FNMA //////////////////  ///////////////   ///////////////////    /////////////////
                 FHLMC, or GNMA  1718             0  1719          0   731              0     1732             0    4.b.(2)
          (3) All other mortgage- /////////////////  ///////////////   ///////////////////    ////////////////
              backed securities   1733             0  1734          0   735            273    1736           275    4.b.(3)
5.  Other debt securities:        //////////////////  ///////////////   ///////////////////  ////////////////
    a.  Other domestic debt      //////////////////  ///////////////   ///////////////////  ////////////////
        securities               1737           789  1738        816   739               0  1741               0    5.a.
    b.  Foreign debt             //////////////////  //////////////    ///////////////////  ///////////////
        securities               1742         2,750  1743     2,750    744               0  1746               0    5.b.
6.  Equity securities:           //////////////////  //////////////   ///////////////////  
    a.  Investments in mutual    //////////////////  //////////////    ///////////////////  ///////////////
        funds                    //////////////////  //////////////    747               0  1748               0    6.a.
    b.  Other equity securities  //////////////////  //////////////    ///////////////////  ///////////////
        with readily determin-   //////////////////  //////////////    ///////////////////  ///////////////
        able fair values         //////////////////  //////////////    749               0  1751               0    6.b.
    c.  All other equity         //////////////////  //////////////   ///////////////////  ///////////////
        securities(1)........... //////////////////  /////////////     752          3,844  1753            3,844    6.c
7.  Total (sum of items 1        //////////////////  //////////////    ///////////////////  //////////////
    through 6) (total of         //////////////////  //////////////    ///////////////////  //////////////
    column A must equal          //////////////////  //////////////    ///////////////////  //////////////
    Schedule RC, item 2.a)       //////////////////  //////////////    ///////////////////  //////////////
    (total of column D must      //////////////////  //////////////    ///////////////////  //////////////
    equal Schedule RC,           //////////////////  //////////////    ///////////////////  //////////////
    item 2.b)..................  1754        88,597  1771    91,319    772         526,922  1773           526,867  7.

</TABLE>

____________
(1)  Includes equity securities without readily determinable fair values at 
historical
     cost in item 6.c, column D.

</PAGE>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA      Call Date:  6/30/95  ST-BK: 
                                                  39-1580 FFIEC 031
Address:              100 East Broad Street       Page RC-5
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559

Schedule RC-B--Continued

Memoranda
                                                                                
                                                                         C412
    Dollar Amounts in Thousands              RCFD   Bil   Mil   Thou

1. Pledged securities(2)                      0416        582,378   M.1.
2. Maturity and repricing data for debt       ////////////////////
   securities(2)(3)(4) (excluding those       ////////////////////
   in nonaccrual status):                     ////////////////////    
     a. Fixed rate debt securities with       ////////////////////
        a remaining maturity of:              ////////////////////
        (1)  Three months or less             0343         125,105  M.2.a.(1)
        (2)  Over three months through 
             12 months                        0344         124,417  M.2.a.(2)
        (3)  Over one year through five years 0345          32,037  M.2.a.(3)
        (4)  Over five years                  0346          42,245  M.2.a.(4)
        (5)  Total fixed rate debt securities 
             (sum of Memorandum items 
             2.a.(1) through 2.a.(4)          0347         323,804  M.2.a.(5)
     b. Floating rate debt securities with a 
        repricing frequency of:               /////////////////////
          (1)  Quarterly or more frequently   4544         284,099  M.2.b.(1)
          (2)  Annually or more frequently, but 
               less frequently than quarterly 4545           2,750  M.2.b.(2)
          (3)  Every five years or more       ////////////////////     
               frequently, but less frequently           
               than annually                  4551               0  M.2.b.(3)
          (4)  Less frequently than every 
               five years                     4552             967  M.2.b.(4)
          (5)  Total floating rate debt 
               securities (sum of Memorandum 
               items 2.b.(1) through 2.b.(4)) 4553         287,816  M.2.b.(5)
     c. Total debt securiities (sum of        /////////////////////
        Memorandum items 2.a.(5) and 2.b.(5)) /////////////////////
        (must equal total debt securiites     /////////////////////
        from Schedule RC-B, sum of items 1    /////////////////////
        through 5, columns A and D, minus     ////////////////////
        nonaccrual debt securities            ////////////////////
        included in Schedule RC-N, item 9, 
        column C)                             0393         611,620  M.2.c.
3.  Not applicable                            ////////////////////
4.  Held-to-maturity debt securities 
    restructured and in compliance with  
    modified terms (included in Schedule 
    RC-B, items 3 through 5, column A, above) 5365              0  M.4.
5.  Not applicable                             ///////////////////
6.  Floating rate debt securities with a      ///////////////////
    remaining maturity of one year or         ///////////////////
    less(2)(included in Memorandum            ///////////////////
    item 2.b.(5) above)                       5519        150,468 M.6.
7.  Amortized cost of held-to-maturity        //////////////////
    securities sold or transferred to         //////////////////
    available-for-sale or trading             //////////////////
    securities during the calendar year-      //////////////////
    to-date (report the amortized cost        //////////////////
    at date of sale or transfer)              1778              0  M.7.
8.  High-risk mortgage securities (included   //////////////////
    in the held-to-maturity and               /////////////////
    available-for-sale accounts in            /////////////////
    Schedule RC-B, item 4.b.):                /////////////////
    a.  Amortized cost                        8780              0  M.8.a.
    b.  Fair value                            8781              0  M.8.b.
9.  Structured notes (included in the        //////////////////
    held-to-maturity and available-          //////////////////
    for-sale accounts in Schedule RC-B,      //////////////////
    items 2, 3, and 5):                      //////////////////
     a.  Amortized cost                       8782         24,136 M.9.a.
     b.  Fair value                           8783         24,189 M.9.b.


_____________________
(2)  Includes held-to-maturity securities at amortized cost and available-for-
     sale securities at fair value.
(3)  Exclude equity securities, e.g., investments in mutual funds, Federal 
     Reserve stock, common stock, and preferred stock.
(4)  Memorandum item 2 is not applicable to savings banks that must complete 
     supplemental Schedule RC-J.

</PAGE>


<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95  ST-BK:
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-6
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559

Schedule RC-C--Loans and Lease Financing Receibables

Part I.  Loans and Leases

Do not deduct the allowance for loan and lease losses from amounts
reported in this schedule.  Report total loans and leases, net of 
unearned income.  Exclude asses held for trading.
                                                                        C415
<TABLE>                                          
(s)                                                                  
                                                (Column A)            (Column B)
                                               Consolidated           Domestic
                                                   Bank                Offices
                                             <C>   <C> <C> <C>    <C>   <C> <C> <C>  <C>        
             Amounts in Thousands            RCFD  Bil Mil Thou   RCON  Bil Mil Thou

1.  Loans secured by real estate             1410   1,121,559     ///////////////    1.
    a.  Construction and land 
        development                          ///////////////      1415   124,857     1.a.
    b.  Secured by farmland (including 
        farm residential and other           ////////////////      ///////////////
        improvements)                        ///////////////      1420     6,139     1.b.
    c.  Secured by 1-4 family 
        residential properties:              ////////////// 
        (1) Revolving, open-end loans        //////////////
            secured by 1-4 family            ///////////////
            residential                      ///////////////       ///////////////
            properties and extended 
            under lines of credit            ///////////////      1797    342,850    1.c.(1)
        (2) All other loans secured by 
            1-4 family residential           ////////////////     ///////////////
            proper                           ///////////////      ///////////////
            (a)  Secured by first 
                 liens                       ///////////////      5367    159,162    1.c.(2)(a)
            (b)  Secured by junior 
                 liens                       ///////////////      5368    101,702    1.c.(2)(b)
     d.  Secured by multifamily 
         (5 or more) residential 
         properties                          ///////////////      1460     58,271    1.d.
     e.  Secured by nonfarm 
         nonresidential properties           ///////////////      1480    328,578    1.e.
2.  Loans to depository institutions:        //////////////       //////////////////
     a.  To commercial banks in the U.S.     /////////////        1505        364    2.a.
         (1)  To U.S. branches and agencies of 
              foreign banks                  1506         0       ///////////////    2.a.(1)
         (2)  To other commercial banks 
              in the U.S.                    1507       364       ///////////////    2.a.(2)
     b.  To other depository                                                      
         institutions in the U.S.            1517     8,076       1517      8,076    2.b.
     c.  To banks in foreign countries       ////////////         1510        122    2.c.
          (1)  To foreign branches of 
               other U.S. banks              1513         0       ///////////////    2.c.(1)
          (2)  To other banks in 
               foreign countries             1516        122      ///////////////    2.c.(2)
3.  Loans to finance agricultural 
    production and other loans to farmers    1590      7,119      1590       7,119   3.
4.  Commercial and industrial loans:         ///////////////      ////////////////
     a.  To U.S. addressees (domicile)       1763    768,596      1763     768,596   4.a.
     b.  To non-U.S. addressees (domicile)   1764         52      1764          52   4.b.
5.  Acceptances of other banks:              ///////////////       //////////////
     a.  Of U.S. banks                       1756          0      1756           0   5.a.
     b.  Of foreign banks                    1757          0      1757           0   5.b.
6.  Loans to individuals for household, 
    family, and other personal expenditures  /////////////////    /////////////////
    (i.e., consumer loans) (includes 
    purchased paper                          /////////////////    1975   2,599,862   6.
    a.  Credit cards and related             /////////////////
        plans (includes check credit         /////////////////    ////////////////
        and other revolving credit plans)    2008    1,874,188    ////////////////   6.a.
    b.  Other (includes single payment, 
        installment, and all student         //////////////////
        loans)                               2011       725,674   ///////////////    6.b.
7.  Loans to foreign governments and 
    official institutions                    /////////////////    ///////////////
    (including foreign central banks)        2081             0   2081          0    7.
8.  Obligations (other than securities 
    and leases) of states and                //////////////////   /////////////
    political subdivisions in the 
    U.S. (includes nonrated industrial       ///////////////////  /////////////
    development obligations)                 2107         21,042  2107     21,042    8.
9.  Other loans                              1563         78,276  //////////////     9.
    a.  Loans for purchasing or 
        carrying securities (secured and    ///////////////////   ///////
        unsecured)                          ///////////////////   1545      8,804    9.a.
    b.  All other loans (exclude 
        consumer loans)                     ///////////////////   1564     69,472    9.b.
10. Lease financing receivables 
    (net of unearned income                 ///////////////////   2165    580,918    10.
    a.  Of U.S. addressees (domicile)       2182        580,918   ///////////////    10.a.
    b.  Of non-U.S. addressees (domicile)   2183              0   ///////////////    10.b.
11. LESS:  Any unearned income on loans 
    reflected in items 1-9 above.           123          2,392    2123       2,392     11.
12. Total loans and leases, net of 
    unearned income (sum of items 1        ///////////////////   ////////////////
    through 10 minus item 11) (total 
    of column A must equal                 ///////////////////   ///////////////
    Schedule RC, item 4.a)                 2122      5,183,594   2122   5,183,594    12.

</TABLE>
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA   Call Date:  6/30/95  ST-BK: 
                                               39-1580 FFIEC 031
Address:              100 East Broad Street    Page RC-7
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559

Schedule RC-C -- Continued


Part I. Continued
<TABLE>
                                                        
<S>                                                    <C>   <C>  <C>  <C>     <C>   <C>  <C>  <C>     <C>
                                                           (Column A)                   (Column B)
                                                          Consolidated                   Domestic
 Memoranda                                                    Bank                         Offices
                Dollar Amounts in Thousands            RCFD  Bil  Mil  Thou    RCON  Bil  Mil  Thou
1.  Commercial paper included in Schedule 
    RC-C, part I, above                                1496               0    1496               0     M.1
2.  Loans and leases restructured and in compliance    ////////////////////
    with modified (included in Schedule RC-C,          ///////////////////
    part 1, above and not reported as past due         ////////////////////
    or nonaccrual in Schedule RC-N, Memorandum         ////////////////////
    item 1):                                           ////////////////////
    a.  Loans secured by real estate:                  ////////////////////
        (1)  To U.S.  addressees (domicile)            1687               0    M.2.a.(1)
        (2)  To non-U.S. addressees (domicile)         1689               0    M.2.a.(2)
    b.  All other loans and all lease financing        ////////////////////
        receivables (exclude loans to individuals      ////////////////////
        for household, family, and other personal      ////////////////////
        expenditures)                                  8691               0    M.2.b.
    c.  Commercial and industrial loans to and 
        lease financing receivables of non-U.S.
        addressees (domicile) included                 ////////////////////
        in Memorandum item 2.b above                   8692               0    M.2.c.
3.  Maturity and repricing data for loans and 
    leases(1) (excluding those in nonaccrual status):                                   ////////////////////
    a.  Fixed rate loans and leases with a remaining 
        maturity of:  
        (1)  Three months or less                      0348         133,455    M.3.a.(1)
        (2)  Over three months through 12 months       0349         207,792    M.3.a.(2)
        (3)  Over one year through five years          0356       1,109,879    M.3.a.(3)
        (4)  Over five years                           0357         266,849    M.3.a.(4)
        (5)  Total fixed rate loans and leases         ////////////////////
             (sum of Memorandum items 3.a.(1)          ///////////////////
             through 3.a.(4))                          0358       1,717,975    M.3.a.(5)
    b.  Floating rate loans with a repricing frequency of:        ////////////////////
        (1)  Quarterly or more frequently              4554       2,573,418    M.3.b.(1)
        (2)  Annually or more frequently, 
             but less frequently than quarterly        4555         862,868    M.3.b.(2)
        (3)  Every five years or more frequently,       ////////////////////
             but less frequently than annually         4561           7,532    M.3.b.(3)
        (4)  Less frequently than every five years     4564               0    M.3.b.(4)
        (5)  Total floating rate loans (sum of 
             Memorandum items 3.b.(1) through 3.b.(4)) 4567       3,443,818    M.3.b.(5)
     c.  Total loans and leases (sum of Memorandum     ////////////////////
         items 3.a.(5) and 3.b.(5)) (must equal the    ////////////////////
         sum of total loans and leases, net, from      ////////////////////
         Schedule RC-C, part 1, item 12, plus unearned ///////////////////
         income from Schedule RC-C, part 1, item 11,   ///////////////////   
         minus total nonaccrual loans and Leases       ///////////////////
         from Schedule RC-N, sum of items 1 through    ///////////////////
         8, column C)                                  1479       5,161,793    M.3.c.
4.  Loans to finance commercial real estate,           ///////////////////
    construction, and land development activities      ///////////////////
    (not secured by real estate) included in           ///////////////////
    Schedule RC-C, part 1, items 4 and 9, column A,    ///////////////////
    page RC-6(2)                                       2746          15,192    M.4.
5.  Loans and leases held for sale (included in 
    Schedule RC-C, part 1, above)                      5369               0    M.5.
6.  Adjustable rate closed-end loans secured by        ////////////////////
    first liens on  1-4 family residential             ////////////////////
    properties (included in Schedule RC-C,             ////////////////////    RCON BIL MIL THOU
    part 1, item 1.c.(2)(a), column B, page RC-6                               5370        84,915    M.6


</TABLE>
____________________
(1)  Memorandum item 3 is not applicable to savings banks that must complete 
     supplemental Schedule RC-J.
(2)  Exclude loans secured by real estate that are included in Schedule RC-C, 
     part 1, item 1, column A.

</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA       Call Date:  6/30/95  ST-
                                                   BK: 39-1580 FFIEC 031
Address:              100 East Broad Street        Page RC-7
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559


Schedule RC-C -- Continued

Part II.  Loans to Small Businesses and Small Farms

Schedule RC-C, Part II is to be reported only with the June Report of Condition.
Report the number and amount currently outstanding as of June 30 of business
loans with "original amounts" of $1,000,000 or less and farm loans with 
"original amounts" of $500,000 or less.  The following guidelines should
be used to determine the "original amount" of a Loan:  (1) For loans drawn 
down under lines of credit or loan commitments, the "original amount" 
of the loan is the size of the line of credit or loan commitment when the
line of credit or loan commitment was most recently approved, extended, or
renewed price to the report date. However, if the amount currently 
outstanding as of the report date exceeds this size, the "original 
amount" is the amount currently outstanding on the report date.  (2)  
For loan participations and syndications, the "original amount" of 
the loan participation or syndication is the entire amount of the 
credit originated by the lead lender.  (3)  For all other loans, the 
"original amount" is the total amount of the loan at origination or the 
amount currently outstanding as of the report date, whichever is larger.

Loans to Small Businesses
1. Indicate in the appropriate box at the right whether all or 
   substantially all of the dollar volume of your bank's "Loans 
   secured by nonfarm nonresidential properties" in domestic 
   offices reported in Schedule RC-C, part 1, item 1.e, column B, 
   and all or substantially all of the dollar volume of your 
   bank's "Commercial and industrial loans to U.S. addressees" 
   in domestic offices reported in Schedule RC-C, part 1, item 
   4.a, column B, have original amounts of $100,000 or less.  
   (If your bank has no loans outstanding in both of these two 
   loan categories, place an "X" in the box marked "NO"             C418
   and go to item 5; otherwise, see instructions for 
   further information.)                                       RCON  YES  NO)
                                                                6999  ///  X  1.

If YES, complete items 2.a and 2.b below, skip items 3 and 4, and go 
to item 5.  If NO and your bank has loans outstanding in either loan 
category, skip items 2.a and 2.b, complete items 3 and 4 below, and 
go to item 5.

2.  Report the total number of loans currently         Number of Loans
    outstanding for each of the following Schedule 
    RC-C, part 1, loan categories:                     RCON //////////
      a. "Loans secured by nonfarm nonresidential 
          properties" in domestic offices reported 
          in Schedule RC-C, part 1, 
          item 1.e, column B                           5562        N/A   2.a.
      b.  "Commercial and industrial loans to U.S. 
          addressees" in domestic offices reported 
          in Schedule RC-C, part 1, item 4.a, 
          column B                                     5563        N/A   2.b.
 
 <PAGE>          
<TABLE>                                                   
 <S>                                              <C>              <C>  <C>  <C> <C>                   
                                                  (Column A)          (Column B)
                                                    Amount              Currently
                                                  Number of Loans       Outstanding
              Dollar Amounts in Thousands         RCON /////////    RCON Bil Mil Thou
3.  Number and amount currently outstanding of    ///////////////////////////////////
    "Loans secured by nonfarm nonresidential      //////////////////////////////////
    properties" in domestic offices reported      //////////////////////////////////
    in Schedule RC-C, part 1, item 1.e,           //////////////////////////////////
    column B (sum of items 3.a through 3.c        //////////////////////////////////
    must be less than or equal to Schedule        //////////////////////////////////
    RC-C, part 1, item 1.e, column B):            /////////////////////////////////
    a.  With original amounts of $100,000 or less 5564        262    5565     10,446 3.a.
    b.  With original amounts of more than 
        $100,000 through $250,000                 5566         220   5567     27,524 3.b.
    c.  With original amounts of more than 
        $250,000 through $1,000,000               5568         224   5569     84,386 3.c.
4.  Number and amount currently outstanding of 
    "Commercial and industrial loans to U.S. 
    addressees" in domestic offices reported 
    in Schedule RC-C, part 1, item 4.a, column 
    B (sum of items 4.a through 4.c must be 
    less than or equal to Schedule RC-C, 
    part 1, item 4.a, column B): 
    a.  With original amounts of $100,000 or less 5570       3,359  5571     78,049 4.a.
    b.  With original amounts of more than 
        $100,000 through $250,000                 5572         323  5573     37,232 4.b.
    c.  With original amounts of more 
        than $250,000 through $1,000,000          5574         266  5575     88,246 4.c.

</TABLE>
</page>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95  ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-7b
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559

Schedule RC-C -- Continued

Part II.  Continued

Agricultural Loans to Small Farms

5.  Indicate in the appropriate box at the right whether all or substantially 
    all of the dollar volume of your bank's "Loans secured by farmland 
    (including farm residential and other improvements)" in domestic offices 
    reported in Schedule RC-C, part 1, item 1.b, column B, and all or 
    substantially all of the dollar volume of your bank's "Loans to finance 
    agricultural production and other loans to farmers" in domestic offices 
    reported in Schedule RC-C, part 1, item 3, column B, have original amounts 
    of $100,000 or less.  (If your bank has no loans outstanding in both 
    of these two loan categories, place an "X" in the box marked "NO" 
    and do not complete items 7 and 8; otherwise, see instructions for 
    further information.)                                         YES     NO
                                                                6860  /// X  5.

    If YES, complete items 6.a and 6.b below and do  not complete 
    items 7 and 8.  If NO and your bank has loans outstanding in either loan 
    category, skip items 6.a an 6.b and complete items 7 and 8 below.

6.  Report the total number of loans currently outstanding for each 
    of the following Schedule RC-C, part 1, loan categories:  Number  of Loans
    a.  "Loans secured by farmland (including farm residential 
         and other improvements)" in domestic offices reported 
         in Schedule RC-C, part 1, item 1.b, column B         5576  N/A  6.a.
     b.  "Loans to finance agricultural production and other 
         loans to farmers" in domestic offices reported in 
         Schedule RC-C, part 1, item 3, column B              5577    N/A   6.b.
    
<TABLE>
<S>                                                  <C>                     <C>             
                                                      (Column A)             (Column B)
                                                                              Amount   
                                                                             Currently
                                                      Number of Loans       Outstanding
                     Dollar Amounts in Thousands      RCON/////////     RCON  Bil  Mil  Thou
7.  Number and amount currently outstanding of "Loans 
    secured by farmlard (including farm residential 
    and other improvements)" in domestic offices          /////////////  ///////////////
    reported in Schedule RC-C, part 1, item 1.b, 
    column B (sum of items 7.a through 7.c must be        /////////////  ///////////////
    less than or equal to Schedule RC-C, 
    part I, item 1.b column B):                           /////////////  //////////////
    a.  With original amounts of $100,000 or less         5578       11  5579       181  7.a.
    b.  With original amounts of more than 
        $100,000 through $250,000                         5580        7  5581       922  7.b.
    c.  With original amounts of more than 
        $250,000 through $500,000                         5582        5  5583       933  7.c.
8.  Number and amount currently outstanding of           ////////////////////////////////
    "Loans to finance agricultural production            ////////////////////////////////
    and other loans to farmers" in domestic              ////////////////////////////////
    offices reported in Schedule RC-C,                   ////////////////////////////////
    part 1, item 3, column B (sum of items               ////////////////////////////////
    8.a through 8.c must be less than or equal           ////////////////////////////////
    to Schedule RC-C, part 1, item 3, column B):         ////////////////////////////////
     a.  With original amounts of $100,000 or less       5584        81 5585       2,821  8.a.
     b.  With original amounts of more than 
         $100,000 through $250,000                       5586        22 5587       2,753  8.b.
     c.  With original amounts of more than 
         $250,000 through $500,000                       5588         5 5589       1,394  8.c.
</TABLE>
</PAGE>


<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA   Call Date:  6/30/95  ST-BK: 
                                                           39-1580 FFIEC 031
Address:              100 East Broad Street                Page RC-8
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559


Schedule RC-D--Trading Assets and Liabilities

Schedule RC-D is to be completed only by banks with $1 billion or more 
in total assets or with $2 billion or more in par/notional amount of 
off-balance sheet derivative contracts (as reported in Schedule RC-L, 
items 14.a through 14.e, columns A through D).


                                                                  C420 
              Dollar Amounts in Thousands          /////Bil Mil Thou
ASSETS                                             /////////////////
1.  U.S. Treasury securities in domestic offices   RCON 3531       0  1.
2.  U.S. Government agency and corporation obligations 
    in domestic offices (exclude mortgage-
    backed securities                              RCON 3532       0  2.
3.  Securities issued by states and political 
    subdivisions in the U.S. in domestic offices   RCON 3533       0  3.
4.  Mortgage-backed securities (MBS) in 
    domestic offices:       
    a.  Pass-through securities issued or guaranteed 
        by FNMA, FHLMC, or GNMA                    RCON 3534       0  4.a.
    b.  Other mortgage-backed securities issued 
        or guaranteed by FNMA, FHLMC, or GNMA
        (included CMOs, REMICs, and stripped
        MBS)                                       RCON 3535       0  4.b.
    c.  All other mortgage-backed securities       RCON 3536       0  4.c.
5.  Other debt securities in domestic offices      RCON 3537       0  5.
6.  Certificates of deposit in domestic offices    RCON 3538       0  6.
7.  Commercial paper in domestic offices           RCON 3539       0  7.
8.  Bankers acceptances in domestic offices        RCON 3540       0  8.
9.  Other trading assets in domestic offices       RCON 3541       0  9.
10. Trading assets in foreign offices              RCON 3542       0 10.
11. Revaluation gains on interest rate,            //////////////////////
    foreign exchange rate, and other commodity     //////////////////////
    and equity contracts:                          /////////////////////
    a.  In domestic offices                        RCON 3543       0 11.a.
    b.  In foreign offices                         RCFN 3544       0 11.b.
12. Total trading assets (sum of items 1 
    through 11) (must equal Schedule RC, item 5)   RCFD 3545       0 12.

LIABILITIES

                                                      /////Bil Mil Thou
13. Liability for short positions                  RCFD 3546       0 13.
14. Revaluation losses on interest rate,           ////////////////////
    foreign exchange rate, and other commodity     ////////////////////
    and equity contracts.                          RCFD 3547       0 14.
15. Total trading liabilities (sum of items        ////////////////////
    13 and 14) (must equal Schedule RC, item       ////////////////////
    15.b)                                          RCFD 3548       0 15.

</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95  ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-9
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559

Schedule RC-E--Deposit Liabilities

Part I.  Deposits in Domestic Offices


<TABLE>
                                                                                  C425 
 
                                                                           Nontransaction
                            Transaction Accounts                             Accounts
                               (Column A)              (Column B)           (Column C)
                            Total transaction          Memo: Total            Total
                            Accounts (including       demand deposits      nontransacton
                              total demand             (included in         accounts
                                deposits)                column A)       (including MMDAs)
<S>                         <C>   <C>  <C> <C>     <C>  <C> <C> <C>   <C>  <C> <C> <C>
                            RCON  Bil  Ml  Thou    RCON Bil Mil Thou  RCON Bil Mil Thou
   
   Dollar Amounts in Thousands
Deposits of:                  ///////////////       /////////////////  /////////////////
1.  Individuals, partnerships, 
    and corporations          2201     1,226,507    2240     925,770    2346  2,570,595  1.
2.  U.S. Government           2202         9,411    2280       9,411    2520          0  2.
3.  States and political 
    subdivisions in the U.S.  2203      100,000     2290      88,367    2530     24,709  3.
4.  Commercial banks 
    in the U.S.               2206       43,074     2310      43,074     /////////////   4.
    a.  U.S. branches and 
        agencies of foreign 
        banks                 //////////////////   /////////////////    2347            0  4.a.
    b.  Other commercial banks 
        in the U.S.           /////////////////   //////////////////    2348      2,713  4.b.
5.  Other depository 
    institutions in the U.S.  2207       19,120   2312        19,120    2349          0  5.
6.  Banks in foreign counties 2213        2,431   2320         2,431     ////////////    6.
    a.  Foreign branches of 
        other U.S. banks      /////////////////  ///////////////////    2367           0  6.a.
    b.  Other banks in foreign 
        countries             ////////////////  ////////////////////    2373           0  6. b.
7.  Foreign governments and 
    official institutions     ///////////////  ////////////////////    /////   
    (including foreign central 
    banks)                    2216          0  2300               0    2377           0  7.
8.  Certified and official 
    checks                    2330     49,899  2330          49,899   //////////////     8.
9.  Total (sum of items 1 
    though 8)(sum of columns A 
    and C must equal Schedule 
    RC, item 13.a)            2215  1,450,472  2210       1,138,072   2385 2,598,017     9.

</TABLE>

Memoranda
             Dollar Amounts in Thousands               RCON Bil Mil Thou
1.  Selected components of total deposits 
    (i.e., sum of item 9, columns A and C):
     a.  Total individual Retirement 
         Accounts (IRAs) and Keogh Plan
         accounts                                     6835    245,127  M.1.a.
     b.  Total brokered deposits                      2365      4,461  M.1.b.
     c.  Fully insured brokered deposits (included 
         in Memorandum item 1.b above):
         (1) issued in denominations of less than 
             $100,000                                 2343         83  M.1.c.(1)
         (2) issued either in denominations of 
             $100,000 or in denominations greater 
             than $100,000 and participated out by 
             the broker in shares of $100,000 or less 2344      3,906  M.1.c.(2)
     d.  Total deposits denominated in foreign
         currencies                                   3776          0  M.1.d.
     e.  Preferred deposits (uninsured deposits of 
         states and political subdivisions in the 
         U.S. reported in item 3 above which are 
         secured or collateralized as required under 
         state law)                                   5590    124,341  M.1.e.
2.  Components of total nontransaction accounts 
    (sum of Memorandum items 2.a through 2.d  
    must equal item 9, column C above): 
    a.  Savings deposits: 
        (1)  Money market deposit accounts (MMDAs)    6810    897,495  M.2.a.
        (2)  Other savings deposits (excludes MDAs)   0352    505,456  M.2.a.(2)
    b.  Total time deposits of less than $100,000     6648  1,892,864  M.2.b.
    c.  Time Certificates of deposit of $100,000 
        or more                                       6645    102,202  M.2.c.
    d.  Open-account time deposits of $100,000 
        or more                                       6646          0  M.2.d.
3.  All NOW accounts (included in column A above)     2398    312,400  M.3.

</page>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95  ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-9
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.:06559

Schedule RC-E -- Continued

Part I.  Continued

Memoranda (Continued)

Deposit Totals for FDIC Insurance Assessments
              Dollar Amounts in Thousands             RCON  Bil Mil Thou
4.  Total deposits in domestic offices 
    (sum of item 9, column A and item 9, column C)    //////////////////
    (must equal Schedule RC, item 13.a)               2200   4,048,489  M.4.

     a.  Total demand deposits (must equal 
         item 9, column B)                            2210   1,138,072  M.4.a.
     b.  Total time and savings deposits(1) 
         (must equal item 9, column A plus item 9, 
         column C minus item 9, column B)             2350   2,910,417  M.4.b.

______________________
(1)  for FDIC insurance assessment purposes, "total time and savings 
     deposits" consists of nontransaction accounts and all transaction 
     accounts other than demand deposits.

<TABLE>
<S>                                                  <C>   <C> <C> <C>    <C>
                Dollar Amounts in Thousands          RCON  Bil Mil Thou
5.  Time deposits of less than $100,000 and open-    //////////////////
    account time deposits of $100,000 or more        //////////////////
    (included in Memorandum items 2.b and 2.d above) //////////////////
    with a remaining maturity or repricing           //////////////////
    frequency of: (1) 
    a.  Three months or less                         0359       197,696   M.5.a.
    b.  Over three months through 12 months          3644       372,520   M.5.b.
6.  Maturity and repricing data for time             //////////////////
    certificates of deposit of $100,000 or more: (1) //////////////////
    a. Fixed rate time certificates of deposit of    //////////////////
       $100,000 or more with a remaining maturity of://////////////////
       (1)  Three months or less                     2761        54,580  M.6.a.(1)
       (2)  Over three months through 12 months      2762        23,850  M.6.a.(2)
       (3)  Over one year through five years         2763        21,077  M.6.a.(3)
       (4)  Over five years                          2765         2,695  M.6.a.(4))
       (5)  Total fixed rate time certificates       //////////////////  
            of deposit of $100,000 or more (sum of   /////////////////
            Memorandum item 6.a.(1) through 6.a.(4)  2767       102,202  M.6.a.(5)
     b. Floating rate time certificates of           //////////////////
        deposit of $100,000 or more with a repricing /////////////////
        frequency of:                                /////////////////
        (1)  Quarterly or more frequently            568              0  M.6.b.(1)
        (2)  Annually or more frequently, but less 
             frequently than quarterly              4569              0  M.6.b.(2)
        (3)  Every five years or more frequently, 
             but less frequently than annually      4571              0  M.6.b.(3)
        (4)  Less frequently than every five years  4572              0  M.6.b.(4))
        (5)  Total floating rate time certificates  ///////////////////
             of deposit of $100,000 or more         ///////////////////
             (sum of Memorandum items 6.b.(1)       ///////////////////
             through 6.b.(4))                       4573              0  M.6.b.(5)
     c.  Total time certificates of deposit of 
         $100,000 or more (sum of Memorandum        //////////////////  
         items 6.a.(5)and 6.b.(5)) (must 
         equal Memorandum item 2.c.above)           6645        102,202  M.6.c.

_________________________
(1) Memorandum items 5 and 6 are not applicable to savings banks that must 
    complete supplemental Schedule RC-J.
                                    
</TABLE)
</page>                                    
                                    
<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA   Call Date:6/30/95 ST-BK: 
                                               39-1580 FFIEC 031
Address:              100 East Broad Street    Page RC-11
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-E-- Continued

Part II.  Deposits in Foreign Offices (including Edge and 
Agreement subsidiaries and IBFs)


             Dollar Amounts in Thousands    RCFN  Bil  Mil  Thou
Deposits of:
                                            ////////////////////
Individuals, partnerships, and corporations 2621      271,092    1.
U S  banks (including IBFs and foreign 
  branches of U. S. banks)                  2623            0    2.
Foreign banks (including U S  branches 
  and agencies of foreign banks, including 
  their IBFs                                2625            0    3.
Foreign governments and official 
institutions (including foreign central 
  banks)                                    2650            0    4.
Certified and official checks               2330            0    5.
All other deposits                          2668            0    6.
Total (sum of items 1 through 6) (must 
equal Schedule RC, item 13 b)               2200      271,092    7.

Schedule RC - F - - Other Assets


                                                       C430      
             Dollar Amounts in Thousands    /////   Bil  Mil  Thou
Income earned, not collected on loans       RCFD 2164  37,861    1.
Net deferred tax assets (1)                 RCFD 2148       0    2.
Excess residential mortgage servicing       ///////////////// 
fees receivable                             RCFD 5371       0    3.
Other (itemize amounts that exceed 25%      ///////////////// 
of this item)                               RCFD 2168  349,366   4.
a.  TEXT 3549  Cash Surrender Value of      ///////////////// 
    Life Insurance       RCFD 3549 128,060  /////////////////    4.a.
b.  TEXT 3550            RCFD 3550          /////////////////    4.b.
c.  TEXT 3551            RCFD 3551          /////////////////    4.c.
Total (sum of items 1 through 4) (must      ///////////////// 
equal Schedule RC, item 11)                 RCFD 2160  387,227    5.

Memorandum

             Dollar Amounts in Thousands   ////// Bil  Mil  Thou
Deferred tax assets disallowed for         ////////////////////
regulatory capital purposes                RCFD 5610          0    M.1.

Schedule RC - G -- Other Liabilities


                                                            C435 
             Dollar Amounts in Thousands
                                           /////// Bil  Mil  Thou
a. Interest accrued and unpaid on          ////////////////////// 
   deposits in domestic offices(2)         RCFD 3645       28,314  1.a.
b. Other expenses accrued and unpaid       ////////////////////// 
   (includes accrued income taxes payable) RCFD 3646       69,670  1.b.
Net deferred tax liabilities(1)            RCFD 3049       51,203  2.
Minority interest in consolidated          ////////////////////// 
subsidiaries                               RCFD 3000            0  3.
Other (itemize amounts that exceed 25%     ////////////////////// 
of this item)                              RCFD 2938       66,930  4.
a.  TEXT 3552  Deferred Fees Received      ////////////////////// 
    on Swaps           RCFD 3552  35,203   //////////////////////  4.a.
b.  TEXT 3553  Accrued Credit Card         ///////////////////// 
    Customer Awards    RCFD 3553  26,021   /////////////////////  4.b.
c.  TEXT 3554          RCFD 3554           /////////////////////  4.c.
Total (sum of items 1 through 4) (must     ///////////////////// 
equal Schedule RC, item 20)                RCFD 2930     216,117  5.

_____________________________
1)  See discussion of deferred income taxes in Glossary entry on "income
    taxes "
2)  For savings banks, include "dividends" accrued and unpaid on deposits
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA  Call Date:  6/30/95  ST-BK: 
                                                          39-1580 FFIEC 031
Address:              100 East Broad Street               Page RC-12
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-H-- Selected Balance Sheet Items for Domestic Offices



                                                                       C440     
                                                Domestic Offices
          Dollar Amounts in Thousands         RCON  Bil  Mil  Thou

1.  Customer's liability to this bank on     ///////////////////// 
    acceptances outstanding                  2155            8,409    1.
2.  Bank's liability on acceptances executed /////////////////////  
    and outstanding                          2920            8,409    2.
3.  Federal funds sold and securities        ///////////////////// 
    purchased under agreements to resell     1350           75,052    3.
4.  Federal funds purchased and securities   ///////////////////// 
    sold under agreements to repurchase      2800        1,226,555    4.
5.  Other borrowed money                     3190           99,674    5.
    EITHER                                   /////////////////////
6.  Net due from own foreign offices, Edge   ///////////////////// 
    and Agreement subsidiaries, and IBFs     2163              N/A    6.
    OR                                       /////////////////////
7.  Net due to own foreign offices, Edge     //////////////////// 
    and agreement subsidiaries, and IBFs     2941          272,405    7.
8.  Total assets (excludes net due to        ///////////////////// 
    foreign offices, Edge and Agreement      ////////////////////
    subsidiaries, and IBFs                   2192        6,695,336    8.
9.  Total liabilities (excludes net due      /////////////////////
    to foreign offices, Edge and agreement   ////////////////////
    subsidiaries and IBFS)                   3129        5,828,047    9.

Items 10-17 include held-to-maturity and available-for-sale securities in
domestic offices


                                             RCON  Bil  Mil  Thou
10. U.S. Treasury securities                 1779           157,827    10.
11. U S  Government agency and corporation   ////////////////////// 
    obligations (exclude                     //////////////////////
    mortgage-backed securities)              1785           363,385    11.
12. Securities issued by states and          ////////////////////// 
    political subdivisions in the U S        1786            41,909    12.
13. Mortgage-backed securities (MBS):        //////////////////////
    a.  Pass-through securities:             //////////////////////
        (1)  Issued or guaranteed by         ////////////////////// 
             FNMA, FHLMC, or GNMA            1787               525    13.a.
        (2)  Other pass-through securities   1869            17,409    13.a.
    b.  Other mortgage-backed securities     //////////////////////
        (include CMOs, REMICs, and           //////////////////////
        stripped MBS):                       //////////////////////
        (1)  Issued or guaranteed by         ///////////////////// 
             FNMA, FHLMC, or GNMA            1877            26,751    13.b.
        (2)  Other mortgage-backed           ////////////////////// 
             securities                      2253               275    13.b.
14. Other domestic debt securities           3159               789    14.
15. Foreign debt securities                  3160                 0    15.
16. Equity securities:                       //////////////////////
    a.  Investment in mutual funds           3161                 0    16.a.
    b.  Other equity securities with         ////////////////////// 
        readily determinable fair values     3162                 0    16.b.
    c.  All other equity securities          3169             3,844    16.c.
17. Total held-to-maturity and               ////////////////////// 
    available-for-sale securities            ////////////////////// 
    (sum of items 10 through 16)             3170           612,714    17.

Memorandum (to be completed only by banks with IBFs and other "foreign"
offices)

              Dollar Amounts in Thousands    RCON     Bil  Mil  Thou
EITHER                                       ///////////////////////
1.  Net due from the IBF of the domestic     //////////////////////
    offices of the reporting bank            3051                N/A   M.1.
    OR                                       //////////////////////
2.  Net due to the IBF of the domestic       /////////////////////  
    offices of the reporting bank            3059                N/A   M.1.

</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA Call Date: 6/30/95  ST-BK: 39-1580 
                                                                 FFIEC 031
Address:              100 East Broad Street                      Page RC-13
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-I-- Selected Assets and Liabilities of IBFs
be completed only by banks with IBFs and other "foreign" offices.
                                                                   C445     
              Dollar Amounts in Thousands    RCFN  Bil  Mil  Thou
1.  Total IBF assets of the consolidated     ///////////////////// 
    bank (component of Schedule RC,          /////////////////////
    item 12)                                 2133              N/A    1.
2.  Total IBF loans and lease financing      ///////////////////// 
    receivables (component of Schedule       /////////////////////
    RC-C, part 1, item 12, column A)         2076              N/A    2.
3.  IBF commercial and industrial loans      /////////////////////
    (component of Schedule RC-C, part,       /////////////////////
    1, item 4, column A                      2077              N/A    3.
4.  Total IBF liabilities (component of      ///////////////////// 
    Schedule RC, item 21)                    2898              N/A    4.
5.  IBF deposit liabilities due to banks,    ///////////////////// 
    including other IBFs (component          /////////////////////
    of Schedule RC-E, part II,              ///////////////////// 
    items 2 and 3)                          2379              N/A    5.
6.  Other IBF deposit liabilities           ///////////////////// 
    (component of Schedule RC-E, part II,   /////////////////////
    items 1, 4, 5, and 6)                   2381              N/A    6.

Schedule RC - K -- Quarterly Averages (1)
                                                            C455     
         Dollar Amounts in Thousands        ////////// Bil  Mil  Thou
ASSETS                                      //////////////////////////
1.  Interest-bearing balances due from      ///////////////////////// 
    depository institutions            RCFD 3381              967    1.
2.  U.S. Treasury securities and U S        //////////////////////////  
    Government agency and corporation       //////////////////////////
    obligations (2)                    RCFD 3382          600,967    2.
3.  Securities issued by states and         ///////////////////////// 
    political subdivisions in the           ///////////////////////// 
    U.S. (2)                           RCFD 3383           42,264    3.
4.  a.  Other debt securities (2)      RCFD 3647           21,202    4.a.
    b.  Equity securities (3)           ///////////////////////// 
        (includes investments in       ////////////////////////// 
        mutual funds and               //////////////////////////
        Federal Reserve stock)         RCFD 3648            3,844    4.b.
5.  Federal funds sold and             ////////////////////////// 
    securities purchased under         ////////////////////////// 
    agreements to resell               //////////////////////////
    in domestic offices of the bank    ////////////////////////// 
    and of its Edge and Agreement      //////////////////////////
    subsidiaries, and in IBFs          RCFD 3365          286,677    5.
6.  Loans:                             //////////////////////////
    a.  Loans in domestic offices:     //////////////////////////
    (1) Total loans                    RCON 3360        4,490,971    6.a.(1)
    (2) Loans secured by real estate   RCON 3385        1,069,642    6.a.(2)
    (3) Loans to finance agricultural  ////////////////////////// 
        production and other loans to  //////////////////////////
        farmers                        RCON 3386            5,558    6.a.(3)
    (4) Commercial and industrial      ////////////////////////// 
        loans                          RCON 3387          780,252    6.a.(4)
    (5) Loans to individuals for       //////////////////////////
        household, family, and other   ////////////////////////// 
        personal                       //////////////////////////
        expenditures                   RCON 3388        2,496,498    6.a.(5)
    b.  Total loans in foreign offices, ///////////////////////// 
        Edge and Agreement subsidiaries, //////////////////////////
        and IBFs                       RCFN 3360                0    6.b
7.  Trading assets                     RCFD 3401                0    7.
8.  Lease financing receivables        /////////////////////////// 
    (net of unearned income)           RCFD 3484          574,712    8.
9.  Total assets (4)                   RCFD 3368        6,749,314    9.

LIABILITIES                            //////////////////////////
10. Interest-bearing transaction       /////////////////////////  
    accounts in domestic offices       ////////////////////////// 
    (NOW                              //////////////////////////
    accounts, ATS accounts, and       ///////////////////////// 
    telephone and preauthorized       //////////////////////////  
    transfer                          //////////////////////////
    accounts) (exclude demand         ///////////////////////// 
    deposits)                        RCON 3485          322,197    10.
11. Nontransaction accounts in        //////////////////////// 
    domestic offices:                //////////////////////////
    a. Money market deposit accounts ////////////////////////// 
    (MMDAs)                          RCON 3486          844,643    11.a.
    b. Other savings deposits        RCON 3487          637,985    11.b.
    c. Time certificates of deposit  //////////////////////////
    of $100,000 or more              RCON 3345          110,317    11.c.
    d. All other time deposits       RCON 3469        1,129,421    11.d.
12. Interest-bearing deposits in     ////////////////////////// 
    foreign offices, Edge and        ///////////////////////// 
    Agreement                       //////////////////////////
    subsidiaries, and IBFs           RCFN  3404         392,063    12.
13. Federal funds purchased and      ////////////////////////// 
    securities sold under            ////////////////////////// 
    agreements to                   //////////////////////////
    repurchase in domestic offices  ////////////////////////// 
    of the bank and of its Edge and //////////////////////////
     Agreement subsidiaries, and    ////////////////////////// 
     in IBFs                         RCFD 3353        1,125,276    13.
14. Other borrowed money             RCFD 3355          135,220    14.

______________________
(1)  For all items, banks have the option of reporting either (1) an average
     of daily figures for the quarter, or (2) an average of weekly figures (i e , the Wednesday of each week of
     the quarter)
(2)  Quarterly averages for all debt securities should be based on amortized
     cost
(3)  Quarterly averages for all equity securities should be based on
     historical cost
(4)  The quarterly average for total assets should reflect all debt
     securities (not held for trading) at amortized
     cost, equity securities with readily determinable fair values at the
     lower of cost or fair value, and equity
     securities without readily determinable fair values at historical cost
</page>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA   Call Date: 6/30/95  ST-BK: 
                                               39-1580 FFIEC 031
Address:              100 East Broad Street    Page RC-14
City, State Zip:      Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-L-- Off-Balance Sheet Items
Please read carefully the instructions for the preparation of Schedule RC-L.
Some of the amounts reported in Schedule RC-L are regarded as volume indicators
and not necessarily as measures of risk.
                                                               C460     
                  Dollar Amounts in Thousands  RCFD  Bil  Mil  Thou
1.  Unused commitments:                        /////////////////////
    a.  Revolving, open-end lines secured by   ///////////////////// 
        1-4 family residential properties,     /////////////////////
        e.g., home equity lines                3814          285,190    1.a.
    b.  Credit card lines                      3815       24,142,212    1.b.
    c.  Commercial real estate, construction,  ///////////////////// 
        and land development:                  /////////////////////
        (1)  Commitments to fund loans         //////////////////// 
             secured by real estate            3816          119,819    1.c.(1)
        (2)  Commitments to fund loans not     //////////////////// 
             secured by real estate            6550            1,497    1.c.(2)
    d.  Securities underwriting                3817                0    1.d.
    e.  Other unused commitments               3818        1,395,702    1.e.
2.  Financial standby letters of credit        ///////////////////// 
    and foreign office guarantees              3819          498,511    2.
    a.  Amount of financial standby            ///////////////////// 
        letters of credit                      /////////////////////
        conveyed to others  RCFD 3820  207,722 ///////////////////// 
3.  Performance standby letters of credit      /////////////////////      
    and foreign office guarantees              3821           78,284    3.
    a.  Amount of performance standby          ///////////////////// 
        letters of credit                      /////////////////////
        conveyed to others RCFD 3822   18,702  /////////////////////
4.  Commercial and similar letters of credit   3411           52,191    4.
5.  Participations in acceptances (as          ///////////////////// 
    described in the instructions) conveyed    /////////////////////
    to others by the reporting bank            3428                0    5.
6.  Participations in acceptances (as          ///////////////////// 
    described in the instructions) acquired    /////////////////////
    by the reporting (nonaccepting) bank       3429                0    6.
7.  Securities borrowed                        3432                0    7.
8.  Securities lent (including customers'      ///////////////////// 
    securities lent where the customer         /////////////////////
    is indemnified against loss by the        /////////////////////  
    reporting bank)                            3433                0    8.
9.  Mortgages transferred (i e , sold or       //////////////////// 
    swapped) with recourse that have           /////////////////////
    been treated as sold for Call Report       //////////////////// 
    purposes:                                 /////////////////////
    a.  FNMA and FHLMC residential mortgage   ///////////////////// 
        loan pools:                           /////////////////////
        (1)  Outstanding principal balance    //////////////////// 
             of mortgages transferred as     /////////////////////
             of the report date              3650                0    9.a.(1)
        (2)  Amount of recourse exposure     ///////////////////// 
             on these mortgages as of the    /////////////////////
             report date                     3651                0    9.a.(2)
    b.  Private (nongovernment - issued or   ////////////////////// 
        -guaranteed) residential             /////////////////////
        mortgage loan pools:                 /////////////////////
        (1)  Outstanding principal balance  ///////////////////// 
             of mortgages transferred       /////////////////////
             as of the report date          3652                0    9.b.(1)
        (2)  Amount of recourse exposure    ///////////////////// 
             on these mortgages as of the   /////////////////////
             report date                    3653                0    9.b.(2)
    c.  Farmer Mac agricultural mortgage    ///////////////////// 
        loan pools:                         /////////////////////
        (1)  Outstanding principal          //////////////////// 
             balance of mortgages           //////////////////// 
             transferred as                 /////////////////////
             of the report date             3654                0    9.c.(1)
        (2)  Amount of recourse exposure    ///////////////////// 
             on these mortgages as of the   /////////////////////
             report date                    3655                0    9.c.(2)
10. When - issued securities:               /////////////////////
    a.  Gross commitments to purchase       3434                0    10.a.
    b.  Gross commitments to sell           3435                0    10.b.
11. Spot foreign exchange contracts         8765            5,927    11.
12. All other off-balance sheet             ///////////////////// 
    liabilities (exclude off-balance sheet  /////////////////////
    derivatives) (itemize and describe      ///////////////////// 
    each component of this item over        /////////////////////
    25% of Schedule RC, item 28, "Total 
    equity capital")                        3430                0    12.
    a.  Text 3555             RCFD 3555     /////////////////////
    b.  Text 3556             RCFD 3556     /////////////////////
    c.  Text 3557             RCFD 3557     /////////////////////
    d.  Text 3558             RCFD 3558     /////////////////////
13. All other off-balance sheets assets 
    (exclude off-balance sheet              /////////////////////
    derivatives) itemize and describe       //////////////////// 
    each component of this item             /////////////////////
    over 25% of Schedule RC, item 28, 
    "Total equity capital")                 5591           73,662     13.
    a.  Text 5592             RCFD 5592     /////////////////////     13.a.
    b.  Text 5593             RCFD 5593     /////////////////////     13.b.
    c.  Text 5594             RCFD 5594     /////////////////////     13.c.
    d.  Text 5595             RCFD 5595     /////////////////////     13.d.
                                    
</PAGE>                                    
                                    
<PAGE>                                    
Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95 ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-15
City, State   Zip:    Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-L--Continued
                                         

</TABLE>
<TABLE>                                                                       C461
<S>                              <C>                <C>                <C>                 <C>          
                                  (Column A)          (Column B)        (Column C)          (Column D)
 Dollar Amounts in Thousands     Interest Rate      Foreign Exchange   Equity Derivative   Commodity and
off-balance Sheet Derivatives      Contracts           Contracts          Contracts        Other Contracts
   Position Indicators           Tril Bil Mil Thou   Tril Bil Mil Thou   Tril Bil Mil Thou   Tril Bil Mil Thou
14. Gross amounts (e.g.,         ////////////////     ////////////////   /////////////////   ///////////////// 
    notional                     ////////////////     /////////////////  /////////////////   /////////////////
    amounts) (for each column,   ////////////////     /////////////////  /////////////////   /////////////////
    sum of items 14.a through    /////////////////    ////////////////   /////////////////   /////////////////       
    14.e                         ////////////////     /////////////////  /////////////////   /////////////////
    must equal sum of items      ////////////////     /////////////////  ////////////////    /////////////////
    15, 16.a, and 16.b):         ////////////////     /////////////////  /////////////////   /////////////////
    a. Future contracts                        0                     0                 0                  0 14.a.
                                    RCFD 8693           RCFD 8694           RCFD 8695           RCFD 8696
    b. Forward contracts               1,010,000               168,085                 0                  0 14.b
                                    RCFD 8697           RCFD 8698           RCFD 8699           RCFD 8700
    c. Exchange-traded option    ////////////////       /////////////////  /////////////////   /////////////////
       contacts:                 ////////////////      /////////////////   /////////////////   /////////////////
       (1)  Written options                   0                      0                   0                 0 14.c.(1)
                                    RCFD 8701           RCFD 8702           RCFD 8703           RCFD 8704
       (2)  Purchased options                 0                      0                   0                 0 14.c.(2)
                                    RCFD 8705           RCFD 8706           RCFD 8707           RCFD 8708
    d. Over-the-counter option    ////////////////     /////////////////   /////////////////   /////////////////
       contracts:                 ////////////////     /////////////////   /////////////////   /////////////////
       (1)  Written options            2,256,820                     0                   0                 0 14.d.(1)
                                    RCFD 8709           RCFD 8710           RCFD 8711           RCFD 8712
       (2)  Purchased options:         3,357,820                     0                   0                 0 14.d.(2)
                                    RCFD 8713           RCFD 8714           RCFD 8715           RCFD 8716
    e. Swaps                          20,733,294                     0                   0                 0 14.e.
15. Total gross notional amount of ////////////////   ////////////////     /////////////////   /////////////////
     derivative contracts held    ////////////////    ////////////////     /////////////////   /////////////////
     for trading.                                  0                 0                    0                  0 15.
                                    RCFD A126           RCFD A127           RCFD 8723           RCFD A8724
16.  Total gross notional amount of ////////////////  /////////////////    /////////////////   /////////////////
     derivative contracts held for  ////////////////  /////////////////    /////////////////   /////////////////
     purposes other than trading:   ////////////////  /////////////////    /////////////////   /////////////////
     a. Contracts marked to market.        1,362,630           168,085                    0                  0 16.a.
                                    RCFD 8725           RCFD 8726           RCFD 8727           RCFD 8728
     b. Contracts not marked        ////////////////  /////////////////     /////////////////   /////////////////
        to market                         25,995,304                 0                    0                  0 16.b.
                                    RCFD 8729           RCFD 8730           RCFD 8731           RCFD 8732

</TABLE>
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA     Call Date:  6/30/95 ST-BK: 
                                                             39-1580 FFIEC 031
Address:              100 East Broad Street                  Page RC-16
City, State   Zip:    Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-L--Continued
<TABLE>
<S>                               <C>                <C>                 <C>                 <C>           
                                    (Column A)         (Column B)            (Column C)         (Column D)
  Dollar Amounts in Thousands     Interest Rate      Foreign Exchange    Equity Derivative    Commodity and
 Off-balance Sheet Derivative       Contracts         Contracts             Contracts        Other Contracts
       Position Indicators        RCFD Bil Mil Thou  RCFD Bil Mil Thou   RCFD Bil Mil Thou    RCFD Bil Mil Thou
17.  Gross fair values of         /////////////////  /////////////////   /////////////////   /////////////////
     derivative contracts:        /////////////////  /////////////////   /////////////////   /////////////////
     a. Contracts held for        /////////////////  /////////////////   /////////////////   /////////////////
        trading:                  /////////////////  /////////////////   /////////////////   /////////////////
        (1) Gross positive        /////////////////  /////////////////   /////////////////   /////////////////
            fair value            8733            0  8734            0   8735            0   8736            0 17.a.(1)
        (2) Gross negative        /////////////////  /////////////////   /////////////////   /////////////////
            fair value            8737            0  8738         8739   0            8740                   0 17.a.(2)
     b. Contracts held for        /////////////////  /////////////////   /////////////////   /////////////////
        purposes other than       /////////////////  /////////////////   /////////////////   /////////////////
        trading that are marked   /////////////////  /////////////////   /////////////////   /////////////////
        to market:                /////////////////  /////////////////   /////////////////   /////////////////
        (1) Gross positive        /////////////////  /////////////////   /////////////////   /////////////////
            fair value            8741        1,677  8742        1,343   8743            0   8744            0 17.b.(1)
        (2) Gross negative        /////////////////  /////////////////   /////////////////   /////////////////
            fair value            8745        2,349  8746        1,264   8747            0   8748            0 17.b.(2)
     c. Contracts held for        /////////////////  /////////////////   /////////////////   /////////////////
        purposes other than       /////////////////  /////////////////   /////////////////   /////////////////
        trading that are not      /////////////////  /////////////////   /////////////////   /////////////////
        marked to market:         /////////////////  /////////////////   /////////////////   /////////////////
        (1) Gross positive        /////////////////  /////////////////   /////////////////   /////////////////
            fair value            8749      142,692  8750            0   8751            0   8752            0 17.c.(1)
        (2) Gross negative        /////////////////  /////////////////   /////////////////   /////////////////
            fair value            8753      155,184  8754            0   8755            0   8756            0 17.c.(2)
</TABLE>

<TABLE>
<S>                                                                                  <C>                     <C> 
Memoranda                       Dollar Amounts in Thousands                           RCFD Bil Mil Thou
1.-2.  Not applicable                                                                 /////////////////
3.  Unused commitments with an original maturity exceeding one                        /////////////////
    year that are reported in Schedule RC-L, items 1.a through 1.e,                   /////////////////
    above (report only the unused portions of commitments                             /////////////////
    that are fee paid or otherwise legally binding)                                   3833  906,209 M.3.a
    a. Participations in commitments with an original maturity                        /////////////////
       exceeding one year conveyed to others         RCFD 3834  104,953               /////////////////
4.  To be completed only by banks with $1 billion or more in total assets:            /////////////////
    Standby letters of credit and foreign office guarantees (both financial           /////////////////
    and performance) issued to non-U.S. addresses (domicile) included in              /////////////////
    Schedule RC-L, items 2 and 3, above                                               3377            0 M.4.
5.  To be completed for the September report only:                                    /////////////////
    Installment loans to individuals for household, family, and other personal        /////////////////
    expenditures that have been securitized and sold without recource                 /////////////////
    (with servicing retained), amounts outstanding by type of loan:                   /////////////////
    a.  Loans to purchase private passenger automobiles                               2741          N/A M.5.a.
    b.  Credit cards and related plans                                                2742          N/A M.5.b.
    c.  All other consumer installment credit (including mobile home loans)           2743          N/A M.5.c.

</TABLE>
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95 ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-17
City, State   Zip:    Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-M-- Memoranda



                                                                        C465
                     Dollar Amounts in Thousands       RCFD Bil Mil Thou
1.  Extensions of credit by the reporting bank to      ///////////////// 
    its executive officers, directors, principal       /////////////////
    shareholders, and their related interests as of    /////////////////
    the report date:                                   /////////////////
    a. Aggregate amount of all extensions of credit    ///////////////// 
       to all executive officers, directors, principal /////////////////
       shareholders and their related interests        6164     209,907 1.a.
    b. Number of executive officers, directors, and    ///////////////// 
       principal shareholders to whom the amount of    ///////////////// 
       all extensions of credit by the reporting bank  /////////////////
      (including extensions of credit to related       ///////////////// 
      interests) equals or exceeds the lesser of       ///////////////// 
      $500,000 or 5 percent                    Number  /////////////////
      of total capital as defined for this purpose     /////////////////
      in agency regulations.RCFD 6165              9   //////////////// 1.b.
2.  Federal funds sold and securities purchased        ////////////////
    under agreements to resell with U.S. branches      ////////////////
    and agencies of foreign banks (1) (included in     ////////////////
    Schedule RC, items 3.a and 3.b)                    3405           0 2.
3.  Not applicable.                                    ////////////////
4.  Outstanding principal balance of 1-4 family        ////////////////
    residential mortgage loans serviced for others     ////////////////
    serviced for others (include both retained         ////////////////
    servicing and purchased servicing):                ////////////////
    a.  Mortgages serviced under a GNMA contract       5500           0 4.a.
    b.  Mortgages serviced under a FHLMC contract:     ////////////////
       (1)  Serviced with recourse to servicer         5501           0 4.b.(1)
       (2)  Serviced without recourse to servicer      5502           0 4.b.(2)
    c.  Mortgages serviced under a FNMA contract:      ////////////////
       (1)  Serviced under a regular option contract   5503           0 4.c(1)
       (2)  Serviced under a special option contract   5504           0 4.c.(2)
    d.  Mortgages serviced under other servicing 
        contracts                                      5505           0 4.d.
5.  To be completed only by banks with $1 billion      ////////////////
    or more in total assets: Customers' liability to   ////////////////
    its bank on acceptances outstanding                ////////////////
    (sum of items 5.a and 5.b must equal               ////////////////
    Schedule RC, item 9):                              ////////////////
    a.  U.S. addressees (domicile)                     2103       8,409 5.a.
    b.  Non-U.S. addressees (domicile)                 2104             0 5.b.
6.  Intangible assets:                                 /////////////////
    a.  Mortgage servicing rights                      3164           0 6.a.
    b.  Other identifiable intangible assets:          /////////////////
        (1)  Purchased credit card relationships       5506      27,267 6.b.(1)
        (2)  All other identifiable intangible assets  5507       3,314 6.b.(2)
    c.  Goodwill                                       3163      13,381 6.c.
    d.  Total (sum of items 6.a through 6.c) (must 
        equal Schedule RC, item 10)                    2143      43,962 6.d.
    e.  Intangible assets that have been grandfathered 
        for regulatory capital purposes                6442           0 6.e.
7.  Mandatory convertible debt, net of common or 
    perpetual preferred stock dedicated to redeem 
    the debt                                           3295           0 7.

____________________________________________
(1)  Do not report federal funds sold and securities purchased under 
     agreements to resell with other commercial banks in the U.S. 
     in this item.
</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA     Call Date:  6/30/95 ST-
                                                 BK: 39-1580 FFIEC 031
Address:              100 East Broad Street                  Page RC-18
City, State   Zip:    Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-M--Continued

                     Dollar Amounts in Thousands    RCFD  Bil Mil Thou
8.  a. Other real estate owned:                     //////////////////
       (1) Direct and indirect investments in real 
           estate ventures                          RCFD 5372       0 8.a.(1)
       (2) All other real estate owned:             //////////////////
           (a) Construction and land development 
               in domestic offices                  RCON 5508       0 8.a.(2)(a)
           (b) Farmland in domestic offices         RCON 5509       0 8.a.(2)(b)
           (c) 1-4 family residential properties in 
               domestic offices                     RCON 5510     150 8.a.(2)(c)
           (d) Multifamily (5 or more) residential 
               properties in domestic offices       RCON 5511       0 8.a.(2)(d)
           (e) Nonfarm nonresidential properties 
               in domestic offices                  RCON 5512   1,900 8.a.(2)(e)
           (f) In foreign offices                   RCFN 5513       0 8.a(2)(f)
       (3) Total (sum of items 8.a.(1) and 8.a(2)) 
           (must equal Schedule                     /////////////////
           RC, item 7)                              RCFD 2150   2,050 8.a.(3)
    b. Investments in unconsolidated subsidiaries 
       and associated companies:                    //////////////////
       (1) Direct and indirect investments in real 
           estate ventures                          RCFD 5374       0 8.b.(1)
       (2) All other investments in unconsolidated  /////////////////
           subidiaries and associated companies     RCFD 5375      36 8.b.(2)
       (3) total (sum of items 8.b.(1) and 8.b.(2)) /////////////////
           (must equal Schedule RC,  item 8)        RCFD 2130      36 8.b.(3)
    c.  Total assets of unconsolidated subsidiares 
        and associated companies                    RCFD 5376   9,831 8.c.
9.  Noncumulative perpetual preferred stock and 
    related surplus included in Schedule RC, 
    item 23, "Perpetual preferred stock and 
    related surplus"                                RCFD 3378       0 9.
10. Mutual fund and annuity sales in domestic 
    offices during the quarter include proprietary  //////////////////// 
    include proprietary, private label, and 
    third party products):                          ////////////////////
    a.  Money market funds                          RCON 6441     169 10.a.
    b.  Equity securities funds                     RCON 8427   4,714 10.b.
    c.  Debt securities funds                       RCON 8428   1,625 10.c.
    d.  Other mutual funds                          RCON 8429       0 10.d.
    e.  Annuities                                   RCON 8430   5,033 10.e.
    f.  Sales of proprietary mutual funds and 
        annuities (included in items 10.a through 
        10.e above)                                 RCON 8430   2,101 10.f.

Memorandum            Dollar Amounts in Thousands   RCFD  Bil  Mil  Thou
1.  Interbank holdings of capital instruments 
    (to be completed for the December report only):   /////////////////
    a.  Reciprocal holdings of banking organizations' 
        capital instruments                          3836          N/A M.1.a.
    b.  Nonreceiprocal holdings of banking 
        organizations' capital instruments           3837          N/A M.1.b.

</PAGE>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA      Call Date: 6/30/95 ST-BK: 
                                                  39-1580 FFIEC 031
Address:              100 East Broad Street       Page RC-19
City, State   Zip:    Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-N--Past Due and Nonaccrual Loans, Leases, and Other Assets


<TABLE>
The FFIEC regards the information reported in
all of Memorandum item 1, in items 1 through 10,                                        C470
Column A, and in Memorandum items 2 through 4,  (Column A)          (Column B)        (Column C)
Column A, as confidential.                      Past due            Past due 90       Nonaccrual
                                                30 through 89       days or more
                                                days and still      and still
                                                accruing            accruing
         Dollar amounts in Thousands           RCFD  Bil Mil Thou   RCFD Bil Ml Thou   RCFD  Bil Mil Thou
1.  Loans secured by real estate:              /////////////////   ////////////////    /////////////////
    a.  To U.S.  addressees (domicile)         1245                 1246       2,354   1247        11,755  1.a.
    b.  To non-U.S. addressees (domicile)      1248                 1249           0   1250             0  1.b.
2.  Loans to depository institutions           //////////////////   ////////////////   ////////////////
    and acceptances of other banks:            //////////////////   ////////////////   ////////////////
    a.  To U.S. banks and other U.S.           //////////////////   ////////////////   ////////////////
        depository institutions                5377                 5378           0   5379             0  2.a.
    b.  To foreign banks                       5380                 5381           0   5382             0  2.b
3.  Loans to finance agricultural              //////////////////   ////////////////   ////////////////
    production and other loans to farmers      1594                 1597           0   1583           182  3.
4.  Commercial and industrial loans:           //////////////////   ////////////////   ///////////////
    a.  To U.S. addressees (domicile)          1251                 1252       1,047   1253         6,358  4.a.
    b.  To non-U.S. addressees (domicile)      1254                 1255           0   1256             0  4.b.
    5.  Loans to individuals for household,    //////////////////   ////////////////   //////////////
        family, and other personal             //////////////////
        expenditures:                          /////////////////   /////////////////
    a.  Credit cards and related plans         5383                 5384      22,847   5385             0  5.a
    b.  Other (includes single payment,        //////////////////   ////////////////   /////////////
        installment, and all student loans).   5386                 5387      13,237   5388         3,791  5.b
6.  Loans to foreign governments and           //////////////////   ////////////////   ////////////
    official institutions                      5389                 5390           0   5391             0  6.
7.  All other loans                            5459                 5460         121   5461         1,114  7.
8.  Lease financing receivables:               //////////////////   ////////////////    ///////////
    a.  Of U.S. addressees (domicile)          1257                 1258         238    1259               993  8.a
    b.  of non-U.S. addressees (domicile)      1271                 1272           0    1791            0  8.b
    9.  Debt securities and other assets       //////////////////   ////////////////   ///////////
        (exclude other real estate owned and   //////////////////   ////////////////   ///////////
        other repossessed assets)              3505                 3506           0   3507        15,374  9.
    
============================================================================

Amounts reported in items 1 through 8 above include guaranteed and
unguaranteed portions of past due and nonaccrual loans and leases.  Report 
in item 10 below  certain guaranteed loans and leases that have
already been included in the amounts reported in Items 1 though 8.

10.  Loans and leases reported in items 1      RCFD Bil Mil Thou     RCFD Bil Mil Thou   RCFD Bil Mil Thous 
     through 8 above which are wholly or       //////////////////    /////////////////   //////////////////
     partially guaranteed by the U.S.          //////////////////    /////////////////   //////////////////
     Government                                5612                  5613        3,167   5614           182  10.
     a.  Guaranteed portion of loans and       //////////////////    /////////////////   /////////////////
         leases included in item 10 above      5615                  5616        3,164   5617           147  10.a
</PAGE>

<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95 ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-20
City, State   Zip:    Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-N--Continued


                                                                                     C473
                                     (Column A)          (Column B)            (Column C)
                                     Past due            Past due 90            Nonaccrual
                                     30 through 89        days or more
                                     days and still      and still
Memoranda                            accruing            accruing        
Dollar amounts in Thousands          RCFD  Bil Mil Thou  RCFD Bil Ml Thou   RCFD  Bil Mil Thou
1.  Restructured loans and leases    //////////////////  ////////////////   //////////////////
    included in Schedule RC-N, items //////////////////  ////////////////   //////////////////
    1 through 8, above (and not      //////////////////  ////////////////   //////////////////
    reported in Schedule RC-C,       //////////////////  ////////////////   ////////////////// 
    part I, Memorandum item 2)       1658                1659               1661                M.1
2.  Loans to finance commercial      //////////////////  ////////////////   //////////////////
    real estate, construction, and   //////////////////  ////////////////   //////////////////
    land development activities      //////////////////  ////////////////   //////////////////
    (not secured by real estate)     //////////////////  ////////////////  //////////////////
    included in Schedule RC-N,       //////////////////  ///////////////   //////////////////
    items 4 and 7, above             6558                6559          0   6560         2,839  M.2.
3.  Loans secured by real estate in  //////////////////  ////////////////  //////////////////
    domestic offices (included       /////////////////   ////////////////  //////////////////
    in Schedule RC-N, item 1,        /////////////////   ////////////////  //////////////////
    above):                          RCON Bil Mil Thou    RCON BilMil Thou RCON Bil Mil Thou
    a. Construction and land         /////////////////    ///////////////  //////////////////
       development                   2759                 2769           0  3492        2,164  M.3.a.
    b.  Secured by farmland          3493                 3494           0  3495           16  M.3.b.
    c.  Secured by 1-4 family        /////////////////   ////////////////  //////////////////
        residential properties:      /////////////////   ////////////////  //////////////////
        (1)  Revolving, open-end 
             loans secured by 1-4    /////////////////   ////////////////  //////////////////
             family residential      /////////////////   ////////////////  //////////////////
             properties extended     /////////////////   ////////////////  //////////////////
             under lines of credit.  5398                5399         360  5400           629  M.3.c.(1)
        (2)  All other loans secured /////////////////  ///////////////// //////////////////
             by 1-4 family 
             residential properties  5401                5402       1,340  5403         5,291   M.3.c.(2)
    d.  Secured by multifamily (5 or /////////////////  ///////////////// //////////////////
        more) residential properties 3499                3500           0  3501             0   M.3.d.
    e.  Secured by nonfarm           /////////////////   ////////////////  //////////////////
        nonresidential properties    3502                3503         654  3504         3,655   M.3.e.


                                      (Column A)                    (Column B)
                                       Past due 30                   Past due 90
                                       through 89 days               days or more
                                       RCFD  Bil Mil Thou            RCFD Bil Ml Thou

4.  Interest rate, foreign exchange     /////////////////            ////////////////  
     rate, and other commodity and      /////////////////            /////////////// 
    equity contracts:                   ////////////////
    a.  Book value of amounts carried 
        as assets                       3522                         3528           0  M.4.a.
    b.  Replacement cost of contracts 
        with a positive replacement 
        cost                            3529                         3530           0  M.4.b.

</PAGE>


<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA       Call Date:  6/30/95 ST-BK: 
                                                   39-1580 FFIEC 031
Address:              100 East Broad Street        Page RC-21
City, State   Zip:    Columbus, OH  43271-1066
DIC Certificate No.:  06559

Schedule RC-O--Other Data for Deposit Insurance Assessments


                                                                        C475  -
                 Dollar Amounts in Thousands         RCON  Bil  Mil  Thou
1.  Unposted debits (see instructions):              ////////////////////
    a.  Actual amount of all unposted debits         0030             N/A  1.a.
        OR                                           ////////////////////
    b.  Separate amount of unposted debits:          ////////////////////
        (1)  Actual amount of unposted              
             debits to demand deposits               0031               0  1.b.(1)
        (2)  Actual amount of unposted debits 
             to time and savings deposits(1)         0032               0  1.b.(2)
2.  Unposted credits (see instructions):              ////////////////////
    a.  Actual amount of all unposted credits        3510             N/A  2.a.
        OR
    b.  Separate amount of unposted credits:         ////////////////////
        (1)  Actual amount of unposted credits 
             to demand deposits                      3512               0  2.b.(1)
        (2)  Actual amount of unposted credits 
             to time and savings deposits(1)         3514               0  2.b.(2)
3.  Uninvested trust funds (cash) held in bank's 
    own trust department (not included in total 
    deposits in domestic offices)                    3520               0  3.
4.  Deposits of consolidated subsidiaries in 
    domestic offices and in insured                  /////////////////////
    branches in Puerto Rico and U.S. territories 
    and possessions (not included in total 
    deposits):                                       ////////////////////
    a.  Demand deposits of consolidated subsidiaries 2211           4,590  4.a.
    b.  Time and savings deposits (1) of             ////////////////////
        consolidated subsidiaries                    2351          11,833  4.b.
    c.  Interest accrued and unpaid on deposits of   ////////////////////
        consolidated subsidiaries                    5514               0  4.c.
5.  Deposits in insured branches in Puerto Rico and  ////////////////////
    U.S. territories and possessions:                ////////////////////
    a.  Demand deposits in insured branches          ////////////////////
        (included in Schedule RC-E, Part II)         2229               0  5.a.
    b.  Time and savings deposits (1) in insured     ////////////////////
        branches (included in Schedule               ////////////////////
        RC-E, Part II)                               2383               0  5.b.
    c.  Interest accrued and unpaid on deposits      ///////////////////
        in insured branches (included in Schedule    ///////////////////
        RC-G, item 1.b)                              5515               0  5.c.

Item 6 is not applicable to state nonmember banks     /////////////////
that have not been authorized by the Federal Reserve  /////////////////
to act as pass-through correspondents.                /////////////////
6.  Reserve balances actually passed through to the   /////////////////
    Federal Reserve by the reporting bank on behalf   /////////////////
    of its respondent depository institutions that    /////////////////
    are also reflected as deposit liabilities of      /////////////////
    the reporting bank:                               /////////////////
    a.  Amount reflected in demand deposits 
        (included in Schedule RC-E, Part I,           //////////////////
        Memorandum item 4.a)                         2314               0
    b.  Amount reflected in time and savings         ///////////////////
        deposits (1) (included in Schedule RC-E,     //////////////////
        Part I, Memorandum item 4.a)                 2315               0  6.b.
7.  Unamortized premiums and discounts on time and 
    savings deposits: (1)    
    a.  Unamortized premiums                         5516               0
    b.  Unamortized discounts                        5517               0

8.  To be completed by banks with "Oakar deposits."  ///////////////////
    Total "Adjusted Attributable Deposits" of all    ///////////////////
    institutions acquired under Section 5(d)(3) of   ///////////////////
    the Federal Deposit Insurance Act (from most     //////////////////
    recent FDIC Oakar Transaction Worksheet(s))      5518            N/A  8.

9.  Deposits in lifeline accounts                    5596///////////////  9.
10. Benefit-responsive "Depository Institution 
    Investment Contracts"                            //////////////////
       (included in total deposits in                //////////////////
        domestic offices)                            8432                0  10.
___________________________________
1)  For FDIC insurance assessment purposes, "time and savings deposits"
    consists of nontransaction accounts and all transaction accounts other 
    than demand deposits.
</Page>

<PAGE>
Legal Title of Bank:  BANK ONE, COLUMBUS, NA    Call Date:  6/30/95 ST-BK: 
                                                39-1580 FFIEC 031
Address:              100 East Broad Street     Page RC-22
City, State   Zip:    Columbus, OH  43271-1066
DIC Certificate No.:  06559

Schedule RC-O--Continued


                Dollar Amounts in Thousands       RCON  Bil  Mil  Thou
11.  Adjustments to demand deposits in domestic   ////////////////////
     offices reported in Schedule RC-E for        ////////////////////
     certain reciprocal demand balances:          ////////////////////
     a.  Amount by which demand deposits          ////////////////////
         would be reduced if reciprocal           ////////////////////
         demand balances between the reporting    ////////////////////
         bank and savings associations            ////////////////////
         were reported on a net basis rather 
         than a gross basis in Schedule           RC-E.. 8785        0  11.a.
     b.  Amount by which demand deposits would    ////////////////////
         be increased if reciprocal demand        ////////////////////
         balances between the reporting bank and  ///////////////////
         U.S. branches and agencies of            ////////////////////
         foreign banks were reported on a gross   ///////////////////
         basis rather than a net basis in         ////////////////////
         Schedule RC-E                            A181              0  11.b.
     c.  Amount by which demand deposits would    ////////////////////
         be reduced if cash items in process      ////////////////////
         of collection were included in the       ////////////////////
         calculation of net reciprocal demand     ////////////////////
         balances between the reporting bank and  ////////////////////
         the domestic offices of U.S.             ////////////////////
         banks and savings associations in        ////////////////////
         Schedule RC-E                            A182              0  11.c.

Memoranda (to be completed each quarter except as noted)
                  Dollar Amounts in Thousands    RCON  Bil  Mil  Thou
1.  Total deposits in domestic offices of the    ////////////////////
    bank (sum of Memorandum items 1.a.(1) and    ////////////////////
    1.b.(1) must equal Schedule RC, item 13.a):  ////////////////////
    a.  Deposit accounts of $100,000 or less:    ///////////////////
        (1)  Amount of deposit accounts of 
             $100,000 or less                    2702       2,371,079  M.1.a.(1)
        (2)  Number of deposit accounts of       ///////////////////
             $100,000 or less (to be completed   ////////////////////
             for the June report only)   Number         
                          RCON 3779     554,382  ////////////////////  M.1.a.(2)
    b.  Deposit accounts of more than $100,000:  ////////////////////
        (1)  Amount of deposit accounts of 
             more than $100,000                  2710       1,677,410  M.1.b.(1)
                                          Number ////////////////////
        (2)  Number of deposit accounts of 3,464 ////////////////////
             more than $100,000..RCON 2722       ////////////////////  M.1.b.(2)
2.  Estimated amount of uninsured deposits in 
    domestic offices of the bank: 
    a.  An estimate of your bank's uninsured 
        deposits can be determined by
        multiplying the number of deposit 
        accounts of more than $100,000 reported
        in Memorandum item 1.b.(2) above by 
        $100,000 and subtracting the result
        from the amount of deposit accounts 
        of more than $100,000 reported in
        Memorandum item 1.b.(1) above.

        Indicate in the appropriate box at the 
        right whether your bank has a method 
        or procedure for determining a better 
        estimate of uninsured deposits                 YES       NO
        than the estimate described above      RCON 6861    ///   X   M.2.a.

    b.  If the box marked YES has been 
        checked, report the estimate of      RCON  Bil  Mil  Thou
        uninsured deposits determined by 
        using your bank's method or
        procedure                            5597             N/A  M.2.b.


Person to whom questions about the Reports of Condition and Income      C477-
should be directed:  


Ruth Beam, Financial Officer       (614) 248-8564
Name and Title   (TEXT 8901)        Area code/phone number/extension (TEXT 8902)
</Page>


<PAGE>

Legal Title of Bank:  BANK ONE, COLUMBUS, NA         Call Date:6/30/95 ST-BK: 
                                                     39-1580    FFIEC 031
Address:              100 East Broad Street          Page RC-23
City, State   Zip:    Columbus, OH  43271-1066
FDIC Certificate No.: 06559

Schedule RC-R -- Risk-Based Capital


This schedule must be completed by all banks as follows:  Banks that
reported total assets of $1 billion or more in Schedule RC,item 12, 
for June 30, 1994, must complete items 2 through 9 and Memoranda 
items 1 and 2.  Banks with assets of less than $1 billion must
complete items 1 and 2 below or Schedule RC-R in its entirety, 
depending on their response to item 1 below.


1.  Test for determining the extent to which Schedule 
    RC-R must be completed.  To be completed only by banks 
    with total assets of less than $1 billion.  Indicate 
    in the appropriate box at the right whether the bank          C480  -
    has total capital greater than or equal to eight      YES           NO
    percent of adjusted total assets                     RCFD  6056  /////// 1.

         For purposes of this test, adjusted total assets equals total
assets less cash, U.S. Treasuries, U.S. Government agency obligations, 
and 80 percent of U.S. Government-sponsored agency obligations plus 
the allowance for loan and lease losses and selected off-balance sheet 
items as reported on Schedule RC-L  (see instructions).
         
         If the box marked YES has been checked, then the bank only has to
complete item 2 below.  If the box marked NO has been checked, the bank 
must complete the remainder of this schedule.
         
         A No response to item 1 does not necessarily mean that the bank's
actual risk-based capital ratio is less than eight percent or that the bank 
is not in compliance with the risk-based capital guidelines.


</TABLE>
<TABLE>
<S>                                    <C>                    <C>              
                                       (Column A)             (Column B)
                                       Subordinated Debt(1)   Other 
                                       and Intermediate       Limited-
Item 2 is to be completed by           Term Preferred         Life Capital 
all Banks                              Stock                  Instruments
 
<S>                                    <C>   <C>  <C>  <C>   <C>   <C>  <C>  <C>   <C>
        Dollar Amounts in Thousands    RCFD  Bil  Mil  Thou  RCFD  Bil  Mil  Thou          
2.  Subordinated debt (1) and other    ////////////////////  ////////////////////      
    limited-life capital instruments   ////////////////////  ////////////////////      
    (original weighted average         ////////////////////  ////////////////////        
    maturity of at least five years)   ////////////////////  ///////////////////      
    with a remaining maturity of:      ////////////////////  ///////////////////       
     a.  One year or less              3780               0  3786               0  2.a.
     b.  Over one year through 
         two years                     3781               0  3787               0  2.b.
     c.  Over two years through 
         three years                   3782               0  3788               0  2.c.
     d.  Over three years through 
         four years                    3783               0  3789               0  2.d.
     e.  Over four years through 
         five years                    3784               0  3790               0  2.e.
     f.  Over five years               3785         189,199  3791               0  2.f.
3.  Not applicable

</TABLE>

<TABLE>


                                         (Column A)         (Column B)
Items 4-9 and Memoranda items 1 and 2      Assets          Credit Equiv-
are to be completed by banks that         Recorded         alent Amount
answered NO to item 1 above and by         on the         of Off-Balance
banks with total assets of $1 billion    Balance Sheet     Sheet Items(2)
or more.
<S>                                  <C>   <C>  <C> <C>   <C>   <C>  <C>  <C>   <C>
                                     RCFD  Bil  Mil Thou  RCFD  Bil  Mil  Thou          
4.  Assets and credit equivalent     ///////////////////  ////////////////////
    amounts of off-balance sheet     ///////////////////  ////////////////////
    items assigned to the            ///////////////////  ////////////////////
    Zero percent risk category:      //////////////////   ////////////////////
    a.  Assets recorded on the 
        balance sheet:               //////////////////// ///////////////////
          (1)  Securities issued by, ///////////////////  ///////////////////
               other claims on, and  ///////////////////  ///////////////////
               claims unconditionally///////////////////  ///////////////////
               guaranteed by, the    ///////////////////  ///////////////////
               U.S. Government and   ///////////////////  ///////////////////
               agencies and other    //////////////////   ///////////////////
               OECD central          //////////////////   ///////////////////
               governments           3794        157,856  /////////////////// 4.a.(1)
          (2)  All other             3795         42,242  /////////////////// 4.a.(2)
     b.  Credit equivalent amount    ///////////////////  //////////////////
         of off-balance sheet items  ///////////////////  3796              0 4.b.

 __________________________
(1)  Exclude mandatory convertible debt reported in Schedule RC-M, item 7.
(2)  Do not report in column B the risk-weighted amount of assets reported
     in column A.

</Page>

<PAGE>
Legal Title of Bank:   BANK ONE, COLUMBUS, NA    Call Date: 6/30/95  ST-BK: 
                                                 39-1580 FFIEC 031
Address:               100 East Broad Street     Page RC-24
City, State Zip:       Columbus, OH  43271-1066
FDIC Certificate No.:  06559

Schedule RC-R -- Continued


</TABLE>
<TABLE>   
<S>                                         <C>                     <C>                                                
                                               (Column A)               (Column B)
                                                 Assets                Credit Equiv-
                                                Recorded              alent Amount
                                                 on the               of Off-Balance
                                               Balance Sheet           Sheet Items(1)
     Dollar Amounts in Thousands            RCFD  Bil  Mil Thou     RCFD  Bil  Mil  Thou
5.  Assets and credit equivalent amounts    //////////////////      ///////////////////
    of off-balance sheets items             //////////////////      ///////////////////
    assigned to the 20 percent risk         //////////////////      ///////////////////
    category:                               //////////////////      ///////////////////
    a.  Assets recorded on the              //////////////////      //////////////////
        balance sheet:                      //////////////////      //////////////////
        (1)  Claims conditionally           //////////////////      //////////////////
             guaranteed by the U.S.         //////////////////     //////////////////
             Government and its             //////////////////     //////////////////
             agencies and other             //////////////////     //////////////////
             OECD central governments       3798       128,228     //////////////////  5.a.(1)
        (2)  Claims collateralized by 
             securities issued by the U.S.
             Government and its agencies 
             and other OECD central 
             governments; by securities 
             issued by U.S. Government-
             sponsored agencies; and 
             by cash on deposit             3799            0     //////////////////  5.a.(2
        (3)  All other                      3800      902,061     //////////////////  5.a.(3)
    b.  Credit equivalent amount of off-    /////////////////     //////////////////
        balance sheet items                 /////////////////     3801       626,807  5.b.
6.  Assets and credit equivalent amounts of /////////////////     //////////////////
    off-balance sheet items assigned to     /////////////////     //////////////////
    the 50 percent risk category:           /////////////////     //////////////////
    a.  Assets recorded on the balance     /////////////////      ///////////////////
        sheet                              3802       191,310     //////////////////  6.a.
    b.  Credit equivalent amount of off-   //////////////////     //////////////////
        balance sheet items                /////////////////      3803         4,782  6.b.
7.  Assets and credit equivalent amounts   /////////////////      //////////////////
    of off-balance sheet items assigned to /////////////////      //////////////////
    the 100 percent risk category:         /////////////////      //////////////////
    a.  Assets recorded on the balance 
        sheet                              3804    5,402,116      //////////////////  7.a.
    b.  Credit equivalent amount of 
        off-balance sheet items            //////////////////     3805       571,796  7.b.
8.  On-balance sheet asset values 
    excluded from the calculation         //////////////////     //////////////////
    of the risk-based capital ratio(2)    3806           (54)    //////////////////  8.
9.  Total assets recorded on the balance  //////////////////     //////////////////
    sheet (sum of items 4.a, 5.a, 6.a,    //////////////////     //////////////////
    7.a, and 8, column A)(must equal      //////////////////     //////////////////
    Schedule RC, item 12 plus items       //////////////////     //////////////////
    4.b and                               3807      6,823,759    //////////////////  9.

Memoranda
            Dollar Amounts in Thousands                   RCFD  Bil  Mil  Thou 
1.  Current credit exposure across all off-balance        ////////////////////
    sheet derivative contracts covered by the             ////////////////////
    risk-based capital standards                          8764         145,629  M.1.

</TABLE>
<TABLE>                                                
<S>  
                                       With a remaining maturity of
                                       <C>                <C>
                                          (Column A)        (Column B)                  (Column C)

2.  Notional principal amounts of      One year or less   Over one year               Over five years
    off-balance sheet derivative
    contracts(3):                 RCFD Tril Bil Mil Thou   RCFD Tril Bil Mil Thou   RCFD Tril Bil Mil Thou
    a. Interest rate contracts    3809         8,489,408   8766        10,559,101   8767           479,592  M.2.a.
    b. Foreign exchange contracts 3812           136,563   8769                 0   8770                 0  M.2.b.
    c. Gold contracts             8771                 0   8772                 0   8773                 0  M.2.c.
    d. Other precious metals      //////////////////////   //////////////////////   //////////////////////
       contracts ................  8774                 0   8775                 0  8776                 0  M.2.d.
    e. Other commodity contracts   8777                 0   8778                 0  8779                 0  M.2.e.
    f. Equity derivative contracts A000                 0   A001                 0  A002                 0  M.2.f.
    
1)  Do not report in column B the risk-weighted amount of assets reported in
    column A.
2)  Include the difference between the fair value and the amortized cost of
    available-for-sale securities in item 8 and report the amortized cost of these securities in items 
    4 through 7 above.  Item 8 also includes on-balance sheet asset values (or portions thereof) of off-
    balance sheet interest rate, foreign exchange rate, and commodity contracts and those contracts (e.g.,
    futures contracts) not subject to risk-based capital.  Exclude from item 8 margin accounts and accrued
    receivables as well as any portion of the allowance for loan and lease losses in excess of the amount 
    that may be included in Tier 2 capital.
3)  Exclude foreign exchange contracts with an original maturity of 14 days
    or less and all futures contracts.

</TABLE>
</PAGE>

<PAGE>

Legal Title of Bank:   BANK ONE, COLUMBUS, NA      Call Date: 6/30/95  ST-BK: 
                                                   39-1580 FFIEC 031
Address:               100 East Broad Street       Page RC-25
City, State Zip:       Columbus, OH  43271-1066
FDIC Certificate No.:  06559

                Optional Narrative Statement Concerning the Amounts
                Reported in the Reports of Condition and Income
                    at close of business on June 30, 1995


BANK ONE, COLUMBUS, NA                 Columbus             ,  Ohio
Legal Title of Bank                      City                  State


The management of the reporting bank may, if it wishes, submit a brief
narrative statement on the amounts reported in the Reports of Condition and
Income.  This optional statement will be made available to the public,
along with the publicly available data in the Reports of Condition and
Income, in response to any request for individual bank report data.
However, the information reported in column A and in all of Memorandum item
1 of Schedule RC-N is regarded as confidential and will not be released to
the public.  BANKS CHOOSING TO SUBMIT THE NARRATIVE STATEMENT SHOULD ENSURE
THAT THE STATEMENT DOES NOT CONTAIN THE NAMES OR OTHER IDENTIFICATIONS OF
INDIVIDUAL BANK CUSTOMERS, REFERENCES TO THE AMOUNTS REPORTED IN THE
CONFIDENTIAL ITEMS IN SCHEDULE RC-N, OR ANY OTHER INFORMATION THAT THEY ARE
NOT WILLING TO HAVE MADE PUBLIC OR THAT WOULD COMPROMISE THE PRIVACY OF
THEIR CUSTOMERS.  Banks choosing not to make a statement may check the "No
comment" box below and should make no entries of any kind in the space
provided for the narrative statement; i.e., DO NOT enter in this space such
phrases as "No statement," "Not applicable," "N/A," "No comment," and
"None."

The optional statement must be entered on this sheet.  The statement should
not exceed 100 words.  Further, regardless of the number of words, the
statement must not exceed 750 characters, including punctuation,
indentation, and standard spacing between words and sentences.  If any
submission should exceed 750 characters, as defined, it will be truncated
at 750 characters with no notice to the submitting bank and the truncated
statement will appear as the bank's statement both on agency computerized
records and in computer-file releases to the public.

All information furnished by the bank in the narrative statement must be
accurate and not misleading.  Appropriate efforts shall be taken by the
submitting bank to ensure the statement's accuracy.  The statement must be
signed, in the space provided below, by a senior officer of the bank who
thereby attests to its accuracy.

If, subsequent to the original submission, material changes are submitted
for the data reported in the Reports of Condition and Income, the existing
narrative statement will be deleted from the files, and from disclosure;
the bank, at its option, may replace it with a statement, under signature,
appropriate to the amended data.

The optional narrative statement will appear in agency records and in
release to the public exactly as submitted (or amended as described in the
preceding paragraph) by the management of the bank (except for the
truncation of statements exceeding the 750-character limit described
above).  THE STATEMENT WILL NOT BE EDITED OR SCREENED IN ANY WAY BY THE
SUPERVISORY AGENCIES FOR ACCURACY OR RELEVANCE.  DISCLOSURE OF THE
STATEMENT SHALL NOT SIGNIFY THAT ANY FEDERAL SUPERVISORY AGENCY HAS
VERIFIED OR CONFIRMED THE ACCURACY OF THE INFORMATION CONTAINED THEREIN.  A
STATEMENT TO THIS EFFECT WILL APPEAR ON ANY PUBLIC RELEASE OF THE OPTIONAL
STATEMENT SUBMITTED BY THE MANAGEMENT OF THE REPORTING BANK.


No comment         (RCON 6979)                    C471            C472   -

BANK MANAGEMENT STATEMENT (please type or print clearly):
(TEXT 6980)



For regulatory purposes, the Bank defers the recognition of certain excess
income relating to securitized loan sales until cash is received.  The
effect of this accounting method has decreased net income for the current
year $12,464,000 and decreased retained earnings on a cumulative basis
$86,321,000.



         Signature of Executive Officer of Bank           Date of Signature
</page>

<PAGE>

Legal Title of Bank:   BANK ONE, COLUMBUS, NA  Call Date:  6/30/95  ST-BK: 
                                                           39-1580
Address:               100 East Broad Street               
City, State  Zip:      Columbus, OH  43271-1066  
FDIC Certificate No.:  06559


                 THIS PAGE IS TO BE COMPLETED BY ALL BANKS
- --------------------------------------------------------------------------
NAME AND ADDRESS OF BANK                   OMB No. For OCC:  1557-0081
CALL NO. 192      31        06-30-95       OMB No. For FDIC:  3064-0052
CERT:  06559    00088     STBK  39-1580   OMB No. For Federal Reserve: 7100-0036
                                                 Expiration Date:  3/31/96
BANK ONE, COLUMBUS, NATIONAL ASSOCIA
100 EAST BROAD STREET                                  SPECIAL REPORT
COLUMBUS, OH  43271                             (Dollar Amounts in Thousands)

                        CLOSE OF BUSINESS     FDIC Certificate Number
                        DATE:                                 C-700    -
                                  6/30/95              06559

LOANS TO EXECUTIVE OFFICERS (Complete as of each Call Report Date)
- ------------------------------------------------------------------------------
The following information is required by Public Laws 90-44 and 102-242, but
does not constitute a part of the Report of Condition.  With each Report of
Condition, these Laws require all banks to furnish a report of all loans or
other extensions of credit to their executive officers made since the date of
the previous Report of Condition.  Data regarding individual loans or other
extensions of credit are not required.  If no such loans or other extensions
of credit were made during the period, insert "none" against subitem (a).
(Exclude the first $15,000 of indebtedness of each executive officer under
bank credit card plan.)  See Sections 215.2 and 215.3 of Title 12 of the Code
of Federal Regulations (Federal Reserve Board Regulation 0) for the
definitions of "executive officer" and "extension of credit," respectively.
Exclude loans and other extensions of credit to directors and principal
shareholders who are not executive officers.
- ---------------------------------------------------------------------------
a.  Number of loans made to executive officers since the 
    previous Call Report Date                        RCFD 3561          3   a.
b.  Total dollar amount of above loans 
    (in thousands of dollars)                        RCFD 3562        405   b.
c.  Range of interest charged on above loans
    (example: 9 3/4% = 9.75)  RCFD 7701  9.00  % to  RCFD 7702   18.65  %   c.
    










/s/  Ruth Beam                                           /s/  7/28/95
SIGNATURE AND TITLE OF OFFICER AUTHORIZED     DATE (Month, Day, Year)
TO SIGN REPORT                               

NAME AND TITLE OF PERSON TO WHOM              AREA CODE/PHONE NUMBER/EXTENSION
INQUIRIES MAY BE DIRECTED (TEXT 8903)         (TEXT 8904)    
                                                   (614) 248-8564
Ruth Beam, Financial Officer
FDIC 8040/53  (6-95)
</PAGE>



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